{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Disclaimer","Version History","Notes","Maps_and_Contents","Catalogue_Config","Network_Elements","Discount_Factors","CAPEX_Evolution","OPEX_Evolution","Central_Office_Data","Trench_Deployment","Network_Deployment","Deployment_Summary","Upstream_Network","CO_ΑDSL","Floor Box","Colocation","Total_Network","CAPEX","OPEX","Depreciation","Market_Demand","Routing_Factors","LRIC","Results"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":3,"defined_names":288,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,"Disclaimer"]
[]
[]
[]
[null,"The Greek NRAʼs (EETT) LRIC+ Bottom-Up techno-economic model is property of EETT for the estimation of  NGA WH Rates. \n\nUse, reproduction and reverse engineering of the tool and the code without the explicit permission of the ΕΕΤΤ is prohibited.\n\nThe model has been designed and developed by the MINT - Management and Economics of Innovation in Telecom Industries Group of the Department of Informatics and Telecommunications of the National and Kapodistrian University of Athens (UoA) for the specific project. "]
[null,"UoA team:"]
[null,"Dr. Dimitris Katsianis"]
[null,"Dr. Aristides Chipouras"]
[null,"Dr. Markos Tselekounis"]
[null,"Nikolaos Ioannou"]
[null,"George Loumos"]
[null,"Konstantin Petre"]
[null,"Dimitris Kokkinis"]
[null,"  "]

{"sheet":"Version History","index":1,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Version History"]
[]
[null,null,null,null,null,null,null,null,"Development Stages"]
[null,"Last calculation:",null,{"$f":"TODAY()","v":"2024-04-09"},{"$f":"NOW()","v":45391.688351041666},null,null,null,"1:","Pre-alpha"]
[null,"Development Stage:",null,{"$f":"IF(D6<\"1.2\",J4,IF(D6<\"1.3\",J5,IF(D6<\"1.4\",J6,IF(D6<\"1.5\",J7,J8))))","v":"Public Ready "},null,null,null,null,"2:","Alpha"]
[null,"Current Version:",null,{"$f":"B9","v":"2.7"},null,null,null,null,"3:","Beta"]
[null,null,null,null,null,null,null,null,"4:","Private Ready"]
[null,"Version","Start Date","Stage",null,null,null,null,"5:","Public Ready "]
[null,"2.7","05/08/2023","Public Ready "]
[]
[]
[]
[]
[]
[]
[]
[null,"Past Versions","Start Date","Stage"]
[null,"1.0","2018-06-11",{"$f":"IF(B18<\"1.2\",$J$4,IF(B18<\"1.3\",$J$5,IF(B18<\"1.4\",$J$6,IF(B18<\"1.5\",$J$7,$J$8))))","v":"Pre-alpha"}]
[null,"1.1","2018-09-22",{"$f":"IF(B19<\"1.2\",$J$4,IF(B19<\"1.3\",$J$5,IF(B19<\"1.4\",$J$6,IF(B19<\"1.5\",$J$7,$J$8))))","v":"Pre-alpha"}]
[null,"1.2","2018-10-01",{"$f":"IF(B20<\"1.2\",$J$4,IF(B20<\"1.3\",$J$5,IF(B20<\"1.4\",$J$6,IF(B20<\"1.5\",$J$7,$J$8))))","v":"Alpha"}]
[null,"1.25","2018-12-20",{"$f":"IF(B21<\"1.2\",$J$4,IF(B21<\"1.3\",$J$5,IF(B21<\"1.4\",$J$6,IF(B21<\"1.5\",$J$7,$J$8))))","v":"Alpha"}]
[null,"1.3","2018-12-25",{"$f":"IF(B22<\"1.2\",$J$4,IF(B22<\"1.3\",$J$5,IF(B22<\"1.4\",$J$6,IF(B22<\"1.5\",$J$7,$J$8))))","v":"Beta"}]
[null,"1.4","2019-01-01","Private Ready"]
[null,"1.5","2019-03-11","Public Ready"]
[null,"2.0","2019-04-01","Public Ready "]
[null,"2.1","2019-07-05","Public Ready "]
[null,"2.2","2019-11-10","Public Ready "]
[null,"2.3","25/01/2020","Public Ready "]
[null,"2.4","15/03/2020","Public Ready "]
[null,"2.5","30/09/2022","Public Ready "]
[null,"2.6","05/12/2022","Public Ready "]
[null,"2.7","05/08/2023","Public Ready "]

{"sheet":"Notes","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"Notes"]
[]
[null,"Style","Comment",null,"Color code"]
[]
[null,"Input Data","Input that users can edit",null,300]
[]
[null,"Input Real Data","Input based on real data",null,500]
[]
[null,"Input Estimation","Input based on estimation",null,784]
[]
[null,"Confidential Data","Cells to change in the public versions",null,-85]
[]
[null,"Internal Link","Input that is linked in the same workbook",null,344]
[]
[null,"Internal INDIRECT Link","Input that is linked in the same workbook with the INDIRECT() function",null,-9]
[]
[null,"External Link","Input that is linked in other workbook",null,98]
[]
[null,"Output","Output of the model",null,43]
[]
[null,"Calculation","Calculation cell",null,31313]
[]
[null,"Total","Sum of values",null,85]
[]
[null,"Name","Excel name associated to one or more cells that are surrounded with blue border",null,"Name"]
[]
[null,"Header 1","Section Header",null,"Version"]
[]
[null,"Header 2","SubSection Header",null,"Version"]
[]
[null,"Comments/Notes","Comments or notes",null,"Note: "]

{"sheet":"Maps_and_Contents","index":3,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,"Maps and Contents"]

{"sheet":"Catalogue_Config","index":4,"n_rows":120,"n_cols":63,"rows_kept":120,"cut":false,"hidden":false,"merged":[[7,52,8,52],[44,42,45,42],[28,32,29,32],[26,38,26,40],[26,42,27,42],[44,38,45,38],[17,38,17,40],[17,42,18,42],[19,42,20,42],[46,38,47,38],[42,37,42,39],[51,29,51,30],[46,31,47,32],[48,31,48,32],[49,31,49,32],[50,31,50,32],[51,31,51,32],[48,29,48,30],[49,29,49,30],[46,29,47,30],[3,55,4,58],[50,29,50,30],[44,29,45,32],[7,47,8,47],[5,38,6,39],[7,38,8,39],[16,52,17,53],[37,47,38,47],[26,47,27,47],[46,42,47,42],[37,42,38,42],[35,42,36,42],[28,42,29,42],[7,42,8,42],[5,29,6,29],[5,47,6,47],[5,42,6,42],[19,32,20,32],[17,32,18,32],[5,44,6,44],[7,44,8,44],[3,14,4,16],[5,14,6,14],[5,15,6,15],[5,16,6,16],[23,16,24,16],[26,29,27,29],[28,29,29,29],[19,29,20,29],[7,29,8,29],[32,4,33,4],[30,4,31,4],[17,14,18,14],[17,16,18,16],[19,14,20,14],[19,16,20,16],[23,14,24,14],[32,14,33,14],[32,16,33,16],[25,14,26,14],[25,16,26,16],[15,60,16,60],[5,62,6,62],[7,62,8,62],[5,58,6,58],[5,55,6,56],[5,60,6,60],[7,60,8,60],[5,50,5,52],[5,57,6,57],[7,50,8,50],[40,14,41,14],[34,14,35,14],[38,16,39,16],[38,14,39,14],[34,16,35,16],[40,16,41,16],[17,29,18,29],[7,23,8,23],[5,23,6,23],[17,47,18,47],[19,47,20,47],[7,20,8,20],[5,20,6,20],[17,63,18,63],[38,20,39,20],[40,20,41,20],[34,23,35,23],[25,20,26,20],[19,20,20,20],[32,20,33,20],[34,20,35,20],[23,20,24,20],[32,23,33,23],[26,32,27,32],[28,47,29,47],[35,47,36,47],[35,38,35,40],[17,60,18,60],[17,20,18,20]]}
[null,"Catalogue and Configuration"]
[]
[null,"Study Period",null,"Study Years",null,"Cost Trends Categories",null,null,"Index","Elements List","Trends Category",null,"NRA Cabinet Guidelines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Global Variables"]
[null,2019,null,1,null,"Active Equipment",null,"Common",1,"Billing System","Services Platform",null,null,null,"Cabinet Deployment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undepreciated Asset",null,null,null,null,null,null,null,null,"Trench Mitigation",null,null,null,null,null,null,null,null,"Trench Proportion per Geotype"]
[null,{"$f":"B4+1","v":2020},null,{"$f":"D4+1","v":2},null,"Passive Equipment",null,"",{"$f":"I4+1","v":2},"empty","empty"]
[null,2021,null,3,null,"Fiber",null,"",{"$f":"I5+1","v":3},"Network Management System","Services Platform",null,null,null,"Stage","Coverage Obligation","Purchase Threshold",null,null,null,"NRA Upgrade Cutoff",null,null,"NRA Cabinet Cutoff",null,null,null,null,null,"WACC",null,null,null,null,null,null,null,null,"Copper Trench Value",null,null,null,"Poles Value",null,"Copper Cable Value",null,null,"Trench Reuse",null,null,"Aerial Proportion",null,null,null,null,"Geotype",null,"Price","Core Reuse",null,"Market Share",null,"Core Trench Reuse Cost"]
[null,2022,null,4,null,"Trenches",null,"",4,"Provision System","Services Platform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural",null,"Suburban"]
[null,2023,null,5,null,"Services Platform",null,"",5,"Eligibility System","Services Platform",null,null,null,1,{"$f":"O8*NRA_Cabinet_Cutoff","v":0.25},"--",null,null,null,0.15,null,null,0.25,null,null,null,null,null,8.48E-2,null,null,null,null,null,null,null,null,0.16339999999999999,null,null,null,0.1414,null,0.126,null,null,0.2,null,null,0.8,null,0.4,null,null,"Rural",null,0.6,{"$f":"INDEX([2]!Core_Reuse,0,4)","v":3.9000879117938543E-2},null,1,null,0.5]
[null,2024,null,6,null,"Air Conditioning",null,"",6,"Other IT System","Services Platform",null,null,null,2,{"$f":"O9*NRA_Cabinet_Cutoff","v":0.5},{"$f":"(O9-1)*NRA_Upgrade_Cutoff","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburban",null,0.85,{"$f":"INDEX([2]!Core_Reuse,0,3)","v":7.8504002691564212E-2}]
[null,{"$f":"B9+1","v":2025},null,{"$f":"D9+1","v":7},null,"Power Energy",null,"",{"$f":"I9+1","v":7},"Rights of Way Trench","Other",null,null,null,3,{"$f":"O10*NRA_Cabinet_Cutoff","v":0.75},{"$f":"(O10-1)*NRA_Upgrade_Cutoff","v":0.3},null,null,null,"NRA_Upgrade_Cutoff",null,null,"NRA_Cabinet_Cutoff",null,null,null,null,null,"WACC",null,null,null,null,null,null,null,null,"Copper_Trench_Value",null,null,null,"Poles_Value",null,"Copper_Cable_Value",null,null,"Trench_Reuse",null,null,"Aerial_Proportion_Rural",null,"Aerial_Proportion_Suburban",null,"","Urban",null,0.95,{"$f":"INDEX([2]!Core_Reuse,0,2)","v":0.10177807085184337},null,"Market_Share",null,"Trench_Core_Proportion_Cost"]
[null,2026,null,8,null,"Copper",null,"",8,"Rights of Way Cabinet","Other",null,null,null,4,{"$f":"O11*NRA_Cabinet_Cutoff","v":1},{"$f":"(O11-1)*NRA_Upgrade_Cutoff","v":0.44999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dense Urban",null,1,{"$f":"INDEX([2]!Core_Reuse,0,1)","v":6.5217212269966421E-2}]
[null,2027,null,9,null,"Voice",null,"Aggregation",9,"OLO Trench","Trenches",null,null,null,null,"NRA_Coverage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geotypes",null,"Trench_Price_Proportion","Trench_Core_Proportion"]
[null,2028,null,10,null,"Common",null,"",10,"Layer 2 Switch","Active Equipment"]
[null,"Study_Period",null,"Study_Years",null,"Other",null,"",11,"Layer 2 Switch Core Facing Cards","Active Equipment",null,"Dimensioning Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office",null,null,null,null,null,null,null,null,"Routing, Switching & Core",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overheads",null,null,null,null,null,null,null,"Scenario Manager"]
[null,null,null,null,null,"Overheads",null,"",12,"Layer 2 Aggregation Switch Network Facing Cards","Active Equipment"]
[null,null,null,null,null,"Customer Side Active Equipment Copper",null,"CO Manhole",13,"Other Operator Reception Manhole","Trenches",null,null,"FTTC Vectoring",null,null,null,null,null,"FTTH",null,null,null,null,null,null,null,null,"OLT",null,null,null,null,null,null,null,null,"Layer 3 Distribution Router",null,null,null,null,null,null,null,null,"BRAS/BNG",null,null,null,null,null,"Overhead_pct",null,null,null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"Customer Side Active Equipment Fiber",null,"Core",14,"RADIUS Servers","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16600000000000001]
[null,null,null,null,null,"empty",null,"",15,"DNS Servers","Active Equipment",null,null,null,"Ports per Card",null,"Cards per MSAN",null,null,null,"Splitting Ratio",null,null,null,null,null,null,null,null,"Port    Capacity",null,null,"Port            BW (GE)",null,null,null,null,null,"Line Cards Profile",null,null,null,"Capacity (GE)",null,null,null,null,"Subscribers per Unit",null,null,null,null,null,null,null,null,null,null,null,null,"NGA"]
[null,null,null,null,null,"Cost_Trends_Categories",null,"",16,"Core Layer 3 Routers","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cards","Ports","GE ",null,null,null,null,null,null,null,null,null,null,null,"Overhead_pct"]
[null,null,null,null,null,null,null,"",17,"Distribution Layer 3 Routers","Active Equipment",null,null,null,48,null,4,null,null,null,32,null,null,null,null,null,null,null,null,224,null,null,10,null,null,null,null,null,8,40,10,null,{"$f":"AM20*AN20*AO20*Max_Util","v":2560},null,null,null,null,32000,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario"]
[null,null,null,null,null,null,null,"",18,"empty","empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,8,100]
[null,null,null,null,null,null,null,"",19,"BRAS/BNG","Active Equipment",null,null,null,"VDSL_Ports_per_Card",null,"VDSL_Cards_per_MSAN",null,null,null,"FTTH_Splitting_Ratio",null,null,null,null,null,null,null,null,"OLT_Port_Capacity",null,null,"OLT_Port_Bandwidth",null,null,null,null,null,null,null,null,null,"L3R_Distr_Capacity",null,null,null,null,"BNG_Capacity"]
[null,null,null,null,null,null,null,"Aggregation",20,"Layer 2 Aggregation Switch","Active Equipment"]
[null,null,null,null,null,null,null,"CO",21,"Site","Other",null,null,null,"MSANs per Cabinet",null," Backhaul Ports/Card",null,null,null,"Cabinet Splitting "]
[null,null,null,null,null,null,null,"",22,"Rack","Passive Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer 3 Core Router",null,null,null,null,null,null,null,null,"RADIUS"]
[null,null,null,null,null,null,null,"",23,"Power Generator","Power Energy",null,null,null,2,null,1,null,null,null,4]
[null,null,null,null,null,null,null,"",24,"empty","empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ODF Fibers per Rack",null,null,"Racks per DSLAM",null,null,null,null,null,"Line Cards Profile",null,null,null,"Capacity (GE)",null,null,null,null,"Subscribers per Unit"]
[null,null,null,null,null,null,null,"",25,"VDSL DSLAM","Active Equipment",null,null,null,null,null,"VDSL_MSAN_Backhaul_Profile",null,null,null,"FTTH_Cabinet_Split",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cards","Ports","GE "]
[null,null,null,null,null,null,null,"",26,"   VDSL Line Cards","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,null,null,1,null,null,null,null,null,10,40,10,null,{"$f":"AM29*AN29*AO29*Max_Util","v":3200},null,null,null,null,510000]
[null,null,null,null,null,null,null,"",27,"empty","empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,8,100]
[null,null,null,null,null,null,null,"",28,"Network-facing Ports CO","Active Equipment",null,null,"FTTC G.fast",null,null,null,null,null,"Unvectored VDSL",null,null,null,null,null,null,null,null,null,"ODF_Profile",null,null,"Rack_Profile",null,null,null,null,null,null,null,null,null,"L3R_Core_Capacity",null,null,null,null,"RADIUS_Capacity"]
[null,null,null,null,null,null,null,"",29,"MDF","Passive Equipment"]
[null,null,null,null,null,null,null,"",30,"OLT","Active Equipment",null,null,null,"Ports per Card",null,"Cards per MSAN",null,null,null,"Ports per Card",null,null,"Cards per MSAN"]
[null,null,null,null,null,null,null,"",31,"ODF","Passive Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer 2 Aggregation",null,null,null,null,null,null,null,null,"DNS"]
[null,null,null,null,null,null,null,"",32,"Air Conditioning Unit","Air Conditioning",null,null,null,24,null,{"$f":"VDSL_Cards_per_MSAN","v":4},null,null,null,48,null,null,16]
[null,null,null,null,null,null,null,"",33,"Power Supply Unit + Backup","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Cards Profile",null,null,null,"Capacity (GE)",null,null,null,null,"Subscribers per Unit"]
[null,null,null,null,null,null,null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)","Passive Equipment",null,null,null,"G.fast_Ports_per_Card",null,"G.fast_Cards_per_MSAN",null,null,null,"ADSL_Ports_per_Card",null,null,"ADSL_Cards_per_MSAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cards","Ports","GE "]
[null,null,null,null,null,null,null,"Active Cabinet",35,"Cabinet","Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,24,1,null,{"$f":"AM38*AN38*AO38*Max_Util","v":76.800000000000011},null,null,null,null,510000]
[null,null,null,null,null,null,null,"",36,"Cabinet Base (Plinth)","Other",null,null,null,"MSANs per Cabinet",null," Backhaul Ports/Card",null,null,null,"Backhaul BW (GE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,10]
[null,null,null,null,null,null,null,"",37,"MSAN SuperVectoring","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2A_Capacity",null,null,null,null,"DNS_Capacity"]
[null,null,null,null,null,null,null,"",38,"   SuperVectoring Line Cards","Active Equipment",null,null,null,{"$f":"O26","v":2},null,1,null,null,null,1]
[null,null,null,null,null,null,null,"",{"$f":"I41+1","v":39},"MSAN G.fast","Active Equipment"]
[null,null,null,null,null,null,null,"",{"$f":"I42+1","v":40},"   G.Fast Line Cards","Active Equipment",null,null,null,null,null,"G.fast_MSAN_Backhaul_Profile",null,null,null,"ADSL_Backhaul_BW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Elements Utilization",null,null,null,"BRAS Pct"]
[null,null,null,null,null,null,null,"",41,"empty","empty"]
[null,null,null,null,null,null,null,"",42,"Network-facing Ports","Active Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Usage",null,null,null,"BRAS Proportion "]
[null,null,null,null,null,null,null,"",43,"Batteries","Power Energy"]
[null,null,null,null,null,null,null,"Premises",44,"Building Entry Point (BEP)","Passive Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,null,null,null,0.05]
[null,null,null,null,null,null,null,"",45,"Splitters","Passive Equipment"]
[null,null,null,null,null,null,null,"Trenching",46,"FTTC Feeder","Trenches",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max_Util",null,null,null,"BRAS_pct"]
[null,null,null,null,null,null,null,"",47,"FTTC Distribution","Trenches"]
[null,null,null,null,null,null,null,"",48,"FTTC Drop","Trenches"]
[null,null,null,null,null,null,null,"",49,"FTTH Feeder","Trenches"]
[null,null,null,null,null,null,null,"",50,"FTTH Distribution","Trenches"]
[null,null,null,null,null,null,null,"",51,"FTTH Drop","Trenches"]
[null,null,null,null,null,null,null,"",52,"Copper Feeder","Trenches"]
[null,null,null,null,null,null,null,"",53,"Copper Distribution","Trenches"]
[null,null,null,null,null,null,null,"",54,"Copper Drop","Trenches"]
[null,null,null,null,null,null,null,"Cabling",55,"FTTH Fiber Cable 2","Fiber"]
[null,null,null,null,null,null,null,"",56,"FTTH Fiber Cable 4","Fiber"]
[null,null,null,null,null,null,null,"",57,"FTTH Fiber Cable 8","Fiber"]
[null,null,null,null,null,null,null,"",58,"FTTH Fiber Cable 12","Fiber"]
[null,null,null,null,null,null,null,"",59,"FTTH Fiber Cable 24","Fiber"]
[null,null,null,null,null,null,null,"",60,"FTTH Fiber Cable 48","Fiber"]
[null,null,null,null,null,null,null,"",61,"FTTH Fiber Cable 96","Fiber"]
[null,null,null,null,null,null,null,"",62,"FTTH Fiber Cable 192","Fiber"]
[null,null,null,null,null,null,null,"",63,"FTTC Fiber Cable 12","Fiber"]
[null,null,null,null,null,null,null,"",64,"FTTC Fiber Cable 24","Fiber"]
[null,null,null,null,null,null,null,"",65,"FTTC Fiber Cable 48","Fiber"]
[null,null,null,null,null,null,null,"",66,"FTTC Fiber Cable 96","Fiber"]
[null,null,null,null,null,null,null,"",67,"FTTC Fiber Cable 192","Fiber"]
[null,null,null,null,null,null,null,"",68,"Copper Cable 2","Copper"]
[null,null,null,null,null,null,null,"",69,"Copper Cable 4","Copper"]
[null,null,null,null,null,null,null,"",70,"Copper Cable 10","Copper"]
[null,null,null,null,null,null,null,"",71,"Copper Cable 20","Copper"]
[null,null,null,null,null,null,null,"",72,"Copper Cable 50","Copper"]
[null,null,null,null,null,null,null,"",73,"Copper Cable 100","Copper"]
[null,null,null,null,null,null,null,"",74,"Copper Cable 200","Copper"]
[null,null,null,null,null,null,null,"",75,"Copper Cable 400","Copper"]
[null,null,null,null,null,null,null,"",76,"Copper Cable 1000","Copper"]
[null,null,null,null,null,null,null,"",77,"Copper Cable 2000","Copper"]
[null,null,null,null,null,null,null,"Miscellaneous",78,"Power Consumption","Power Energy"]
[null,null,null,null,null,null,null,"",79,"Network Planning (Survey, Exploitation, etc.)","Other"]
[null,null,null,null,null,null,null,"",80,"empty","empty"]
[null,null,null,null,null,null,null,"",81,"empty","empty"]
[null,null,null,null,null,null,null,"Aerial Copper",82,"Aerial Copper Cable 2","Copper"]
[null,null,null,null,null,null,null,"",83,"Aerial Copper Cable 4","Copper"]
[null,null,null,null,null,null,null,"",84,"Aerial Copper Cable 20","Copper"]
[null,null,null,null,null,null,null,"",85,"Poles","Trenches"]
[null,null,null,null,null,null,null,"Core Transmission",86,"Core Trench Regional","Trenches"]
[null,null,null,null,null,null,null,"",87,"WDM Transmission Regional","Active Equipment"]
[null,null,null,null,null,null,null,"",88,"Core Trench National","Trenches"]
[null,null,null,null,null,null,null,"",89,"WDM Transmission National","Active Equipment"]
[null,null,null,null,null,null,null,"Reusable Assets",90,{"$f":" \"[REA] \" & J10","v":"[REA] Rights of Way Trench"},{"$f":" K10","v":"Other"}]
[null,null,null,null,null,null,null,"",91,"empty","empty"]
[null,null,null,null,null,null,null,"",92,{"$f":" \"[REA] \" & J50","v":"[REA] FTTC Distribution"},{"$f":"K50","v":"Trenches"}]
[null,null,null,null,null,null,null,"",93,{"$f":" \"[REA] \" & J51","v":"[REA] FTTC Drop"},{"$f":"K51","v":"Trenches"}]
[null,null,null,null,null,null,null,"",94,{"$f":" \"[REA] \" & J55","v":"[REA] Copper Feeder"},{"$f":"K55","v":"Trenches"}]
[null,null,null,null,null,null,null,"",95,{"$f":" \"[REA] \" & J56","v":"[REA] Copper Distribution"},{"$f":"K56","v":"Trenches"}]
[null,null,null,null,null,null,null,"",96,{"$f":" \"[REA] \" & J57","v":"[REA] Copper Drop"},{"$f":"K57","v":"Trenches"}]
[null,null,null,null,null,null,null,"",97,"empty","empty"]
[null,null,null,null,null,null,null,"",98,{"$f":" \"[REA] \" & J71","v":"[REA] Copper Cable 2"},{"$f":"K71","v":"Copper"}]
[null,null,null,null,null,null,null,"",99,"[REA] Copper Cable 4",{"$f":"K72","v":"Copper"}]
[null,null,null,null,null,null,null,"",100,"[REA] Copper Cable 10","Copper"]
[null,null,null,null,null,null,null,"",101,"[REA] Copper Cable 20","Copper"]
[null,null,null,null,null,null,null,"",102,"[REA] Copper Cable 50","Copper"]
[null,null,null,null,null,null,null,"",103,"[REA] Copper Cable 100","Copper"]
[null,null,null,null,null,null,null,"",104,"[REA] Copper Cable 200","Copper"]
[null,null,null,null,null,null,null,"",105,"[REA] Copper Cable 400","Copper"]
[null,null,null,null,null,null,null,"",106,"[REA] Copper Cable 1000","Copper"]
[null,null,null,null,null,null,null,"",107,{"$f":" \"[REA] \" & J80","v":"[REA] Copper Cable 2000"},"Copper"]
[null,null,null,null,null,null,null,"",108,"empty","empty"]
[null,null,null,null,null,null,null,"",109,{"$f":" \"[REA] \" & J85","v":"[REA] Aerial Copper Cable 2"},{"$f":"K85","v":"Copper"}]
[null,null,null,null,null,null,null,"",110,{"$f":" \"[REA] \" & J86","v":"[REA] Aerial Copper Cable 4"},{"$f":"K86","v":"Copper"}]
[null,null,null,null,null,null,null,"",111,{"$f":" \"[REA] \" & J87","v":"[REA] Aerial Copper Cable 20"},{"$f":"K87","v":"Copper"}]
[null,null,null,null,null,null,null,"",112,{"$f":" \"[REA] \" & J88","v":"[REA] Poles"},{"$f":"K88","v":"Trenches"}]
[null,null,null,null,null,null,null,"L2 WAP Equipment",113,"SVC NTE","Customer Side Active Equipment Copper"]
[null,null,null,null,null,null,null,"",114,"SVO NTE","Customer Side Active Equipment Fiber"]
[null,null,null,null,null,null,null,"Floor Box",115,"Floor Box","Passive Equipment"]
[null,null,null,null,null,null,null,"Copper Cabinets",116,"Cabinet (KV)","Passive Equipment"]
[null,null,null,null,null,null,null,"Elements_Tags","Elements_Index","Elements_List","Elements_Trend_Cat"]

{"sheet":"Network_Elements","index":5,"n_rows":122,"n_cols":18,"rows_kept":122,"cut":false,"hidden":false,"merged":[[3,11,4,11],[3,4,4,4],[3,6,4,6],[3,13,4,13],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,5,4,5]]}
[null,"Network Elements"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real 2019","Real 2019"]
[null,null,null,null,"Model Single Unit","REusable Asset","Lifetime (Years)","Unit Price (2019)","OPEX (% of CAPEX)","CAPEX Adjust","CAPEX Unit Price (2019)","OPEX Unit Price (2019)",null,"Cost Trend Category"]
[null,null,null,"Network Element",null,null,null,null,null,null,null,null,null,null,null,"CAPEX","OPEX"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},"#",null,5,{"$f":"IFERROR(P6/1,0)","v":3000000},0.09,1,{"$f":"IFERROR(Elements_Unit_Price_2019*(Elements_CAPEX_Adjust),0)","v":3000000},{"$f":"IF(Q6=\"-\",$H6*$I6,Q6)","v":270000},null,{"$f":"Elements_Trends","v":"Services Platform"},null,3000000,"-"]
[null,"",2,"empty","#",null,0,{"$f":"IFERROR(P7/1,0)","v":0},0,1,0,0,null,"empty",null,"-","-"]
[null,"",3,"Network Management System","#",null,5,20000000,0.09,1,20000000,1800000,null,"Services Platform",null,20000000,"-"]
[null,"",4,"Provision System","#",null,5,3000000,0.09,1,3000000,270000,null,"Services Platform",null,3000000,"-"]
[null,"",5,"Eligibility System","#",null,5,3000000,0.09,1,3000000,270000,null,"Services Platform",null,3000000,"-"]
[null,"",6,"Other IT System","#",null,5,20000000,0.09,1,20000000,1800000,null,"Services Platform",null,20000000,"-"]
[null,"",7,"Rights of Way Trench","€/m",null,{"$f":"G51","v":36},3.66,0.05,1,3.66,0.23790000000000003,null,"Other",null,3.66,0.23790000000000003]
[null,"",8,"Rights of Way Cabinet","€/cab",null,{"$f":"G121","v":15},244,0.05,1,244,0,null,"Other",null,244,0]
[null,"Aggregation",9,"OLO Trench","m",null,{"$f":"G$91","v":36},15.822730786625904,1.4809793892223339E-2,1,15.822730786625904,0.2343313817620665,null,"Trenches",null,15.822730786625904,{"$f":"Q$91","v":"-"},"Source: LL BU LRIC+ average"]
[null,"",10,"Layer 2 Switch","#",null,8,10000,0.2,1,10000,2000,null,"Active Equipment",null,10000,"-"]
[null,"",11,"Layer 2 Switch Core Facing Cards","#",null,8,8000,0.2,1,8000,1600,null,"Active Equipment",null,8000,"-"]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards","#",null,8,7500,0.2,1,7500,1500,null,"Active Equipment",null,7500,"-"]
[null,"CO Manhole",13,"Other Operator Reception Manhole","#",null,{"$f":"G26","v":23},3000,0.1,1,3000,300,null,"Trenches",null,3000,"-"]
[null,"Core",14,"RADIUS Servers","#",null,8,350000,0.1,1,350000,35000,null,"Active Equipment",null,350000,"-"]
[null,"",15,"DNS Servers","#",null,8,100000,0.1,1,100000,10000,null,"Active Equipment",null,100000,"-"]
[null,"",16,"Core Layer 3 Routers","#",null,8,400000,0.2,1,400000,80000,null,"Active Equipment",null,400000,"-"]
[null,"",17,"Distribution Layer 3 Routers","#",null,8,100000,0.2,1,100000,20000,null,"Active Equipment",null,100000,"-"]
[null,"",18,"empty","#",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",19,"BRAS/BNG","#",null,8,80000,0.1,1,80000,8000,null,"Active Equipment",null,80000,"-"]
[null,"Aggregation",20,"Layer 2 Aggregation Switch","#",null,8,15000,0.2,1,15000,3000,null,"Active Equipment",null,15000,"-"]
[null,"CO",21,"Site","#",null,23,40000,0.2,1,40000,20000,null,"Other",null,40000,20000]
[null,"",22,"Rack","#",null,10,500,0.08,1,500,40,null,"Passive Equipment",null,500,"-"]
[null,"",23,"Power Generator","#",null,10,70000,0,1,70000,0,null,"Power Energy",null,70000,"-","Note: Average 120KVA Generator, incl. equipment and installation"]
[null,"",24,"empty","#",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",25,"VDSL DSLAM","#",null,8,950,0.08,1,950,76,null,"Active Equipment",null,950,"-"]
[null,"",26,"   VDSL Line Cards","#",null,8,550,0.08,1,550,44,null,"Active Equipment",null,550,"-"]
[null,"",27,"empty","-",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",28,"Network-facing Ports CO","#",null,8,100,0.08,1,100,8,null,"Active Equipment",null,100,"-"]
[null,"",29,"MDF","#",null,10,2000,0.08,1,2000,160,null,"Passive Equipment",null,2000,"-"]
[null,"",30,"OLT","#",null,8,45000,0.08,1,45000,4200,null,"Active Equipment",null,45000,4200]
[null,"",31,"ODF","#",null,15,4000,0.08,1,4000,320,null,"Passive Equipment",null,4000,"-"]
[null,"",32,"Air Conditioning Unit","#",null,8,6000,0.08,1,6000,480,null,"Air Conditioning",null,6000,"-"]
[null,"",33,"Power Supply Unit + Backup","#",null,8,20000,0.08,1,20000,{"$f":"IF(Q38=\"-\",$H38*$I38,Q38)","v":1600},null,"Active Equipment",null,20000,"-"]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)","#",null,15,5000,0.03,1,5000,150,null,"Passive Equipment",null,5000,"-"]
[null,"Active Cabinet",35,"Cabinet","#",null,13,4000,0.03,1,4000,120,null,"Other",null,4000,"-"]
[null,"",36,"Cabinet Base (Plinth)","#",null,13,150,0.03,1,150,4.5,null,"Other",null,150,"-"]
[null,"",37,"MSAN SuperVectoring","#",null,8,2000,0.03,1,2000,60,null,"Active Equipment",null,2000,"-"]
[null,"",38,"   SuperVectoring Line Cards","#",null,8,1000,0.03,1,1000,30,null,"Active Equipment",null,1000,"-"]
[null,"",39,"MSAN G.fast","#",null,8,1000,0.03,1,1000,30,null,"Active Equipment",null,1000,"-"]
[null,"",40,"   G.Fast Line Cards","#",null,8,1500,0.03,1,1500,45,null,"Active Equipment",null,1500,"-"]
[null,"",41,"empty","-",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",42,"Network-facing Ports","#",null,10,30,0.03,1,30,0.89999999999999991,null,"Active Equipment",null,30,"-"]
[null,"",43,"Batteries","#",null,5,300,0.03,1,300,9,null,"Power Energy",null,300,"-"]
[null,"Premises",44,"Building Entry Point (BEP)","#",null,10,100,0.04,1,100,4,null,"Passive Equipment",null,100,"-"]
[null,"",45,"Splitters","#",null,10,25,0.04,1,25,1,null,"Passive Equipment",null,25,"-"]
[null,"Trenching",46,"FTTC Feeder","m",null,36,22,1.4999999999999999E-2,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTC_Price_Coeff),0)","v":0.81415453245246083},17.91139971395414,0.32999999999999996,null,"Trenches",null,{"$f":"P54","v":22},"-"]
[null,"",47,"FTTC Distribution","m",null,36,24,1.4999999999999999E-2,0,0,0.36,null,"Trenches",null,{"$f":"P58","v":24},"-"]
[null,"",48,"FTTC Drop","m",null,36,20,1.4999999999999999E-2,0,0,0.3,null,"Trenches",null,{"$f":"P59","v":20},"-"]
[null,"",49,"FTTH Feeder","m",null,36,22,1.4999999999999999E-2,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTH_Price_Coeff),0)","v":0.76405045419475381},16.809109992284583,0.32999999999999996,null,"Trenches",null,22,"-"]
[null,"",50,"FTTH Distribution","m",null,36,21,1.4999999999999999E-2,0.78334358330833354,16.450215249475004,0.315,null,"Trenches",null,21,"-"]
[null,"",51,"FTTH Drop","m",null,36,19,1.4999999999999999E-2,0.75057643871517388,14.260952335588303,0.28499999999999998,null,"Trenches",null,19,"-"]
[null,"",52,"Copper Feeder","m",null,36,57,1.4999999999999999E-2,{"$f":"IF(Scenario=\"NGA\",0,TRANSPOSE(Copper_Price_Coeff))","v":0},0,0.85499999999999998,null,"Trenches",null,57,"-"]
[null,"",53,"Copper Distribution","m",null,36,24,1.4999999999999999E-2,0,0,0.36,null,"Trenches",null,24,"-"]
[null,"",54,"Copper Drop","m",null,36,20,1.4999999999999999E-2,0,0,0.3,null,"Trenches",null,20,"-"]
[null,"Cabling",55,"FTTH Fiber Cable 2","m",null,20,1.0012206365770275,0.02,1,1.0012206365770275,2.0024412731540552E-2,null,"Fiber",null,1.0012206365770275,"-"]
[null,"",56,"FTTH Fiber Cable 4","m",null,20,1.3618120739787531,0.02,1,1.3618120739787531,2.7236241479575065E-2,null,"Fiber",null,1.3618120739787531,"-"]
[null,"",57,"FTTH Fiber Cable 8","m",null,20,1.7437732400949653,0.02,1,1.7437732400949653,3.4875464801899306E-2,null,"Fiber",null,1.7437732400949653,"-"]
[null,"",58,"FTTH Fiber Cable 12","m",null,20,1.9041890160805517,0.02,1,1.9041890160805517,3.8083780321611034E-2,null,"Fiber",null,1.9041890160805517,"-"]
[null,"",59,"FTTH Fiber Cable 24","m",null,20,2.057560231791137,0.02,1,2.057560231791137,4.1151204635822738E-2,null,"Fiber",null,2.057560231791137,"-"]
[null,"",60,"FTTH Fiber Cable 48","m",null,20,2.4855202958100735,0.02,1,2.4855202958100735,4.9710405916201468E-2,null,"Fiber",null,2.4855202958100735,"-"]
[null,"",61,"FTTH Fiber Cable 96","m",null,20,3.3962140000616396,0.02,1,3.3962140000616396,6.7924280001232795E-2,null,"Fiber",null,3.3962140000616396,"-"]
[null,"",62,"FTTH Fiber Cable 192","m",null,20,5.6037531001017049,0.02,1,5.6037531001017049,0.1120750620020341,null,"Fiber",null,5.6037531001017049,"-"]
[null,"",63,"FTTC Fiber Cable 12","m",null,20,1.3060691789120908,0.02,1,1.3060691789120908,2.6121383578241817E-2,null,"Fiber",null,1.3060691789120908,"-"]
[null,"",64,"FTTC Fiber Cable 24","m",null,20,1.5649229840164991,0.02,1,1.5649229840164991,3.1298459680329981E-2,null,"Fiber",null,1.5649229840164991,"-"]
[null,"",65,"FTTC Fiber Cable 48","m",null,20,2.1045748301827971,0.02,1,2.1045748301827971,{"$f":"IF(Q70=\"-\",$H70*$I70,Q70)","v":4.2091496603655944E-2},null,"Fiber",null,2.1045748301827971,"-"]
[null,"",66,"FTTC Fiber Cable 96","m",null,20,{"$f":"IFERROR(P71/1,0)","v":2.8562873588553748},0.02,1,2.8562873588553748,5.71257471771075E-2,null,"Fiber",null,2.8562873588553748,"-"]
[null,"",67,"FTTC Fiber Cable 192","m",null,20,4.7128741421113682,0.02,1,4.7128741421113682,9.4257482842227361E-2,null,"Fiber",null,4.7128741421113682,"-"]
[null,"",68,"Copper Cable 2","m",null,20,0.79999999999999982,0.02,1,0.79999999999999982,1.5999999999999997E-2,null,"Copper",null,0.79999999999999982,"-"]
[null,"",69,"Copper Cable 4","m",null,20,0.9697959183673468,0.02,1,0.9697959183673468,1.9395918367346936E-2,null,"Copper",null,0.9697959183673468,"-"]
[null,"",70,"Copper Cable 10","m",null,20,1.4191836734693877,0.02,1,1.4191836734693877,2.8383673469387753E-2,null,"Copper",null,1.4191836734693877,"-"]
[null,"",71,"Copper Cable 20","m",null,20,2.118163265306122,0.02,1,2.118163265306122,4.2363265306122437E-2,null,"Copper",null,2.118163265306122,"-"]
[null,"",72,"Copper Cable 50","m",null,20,4.2943183679143049,0.02,1,4.2943183679143049,8.58863673582861E-2,null,"Copper",null,4.2943183679143049,"-"]
[null,"",73,"Copper Cable 100","m",null,20,7.8599999999999994,0.02,1,7.8599999999999994,0.15719999999999998,null,"Copper",null,7.8599999999999994,"-"]
[null,"",74,"Copper Cable 200","m",null,20,11.429565217391303,0.02,1,11.429565217391303,0.22859130434782607,null,"Copper",null,11.429565217391303,"-"]
[null,"",75,"Copper Cable 400","m",null,20,17.718695652173913,0.02,1,17.718695652173913,0.35437391304347826,null,"Copper",null,17.718695652173913,"-"]
[null,"",76,"Copper Cable 1000","m",null,20,29.940543478260871,0.02,1,29.940543478260871,0.59881086956521745,null,"Copper",null,29.940543478260871,"-"]
[null,"",77,"Copper Cable 2000","m",null,20,53.881630434782608,0.02,1,53.881630434782608,1.0776326086956522,null,"Copper",null,53.881630434782608,"-"]
[null,"Miscellaneous",78,"Power Consumption","€",null,0,0,0.05,1,0,20327200,null,"Power Energy",null,"-",{"$f":"SUM(CO_VDSL_Cabs,CO_G.fast_Cabs)*800","v":20327200}]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)","€",null,10,8000000,0.05,1,8000000,2500000,null,"Other",null,8000000,2500000]
[null,"",80,"empty","-",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",81,"empty","-",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"Aerial Copper",82,"Aerial Copper Cable 2","m",null,15,5.8177710949400261,9.5000000000000001E-2,1,5.8177710949400261,0.55268825401930244,null,"Copper",null,5.8177710949400261,"-"]
[null,"",83,"Aerial Copper Cable 4","m",null,15,6.4939479370155322,9.5000000000000001E-2,1,6.4939479370155322,0.61692505401647557,null,"Copper",null,6.4939479370155322,"-"]
[null,"",84,"Aerial Copper Cable 20","m",null,15,11.903362673619577,9.5000000000000001E-2,1,11.903362673619577,1.1308194539938599,null,"Copper",null,11.903362673619577,"-"]
[null,"",85,"Poles","m",null,15,250,9.5000000000000001E-2,1,250,23.75,null,"Trenches",null,250,"-"]
[null,"Core Transmission",86,"Core Trench Regional","m",null,36,{"$f":"IFERROR(P91/1,0)","v":19.809632171075002},1.7818516659511275E-2,1,19.809632171075002,0.35297826085909045,null,"Trenches",null,19.809632171075002,"-","Source: LL BU LRIC+ average incl submarine"]
[null,"",87,"WDM Transmission Regional","m",null,8,1.1654304704664993,0.2,1,1.1654304704664993,0.23308609409329986,null,"Active Equipment",null,1.1654304704664993,"-","Source: LL BU LRIC+ average"]
[null,"",88,"Core Trench National","m",null,36,19.809632171075002,1.7818516659511275E-2,1,19.809632171075002,0.35297826085909045,null,"Trenches",null,19.809632171075002,"-","Source: LL BU LRIC+ average incl submarine"]
[null,"",89,"WDM Transmission National","m",null,8,1.1654304704664993,0.2,1,1.1654304704664993,0.23308609409329986,null,"Active Equipment",null,1.1654304704664993,"-","Source: LL BU LRIC+ average"]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",{"$f":"E12","v":"€/m"},true,{"$f":"G97","v":13},3.66,{"$f":"I12","v":0.05},{"$f":"Copper_Trench_Value","v":0.16339999999999999},0.59804400000000002,0.23790000000000003,null,"Other",null,{"$f":"P12","v":3.66},{"$f":"Q12","v":0.23790000000000003}]
[null,"",91,"empty","-",null,0,0,0,1,0,0,null,"empty"]
[null,"",92,"[REA] FTTC Distribution",{"$f":"E52","v":"m"},true,13,24,{"$f":"I52","v":1.4999999999999999E-2},{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Price_Coeff,2),0)*Copper_Trench_Value","v":0.14916190113725564},3.5798856272941353,0.36,null,"Trenches",null,{"$f":"P52","v":24},{"$f":"Q52","v":"-"}]
[null,"",93,"[REA] FTTC Drop",{"$f":"E53","v":"m"},true,{"$f":"$G$97","v":13},20,{"$f":"I53","v":1.4999999999999999E-2},{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Price_Coeff,3),0)*Copper_Trench_Value","v":0.1433396149556922},2.8667922991138441,0.3,null,"Trenches",null,{"$f":"P53","v":20},{"$f":"Q53","v":"-"}]
[null,"",94,"[REA] Copper Feeder",{"$f":"E57","v":"m"},true,{"$f":"$G$97","v":13},57,{"$f":"I57","v":1.4999999999999999E-2},{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Price_Coeff,1),INDEX(Copper_Reuse_Price_Coeff,1))*Copper_Trench_Value","v":0.12998702733777465},7.4092605582531545,0.85499999999999998,null,"Trenches",null,{"$f":"P57","v":57},"-"]
[null,"",95,"[REA] Copper Distribution",{"$f":"E58","v":"m"},true,{"$f":"$G$97","v":13},24,{"$f":"I58","v":1.4999999999999999E-2},{"$f":"IF(Scenario=\"NGA\",0,INDEX(Copper_Reuse_Price_Coeff,2))*Copper_Trench_Value","v":0},0,0.36,null,"Trenches",null,24,"-"]
[null,"",96,"[REA] Copper Drop",{"$f":"E59","v":"m"},true,{"$f":"$G$97","v":13},20,{"$f":"I59","v":1.4999999999999999E-2},{"$f":"IF(Scenario=\"NGA\",0,INDEX(Copper_Reuse_Price_Coeff,3))*Copper_Trench_Value","v":0},0,0.3,null,"Trenches",null,20,"-"]
[null,"",97,"empty","-",null,0,0,0,1,0,0,null,"empty"]
[null,"",98,"[REA] Copper Cable 2",{"$f":"E73","v":"m"},true,5,0.79999999999999982,{"$f":"I73","v":0.02},{"$f":"Copper_Cable_Value","v":0.126},0.10079999999999997,1.5999999999999997E-2,null,"Copper",null,{"$f":"P73","v":0.79999999999999982},{"$f":"Q73","v":"-"}]
[null,"",99,"[REA] Copper Cable 4","m",true,{"$f":"$G$103","v":5},0.9697959183673468,0.02,0.126,0.1221942857142857,1.9395918367346936E-2,null,"Copper",null,{"$f":"P74","v":0.9697959183673468},"-"]
[null,"",100,"[REA] Copper Cable 10","m",true,{"$f":"$G$103","v":5},1.4191836734693877,0.02,0.126,0.17881714285714284,2.8383673469387753E-2,null,"Copper",null,1.4191836734693877,"-"]
[null,"",101,"[REA] Copper Cable 20","m",true,5,2.118163265306122,0.02,0.126,0.26688857142857136,4.2363265306122437E-2,null,"Copper",null,2.118163265306122,"-"]
[null,"",102,"[REA] Copper Cable 50","m",true,5,4.2943183679143049,0.02,0.126,0.54108411435720238,8.58863673582861E-2,null,"Copper",null,4.2943183679143049,"-"]
[null,"",103,"[REA] Copper Cable 100","m",true,5,7.8599999999999994,0.02,0.126,0.99035999999999991,0.15719999999999998,null,"Copper",null,7.8599999999999994,"-"]
[null,"",104,"[REA] Copper Cable 200","m",true,5,11.429565217391303,0.02,0.126,1.4401252173913042,0.22859130434782607,null,"Copper",null,11.429565217391303,"-"]
[null,"",105,"[REA] Copper Cable 400","m",true,5,17.718695652173913,0.02,0.126,2.2325556521739132,0.35437391304347826,null,"Copper",null,17.718695652173913,"-"]
[null,"",106,"[REA] Copper Cable 1000","m",true,5,29.940543478260871,0.02,0.126,3.7725084782608698,0.59881086956521745,null,"Copper",null,29.940543478260871,"-"]
[null,"",107,"[REA] Copper Cable 2000","m",true,5,53.881630434782608,0.02,0.126,6.7890854347826082,1.0776326086956522,null,"Copper",null,53.881630434782608,"-"]
[null,"",108,"empty","-",null,0,0,0,1,0,0,null,"empty",null,"-","-"]
[null,"",109,"[REA] Aerial Copper Cable 2",{"$f":"E87","v":"m"},true,4,5.8177710949400261,{"$f":"I87","v":9.5000000000000001E-2},{"$f":"Copper_Cable_Value","v":0.126},0.73303915796244334,0.55268825401930244,null,"Copper",null,{"$f":"P87","v":5.8177710949400261},{"$f":"Q87","v":"-"}]
[null,"",110,"[REA] Aerial Copper Cable 4",{"$f":"E88","v":"m"},true,{"$f":"$G$114","v":4},6.4939479370155322,{"$f":"I88","v":9.5000000000000001E-2},0.126,0.81823744006395704,0.61692505401647557,null,"Copper",null,{"$f":"P88","v":6.4939479370155322},"-"]
[null,"",111,"[REA] Aerial Copper Cable 20",{"$f":"E89","v":"m"},true,{"$f":"$G$114","v":4},11.903362673619577,{"$f":"I89","v":9.5000000000000001E-2},0.126,1.4998236968760668,1.1308194539938599,null,"Copper",null,11.903362673619577,"-"]
[null,"",112,"[REA] Poles",{"$f":"E90","v":"m"},true,4,250,{"$f":"I90","v":9.5000000000000001E-2},{"$f":"Poles_Value","v":0.1414},35.35,23.75,null,"Trenches",null,250,"-"]
[null,"L2 WAP Equipment",113,"SVC NTE","#",null,5,80,0.08,1,80,6.4,null,"Customer Side Active Equipment Copper",null,80,"-"]
[null,"",114,"SVO NTE","#",null,5,100,0.08,1,100,8,null,"Customer Side Active Equipment Fiber",null,100,"-"]
[null,"Floor Box",115,"Floor Box","#",null,10,200,0.04,1,200,8,null,"Passive Equipment",null,200,"-"]
[null,"Copper Cabinets",116,"Cabinet (KV)","#",null,15,1000,0.04,1,1000,40,null,"Passive Equipment",null,1000,{"$f":"P121*I121","v":40}]
[null,null,null,null,null,"Elements_Reusable_Asset","Elements_Lifetime","Elements_Unit_Price_2019","Elements_OPEX_Percentage","Elements_CAPEX_Adjust","Elements_CAPEX","Elements_OPEX",null,"Elements_Cost_Trend"]

{"sheet":"Discount_Factors","index":6,"n_rows":16,"n_cols":22,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,"Discount Factors"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"I5-1","v":2015},2016,2017,2018,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,-3,-2,-1,0,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,null,null,null,null,"<----------------------------------------ELSTAT------------------------------------------->",null,null,null,null,"                          <------------------------IMF Forecast------------------------->",null,null,null,"<----------------------------------------Arbitrary Forecast---------------------------------------->"]
[null,null,"Inflation",null,null,null,null,-1.7000000000000001E-2,-8.0000000000000002E-3,1.0999999999999999E-2,6.0000000000000001E-3,8.0000000000000002E-3,8.9999999999999993E-3,1.2999999999999999E-2,1.4E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,"Inflation"]
[null,null,"Inflation Multiplier",null,null,null,null,{"$f":"I11/(1+H10)","v":1.0082904962116244},{"$f":"J11/(1+I10)","v":0.99114955777602676},{"$f":"K11/(1+J10)","v":0.98322036131381851},{"$f":"L11/(1+K10)","v":0.99403578528827041},1,{"$f":"L11*(1+L10)","v":1.008},{"$f":"M11*(1+M10)","v":1.017072},1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537,"Inflation_Multiplier"]
[null,null,"Nominal Discount Rate",null,null,null,null,{"$f":"WACC","v":8.48E-2},8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,8.48E-2,"Nominal_Discount_Rate"]
[]
[]
[null,null,"Inflation for Rent & Real Estate",null,null,null,null,{"$f":"H10*75%","v":-1.2750000000000001E-2},-6.0000000000000001E-3,8.2500000000000004E-3,4.5000000000000005E-3,6.0000000000000001E-3,6.7499999999999991E-3,9.75E-3,1.0500000000000001E-2,1.3499999999999998E-2,1.3499999999999998E-2,1.3499999999999998E-2,1.3499999999999998E-2,1.3499999999999998E-2,1.3499999999999998E-2,"Note: 75% of CPI based on the methodology of ELSTAT"]
[null,null,"Inflation Multiplier for Rent & Real Estate",null,null,null,null,1,{"$f":"H16*(1+H15)","v":0.98724999999999996},{"$f":"I16*(1+I15)","v":0.98132649999999999},{"$f":"J16*(1+J15)","v":0.98942244362500009},{"$f":"K16*(1+K15)","v":0.99387484462131259},{"$f":"L16*(1+L15)","v":0.99983809368904042},{"$f":"M16*(1+M15)","v":1.0065870008214415},{"$f":"N16*(1+N15)","v":1.0164012240794504},{"$f":"O16*(1+O15)","v":1.0270734369322847},{"$f":"P16*(1+P15)","v":1.0409389283308705},{"$f":"Q16*(1+Q15)","v":1.0549916038633373},{"$f":"R16*(1+R15)","v":1.0692339905154924},{"$f":"S16*(1+S15)","v":1.0836686493874517},{"$f":"T16*(1+T15)","v":1.0982981761541823},"Inflation_Multiplier_Rent"]

{"sheet":"CAPEX_Evolution","index":7,"n_rows":656,"n_cols":20,"rows_kept":656,"cut":false,"hidden":false,"merged":[]}
[null,"CAPEX Evolution"]
[]
[]
[null,null,null,null,null,{"$f":"G4-1","v":2015},2016,2017,2018,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,-3,-2,-1,0,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,"Cost Trends Categories"]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,-0.04,{"$f":"F9","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,null,null,"Passive Equipment",null,-0.01,{"$f":"F10","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,null,null,"Fiber",null,-1.4999999999999999E-2,{"$f":"F11","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,null,null,"Trenches",null,0.01,{"$f":"F12","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Services Platform",null,-0.04,{"$f":"F13","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,null,null,"Air Conditioning",null,-0.01,{"$f":"F14","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,null,null,"Power Energy",null,-0.01,{"$f":"F15","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,null,null,"Copper",null,0.01,{"$f":"F16","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Voice",null,0,{"$f":"F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Common",null,0,{"$f":"F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other",null,0,{"$f":"F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Overheads",null,0,{"$f":"F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer Side Active Equipment Copper",null,{"$f":"F16","v":0.01},{"$f":"F21","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Customer Side Active Equipment Fiber",null,{"$f":"F11","v":-1.4999999999999999E-2},{"$f":"F22","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,null,null,"empty",null,0,{"$f":"F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"CAPEX_Cost_Trends"]
[]
[null,null,null,"Cost Trend per Element"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},{"$f":"Elements_Trends","v":"Services Platform"},{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E26,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",2,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E27,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System","Services Platform",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E28,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",4,"Provision System","Services Platform",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E29,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",5,"Eligibility System","Services Platform",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E30,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",6,"Other IT System","Services Platform",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E31,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",7,"Rights of Way Trench","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E32,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",8,"Rights of Way Cabinet","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E33,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E34,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",10,"Layer 2 Switch","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E35,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",11,"Layer 2 Switch Core Facing Cards","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E36,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E37,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"CO Manhole",13,"Other Operator Reception Manhole","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E38,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Core",14,"RADIUS Servers","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E39,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",15,"DNS Servers","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E40,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",16,"Core Layer 3 Routers","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E41,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",17,"Distribution Layer 3 Routers","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E42,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",18,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E43,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E44,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"Aggregation",20,"Layer 2 Aggregation Switch","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E45,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"CO",21,"Site","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E46,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",22,"Rack","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E47,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",23,"Power Generator","Power Energy",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E48,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",24,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E49,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E50,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",26,"   VDSL Line Cards","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E51,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",27,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E52,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E53,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",29,"MDF","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E54,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",30,"OLT","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E55,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",31,"ODF","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E56,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",32,"Air Conditioning Unit","Air Conditioning",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E57,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",33,"Power Supply Unit + Backup","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E58,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E59,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"Active Cabinet",35,"Cabinet","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E60,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",36,"Cabinet Base (Plinth)","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E61,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",37,"MSAN SuperVectoring","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E62,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",38,"   SuperVectoring Line Cards","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E63,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",39,"MSAN G.fast","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E64,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",40,"   G.Fast Line Cards","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E65,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",41,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E66,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E67,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",43,"Batteries","Power Energy",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E68,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"Premises",44,"Building Entry Point (BEP)","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E69,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",45,"Splitters","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E70,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"Trenching",46,"FTTC Feeder","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E71,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",47,"FTTC Distribution","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E72,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",48,"FTTC Drop","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E73,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",49,"FTTH Feeder","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E74,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",50,"FTTH Distribution","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E75,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",51,"FTTH Drop","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E76,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",52,"Copper Feeder","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E77,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",53,"Copper Distribution","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E78,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",54,"Copper Drop","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E79,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Cabling",55,"FTTH Fiber Cable 2","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E80,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",56,"FTTH Fiber Cable 4","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E81,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",57,"FTTH Fiber Cable 8","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E82,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",58,"FTTH Fiber Cable 12","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E83,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",59,"FTTH Fiber Cable 24","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E84,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",60,"FTTH Fiber Cable 48","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E85,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",61,"FTTH Fiber Cable 96","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E86,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",62,"FTTH Fiber Cable 192","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E87,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",63,"FTTC Fiber Cable 12","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E88,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",64,"FTTC Fiber Cable 24","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E89,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",65,"FTTC Fiber Cable 48","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E90,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",66,"FTTC Fiber Cable 96","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E91,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",67,"FTTC Fiber Cable 192","Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E92,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"",68,"Copper Cable 2","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E93,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",69,"Copper Cable 4","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E94,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",70,"Copper Cable 10","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E95,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",71,"Copper Cable 20","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E96,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",72,"Copper Cable 50","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E97,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",73,"Copper Cable 100","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E98,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",74,"Copper Cable 200","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E99,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",75,"Copper Cable 400","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E100,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",76,"Copper Cable 1000","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E101,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",77,"Copper Cable 2000","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E102,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Miscellaneous",78,"Power Consumption","Power Energy",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E103,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E104,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",80,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E105,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E106,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E107,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",83,"Aerial Copper Cable 4","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E108,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",84,"Aerial Copper Cable 20","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E109,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",85,"Poles","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E110,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Core Transmission",86,"Core Trench Regional","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E111,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",87,"WDM Transmission Regional","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E112,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"",88,"Core Trench National","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E113,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",89,"WDM Transmission National","Active Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E114,Cost_Trends_Categories,0),)","v":-0.04},-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench","Other",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E115,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",91,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E116,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E117,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",93,"[REA] FTTC Drop","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E118,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",94,"[REA] Copper Feeder","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E119,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",95,"[REA] Copper Distribution","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E120,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",96,"[REA] Copper Drop","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E121,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",97,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E122,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E123,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",99,"[REA] Copper Cable 4","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E124,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",100,"[REA] Copper Cable 10","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E125,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",101,"[REA] Copper Cable 20","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E126,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",102,"[REA] Copper Cable 50","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E127,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",103,"[REA] Copper Cable 100","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E128,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",104,"[REA] Copper Cable 200","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E129,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",105,"[REA] Copper Cable 400","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E130,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",106,"[REA] Copper Cable 1000","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E131,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",107,"[REA] Copper Cable 2000","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E132,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",108,"empty","empty",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E133,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E134,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",110,"[REA] Aerial Copper Cable 4","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E135,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",111,"[REA] Aerial Copper Cable 20","Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E136,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",112,"[REA] Poles","Trenches",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E137,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"L2 WAP Equipment",113,"SVC NTE","Customer Side Active Equipment Copper",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E138,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",114,"SVO NTE","Customer Side Active Equipment Fiber",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E139,Cost_Trends_Categories,0),)","v":-1.4999999999999999E-2},-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
[null,"Floor Box",115,"Floor Box","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E140,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"Copper Cabinets",116,"Cabinet (KV)","Passive Equipment",{"$f":"INDEX(CAPEX_Cost_Trends,MATCH(E141,Cost_Trends_Categories,0),)","v":-0.01},-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,"CAPEX_Trend_per_Element"]
[]
[null,null,null,"Cumulative Cost Trend per Element"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR(G144:G259/(1+F26:F141),\"-\")","v":1.1773756992669755},{"$f":"IFERROR(H144:H259/(1+G26:G141),\"-\")","v":1.1302806712962965},{"$f":"IFERROR(I144:I259/(1+H26:H141),\"-\")","v":1.0850694444444446},{"$f":"IFERROR(J144:J259/(1+I26:I141),\"-\")","v":1.0416666666666667},{"$f":"100%","v":1},{"$f":"IFERROR(J144:J259*(1 + J26:J141),\"-\")","v":0.96},{"$f":"IFERROR(K144:K259*(1 + K26:K141),\"-\")","v":0.92159999999999997},{"$f":"IFERROR(L144:L259*(1 + L26:L141),\"-\")","v":0.88473599999999997},{"$f":"IFERROR(M144:M259*(1 + M26:M141),\"-\")","v":0.84934655999999997},{"$f":"IFERROR(N144:N259*(1 + N26:N141),\"-\")","v":0.81537269759999997},{"$f":"IFERROR(O144:O259*(1 + O26:O141),\"-\")","v":0.78275778969599996},{"$f":"IFERROR(P144:P259*(1 + P26:P141),\"-\")","v":0.75144747810815993},{"$f":"IFERROR(Q144:Q259*(1 + Q26:Q141),\"-\")","v":0.72138957898383349},{"$f":"IFERROR(R144:R259*(1 + R26:R141),\"-\")","v":0.69253399582448016}]
[null,"",2,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",3,"Network Management System",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",4,"Provision System",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",5,"Eligibility System",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",6,"Other IT System",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",7,"Rights of Way Trench",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",8,"Rights of Way Cabinet",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aggregation",9,"OLO Trench",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",10,"Layer 2 Switch",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"Core",14,"RADIUS Servers",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",15,"DNS Servers",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",16,"Core Layer 3 Routers",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",17,"Distribution Layer 3 Routers",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",18,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",19,"BRAS/BNG",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"CO",21,"Site",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",22,"Rack",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",23,"Power Generator",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",24,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",25,"VDSL DSLAM",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",26,"   VDSL Line Cards",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",27,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",28,"Network-facing Ports CO",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",29,"MDF",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",30,"OLT",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",31,"ODF",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",32,"Air Conditioning Unit",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",33,"Power Supply Unit + Backup",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"Active Cabinet",35,"Cabinet",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",36,"Cabinet Base (Plinth)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",37,"MSAN SuperVectoring",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",38,"   SuperVectoring Line Cards",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",39,"MSAN G.fast",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",40,"   G.Fast Line Cards",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",41,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",42,"Network-facing Ports",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",43,"Batteries",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"Premises",44,"Building Entry Point (BEP)",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",45,"Splitters",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"Trenching",46,"FTTC Feeder",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",47,"FTTC Distribution",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",48,"FTTC Drop",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",49,"FTTH Feeder",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",50,"FTTH Distribution",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",51,"FTTH Drop",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",52,"Copper Feeder",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",53,"Copper Distribution",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",54,"Copper Drop",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",56,"FTTH Fiber Cable 4",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",57,"FTTH Fiber Cable 8",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",58,"FTTH Fiber Cable 12",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",59,"FTTH Fiber Cable 24",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",60,"FTTH Fiber Cable 48",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",61,"FTTH Fiber Cable 96",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",62,"FTTH Fiber Cable 192",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",63,"FTTC Fiber Cable 12",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",64,"FTTC Fiber Cable 24",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",65,"FTTC Fiber Cable 48",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",66,"FTTC Fiber Cable 96",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",67,"FTTC Fiber Cable 192",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"",68,"Copper Cable 2",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",69,"Copper Cable 4",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",70,"Copper Cable 10",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",71,"Copper Cable 20",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",72,"Copper Cable 50",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",73,"Copper Cable 100",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",74,"Copper Cable 200",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",75,"Copper Cable 400",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",76,"Copper Cable 1000",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",77,"Copper Cable 2000",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"Miscellaneous",78,"Power Consumption",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",80,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",81,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",83,"Aerial Copper Cable 4",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",84,"Aerial Copper Cable 20",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",85,"Poles",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"Core Transmission",86,"Core Trench Regional",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",87,"WDM Transmission Regional",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"",88,"Core Trench National",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",89,"WDM Transmission National",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",91,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",92,"[REA] FTTC Distribution",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",93,"[REA] FTTC Drop",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",94,"[REA] Copper Feeder",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",95,"[REA] Copper Distribution",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",96,"[REA] Copper Drop",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",97,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",98,"[REA] Copper Cable 2",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",99,"[REA] Copper Cable 4",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",100,"[REA] Copper Cable 10",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",101,"[REA] Copper Cable 20",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",102,"[REA] Copper Cable 50",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",103,"[REA] Copper Cable 100",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",104,"[REA] Copper Cable 200",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",105,"[REA] Copper Cable 400",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",106,"[REA] Copper Cable 1000",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",107,"[REA] Copper Cable 2000",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",108,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",109,"[REA] Aerial Copper Cable 2",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",110,"[REA] Aerial Copper Cable 4",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",111,"[REA] Aerial Copper Cable 20",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",112,"[REA] Poles",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"L2 WAP Equipment",113,"SVC NTE",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",114,"SVO NTE",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,"Floor Box",115,"Floor Box",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[]
[]
[]
[null,null,null,"Cumulative Cost Trend Adjusted for Inflation"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR(F144:S259*Inflation_Multiplier,\"-\")","v":1.1871367280414069},1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",2,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",3,"Network Management System",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",4,"Provision System",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",5,"Eligibility System",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",6,"Other IT System",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",7,"Rights of Way Trench",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",8,"Rights of Way Cabinet",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Aggregation",9,"OLO Trench",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",10,"Layer 2 Switch",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"Core",14,"RADIUS Servers",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",15,"DNS Servers",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",16,"Core Layer 3 Routers",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",17,"Distribution Layer 3 Routers",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",18,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",19,"BRAS/BNG",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"CO",21,"Site",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",22,"Rack",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",23,"Power Generator",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",24,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",25,"VDSL DSLAM",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",26,"   VDSL Line Cards",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",27,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",28,"Network-facing Ports CO",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",29,"MDF",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",30,"OLT",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",31,"ODF",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",32,"Air Conditioning Unit",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",33,"Power Supply Unit + Backup",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"Active Cabinet",35,"Cabinet",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",36,"Cabinet Base (Plinth)",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",37,"MSAN SuperVectoring",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",38,"   SuperVectoring Line Cards",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",39,"MSAN G.fast",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",40,"   G.Fast Line Cards",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",41,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",42,"Network-facing Ports",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",43,"Batteries",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"Premises",44,"Building Entry Point (BEP)",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",45,"Splitters",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"Trenching",46,"FTTC Feeder",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",47,"FTTC Distribution",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",48,"FTTC Drop",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",49,"FTTH Feeder",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",50,"FTTH Distribution",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",51,"FTTH Drop",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",52,"Copper Feeder",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",53,"Copper Distribution",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",54,"Copper Drop",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",56,"FTTH Fiber Cable 4",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",57,"FTTH Fiber Cable 8",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",58,"FTTH Fiber Cable 12",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",59,"FTTH Fiber Cable 24",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",60,"FTTH Fiber Cable 48",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",61,"FTTH Fiber Cable 96",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",62,"FTTH Fiber Cable 192",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",63,"FTTC Fiber Cable 12",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",64,"FTTC Fiber Cable 24",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",65,"FTTC Fiber Cable 48",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",66,"FTTC Fiber Cable 96",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",67,"FTTC Fiber Cable 192",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"",68,"Copper Cable 2",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",69,"Copper Cable 4",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",70,"Copper Cable 10",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",71,"Copper Cable 20",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",72,"Copper Cable 50",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",73,"Copper Cable 100",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",74,"Copper Cable 200",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",75,"Copper Cable 400",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",76,"Copper Cable 1000",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",77,"Copper Cable 2000",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"Miscellaneous",78,"Power Consumption",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",80,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",81,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",83,"Aerial Copper Cable 4",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",84,"Aerial Copper Cable 20",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",85,"Poles",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"Core Transmission",86,"Core Trench Regional",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",87,"WDM Transmission Regional",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"",88,"Core Trench National",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",89,"WDM Transmission National",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",91,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",92,"[REA] FTTC Distribution",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",93,"[REA] FTTC Drop",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",94,"[REA] Copper Feeder",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",95,"[REA] Copper Distribution",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",96,"[REA] Copper Drop",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",97,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",98,"[REA] Copper Cable 2",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",99,"[REA] Copper Cable 4",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",100,"[REA] Copper Cable 10",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",101,"[REA] Copper Cable 20",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",102,"[REA] Copper Cable 50",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",103,"[REA] Copper Cable 100",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",104,"[REA] Copper Cable 200",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",105,"[REA] Copper Cable 400",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",106,"[REA] Copper Cable 1000",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",107,"[REA] Copper Cable 2000",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",108,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",109,"[REA] Aerial Copper Cable 2",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",110,"[REA] Aerial Copper Cable 4",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",111,"[REA] Aerial Copper Cable 20",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",112,"[REA] Poles",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"L2 WAP Equipment",113,"SVC NTE",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",114,"SVO NTE",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,"Floor Box",115,"Floor Box",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,null,null,null,null,"<---------------------------------------CAPEX_Calibration_Table-------------------------------------->"]
[]
[]
[null,null,null,"Unit CAPEX"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR($J$384:$J$499*F264:F379,\"-\")","v":3561410.1841242206},{"$f":"IFERROR($J$384:$J$499*G264:G379,\"-\")","v":3360831.562554345},{"$f":"IFERROR($J$384:$J$499*H264:H379,\"-\")","v":3200587.1136517534},{"$f":"IFERROR($J$384:$J$499*I264:I379,\"-\")","v":3106361.8290258455},{"$f":"Elements_CAPEX","v":3000000},{"$f":"IFERROR($J$384:$J$499*K264:K379,\"-\")","v":2903040},{"$f":"IFERROR($J$384:$J$499*L264:L379,\"-\")","v":2812000.6655999999},{"$f":"IFERROR($J$384:$J$499*M264:M379,\"-\")","v":2734614.4072826873},{"$f":"IFERROR($J$384:$J$499*N264:N379,\"-\")","v":2661983.0486252597},{"$f":"IFERROR($J$384:$J$499*O264:O379,\"-\")","v":2601502.7937604939},{"$f":"IFERROR($J$384:$J$499*P264:P379,\"-\")","v":2542396.6502862554},{"$f":"IFERROR($J$384:$J$499*Q264:Q379,\"-\")","v":2484633.3983917516},{"$f":"IFERROR($J$384:$J$499*R264:R379,\"-\")","v":2428182.5275802906},{"$f":"IFERROR($J$384:$J$499*S264:S379,\"-\")","v":2373014.2205536664}]
[null,"",2,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,23742734.560828138,22405543.750362299,21337247.424345024,20709078.860172302,20000000,19353600,18746671.103999998,18230762.715217918,17746553.657501731,17343351.958403293,16949311.001908369,16564222.655945009,16187883.517201938,15820094.80369111]
[null,"",4,"Provision System",null,3561410.1841242206,3360831.562554345,3200587.1136517534,3106361.8290258455,3000000,2903040,2812000.6655999999,2734614.4072826873,2661983.0486252597,2601502.7937604939,2542396.6502862554,2484633.3983917516,2428182.5275802906,2373014.2205536664]
[null,"",5,"Eligibility System",null,3561410.1841242206,3360831.562554345,3200587.1136517534,3106361.8290258455,3000000,2903040,2812000.6655999999,2734614.4072826873,2661983.0486252597,2601502.7937604939,2542396.6502862554,2484633.3983917516,2428182.5275802906,2373014.2205536664]
[null,"",6,"Other IT System",null,23742734.560828138,22405543.750362299,21337247.424345024,20709078.860172302,20000000,19353600,18746671.103999998,18230762.715217918,17746553.657501731,17343351.958403293,16949311.001908369,16564222.655945009,16187883.517201938,15820094.80369111]
[null,"",7,"Rights of Way Trench",null,3.6903432161345453,3.6276073814602579,3.598586522408576,3.6381709741550701,3.66,3.6892800000000001,3.7224835199999999,3.7708758057599998,3.8236680670406398,3.8924940922473716,3.9625589859078243,4.0338850476541648,4.1064949785119396,4.1804118881251551]
[null,"",8,"Rights of Way Cabinet",null,246.02288107563635,241.84049209735053,239.90576816057171,242.54473161033798,244,245.952,248.16556800000001,251.39172038399997,254.911204469376,259.49960614982479,264.17059906052162,268.92566984361099,273.76633190079599,278.69412587501029]
[null,"Aggregation",9,"OLO Trench",null,15.331393039961453,15.221466951864929,15.25069216841251,15.572634280087696,15.822730786625904,16.108805759248103,16.416322861192146,16.796032408971517,17.201488631324093,17.686226580954806,18.184624446006111,18.697067162894559,19.223950515544932,19.765681441072989]
[null,"",10,"Layer 2 Switch",null,11871.36728041407,11202.77187518115,10668.623712172512,10354.539430086152,10000,9676.7999999999993,9373.3355519999986,9115.3813576089578,8873.2768287508661,8671.6759792016455,8474.6555009541844,8282.111327972505,8093.9417586009686,7910.0474018455543]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,9497.0938243312557,8962.2175001449195,8534.8989697380093,8283.6315440689214,8000,7741.44,7498.6684415999998,7292.3050860871663,7098.6214630006925,6937.3407833613173,6779.7244007633481,6625.6890623780037,6475.153406880775,6328.0379214764434]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,8903.5254603105514,8402.0789063858629,8001.4677841293833,7765.9045725646138,7500,7257.5999999999995,7030.0016639999994,6836.5360182067188,6654.9576215631496,6503.7569844012351,6355.9916257156383,6211.5834959793783,6070.4563189507262,5932.535551384166]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,2906.8420451645898,2885.9999877007594,2891.5411076771447,2952.581540460209,3000,3054.2400000000002,3112.5454415999998,3184.5386176642073,3261.4133798946223,3353.3200089400525,3447.816566791983,3544.9760376441805,3644.8734623849932,3747.5859965550035]
[null,"Core",14,"RADIUS Servers",null,415497.8548144924,392097.01563134027,373401.82992603787,362408.88005301531,350000,338688,328066.74432,319038.34751631354,310564.68900628027,303508.65927205764,296612.94253339648,289873.89647903765,283287.96155103389,276851.65906459442]
[null,"",15,"DNS Servers",null,118713.67280414069,112027.7187518115,106686.23712172512,103545.39430086152,100000,96768,93733.355519999997,91153.813576089582,88732.768287508661,86716.759792016455,84746.555009541844,82821.113279725047,80939.417586009688,79100.474018455541]
[null,"",16,"Core Layer 3 Routers",null,474854.69121656276,448110.87500724598,426744.94848690048,414181.57720344607,400000,387072,374933.42207999999,364615.25430435833,354931.07315003464,346867.03916806582,338986.22003816738,331284.45311890019,323757.67034403875,316401.89607382216]
[null,"",17,"Distribution Layer 3 Routers",null,118713.67280414069,112027.7187518115,106686.23712172512,103545.39430086152,100000,96768,93733.355519999997,91153.813576089582,88732.768287508661,86716.759792016455,84746.555009541844,82821.113279725047,80939.417586009688,79100.474018455541]
[null,"",18,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,94970.938243312557,89622.175001449199,85348.989697380093,82836.315440689214,80000,77414.399999999994,74986.684415999989,72923.050860871663,70986.214630006929,69373.407833613164,67797.244007633475,66256.89062378004,64751.534068807749,63280.379214764434]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,17807.050920621103,16804.157812771726,16002.935568258767,15531.809145129228,15000,14515.199999999999,14060.003327999999,13673.072036413438,13309.915243126299,13007.51396880247,12711.983251431277,12423.166991958757,12140.912637901452,11865.071102768332]
[null,"CO",21,"Site",null,40331.619848464972,39645.982311041073,39328.814452552739,39761.431411530815,40000,40320,40682.879999999997,41211.757439999994,41788.72204416,42540.919040954883,43306.655583692067,44086.175384198519,44879.726541114098,45687.561618854146]
[null,"",22,"Rack",null,524.82546550012455,510.74439826075621,501.59185864392339,502.03827539811641,500,498.96000000000004,498.41613359999997,499.8465879034319,501.77599573273926,505.69988401936928,509.65445711240068,513.63995496701966,517.65661941486178,521.70469417868594]
[null,"",23,"Power Generator",null,73475.565170017435,71504.215756505873,70222.860210149272,70285.358555736297,70000,69854.400000000009,69778.258703999993,69978.52230648046,70248.639402583489,70797.983762711694,71351.623995736096,71909.593695382748,72471.926718080649,73038.657185016025]
[null,"",24,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,1127.7798916393365,1064.2633281422093,1013.5192526563886,983.68124585818441,950,919.29599999999994,890.46687743999996,865.96122897285102,842.96129873133225,823.80921802415639,805.09227259064755,786.80057615738792,768.924467067092,751.45450317532766]
[null,"",26,"   VDSL Line Cards",null,652.92520042277386,616.15245313496325,586.77430416948812,569.49966865473834,550,532.22400000000005,515.53345535999995,501.34597466849272,488.0302255812976,476.94217885609055,466.10605255248015,455.51612303848776,445.16679672305327,435.05260710150549]
[null,"",27,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,118.71367280414069,112.02771875181151,106.68623712172511,103.54539430086152,100,96.768000000000001,93.733355519999989,91.153813576089576,88.732768287508662,86.716759792016461,84.746555009541851,82.82111327972504,80.939417586009682,79.100474018455543]
[null,"",29,"MDF",null,2099.3018620004982,2042.9775930430249,2006.3674345756936,2008.1531015924656,2000,1995.8400000000001,1993.6645343999999,1999.3863516137276,2007.103982930957,2022.7995360774771,2038.6178284496027,2054.5598198680786,2070.6264776594471,2086.8187767147438]
[null,"",30,"OLT",null,53421.152761863312,50412.473438315174,48008.806704776303,46595.427435387683,45000,43545.599999999999,42180.009983999997,41019.216109240311,39929.745729378898,39022.541906407409,38135.949754293833,37269.500975876268,36422.737913704361,35595.213308304999]
[null,"",31,"ODF",null,4198.6037240009964,4085.9551860860497,4012.7348691513871,4016.3062031849313,4000,3991.6800000000003,3987.3290687999997,3998.7727032274552,4014.2079658619141,4045.5990721549542,4077.2356568992054,4109.1196397361573,4141.2529553188942,4173.6375534294875]
[null,"",32,"Air Conditioning Unit",null,6297.9055860014942,6128.9327791290752,6019.1023037270807,6024.4593047773969,6000,5987.52,5980.9936031999996,5998.1590548411823,6021.3119487928707,6068.3986082324309,6115.8534853488081,6163.6794596042355,6211.8794329783404,6260.4563301442313]
[null,"",33,"Power Supply Unit + Backup",null,23742.734560828139,22405.5437503623,21337.247424345023,20709.078860172303,20000,19353.599999999999,18746.671103999997,18230.762715217916,17746.553657501732,17343.351958403291,16949.311001908369,16564.22265594501,16187.883517201937,15820.094803691109]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,5248.2546550012457,5107.4439826075622,5015.9185864392339,5020.3827539811637,5000,4989.6000000000004,4984.1613360000001,4998.4658790343192,5017.7599573273919,5056.9988401936926,5096.5445711240063,5136.3995496701964,5176.5661941486178,5217.046941786859]
[null,"Active Cabinet",35,"Cabinet",null,4033.1619848464975,3964.5982311041071,3932.8814452552742,3976.1431411530816,4000,4032,4068.288,4121.1757439999992,4178.8722044159995,4254.0919040954877,4330.6655583692063,4408.6175384198523,4487.9726541114096,4568.7561618854152]
[null,"",36,"Cabinet Base (Plinth)",null,151.24357443174367,148.672433666404,147.48305419707279,149.10536779324056,150,151.19999999999999,152.5608,154.54409039999999,156.7077076656,159.5284464035808,162.39995843884526,165.32315769074447,168.29897452917785,171.32835607070305]
[null,"",37,"MSAN SuperVectoring",null,2374.2734560828139,2240.5543750362299,2133.7247424345023,2070.9078860172303,2000,1935.36,1874.6671104,1823.0762715217916,1774.6553657501731,1734.3351958403293,1694.931100190837,1656.4222655945009,1618.7883517201938,1582.0094803691109]
[null,"",38,"   SuperVectoring Line Cards",null,1187.136728041407,1120.2771875181149,1066.8623712172512,1035.4539430086152,1000,967.68,937.33355519999998,911.53813576089578,887.32768287508657,867.16759792016467,847.46555009541851,828.21113279725046,809.39417586009688,791.00474018455543]
[null,"",39,"MSAN G.fast",null,1187.136728041407,1120.2771875181149,1066.8623712172512,1035.4539430086152,1000,967.68,937.33355519999998,911.53813576089578,887.32768287508657,867.16759792016467,847.46555009541851,828.21113279725046,809.39417586009688,791.00474018455543]
[null,"",40,"   G.Fast Line Cards",null,1780.7050920621105,1680.4157812771725,1600.2935568258767,1553.1809145129228,1500,1451.52,1406.0003328,1367.3072036413437,1330.9915243126297,1300.7513968802468,1271.1983251431277,1242.3166991958756,1214.0912637901454,1186.5071102768331]
[null,"",41,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,35.61410184124221,33.608315625543447,32.005871136517534,31.063618290258454,30,29.0304,28.120006655999997,27.346144072826874,26.619830486252596,26.015027937604938,25.423966502862555,24.846333983917514,24.281825275802905,23.730142205536666]
[null,"",43,"Batteries",null,314.89527930007472,306.44663895645374,300.95511518635408,301.22296523886985,300,299.37600000000003,299.04968015999998,299.90795274205914,301.06559743964351,303.41993041162158,305.79267426744036,308.18397298021176,310.59397164891703,313.02281650721153]
[null,"Premises",44,"Building Entry Point (BEP)",null,104.96509310002492,102.14887965215125,100.31837172878468,100.40765507962328,100,99.792000000000002,99.683226719999993,99.969317580686379,100.35519914654785,101.13997680387385,101.93089142248013,102.72799099340392,103.53132388297234,104.34093883573719]
[null,"",45,"Splitters",null,26.241273275006229,25.537219913037813,25.079592932196171,25.101913769905821,25,24.948,24.920806679999998,24.992329395171595,25.088799786636962,25.284994200968463,25.482722855620032,25.68199774835098,25.882830970743086,26.085234708934298]
[null,"Trenching",46,"FTTC Feeder",null,17.355203258756966,17.230766451391677,17.263849522978351,17.628289386408422,17.91139971395414,18.235237820782434,18.583348510781168,19.013181361835532,19.472159559910246,20.020885016308515,20.585073556068089,21.165160928878084,21.761595163853869,22.374836915571276]
[null,"",47,"FTTC Distribution",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,16.287142555789686,16.170363743664673,16.20141084205251,16.543422624928237,16.809109992284583,17.113018700945091,17.439706227946129,17.843086632998521,18.273818744319108,18.78877495653402,19.318242634809149,19.862630712258067,20.4223596457295,20.99786174054616]
[null,"",50,"FTTH Distribution",null,15.93939244639388,15.825107002553237,15.855491207998138,16.190200627398976,16.450215249475004,16.747635141185516,17.067347496030742,17.462115243613933,17.883650705594775,18.387611982478436,18.905774888144677,19.438539624492591,19.986317671110793,20.549532103082697]
[null,"",51,"FTTH Drop",null,13.818111951058745,13.719036088369654,13.745376637659323,14.035541538480309,14.260952335588303,14.518790353815742,14.795954061670081,15.138184479116509,15.503620252442385,15.94051227115621,16.389715906957392,16.851578101215448,17.326455572107701,17.814715090129699]
[null,"",52,"Copper Feeder",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,1.0724339257848836,1.0383895108108425,1.0146311588034904,1.0104052200270737,1.0012206365770275,0.99409194564459913,0.98799319155806942,0.98582454650259943,0.98463169880133139,0.98731974333905903,0.99001512623837462,0.99271786753300539,0.9954279873113705,0.99814550571673044]
[null,"",56,"FTTH Fiber Cable 4",null,1.4586729591104775,1.4123673860235151,1.3800524202312972,1.3743045019010336,1.3618120739787531,1.3521159720120244,1.3438207405237306,1.3408710539982809,1.3392486000229431,1.342904748701006,1.3465708786649595,1.3502470171637149,1.3539331915205717,1.3576294291334228]
[null,"",57,"FTTH Fiber Cable 8",null,1.8678016745111286,1.8085083103537727,1.7671296402128782,1.7597695452613913,1.7437732400949653,1.731357574625489,1.7207356959051616,1.7169586810526498,1.7148811610485761,1.7195627866182388,1.7242571930257067,1.7289644151626666,1.7336844880160607,1.7384174466683444]
[null,"",58,"FTTH Fiber Cable 12",null,2.0396272583167172,1.9748792910014528,1.9296940528233395,1.92165687709333,1.9041890160805517,1.8906311902860582,1.879032167933653,1.8749076923250387,1.8726390540173254,1.8777513586347929,1.8828776198438657,1.8880178757460395,1.8931721645468262,1.898340524556039]
[null,"",59,"FTTH Fiber Cable 24",null,2.2039072271447959,2.1339441922190843,2.0851195491011114,2.0764350261791051,2.057560231791137,2.0429104029407843,2.0303771476187422,2.0259204697797193,2.0234691060112859,2.0289931766706966,2.0345323280430074,2.0400866012985648,2.0456560377201098,2.0512406787030857]
[null,"",60,"FTTH Fiber Cable 48",null,2.6623065796632046,2.5777916572917956,2.5188117841729594,2.5083209330918788,2.4855202958100735,2.4678233913039058,2.4526832947982564,2.4472996549661739,2.4443384223836651,2.4510114662767726,2.4577027275797079,2.4644122560260007,2.4711401014849517,2.4778863139620051]
[null,"",61,"FTTH Fiber Cable 96",null,3.637774712019211,3.5222935537861608,3.4417034772755333,3.4273687822926799,3.3962140000616396,3.3720329563812008,3.3513455341938019,3.3439893307462465,3.3399431036560436,3.3490611483290249,3.3582040852639632,3.3673719824167336,3.376564907928731,3.3857829301273763]
[null,"",62,"FTTH Fiber Cable 192",null,6.0023282748316973,5.8117843637471642,5.6788107375046293,5.6551584907829211,5.6037531001017049,5.5638543780289806,5.529720131419773,5.5175823957313064,5.5109061210324715,5.5259508947428904,5.5410367406855388,5.5561637709876095,5.5713320980824061,5.5865418347101707]
[null,"",63,"FTTC Fiber Cable 12",null,1.3989652687103542,1.3545551162551439,1.3235628951952261,1.3180502557367377,1.3060691789120908,1.2967699663582368,1.2888142826146289,1.2859853352642898,1.2844292930086201,1.2879357849785338,1.291451849671525,1.2949775132211283,1.2985128018322218,1.3020577417812238]
[null,"",64,"FTTC Fiber Cable 24",null,1.6762304311240523,1.623018496088019,1.5858838328975251,1.5792786267335066,1.5649229840164991,1.5537807323703017,1.5442482875772097,1.5408586625859777,1.5389942236042489,1.5431956778346885,1.5474086020351772,1.5516330275187331,1.5558689856838592,1.5601165080147761]
[null,"",65,"FTTC Fiber Cable 48",null,2.2542658079414761,2.1827041398683735,2.1327638691481852,2.1238809076331826,2.1045748301827971,2.0895902573918956,2.0767706211627961,2.0722121096493438,2.069704732996668,2.0753550269177494,2.0810207461412347,2.0867019327782002,2.0923986290546845,2.0981108773120036]
[null,"",66,"FTTC Fiber Cable 96",null,3.0594449949607534,2.9623229135957239,2.8945449653326536,2.8824891855520427,2.8562873588553748,2.8359505928603244,2.8185520359731262,2.8123653142541651,2.8089623522239178,2.8166308194454892,2.8243202215825751,2.8320306157874957,2.8397620593685957,2.8475146097906716]
[null,"",67,"FTTC Fiber Cable 192",null,5.0480842416852427,4.8878328074329449,4.7759991927988787,4.7561071561608701,4.7128741421113682,4.6793184782195354,4.6506108593556581,4.6404027685193725,4.6347878811694638,4.6474408520850572,4.6601283656112491,4.6728505160493681,4.685607397958182,4.698399106154608]
[null,"",68,"Copper Cable 2",null,0.77515787871055708,0.76959999672020241,0.77107762871390517,0.7873550774560556,0.79999999999999982,0.81446399999999985,0.83001211775999972,0.84921029804378845,0.86971023463856567,0.89421866905068048,0.91941775114452862,0.94532694337178125,0.971966256635998,0.99935626574800063]
[null,"",69,"Copper Cable 4",null,0.93968118357973662,0.93294366949346996,0.93473492133889735,0.95446717552836136,0.9697959183673468,0.98732982857142848,1.006177954998857,1.0294508510979803,1.0543017946434858,1.0840120192165392,1.1145594779180612,1.1459677640057919,1.1782611355954753,1.211464534396556]
[null,"",70,"Copper Cable 10",null,1.3751142572839834,1.3652546880592573,1.3678759770603308,1.3967518389360745,1.4191836734693877,1.4448425142857144,1.4724245578834283,1.5064817379072719,1.5428482070603537,1.5863256695353145,1.6310283269028196,1.6769907051549406,1.724248303226207,1.7728376204111218]
[null,"",71,"Copper Cable 20",null,2.052388679371651,2.0376730525405562,2.0415853848014338,2.0846832522745919,2.118163265306122,2.1564596571428569,2.1976264719977134,2.2484575722950204,2.3027353380902227,2.3676264199176051,2.4343461324308833,2.5029460064427851,2.5734790249043429,2.6459996638261476]
[null,"",72,"Copper Cable 50",null,4.1609683957252939,4.1311342523279437,4.1390660300924127,4.2264417139876631,4.2943183679143049,4.3719596440061963,4.4554203536102737,4.5584742263892783,4.6685157942143167,4.8000745692952762,4.9353406706580163,5.0744185707571585,5.2174156860810958,5.3644424601148621]
[null,"",73,"Copper Cable 100",null,7.6159261583312237,7.5613199677759892,7.5758377021141188,7.7357636360057471,7.8599999999999994,8.0021088000000002,8.1548690569919984,8.3434911782802228,8.5449030553239087,8.7856984234229376,9.0332794049949943,9.287837218627752,9.5495684714486817,9.8186753109741076]
[null,"",74,"Copper Cable 200",null,11.074646910621265,10.99524169227211,11.016352556321273,11.248907758785213,11.429565217391303,11.636211756521739,11.858347038953738,12.132630605964735,12.425512308792728,12.775663245654506,13.13568143591705,13.505844938781189,13.886439649156044,14.277759518469264]
[null,"",75,"Copper Cable 400",null,17.168483169071379,17.04538514474914,17.078112284227057,17.438631234547088,17.718695652173913,18.03904966956522,18.383415127757218,18.808623519662238,19.262663691426891,19.805485554251298,20.3636041371701,20.937450501755549,21.527467856895019,22.134111901102326]
[null,"",76,"Copper Cable 1000",null,29.010810212562379,28.802802703338312,28.858104084528719,29.467298661753116,29.940543478260871,30.48186850434783,31.063767374095825,31.782272313458659,32.549496367105554,33.466741174730593,34.409833941034499,35.379503061492841,36.376497457765709,37.401587156125558]
[null,"",77,"Copper Cable 2000",null,52.208462936615355,51.834128257359829,51.933649783613951,53.029969130546043,53.881630434782608,54.855810313043484,55.903007731919473,57.196044300758764,58.576756810179091,60.227449817089941,61.924659352935528,63.669696253501243,65.463908293924902,67.308681229647732]
[null,"Miscellaneous",78,"Power Consumption",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,8066323.9696929948,7929196.4622082142,7865762.8905105479,7952286.2823061636,8000000,8064000,8136576,8242351.487999999,8357744.4088319996,8508183.8081909753,8661331.1167384125,8817235.0768397041,8975945.3082228191,9137512.3237708304]
[null,"",80,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,5.6371138759716333,5.5966957694809167,5.6074414253583198,5.7258145138476335,5.8177710949400261,5.9229563963365424,6.0360256339426064,6.1756389068556974,6.3247188300671953,6.5029494066984892,6.6862025209792524,6.8746197080204459,7.0683464913924627,7.2675324955199034]
[null,"",83,"Aerial Copper Cable 4",null,6.2922936341421991,6.2471778887853997,6.2591724703318672,6.3913036011805726,6.4939479370155322,6.6113585157167734,6.7375693497818059,6.8934093288422584,7.0598162300405116,7.2587618514030536,7.4633137603755904,7.6736299421429734,7.8898728339125626,8.1122094503722213]
[null,"",84,"Aerial Copper Cable 20",null,11.533731699506722,11.45103484322126,11.473020830120245,11.715216299844082,11.903362673619577,12.118575470758621,12.3499190764954,12.635572704734738,12.940595429827038,13.305261409039563,13.680203675546297,14.065711815123189,14.462083574073361,14.869625089190752]
[null,"",85,"Poles",null,242.23683709704912,240.49999897506331,240.96175897309541,246.04846170501742,250,254.52,259.3787868,265.37821813868396,271.78444832455182,279.44333407833773,287.31804723266526,295.4146698036817,303.73945519874945,312.29883304625025]
[null,"Core Transmission",86,"Core Trench Regional",null,19.194490564708637,19.056866067359675,19.093455250209004,19.496518090540917,19.809632171075002,20.167790320728038,20.552793437950736,21.028179550170535,21.535799804511655,22.142678643002792,22.766659327162611,23.408223787002047,24.067867533319767,24.74610004040872]
[null,"",87,"WDM Transmission Regional",null,1.3835253154693574,1.3056051697021234,1.243353915210726,1.206749575946922,1.1654304704664993,1.127763757661022,1.0923970862207724,1.0623343184079765,1.0341187189110608,1.0106235416174016,0.98766217475185414,0.96522249014149186,0.94329263516547712,0.92186102649451751]
[null,"",88,"Core Trench National",null,19.194490564708637,19.056866067359675,19.093455250209004,19.496518090540917,19.809632171075002,20.167790320728038,20.552793437950736,21.028179550170535,21.535799804511655,22.142678643002792,22.766659327162611,23.408223787002047,24.067867533319767,24.74610004040872]
[null,"",89,"WDM Transmission National",null,1.3835253154693574,1.3056051697021234,1.243353915210726,1.206749575946922,1.1654304704664993,1.127763757661022,1.0923970862207724,1.0623343184079765,1.0341187189110608,1.0106235416174016,0.98766217475185414,0.96522249014149186,0.94329263516547712,0.92186102649451751]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,0.60300208151638468,0.59275104613060614,0.58800903776156133,0.5944771371769384,0.59804400000000002,0.60282835200000007,0.60825380716800004,0.61616110666118395,0.62478736215444053,0.63603353467322055,0.64748213829733847,0.65913681678669056,0.67100127948885102,0.68307930251965032]
[null,"",91,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,3.468720686099668,3.4438499587803335,3.4504621507011914,3.5233014067024935,3.5798856272941353,3.6446099594356136,3.7141855635612391,3.80009467564641,3.8918289611165151,4.0015007012407784,4.114262991001743,4.2302029220881714,4.3494100404326161,4.4719764153720085]
[null,"",93,"[REA] FTTC Drop",null,2.777770796606061,2.7578541799943954,2.7631492600199845,2.8214793408990064,2.8667922991138441,2.9186239038818229,2.9743404342069262,3.043136928450132,3.1165982539029189,3.2044239926979032,3.2947246608121299,3.3875700017538151,3.4830317244032378,3.5811835583969218]
[null,"",94,"[REA] Copper Feeder",null,7.1791833714366424,7.1277086266634422,7.1413938272266355,7.2921486509193896,7.4092605582531545,7.5432199891463725,7.6872200587391752,7.8650254586978114,8.0548871732707781,8.2818738938135485,8.5152571001412145,8.7552170452231923,9.0019390615575823,9.2556137043122764]
[null,"",95,"[REA] Copper Distribution",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,9.7669892717530182E-2,9.6969599586745503E-2,9.7155781217952042E-2,9.9206739759462995E-2,0.10079999999999997,0.10262246399999998,0.10458152683775997,0.10700049755351734,0.10958348956445928,0.11267155230038574,0.11584663664421059,0.11911119486484442,0.12246774833613575,0.12591888948424809]
[null,"",99,"[REA] Copper Cable 4",null,0.11839982913104681,0.11755090235617721,0.11777660008870107,0.12026286411657354,0.1221942857142857,0.1244035584,0.12677842232985598,0.12971080723834552,0.13284202612507923,0.13658551442128394,0.14043449421767573,0.14439193826472979,0.14846090308502988,0.15264453133396605]
[null,"",100,"[REA] Copper Cable 10",null,0.17326439641778188,0.1720220906954664,0.17235237310960169,0.17599073170594537,0.17881714285714284,0.1820501568,0.18552549429331197,0.18981669897631626,0.19439887408960457,0.19987703436144963,0.20550956918975527,0.21130082884952253,0.21725528620650209,0.22337754017180136]
[null,"",101,"[REA] Copper Cable 20",null,0.25860097360082801,0.25674680462011007,0.25723975848498071,0.26267008978659862,0.26688857142857136,0.27171391679999995,0.27690093547171191,0.28330565410917258,0.29014465259936806,0.29832092890961825,0.30672761268629128,0.31537119681179088,0.32425835713794721,0.33339595764209462]
[null,"",102,"[REA] Copper Cable 50",null,0.52428201786138695,0.52052291579332077,0.52152231979164398,0.53253165596244556,0.54108411435720238,0.5508669151447807,0.56138296455489445,0.57436775252504912,0.58823299007100394,0.60480939573120474,0.62185292450291008,0.639376739915402,0.65739437644621801,0.67591974997447257]
[null,"",103,"[REA] Copper Cable 100",null,0.95960669594973425,0.95272631593977464,0.95455555046637897,0.9747062181367242,0.99035999999999991,1.0082657088,1.0275135011809919,1.0512798884633081,1.0766577849708125,1.1069980013512901,1.1381932050293693,1.1702674895470968,1.2032456274025338,1.2371530891827376]
[null,"",104,"[REA] Copper Cable 200",null,1.3954055107382792,1.3854004532262858,1.3880604220964803,1.4173623776069368,1.4401252173913042,1.466162681321739,1.4941517269081708,1.5287114563515567,1.5656145509078836,1.6097335689524677,1.6550958609255482,1.7017364622864297,1.7496913957936613,1.7989976993271271]
[null,"",105,"[REA] Copper Cable 400",null,2.1632288793029941,2.1477185282383915,2.1518421478126091,2.1972675355529332,2.2325556521739132,2.2729202583652177,2.3163103060974093,2.3698865634774422,2.4270956251197879,2.4954911798356636,2.5658141212834327,2.6381187632211991,2.7124609499687726,2.7888980995388932]
[null,"",106,"[REA] Copper Cable 1000",null,3.6553620867828602,3.6291531406206272,3.6361211146506185,3.7128796313808929,3.7725084782608698,3.8407154315478267,3.914034689136074,4.0045663114957906,4.1012365422553003,4.2168093880160544,4.335639076570347,4.4578173857480978,4.5834386796784798,4.7125999816718203]
[null,"",107,"[REA] Copper Cable 2000",null,6.5782663300135349,6.5311001604273375,6.5436398727353575,6.6817761104488005,6.7890854347826082,6.9118320994434788,7.0437789742218531,7.2067015818956035,7.3806713580825658,7.5886586769533322,7.8025070784698762,8.0223817279411556,8.2484524450345376,8.4808938349356122]
[null,"",108,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,0.71027634837242581,0.70518366695459556,0.70653761959514838,0.72145262874480187,0.73303915796244334,0.74629250593840435,0.76053922987676836,0.77813050226381797,0.79691457258846676,0.81937162524400975,0.84246151764338584,0.86620208321057623,0.89061165791545038,0.91570909443550796]
[null,"",110,"[REA] Aerial Copper Cable 4",null,0.79282899790191708,0.78714441398696033,0.78865573126181532,0.80530425374875214,0.81823744006395704,0.83303117298031348,0.84893373807250749,0.8685695754341245,0.88953684498510444,0.91460399327678477,0.94037753380732447,0.96687737271001462,0.99412397707298283,1.0221383907468997]
[null,"",111,"[REA] Aerial Copper Cable 20",null,1.4532501941378471,1.4428303902458788,1.4456006245951509,1.4761172537803544,1.4998236968760668,1.5269405093155861,1.5560898036384205,1.5920821607965769,1.6305150241582067,1.676462937538985,1.7237056631188334,1.7722796887055219,1.8222225303332433,1.8735727612380346]
[null,"",112,"[REA] Poles",null,34.252288765522749,34.006699855073954,34.071992718795691,34.791252485089466,35.35,35.989128000000008,36.676160453519998,37.524480044809913,38.430320993091634,39.513287438676954,40.626771878698868,41.771634310240593,42.948758965103174,44.15905499273979]
[null,"L2 WAP Equipment",113,"SVC NTE",null,77.515787871055721,76.95999967202026,77.107762871390534,78.735507745605574,80,81.446400000000011,83.001211775999991,84.921029804378861,86.971023463856596,89.421866905068072,91.941775114452881,94.532694337178143,97.196625663599832,99.935626574800096]
[null,"",114,"SVO NTE",null,107.11264696374218,103.71235598587818,101.33941728092128,100.91733860794622,100,99.287999999999997,98.67886811999999,98.462268004476599,98.343128660191184,98.611605401433508,98.880815084179417,99.150759709359221,99.42144128336578,99.69286181806936]
[null,"Floor Box",115,"Floor Box",null,209.93018620004983,204.2977593043025,200.63674345756937,200.81531015924656,200,199.584,199.36645343999999,199.93863516137276,200.71039829309569,202.2799536077477,203.86178284496026,205.45598198680784,207.06264776594469,208.68187767147438]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,1049.6509310002491,1021.4887965215124,1003.1837172878468,1004.0765507962328,1000,997.92000000000007,996.83226719999993,999.69317580686379,1003.5519914654785,1011.3997680387386,1019.3089142248014,1027.2799099340393,1035.3132388297236,1043.4093883573719]
[null,null,null,null,null,null,null,null,null,"<----------------------------------------------------------------------------------------------------CAPEX_Unit_Cost---------------------------------------------------------------------------------------------------->"]
[]
[null,null,null,"Nominal Cost Trend per Element"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"POWER(PRODUCT(1+$F26:$S26,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",2,"empty",null,{"$f":"POWER(PRODUCT(1+$F27:$S27,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",3,"Network Management System",null,{"$f":"POWER(PRODUCT(1+$F28:$S28,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",4,"Provision System",null,{"$f":"POWER(PRODUCT(1+$F29:$S29,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",5,"Eligibility System",null,{"$f":"POWER(PRODUCT(1+$F30:$S30,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",6,"Other IT System",null,{"$f":"POWER(PRODUCT(1+$F31:$S31,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",7,"Rights of Way Trench",null,{"$f":"POWER(PRODUCT(1+$F32:$S32,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",8,"Rights of Way Cabinet",null,{"$f":"POWER(PRODUCT(1+$F33:$S33,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"Aggregation",9,"OLO Trench",null,{"$f":"POWER(PRODUCT(1+$F34:$S34,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",10,"Layer 2 Switch",null,{"$f":"POWER(PRODUCT(1+$F35:$S35,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,{"$f":"POWER(PRODUCT(1+$F36:$S36,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,{"$f":"POWER(PRODUCT(1+$F37:$S37,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,{"$f":"POWER(PRODUCT(1+$F38:$S38,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"Core",14,"RADIUS Servers",null,{"$f":"POWER(PRODUCT(1+$F39:$S39,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",15,"DNS Servers",null,{"$f":"POWER(PRODUCT(1+$F40:$S40,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",16,"Core Layer 3 Routers",null,{"$f":"POWER(PRODUCT(1+$F41:$S41,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",17,"Distribution Layer 3 Routers",null,{"$f":"POWER(PRODUCT(1+$F42:$S42,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",18,"empty",null,{"$f":"POWER(PRODUCT(1+$F43:$S43,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",19,"BRAS/BNG",null,{"$f":"POWER(PRODUCT(1+$F44:$S44,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,{"$f":"POWER(PRODUCT(1+$F45:$S45,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"CO",21,"Site",null,{"$f":"POWER(PRODUCT(1+$F46:$S46,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",22,"Rack",null,{"$f":"POWER(PRODUCT(1+$F47:$S47,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",23,"Power Generator",null,{"$f":"POWER(PRODUCT(1+$F48:$S48,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",24,"empty",null,{"$f":"POWER(PRODUCT(1+$F49:$S49,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",25,"VDSL DSLAM",null,{"$f":"POWER(PRODUCT(1+$F50:$S50,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",26,"   VDSL Line Cards",null,{"$f":"POWER(PRODUCT(1+$F51:$S51,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",27,"empty",null,{"$f":"POWER(PRODUCT(1+$F52:$S52,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",28,"Network-facing Ports CO",null,{"$f":"POWER(PRODUCT(1+$F53:$S53,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",29,"MDF",null,{"$f":"POWER(PRODUCT(1+$F54:$S54,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",30,"OLT",null,{"$f":"POWER(PRODUCT(1+$F55:$S55,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",31,"ODF",null,{"$f":"POWER(PRODUCT(1+$F56:$S56,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",32,"Air Conditioning Unit",null,{"$f":"POWER(PRODUCT(1+$F57:$S57,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",33,"Power Supply Unit + Backup",null,{"$f":"POWER(PRODUCT(1+$F58:$S58,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,{"$f":"POWER(PRODUCT(1+$F59:$S59,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"Active Cabinet",35,"Cabinet",null,{"$f":"POWER(PRODUCT(1+$F60:$S60,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",36,"Cabinet Base (Plinth)",null,{"$f":"POWER(PRODUCT(1+$F61:$S61,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",37,"MSAN SuperVectoring",null,{"$f":"POWER(PRODUCT(1+$F62:$S62,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",38,"   SuperVectoring Line Cards",null,{"$f":"POWER(PRODUCT(1+$F63:$S63,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",39,"MSAN G.fast",null,{"$f":"POWER(PRODUCT(1+$F64:$S64,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",40,"   G.Fast Line Cards",null,{"$f":"POWER(PRODUCT(1+$F65:$S65,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",41,"empty",null,{"$f":"POWER(PRODUCT(1+$F66:$S66,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",42,"Network-facing Ports",null,{"$f":"POWER(PRODUCT(1+$F67:$S67,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",43,"Batteries",null,{"$f":"POWER(PRODUCT(1+$F68:$S68,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"Premises",44,"Building Entry Point (BEP)",null,{"$f":"POWER(PRODUCT(1+$F69:$S69,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",45,"Splitters",null,{"$f":"POWER(PRODUCT(1+$F70:$S70,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"Trenching",46,"FTTC Feeder",null,{"$f":"POWER(PRODUCT(1+$F71:$S71,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",47,"FTTC Distribution",null,{"$f":"POWER(PRODUCT(1+$F72:$S72,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",48,"FTTC Drop",null,{"$f":"POWER(PRODUCT(1+$F73:$S73,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",49,"FTTH Feeder",null,{"$f":"POWER(PRODUCT(1+$F74:$S74,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",50,"FTTH Distribution",null,{"$f":"POWER(PRODUCT(1+$F75:$S75,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",51,"FTTH Drop",null,{"$f":"POWER(PRODUCT(1+$F76:$S76,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",52,"Copper Feeder",null,{"$f":"POWER(PRODUCT(1+$F77:$S77,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",53,"Copper Distribution",null,{"$f":"POWER(PRODUCT(1+$F78:$S78,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",54,"Copper Drop",null,{"$f":"POWER(PRODUCT(1+$F79:$S79,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,{"$f":"POWER(PRODUCT(1+$F80:$S80,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",56,"FTTH Fiber Cable 4",null,{"$f":"POWER(PRODUCT(1+$F81:$S81,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",57,"FTTH Fiber Cable 8",null,{"$f":"POWER(PRODUCT(1+$F82:$S82,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",58,"FTTH Fiber Cable 12",null,{"$f":"POWER(PRODUCT(1+$F83:$S83,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",59,"FTTH Fiber Cable 24",null,{"$f":"POWER(PRODUCT(1+$F84:$S84,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",60,"FTTH Fiber Cable 48",null,{"$f":"POWER(PRODUCT(1+$F85:$S85,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",61,"FTTH Fiber Cable 96",null,{"$f":"POWER(PRODUCT(1+$F86:$S86,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",62,"FTTH Fiber Cable 192",null,{"$f":"POWER(PRODUCT(1+$F87:$S87,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",63,"FTTC Fiber Cable 12",null,{"$f":"POWER(PRODUCT(1+$F88:$S88,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",64,"FTTC Fiber Cable 24",null,{"$f":"POWER(PRODUCT(1+$F89:$S89,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",65,"FTTC Fiber Cable 48",null,{"$f":"POWER(PRODUCT(1+$F90:$S90,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",66,"FTTC Fiber Cable 96",null,{"$f":"POWER(PRODUCT(1+$F91:$S91,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",67,"FTTC Fiber Cable 192",null,{"$f":"POWER(PRODUCT(1+$F92:$S92,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"",68,"Copper Cable 2",null,{"$f":"POWER(PRODUCT(1+$F93:$S93,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",69,"Copper Cable 4",null,{"$f":"POWER(PRODUCT(1+$F94:$S94,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",70,"Copper Cable 10",null,{"$f":"POWER(PRODUCT(1+$F95:$S95,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",71,"Copper Cable 20",null,{"$f":"POWER(PRODUCT(1+$F96:$S96,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",72,"Copper Cable 50",null,{"$f":"POWER(PRODUCT(1+$F97:$S97,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",73,"Copper Cable 100",null,{"$f":"POWER(PRODUCT(1+$F98:$S98,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",74,"Copper Cable 200",null,{"$f":"POWER(PRODUCT(1+$F99:$S99,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",75,"Copper Cable 400",null,{"$f":"POWER(PRODUCT(1+$F100:$S100,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",76,"Copper Cable 1000",null,{"$f":"POWER(PRODUCT(1+$F101:$S101,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",77,"Copper Cable 2000",null,{"$f":"POWER(PRODUCT(1+$F102:$S102,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"Miscellaneous",78,"Power Consumption",null,{"$f":"POWER(PRODUCT(1+$F103:$S103,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,{"$f":"POWER(PRODUCT(1+$F104:$S104,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",80,"empty",null,{"$f":"POWER(PRODUCT(1+$F105:$S105,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",81,"empty",null,{"$f":"POWER(PRODUCT(1+$F106:$S106,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,{"$f":"POWER(PRODUCT(1+$F107:$S107,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",83,"Aerial Copper Cable 4",null,{"$f":"POWER(PRODUCT(1+$F108:$S108,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",84,"Aerial Copper Cable 20",null,{"$f":"POWER(PRODUCT(1+$F109:$S109,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",85,"Poles",null,{"$f":"POWER(PRODUCT(1+$F110:$S110,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"Core Transmission",86,"Core Trench Regional",null,{"$f":"POWER(PRODUCT(1+$F111:$S111,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",87,"WDM Transmission Regional",null,{"$f":"POWER(PRODUCT(1+$F112:$S112,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"",88,"Core Trench National",null,{"$f":"POWER(PRODUCT(1+$F113:$S113,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",89,"WDM Transmission National",null,{"$f":"POWER(PRODUCT(1+$F114:$S114,1+Inflation),1/($S$4-$F$4))-1","v":-3.2459780103979097E-2},-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2,-3.2459780103979097E-2]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,{"$f":"POWER(PRODUCT(1+$F115:$S115,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",91,"empty",null,{"$f":"POWER(PRODUCT(1+$F116:$S116,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",92,"[REA] FTTC Distribution",null,{"$f":"POWER(PRODUCT(1+$F117:$S117,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",93,"[REA] FTTC Drop",null,{"$f":"POWER(PRODUCT(1+$F118:$S118,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",94,"[REA] Copper Feeder",null,{"$f":"POWER(PRODUCT(1+$F119:$S119,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",95,"[REA] Copper Distribution",null,{"$f":"POWER(PRODUCT(1+$F120:$S120,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",96,"[REA] Copper Drop",null,{"$f":"POWER(PRODUCT(1+$F121:$S121,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",97,"empty",null,{"$f":"POWER(PRODUCT(1+$F122:$S122,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",98,"[REA] Copper Cable 2",null,{"$f":"POWER(PRODUCT(1+$F123:$S123,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",99,"[REA] Copper Cable 4",null,{"$f":"POWER(PRODUCT(1+$F124:$S124,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",100,"[REA] Copper Cable 10",null,{"$f":"POWER(PRODUCT(1+$F125:$S125,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",101,"[REA] Copper Cable 20",null,{"$f":"POWER(PRODUCT(1+$F126:$S126,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",102,"[REA] Copper Cable 50",null,{"$f":"POWER(PRODUCT(1+$F127:$S127,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",103,"[REA] Copper Cable 100",null,{"$f":"POWER(PRODUCT(1+$F128:$S128,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",104,"[REA] Copper Cable 200",null,{"$f":"POWER(PRODUCT(1+$F129:$S129,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",105,"[REA] Copper Cable 400",null,{"$f":"POWER(PRODUCT(1+$F130:$S130,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",106,"[REA] Copper Cable 1000",null,{"$f":"POWER(PRODUCT(1+$F131:$S131,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",107,"[REA] Copper Cable 2000",null,{"$f":"POWER(PRODUCT(1+$F132:$S132,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",108,"empty",null,{"$f":"POWER(PRODUCT(1+$F133:$S133,1+Inflation),1/($S$4-$F$4))-1","v":1.1024187368673166E-2},1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2,1.1024187368673166E-2]
[null,"",109,"[REA] Aerial Copper Cable 2",null,{"$f":"POWER(PRODUCT(1+$F134:$S134,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",110,"[REA] Aerial Copper Cable 4",null,{"$f":"POWER(PRODUCT(1+$F135:$S135,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",111,"[REA] Aerial Copper Cable 20",null,{"$f":"POWER(PRODUCT(1+$F136:$S136,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",112,"[REA] Poles",null,{"$f":"POWER(PRODUCT(1+$F137:$S137,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"L2 WAP Equipment",113,"SVC NTE",null,{"$f":"POWER(PRODUCT(1+$F138:$S138,1+Inflation),1/($S$4-$F$4))-1","v":2.1916315006306197E-2},2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2,2.1916315006306197E-2]
[null,"",114,"SVO NTE",null,{"$f":"POWER(PRODUCT(1+$F139:$S139,1+Inflation),1/($S$4-$F$4))-1","v":-5.2982757412890491E-3},-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3,-5.2982757412890491E-3]
[null,"Floor Box",115,"Floor Box",null,{"$f":"POWER(PRODUCT(1+$F140:$S140,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,{"$f":"POWER(PRODUCT(1+$F141:$S141,1+Inflation),1/($S$4-$F$4))-1","v":1.4043520323836489E-4},1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,1.4043520323836489E-4,"Nominal_CAPEX_Trend_per_Element"]
[]
[]
[]
[]
[]
[null,null,null,"Cumulative Cost Trends Categories "]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,{"$f":"IFERROR(G625:G639/(1 + F9:F23),\"-\")","v":1.1773756992669755},{"$f":"IFERROR(H625:H639/(1 + G9:G23),\"-\")","v":1.1302806712962965},{"$f":"IFERROR(I625:I639/(1 + H9:H23),\"-\")","v":1.0850694444444446},{"$f":"IFERROR(J625:J639/(1 + I9:I23),\"-\")","v":1.0416666666666667},1,{"$f":"IFERROR(J625:J639*(1 + J9:J23),\"-\")","v":0.96},{"$f":"IFERROR(K625:K639*(1 + K9:K23),\"-\")","v":0.92159999999999997},{"$f":"IFERROR(L625:L639*(1 + L9:L23),\"-\")","v":0.88473599999999997},{"$f":"IFERROR(M625:M639*(1 + M9:M23),\"-\")","v":0.84934655999999997},{"$f":"IFERROR(N625:N639*(1 + N9:N23),\"-\")","v":0.81537269759999997},{"$f":"IFERROR(O625:O639*(1 + O9:O23),\"-\")","v":0.78275778969599996},{"$f":"IFERROR(P625:P639*(1 + P9:P23),\"-\")","v":0.75144747810815993},{"$f":"IFERROR(Q625:Q639*(1 + Q9:Q23),\"-\")","v":0.72138957898383349},{"$f":"IFERROR(R625:R639*(1 + R9:R23),\"-\")","v":0.69253399582448016}]
[null,null,null,"Passive Equipment",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,null,null,"Fiber",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,null,null,"Trenches",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,null,null,"Services Platform",null,1.1773756992669755,1.1302806712962965,1.0850694444444446,1.0416666666666667,1,0.96,0.92159999999999997,0.88473599999999997,0.84934655999999997,0.81537269759999997,0.78275778969599996,0.75144747810815993,0.72138957898383349,0.69253399582448016]
[null,null,null,"Air Conditioning",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,null,null,"Power Energy",null,1.0410203556852169,1.0306101521283648,1.0203040506070811,1.0101010101010102,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991,0.94148014940099989,0.93206534790698992,0.92274469442791995,0.91351724748364072]
[null,null,null,"Copper",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,null,null,"Voice",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Common",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Other",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Overheads",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Customer Side Active Equipment Copper",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,null,null,"Customer Side Active Equipment Fiber",null,1.0623193153777473,1.046384525647081,1.0306887577623747,1.015228426395939,1,0.98499999999999999,0.970225,0.95567162500000002,0.94133655062499999,0.92721650236562503,0.91330825483014066,0.89960863100768851,0.88611450154257321,0.87282278401943458]
[null,null,null,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Cumulative Cost Trends Categories (Nominal) "]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,{"$f":"F625:S639*Inflation_Multiplier","v":1.1871367280414069},1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,null,null,"Passive Equipment",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,null,null,"Fiber",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,null,null,"Trenches",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,null,null,"Services Platform",null,1.1871367280414069,1.120277187518115,1.0668623712172511,1.0354539430086152,1,0.96767999999999998,0.93733355519999995,0.91153813576089582,0.88732768287508657,0.86716759792016462,0.84746555009541846,0.82821113279725045,0.80939417586009688,0.79100474018455547]
[null,null,null,"Air Conditioning",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,null,null,"Power Energy",null,1.0496509310002491,1.0214887965215125,1.0031837172878468,1.0040765507962328,1,0.99792000000000003,0.99683226719999996,0.99969317580686379,1.0035519914654785,1.0113997680387385,1.0193089142248013,1.0272799099340393,1.0353132388297235,1.0434093883573718]
[null,null,null,"Copper",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,null,null,"Voice",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Common",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Other",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Overheads",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Customer Side Active Equipment Copper",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,null,null,"Customer Side Active Equipment Fiber",null,1.0711264696374219,1.0371235598587818,1.0133941728092128,1.0091733860794623,1,0.99287999999999998,0.98678868119999996,0.98462268004476594,0.98343128660191181,0.98611605401433511,0.98880815084179419,0.99150759709359226,0.99421441283365775,0.99692861818069356]
[null,null,null,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537,"CAPEX_Cost_Trends_Nominal_Cumulative"]

{"sheet":"OPEX_Evolution","index":8,"n_rows":536,"n_cols":20,"rows_kept":536,"cut":false,"hidden":false,"merged":[]}
[null,"OPEX Evolution"]
[]
[]
[null,null,null,null,null,{"$f":"G4-1","v":2015},2016,2017,{"$f":"J4-1","v":2018},{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,-3,-2,-1,0,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,"Cost Trends Categories"]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,0,{"$f":"F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Passive Equipment",null,0,{"$f":"F10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fiber",null,0,{"$f":"F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Trenches",null,0,{"$f":"F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Services Platform",null,0,{"$f":"F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Air Conditioning",null,0,{"$f":"F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Power Energy",null,0.01,{"$f":"F15","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Copper",null,0,{"$f":"F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Voice",null,0,{"$f":"F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Common",null,0,{"$f":"F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other",null,{"$f":"1/(1+Inflation)-1","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,"Flat Nominal"]
[null,null,null,"Overheads",null,0,{"$f":"F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer Side Active Equipment Copper",null,0,{"$f":"F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Customer Side Active Equipment Fiber",null,0,{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"empty",null,0,{"$f":"F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"OPEX_Cost_Trends"]
[]
[null,null,null,"Cost Trend per Element"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},{"$f":"Elements_Trends","v":"Services Platform"},{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E26,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",2,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E27,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System","Services Platform",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E28,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",4,"Provision System","Services Platform",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E29,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",5,"Eligibility System","Services Platform",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E30,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",6,"Other IT System","Services Platform",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E31,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",7,"Rights of Way Trench","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E32,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",8,"Rights of Way Cabinet","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E33,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"Aggregation",9,"OLO Trench","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E34,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",10,"Layer 2 Switch","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E35,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",11,"Layer 2 Switch Core Facing Cards","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E36,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E37,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO Manhole",13,"Other Operator Reception Manhole","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E38,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Core",14,"RADIUS Servers","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E39,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",15,"DNS Servers","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E40,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",16,"Core Layer 3 Routers","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E41,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",17,"Distribution Layer 3 Routers","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E42,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",18,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E43,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E44,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aggregation",20,"Layer 2 Aggregation Switch","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E45,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO",21,"Site","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E46,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",22,"Rack","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E47,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",23,"Power Generator","Power Energy",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E48,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",24,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E49,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E50,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E51,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",27,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E52,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E53,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",29,"MDF","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E54,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",30,"OLT","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E55,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",31,"ODF","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E56,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",32,"Air Conditioning Unit","Air Conditioning",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E57,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",33,"Power Supply Unit + Backup","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E58,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E59,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Active Cabinet",35,"Cabinet","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E60,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",36,"Cabinet Base (Plinth)","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E61,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",37,"MSAN SuperVectoring","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E62,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",38,"   SuperVectoring Line Cards","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E63,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",39,"MSAN G.fast","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E64,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",40,"   G.Fast Line Cards","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E65,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",41,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E66,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E67,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",43,"Batteries","Power Energy",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E68,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Premises",44,"Building Entry Point (BEP)","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E69,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",45,"Splitters","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E70,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trenching",46,"FTTC Feeder","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E71,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",47,"FTTC Distribution","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E72,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E73,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E74,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",50,"FTTH Distribution","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E75,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",51,"FTTH Drop","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E76,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",52,"Copper Feeder","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E77,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E78,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E79,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E80,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",56,"FTTH Fiber Cable 4","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E81,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",57,"FTTH Fiber Cable 8","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E82,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",58,"FTTH Fiber Cable 12","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E83,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",59,"FTTH Fiber Cable 24","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E84,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",60,"FTTH Fiber Cable 48","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E85,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",61,"FTTH Fiber Cable 96","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E86,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",62,"FTTH Fiber Cable 192","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E87,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",63,"FTTC Fiber Cable 12","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E88,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",64,"FTTC Fiber Cable 24","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E89,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",65,"FTTC Fiber Cable 48","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E90,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",66,"FTTC Fiber Cable 96","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E91,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",67,"FTTC Fiber Cable 192","Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E92,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",68,"Copper Cable 2","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E93,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",69,"Copper Cable 4","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E94,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",70,"Copper Cable 10","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E95,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",71,"Copper Cable 20","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E96,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",72,"Copper Cable 50","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E97,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",73,"Copper Cable 100","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E98,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",74,"Copper Cable 200","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E99,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",75,"Copper Cable 400","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E100,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",76,"Copper Cable 1000","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E101,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E102,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption","Power Energy",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E103,Cost_Trends_Categories,0),)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E104,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",80,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E105,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E106,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E107,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",83,"Aerial Copper Cable 4","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E108,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",84,"Aerial Copper Cable 20","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E109,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",85,"Poles","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E110,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E111,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",87,"WDM Transmission Regional","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E112,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",88,"Core Trench National","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E113,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",89,"WDM Transmission National","Active Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E114,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench","Other",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E115,Cost_Trends_Categories,0),)","v":1.7293997965412089E-2},8.0645161290322509E-3,-1.0880316518298572E-2,-5.9642147117295874E-3,-7.9365079365079083E-3,-8.9197224975221534E-3,-1.2833168805527984E-2,-1.3806706114398382E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2,-1.7681728880157177E-2]
[null,"",91,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E116,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E117,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",93,"[REA] FTTC Drop","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E118,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",94,"[REA] Copper Feeder","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E119,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",95,"[REA] Copper Distribution","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E120,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E121,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",97,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E122,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E123,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E124,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E125,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E126,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E127,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E128,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E129,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E130,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E131,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E132,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",108,"empty","empty",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E133,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E134,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E135,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20","Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E136,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles","Trenches",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E137,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE","Customer Side Active Equipment Copper",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E138,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",114,"SVO NTE","Customer Side Active Equipment Fiber",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E139,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Floor Box",115,"Floor Box","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E140,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)","Passive Equipment",{"$f":"INDEX(OPEX_Cost_Trends,MATCH(E141,Cost_Trends_Categories,0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative Cost Trend per Element"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR(G144:G259/(1+G26:G141),\"-\")","v":1},{"$f":"IFERROR(H144:H259/(1+H26:H141),\"-\")","v":1},{"$f":"IFERROR(I144:I259/(1+I26:I141),\"-\")","v":1},{"$f":"IFERROR(J144:J259/(1+J26:J141),\"-\")","v":1},{"$f":"100%","v":1},{"$f":"IFERROR(J144:J259*(1 + J26:J141),\"-\")","v":1},{"$f":"IFERROR(K144:K259*(1 + K26:K141),\"-\")","v":1},{"$f":"IFERROR(L144:L259*(1 + L26:L141),\"-\")","v":1},{"$f":"IFERROR(M144:M259*(1 + M26:M141),\"-\")","v":1},{"$f":"IFERROR(N144:N259*(1 + N26:N141),\"-\")","v":1},{"$f":"IFERROR(O144:O259*(1 + O26:O141),\"-\")","v":1},{"$f":"IFERROR(P144:P259*(1 + P26:P141),\"-\")","v":1},{"$f":"IFERROR(Q144:Q259*(1 + Q26:Q141),\"-\")","v":1},{"$f":"IFERROR(R144:R259*(1 + R26:R141),\"-\")","v":1}]
[null,"",2,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",3,"Network Management System",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",4,"Provision System",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",5,"Eligibility System",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",6,"Other IT System",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",7,"Rights of Way Trench",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",8,"Rights of Way Cabinet",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"Aggregation",9,"OLO Trench",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",10,"Layer 2 Switch",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Core",14,"RADIUS Servers",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",15,"DNS Servers",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",16,"Core Layer 3 Routers",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",17,"Distribution Layer 3 Routers",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",18,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",19,"BRAS/BNG",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO",21,"Site",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",22,"Rack",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",23,"Power Generator",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",24,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",25,"VDSL DSLAM",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",26,"   VDSL Line Cards",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",27,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",28,"Network-facing Ports CO",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",29,"MDF",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",30,"OLT",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",31,"ODF",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",32,"Air Conditioning Unit",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",33,"Power Supply Unit + Backup",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Active Cabinet",35,"Cabinet",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",36,"Cabinet Base (Plinth)",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",37,"MSAN SuperVectoring",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",38,"   SuperVectoring Line Cards",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",39,"MSAN G.fast",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",40,"   G.Fast Line Cards",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",41,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",42,"Network-facing Ports",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",43,"Batteries",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"Premises",44,"Building Entry Point (BEP)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",45,"Splitters",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Trenching",46,"FTTC Feeder",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",47,"FTTC Distribution",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",48,"FTTC Drop",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",49,"FTTH Feeder",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",50,"FTTH Distribution",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",51,"FTTH Drop",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",52,"Copper Feeder",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",53,"Copper Distribution",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",54,"Copper Drop",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",56,"FTTH Fiber Cable 4",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",57,"FTTH Fiber Cable 8",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",58,"FTTH Fiber Cable 12",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",59,"FTTH Fiber Cable 24",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",60,"FTTH Fiber Cable 48",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",61,"FTTH Fiber Cable 96",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",62,"FTTH Fiber Cable 192",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",63,"FTTC Fiber Cable 12",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",64,"FTTC Fiber Cable 24",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",65,"FTTC Fiber Cable 48",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",66,"FTTC Fiber Cable 96",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",67,"FTTC Fiber Cable 192",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",68,"Copper Cable 2",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",69,"Copper Cable 4",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",70,"Copper Cable 10",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",71,"Copper Cable 20",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",72,"Copper Cable 50",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",73,"Copper Cable 100",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",74,"Copper Cable 200",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",75,"Copper Cable 400",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",76,"Copper Cable 1000",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",77,"Copper Cable 2000",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Miscellaneous",78,"Power Consumption",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",80,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",81,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",83,"Aerial Copper Cable 4",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",84,"Aerial Copper Cable 20",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",85,"Poles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Core Transmission",86,"Core Trench Regional",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",87,"WDM Transmission Regional",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",88,"Core Trench National",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",89,"WDM Transmission National",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,1.0170009077759998,1.0252025279999999,1.0140480000000001,1.008,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,"",91,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",92,"[REA] FTTC Distribution",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",93,"[REA] FTTC Drop",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",94,"[REA] Copper Feeder",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",95,"[REA] Copper Distribution",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",96,"[REA] Copper Drop",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",97,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",98,"[REA] Copper Cable 2",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",99,"[REA] Copper Cable 4",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",100,"[REA] Copper Cable 10",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",101,"[REA] Copper Cable 20",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",102,"[REA] Copper Cable 50",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",103,"[REA] Copper Cable 100",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",104,"[REA] Copper Cable 200",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",105,"[REA] Copper Cable 400",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",106,"[REA] Copper Cable 1000",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",107,"[REA] Copper Cable 2000",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",108,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",109,"[REA] Aerial Copper Cable 2",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",110,"[REA] Aerial Copper Cable 4",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",111,"[REA] Aerial Copper Cable 20",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",112,"[REA] Poles",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"L2 WAP Equipment",113,"SVC NTE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"",114,"SVO NTE",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Floor Box",115,"Floor Box",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[null,null,null,"Cumulative Cost Trend Adjusted for Inflation"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR(F144:S259*Inflation_Multiplier,\"-\")","v":1.0082904962116244},0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",2,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",3,"Network Management System",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",4,"Provision System",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",5,"Eligibility System",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",6,"Other IT System",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",7,"Rights of Way Trench",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",8,"Rights of Way Cabinet",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"Aggregation",9,"OLO Trench",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",10,"Layer 2 Switch",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Core",14,"RADIUS Servers",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",15,"DNS Servers",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",16,"Core Layer 3 Routers",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",17,"Distribution Layer 3 Routers",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",18,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",19,"BRAS/BNG",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"CO",21,"Site",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",22,"Rack",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",23,"Power Generator",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",24,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",25,"VDSL DSLAM",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",26,"   VDSL Line Cards",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",27,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",28,"Network-facing Ports CO",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",29,"MDF",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",30,"OLT",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",31,"ODF",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",32,"Air Conditioning Unit",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",33,"Power Supply Unit + Backup",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Active Cabinet",35,"Cabinet",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",36,"Cabinet Base (Plinth)",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",37,"MSAN SuperVectoring",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",38,"   SuperVectoring Line Cards",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",39,"MSAN G.fast",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",40,"   G.Fast Line Cards",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",41,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",42,"Network-facing Ports",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",43,"Batteries",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"Premises",44,"Building Entry Point (BEP)",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",45,"Splitters",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Trenching",46,"FTTC Feeder",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",47,"FTTC Distribution",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",48,"FTTC Drop",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",49,"FTTH Feeder",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",50,"FTTH Distribution",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",51,"FTTH Drop",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",52,"Copper Feeder",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",53,"Copper Distribution",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",54,"Copper Drop",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",56,"FTTH Fiber Cable 4",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",57,"FTTH Fiber Cable 8",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",58,"FTTH Fiber Cable 12",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",59,"FTTH Fiber Cable 24",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",60,"FTTH Fiber Cable 48",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",61,"FTTH Fiber Cable 96",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",62,"FTTH Fiber Cable 192",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",63,"FTTC Fiber Cable 12",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",64,"FTTC Fiber Cable 24",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",65,"FTTC Fiber Cable 48",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",66,"FTTC Fiber Cable 96",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",67,"FTTC Fiber Cable 192",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",68,"Copper Cable 2",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",69,"Copper Cable 4",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",70,"Copper Cable 10",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",71,"Copper Cable 20",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",72,"Copper Cable 50",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",73,"Copper Cable 100",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",74,"Copper Cable 200",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",75,"Copper Cable 400",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",76,"Copper Cable 1000",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",77,"Copper Cable 2000",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Miscellaneous",78,"Power Consumption",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",80,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",81,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",83,"Aerial Copper Cable 4",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",84,"Aerial Copper Cable 20",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",85,"Poles",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Core Transmission",86,"Core Trench Regional",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",87,"WDM Transmission Regional",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",88,"Core Trench National",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",89,"WDM Transmission National",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,1.0254323499491353,1.0161290322580645,0.99703264094955513,1.0019880715705767,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,"",91,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",92,"[REA] FTTC Distribution",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",93,"[REA] FTTC Drop",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",94,"[REA] Copper Feeder",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",95,"[REA] Copper Distribution",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",96,"[REA] Copper Drop",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",97,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",98,"[REA] Copper Cable 2",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",99,"[REA] Copper Cable 4",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",100,"[REA] Copper Cable 10",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",101,"[REA] Copper Cable 20",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",102,"[REA] Copper Cable 50",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",103,"[REA] Copper Cable 100",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",104,"[REA] Copper Cable 200",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",105,"[REA] Copper Cable 400",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",106,"[REA] Copper Cable 1000",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",107,"[REA] Copper Cable 2000",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",108,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",109,"[REA] Aerial Copper Cable 2",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",110,"[REA] Aerial Copper Cable 4",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",111,"[REA] Aerial Copper Cable 20",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",112,"[REA] Poles",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"L2 WAP Equipment",113,"SVC NTE",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"",114,"SVO NTE",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Floor Box",115,"Floor Box",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,null,null,"<---------------------------------------OPEX_Calibration_Table-------------------------------------->"]
[]
[]
[null,null,null,"Unit OPEX"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"IFERROR($J$384:$J$499*F264:F379,\"-\")","v":272238.4339771386},{"$f":"IFERROR($J$384:$J$499*G264:G379,\"-\")","v":267610.38059952721},{"$f":"IFERROR($J$384:$J$499*H264:H379,\"-\")","v":265469.49755473097},{"$f":"IFERROR($J$384:$J$499*I264:I379,\"-\")","v":268389.66202783299},{"$f":"Elements_OPEX","v":270000},{"$f":"IFERROR($J$384:$J$499*K264:K379,\"-\")","v":272160},{"$f":"IFERROR($J$384:$J$499*L264:L379,\"-\")","v":274609.44},{"$f":"IFERROR($J$384:$J$499*M264:M379,\"-\")","v":278179.36271999998},{"$f":"IFERROR($J$384:$J$499*N264:N379,\"-\")","v":282073.87379807996},{"$f":"IFERROR($J$384:$J$499*O264:O379,\"-\")","v":287151.20352644543},{"$f":"IFERROR($J$384:$J$499*P264:P379,\"-\")","v":292319.92518992146},{"$f":"IFERROR($J$384:$J$499*Q264:Q379,\"-\")","v":297581.68384334003},{"$f":"IFERROR($J$384:$J$499*R264:R379,\"-\")","v":302938.15415252012},{"$f":"IFERROR($J$384:$J$499*S264:S379,\"-\")","v":308391.04092726548}]
[null,"",2,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,1814922.8931809238,1784069.2039968481,1769796.6503648732,1789264.4135188868,1800000,1814400,1830729.5999999999,1854529.0847999998,1880492.4919872,1914341.3568429695,1948799.5012661431,1983877.8922889335,2019587.6943501343,2055940.2728484366]
[null,"",4,"Provision System",null,272238.4339771386,267610.38059952721,265469.49755473097,268389.66202783299,270000,272160,274609.44,278179.36271999998,282073.87379807996,287151.20352644543,292319.92518992146,297581.68384334003,302938.15415252012,308391.04092726548]
[null,"",5,"Eligibility System",null,272238.4339771386,267610.38059952721,265469.49755473097,268389.66202783299,270000,272160,274609.44,278179.36271999998,282073.87379807996,287151.20352644543,292319.92518992146,297581.68384334003,302938.15415252012,308391.04092726548]
[null,"",6,"Other IT System",null,1814922.8931809238,1784069.2039968481,1769796.6503648732,1789264.4135188868,1800000,1814400,1830729.5999999999,1854529.0847999998,1880492.4919872,1914341.3568429695,1948799.5012661431,1983877.8922889335,2019587.6943501343,2055940.2728484366]
[null,"",7,"Rights of Way Trench",null,0.24395035605289933,0.24173709677419358,0.23719406528189918,0.23837296222664023,0.23790000000000003,0.23790000000000003,0.23790000000000008,0.23790000000000008,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014]
[null,"",8,"Rights of Way Cabinet",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench",null,0.23627410519482961,0.23225744540651752,0.23039938584326536,0.23293377908754126,0.2343313817620665,0.23620603281616304,0.23833188711150849,0.24143020164395806,0.24481022446697351,0.24921680850737904,0.25370271106051184,0.25826935985960109,0.26291820833707391,0.26765073608714124]
[null,"",10,"Layer 2 Switch",null,2016.5809924232487,1982.2991155520535,1966.4407226276371,1988.0715705765408,2000,2016,2034.144,2060.5878719999996,2089.4361022079997,2127.0459520477439,2165.3327791846032,2204.3087692099261,2243.9863270557048,2284.3780809427076]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,1613.264793938599,1585.8392924416428,1573.1525781021096,1590.4572564612326,1600,1612.8,1627.3152,1648.4702975999999,1671.5488817664,1701.6367616381951,1732.2662233476826,1763.4470153679408,1795.1890616445639,1827.5024647541659]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,1512.4357443174365,1486.72433666404,1474.8305419707278,1491.0536779324057,1500,1512,1525.6079999999999,1545.4409039999998,1567.0770766559999,1595.284464035808,1623.9995843884524,1653.2315769074446,1682.9897452917785,1713.2835607070306]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,302.48714886348733,297.34486733280801,294.96610839414558,298.21073558648112,300,302.39999999999998,305.1216,309.08818079999998,313.41541533119999,319.0568928071616,324.79991687769052,330.64631538148893,336.59794905835571,342.6567121414061]
[null,"Core",14,"RADIUS Servers",null,35290.167367406852,34690.234522160936,34412.712645983651,34791.252485089462,35000,35280,35597.519999999997,36060.287759999992,36565.131788639999,37223.30416083552,37893.323635730558,38575.403461173708,39269.760723474836,39976.616416497382]
[null,"",15,"DNS Servers",null,10082.904962116243,9911.4955777602681,9832.2036131381847,9940.3578528827038,10000,10080,10170.719999999999,10302.939359999998,10447.18051104,10635.229760238721,10826.663895923017,11021.54384604963,11219.931635278524,11421.890404713537]
[null,"",16,"Core Layer 3 Routers",null,80663.239696929944,79291.964622082145,78657.628905105477,79522.86282306163,80000,80640,81365.759999999995,82423.514879999988,83577.44408832,85081.838081909766,86613.311167384134,88172.350768397038,89759.453082228196,91375.123237708292]
[null,"",17,"Distribution Layer 3 Routers",null,20165.809924232486,19822.991155520536,19664.407226276369,19880.715705765408,20000,20160,20341.439999999999,20605.878719999997,20894.36102208,21270.459520477441,21653.327791846034,22043.08769209926,22439.863270557049,22843.780809427073]
[null,"",18,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,8066.323969692995,7929.1964622082141,7865.7628905105485,7952.2862823061632,8000,8064,8136.576,8242.3514879999984,8357.744408831999,8508.1838081909755,8661.3311167384127,8817.2350768397046,8975.9453082228192,9137.5123237708303]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,3024.871488634873,2973.4486733280801,2949.6610839414557,2982.1073558648113,3000,3024,3051.2159999999999,3090.8818079999996,3134.1541533119998,3190.568928071616,3247.9991687769048,3306.4631538148892,3365.979490583557,3426.5671214140611]
[null,"CO",21,"Site",null,20508.646998982706,20322.580645161292,19940.652818991104,20039.761431411534,20000,20000,20000.000000000004,20000.000000000004,20000.000000000007,20000.000000000007,20000.000000000007,20000.000000000007,20000.000000000007,20000.000000000007]
[null,"",22,"Rack",null,40.331619848464975,39.645982311041067,39.328814452552741,39.761431411530815,40,40.32,40.682879999999997,41.211757439999992,41.788722044159996,42.540919040954883,43.306655583692063,44.086175384198526,44.879726541114096,45.687561618854147]
[null,"",23,"Power Generator",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,76.630077712083448,75.327366390978028,74.724747459850207,75.546719681908556,76,76.608000000000004,77.297471999999999,78.302339135999986,79.398571883903998,80.827746177814277,82.282645609014921,83.763733229977191,85.271480428116774,86.806367075822877]
[null,"",26,"   VDSL Line Cards",null,44.364781833311469,43.610580542145179,43.261695897808018,43.737574552683895,44,44.352000000000004,44.751168,45.332933183999991,45.967594248575999,46.795010945050372,47.637321142061275,48.494792922618373,49.367699195225505,50.256317780739565]
[null,"",27,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,8.0663239696929949,7.9291964622082141,7.8657628905105481,7.9522862823061633,8,8.0640000000000001,8.1365759999999998,8.2423514879999988,8.3577444088319996,8.5081838081909762,8.6613311167384133,8.8172350768397045,8.9759453082228191,9.1375123237708298]
[null,"",29,"MDF",null,161.3264793938599,158.58392924416427,157.31525781021097,159.04572564612326,160,161.28,162.73151999999999,164.84702975999997,167.15488817663999,170.16367616381953,173.22662233476825,176.3447015367941,179.51890616445638,182.75024647541659]
[null,"",30,"OLT",null,4234.8200840888221,4162.8281426593121,4129.5255175180373,4174.950298210736,4200,4233.6000000000004,4271.7024000000001,4327.2345311999998,4387.8158146367996,4466.7964993002624,4547.1988362876673,4629.0484153408452,4712.3712868169796,4797.1939699796858]
[null,"",31,"ODF",null,322.6529587877198,317.16785848832853,314.63051562042193,318.09145129224652,320,322.56,325.46303999999998,329.69405951999994,334.30977635327997,340.32735232763906,346.4532446695365,352.68940307358821,359.03781232891276,365.50049295083318]
[null,"",32,"Air Conditioning Unit",null,483.97943818157967,475.75178773249286,471.94577343063287,477.13717693836981,480,483.84000000000003,488.19455999999997,494.54108927999994,501.46466452991996,510.49102849145856,519.67986700430481,529.03410461038231,538.55671849336909,548.25073942624977]
[null,"",33,"Power Supply Unit + Backup",null,1613.264793938599,1585.8392924416428,1573.1525781021096,1590.4572564612326,1600,1612.8,1627.3152,1648.4702975999999,1671.5488817664,1701.6367616381951,1732.2662233476826,1763.4470153679408,1795.1890616445639,1827.5024647541659]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,151.24357443174367,148.672433666404,147.48305419707279,149.10536779324056,150,151.19999999999999,152.5608,154.54409039999999,156.7077076656,159.5284464035808,162.39995843884526,165.32315769074447,168.29897452917785,171.32835607070305]
[null,"Active Cabinet",35,"Cabinet",null,123.05188199389625,121.93548387096774,119.64391691394661,120.23856858846921,120,120,120.00000000000003,120.00000000000003,120.00000000000006,120.00000000000006,120.00000000000006,120.00000000000006,120.00000000000006,120.00000000000006]
[null,"",36,"Cabinet Base (Plinth)",null,4.6144455747711088,4.57258064516129,4.4866468842729983,4.5089463220675947,4.5,4.5,4.5000000000000009,4.5000000000000009,4.5000000000000018,4.5000000000000018,4.5000000000000018,4.5000000000000018,4.5000000000000018,4.5000000000000018]
[null,"",37,"MSAN SuperVectoring",null,60.497429772697458,59.468973466561607,58.993221678829109,59.642147117296226,60,60.480000000000004,61.024319999999996,61.817636159999992,62.683083066239995,63.811378561432321,64.959983375538101,66.129263076297789,67.319589811671136,68.531342428281221]
[null,"",38,"   SuperVectoring Line Cards",null,30.248714886348729,29.734486733280804,29.496610839414554,29.821073558648113,30,30.240000000000002,30.512159999999998,30.908818079999996,31.341541533119997,31.90568928071616,32.479991687769051,33.064631538148895,33.659794905835568,34.26567121414061]
[null,"",39,"MSAN G.fast",null,30.248714886348729,29.734486733280804,29.496610839414554,29.821073558648113,30,30.240000000000002,30.512159999999998,30.908818079999996,31.341541533119997,31.90568928071616,32.479991687769051,33.064631538148895,33.659794905835568,34.26567121414061]
[null,"",40,"   G.Fast Line Cards",null,45.373072329523097,44.601730099921205,44.24491625912183,44.731610337972171,45,45.36,45.768239999999999,46.363227119999991,47.012312299679998,47.85853392107424,48.719987531653572,49.596947307223338,50.489692358753359,51.398506821210916]
[null,"",41,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,0.9074614465904618,0.89203460199842399,0.88489832518243661,0.89463220675944333,0.89999999999999991,0.9071999999999999,0.91536479999999987,0.92726454239999978,0.94024624599359985,0.95717067842148473,0.97439975063307138,0.99193894614446665,1.0097938471750671,1.0279701364242182]
[null,"",43,"Batteries",null,8.7205261354937686,8.657999963102279,8.6746233230314349,8.8577446213806272,9,9.1627200000000002,9.3376363248000001,9.5536158529926229,9.7842401396838667,10.059960026820157,10.343449700375949,10.634928112932542,10.934620387154981,11.24275798966501]
[null,"Premises",44,"Building Entry Point (BEP)",null,4.0331619848464975,3.964598231104107,3.9328814452552741,3.9761431411530817,4,4.032,4.0682879999999999,4.1211757439999994,4.1788722044159998,4.2540919040954881,4.3306655583692066,4.4086175384198523,4.4879726541114096,4.5687561618854149]
[null,"",45,"Splitters",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,"Trenching",46,"FTTC Feeder",null,0.33273586374983599,0.32707935406608879,0.32446271923356007,0.32803180914512919,0.32999999999999996,0.33263999999999994,0.33563375999999995,0.3399969988799999,0.34475695686431995,0.35096258208787773,0.35727990856545949,0.36371094691963779,0.37025774396419125,0.37692238335554668]
[null,"",47,"FTTC Distribution",null,0.36298457863618477,0.35681384079936962,0.35395933007297464,0.35785288270377735,0.36,0.36287999999999998,0.36614591999999996,0.37090581695999991,0.37609849839743997,0.38286827136859392,0.3897599002532286,0.39677557845778672,0.40391753887002685,0.41118805456968732]
[null,"",48,"FTTC Drop",null,0.30248714886348732,0.29734486733280802,0.29496610839414555,0.29821073558648109,0.3,0.3024,0.30512159999999999,0.30908818079999995,0.31341541533119999,0.3190568928071616,0.3247999168776905,0.33064631538148892,0.33659794905835572,0.34265671214140608]
[null,"",49,"FTTH Feeder",null,0.33273586374983599,0.32707935406608879,0.32446271923356007,0.32803180914512919,0.32999999999999996,0.33263999999999994,0.33563375999999995,0.3399969988799999,0.34475695686431995,0.35096258208787773,0.35727990856545949,0.36371094691963779,0.37025774396419125,0.37692238335554668]
[null,"",50,"FTTH Distribution",null,0.31761150630666168,0.31221211069944843,0.30971441381385284,0.31312127236580517,0.315,0.31752000000000002,0.32037768,0.32454258983999995,0.32908618609775997,0.33500973744751972,0.34103991272157502,0.34717863115056335,0.35342784651127351,0.35978954774847643]
[null,"",51,"FTTH Drop",null,0.2873627914203129,0.2824776239661676,0.28021780297443827,0.28330019880715707,0.28499999999999998,0.28727999999999998,0.28986551999999999,0.29363377175999994,0.29774464456463995,0.30310404816680347,0.30855992103380597,0.31411399961241443,0.31976805160543792,0.32552387653433579]
[null,"",52,"Copper Feeder",null,0.86208837426093876,0.84743287189850292,0.84065340892331486,0.8499005964214712,0.85499999999999998,0.86183999999999994,0.86959655999999996,0.88090131527999982,0.8932339336939199,0.90931214450041054,0.92567976310141786,0.94234199883724346,0.95930415481631381,0.97657162960300736]
[null,"",53,"Copper Distribution",null,0.36298457863618477,0.35681384079936962,0.35395933007297464,0.35785288270377735,0.36,0.36287999999999998,0.36614591999999996,0.37090581695999991,0.37609849839743997,0.38286827136859392,0.3897599002532286,0.39677557845778672,0.40391753887002685,0.41118805456968732]
[null,"",54,"Copper Drop",null,0.30248714886348732,0.29734486733280802,0.29496610839414555,0.29821073558648109,0.3,0.3024,0.30512159999999999,0.30908818079999995,0.31341541533119999,0.3190568928071616,0.3247999168776905,0.33064631538148892,0.33659794905835572,0.34265671214140608]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,2.0190425049431391E-2,1.9847187823591059E-2,1.9688410321002329E-2,1.9904982834533354E-2,2.0024412731540552E-2,2.0184608033392878E-2,2.0366269505693414E-2,2.0631031009267425E-2,2.0919865443397169E-2,2.1296423021378321E-2,2.167975863576313E-2,2.2069994291206863E-2,2.2467254188448589E-2,2.2871664763840664E-2]
[null,"",56,"FTTH Fiber Cable 4",null,2.7462043436380368E-2,2.6995188697961903E-2,2.6779227188378208E-2,2.7073798687450364E-2,2.7236241479575065E-2,2.7454131411411665E-2,2.7701218594114368E-2,2.8061334435837852E-2,2.8454193117939588E-2,2.89663685940625E-2,2.9487763228755622E-2,3.0018542966873226E-2,3.0558876740276943E-2,3.1108936521601929E-2]
[null,"",57,"FTTH Fiber Cable 8",null,3.5164599710718093E-2,3.4566801515635882E-2,3.4290267103510796E-2,3.466746004164941E-2,3.4875464801899306E-2,3.5154468520314501E-2,3.5470858736997332E-2,3.5931979900578288E-2,3.6435027619186391E-2,3.7090858116331747E-2,3.7758493562425714E-2,3.843814644654938E-2,3.9130033082587265E-2,3.9834373678073839E-2]
[null,"",58,"FTTH Fiber Cable 12",null,3.8399513758091683E-2,3.7746722024204128E-2,3.7444748248010494E-2,3.7856640478738601E-2,3.8083780321611034E-2,3.8388450564183919E-2,3.8733946619261578E-2,3.9237487925311974E-2,3.9786812756266346E-2,4.0502975385879138E-2,4.1232028942824961E-2,4.1974205463795815E-2,4.2729741162144133E-2,4.3498876503062729E-2]
[null,"",59,"FTTH Fiber Cable 24",null,4.1492368541959805E-2,4.0786998276746492E-2,4.0460702290532516E-2,4.0905770015728371E-2,4.1151204635822738E-2,4.148041427290932E-2,4.1853738001365506E-2,4.2397836595383251E-2,4.2991406307718617E-2,4.3765251621257557E-2,4.4553026150440191E-2,4.5354980621148115E-2,4.6171370272328781E-2,4.7002454937230695E-2]
[null,"",60,"FTTH Fiber Cable 48",null,5.0122529848128046E-2,4.9270446840709872E-2,4.8876283265984186E-2,4.941392238191001E-2,4.9710405916201468E-2,5.0108089163531079E-2,5.0559061966002856E-2,5.121632977156089E-2,5.1933358388362744E-2,5.286815883935328E-2,5.3819785698461638E-2,5.4788541841033947E-2,5.5774735594172557E-2,5.6778680834867659E-2]
[null,"",61,"FTTH Fiber Cable 96",null,6.848740598726033E-2,6.7323120085476904E-2,6.6784535124793085E-2,6.7519165011165796E-2,6.7924280001232795E-2,6.8467674241242657E-2,6.908388330941384E-2,6.9981973792436217E-2,7.0961721425530325E-2,7.2239032411189882E-2,7.3539334994591296E-2,7.4863043024493925E-2,7.6210577798934823E-2,7.7582368199315646E-2]
[null,"",62,"FTTH Fiber Cable 192",null,0.11300421987897953,0.11108314814103688,0.11019448295590858,0.11140662226842356,0.1120750620020341,0.11297166249805037,0.11398840746053282,0.11547025675751973,0.11708684035212502,0.11919440347846329,0.12133990274107562,0.12352402099041497,0.12574745336824245,0.12801090752887082]
[null,"",63,"FTTC Fiber Cable 12",null,2.6337942809839619E-2,2.5890197782072345E-2,2.5683076199815764E-2,2.5965590038013735E-2,2.6121383578241817E-2,2.6330354646867751E-2,2.656732783868956E-2,2.6912703100592524E-2,2.728948094400082E-2,2.7780691600992835E-2,2.8280744049810704E-2,2.8789797442707297E-2,2.9308013796676028E-2,2.9835558045016197E-2]
[null,"",64,"FTTC Fiber Cable 24",null,3.1557939441739437E-2,3.1021454471229865E-2,3.0773282835460023E-2,3.1111788946650083E-2,3.1298459680329981E-2,3.1548847357772622E-2,3.183278698399257E-2,3.2246613214784475E-2,3.2698065799791461E-2,3.3286630984187708E-2,3.3885790341903081E-2,3.4495734568057337E-2,3.511665779028237E-2,3.5748757630507451E-2]
[null,"",65,"FTTC Fiber Cable 48",null,4.2440455996790152E-2,4.1718968244844723E-2,4.1385216498885963E-2,4.1840453880373704E-2,4.2091496603655944E-2,4.2428228576485191E-2,4.2810082633673557E-2,4.3366613707911311E-2,4.3973746299822071E-2,4.4765273733218869E-2,4.5571048660416807E-2,4.639132753630431E-2,4.7226371431957785E-2,4.8076446117733027E-2]
[null,"",66,"FTTC Fiber Cable 96",null,5.7599347967665519E-2,5.6620159052215208E-2,5.6167197779797486E-2,5.6785036955375248E-2,5.71257471771075E-2,5.7582753154524359E-2,5.810099793291508E-2,5.8856310906042965E-2,5.9680299258727573E-2,6.0754544645384677E-2,6.1848126449001596E-2,6.2961392725083623E-2,6.4094697794135125E-2,6.5248402354429552E-2]
[null,"",67,"FTTC Fiber Cable 192",null,9.5038924146648093E-2,9.3423262436155077E-2,9.2675876336665838E-2,9.3695310976369156E-2,9.4257482842227361E-2,9.5011542704965174E-2,9.5866646589309865E-2,9.7112912994970879E-2,9.8472493776900483E-2,0.1002449986648847,0.10204940864085262,0.10388629799638796,0.10575625136032295,0.10765986388480876]
[null,"",68,"Copper Cable 2",null,1.6132647939385986E-2,1.5858392924416424E-2,1.5731525781021095E-2,1.5904572564612324E-2,1.5999999999999997E-2,1.6127999999999997E-2,1.6273151999999996E-2,1.6484702975999993E-2,1.6715488817663996E-2,1.701636761638195E-2,1.7322662233476824E-2,1.7634470153679405E-2,1.7951890616445636E-2,1.8275024647541657E-2]
[null,"",69,"Copper Cable 4",null,1.95567201550924E-2,1.9224255912455829E-2,1.9070461865156183E-2,1.92802369456729E-2,1.9395918367346936E-2,1.955108571428571E-2,1.9727045485714283E-2,1.9983497077028567E-2,2.0263266036106967E-2,2.0628004824756893E-2,2.0999308911602517E-2,2.1377296472011361E-2,2.1762087808507566E-2,2.2153805389060702E-2]
[null,"",70,"Copper Cable 10",null,2.8618988206757696E-2,2.8132465407242815E-2,2.7907405683984872E-2,2.8214387146508701E-2,2.8383673469387753E-2,2.8610742857142855E-2,2.8868239542857138E-2,2.9243526656914279E-2,2.9652936030111082E-2,3.0186688878653084E-2,3.0730049278468837E-2,3.1283190165481277E-2,3.1846287588459941E-2,3.2419520765052216E-2]
[null,"",71,"Copper Cable 20",null,4.2714477796654882E-2,4.1988331674111749E-2,4.1652425020718857E-2,4.2110601695946756E-2,4.2363265306122437E-2,4.2702171428571419E-2,4.3086490971428561E-2,4.3646615354057124E-2,4.4257667969013925E-2,4.5054305992456183E-2,4.5865283500320389E-2,4.6690858603326155E-2,4.7531294058186027E-2,4.8386857351233374E-2]
[null,"",72,"Copper Cable 50",null,8.6598407961500146E-2,8.5126235026154642E-2,8.4445225145945407E-2,8.5374122622550799E-2,8.58863673582861E-2,8.6573458297152392E-2,8.735261942182676E-2,8.8488203474310495E-2,8.9727038322950856E-2,9.1342125012763967E-2,9.2986283262993713E-2,9.4660036361727609E-2,9.6363917016238698E-2,9.8098467522530999E-2]
[null,"",73,"Copper Cable 100",null,0.15850326600446732,0.15580871048239139,0.15456224079853226,0.15626242544731608,0.15719999999999998,0.15845759999999998,0.15988371839999999,0.16196220673919995,0.16422967763354876,0.16718581183095266,0.17019515644390978,0.17325866925990016,0.17637732530657838,0.17955211716209679]
[null,"",74,"Copper Cable 200",null,0.23048643969053198,0.22656817021579295,0.22475562485406661,0.2272279367274613,0.22859130434782607,0.23042003478260867,0.23249381509565215,0.23551623469189559,0.23881346197758216,0.24311210429317864,0.24748812217045585,0.25194290836952404,0.25647788072017547,0.26109448257313866]
[null,"",75,"Copper Cable 400",null,0.35731184862706372,0.35123754720040362,0.34842764682280042,0.35226035093785119,0.35437391304347826,0.3572089043478261,0.3604237844869565,0.36510929368528688,0.37022082379688098,0.37688479862522484,0.38366872500047888,0.39057476205048747,0.39760510776739627,0.40476199970720939]
[null,"",76,"Copper Cable 1000",null,0.60377530881082742,0.59351112856104327,0.58876303953255493,0.595239432967413,0.59881086956521745,0.60360135652173919,0.6090337687304348,0.61695120772393042,0.62558852463206549,0.63684911807544275,0.64831240220080066,0.65998202544041507,0.67186170189834249,0.68395521253251268]
[null,"",77,"Copper Cable 2000",null,1.0865667177555665,1.0680950835537217,1.0595503228852921,1.0712053764370302,1.0776326086956522,1.0862536695652174,1.0960299525913044,1.1102783419749913,1.1258222387626413,1.1460870390603688,1.1667166057634555,1.1877175046671975,1.2090964197512071,1.2308601553067289]
[null,"Miscellaneous",78,"Power Consumption",null,19695986.540156547,19554766.316663627,19592311.46799162,20005905.16308092,20327200,20694715.776000001,21089777.900163837,21577584.462994624,22098467.351931322,22721202.161908746,23361485.638831332,24019812.304133594,24696690.614864081,25392643.356390953]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,2563580.8748728381,2540322.5806451612,2492581.6023738878,2504970.1789264418,2500000,2500000,2500000.0000000005,2500000.0000000005,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009]
[null,"",80,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,0.55727031389545878,0.54779671855923595,0.54341434481076201,0.54939190260368043,0.55268825401930244,0.55710976005145685,0.56212374789191999,0.56943135661451483,0.57740339560711806,0.58779665672804626,0.59837699654915111,0.60914778248703583,0.62011244257180242,0.63127446653809483]
[null,"",83,"Aerial Copper Cable 4",null,0.62203966883965534,0.61146499446938118,0.60657327451362608,0.61324558053327594,0.61692505401647557,0.62186045444860738,0.62745719853864479,0.63561414211964717,0.64451274010932225,0.65611396943129008,0.66792402088105329,0.67994665325691228,0.69218569301553667,0.70464503548981627]
[null,"",84,"Aerial Copper Cable 20",null,1.140194508393227,1.1208112017505423,1.1118447121365378,1.1240750039700396,1.1308194539938599,1.1398660096258106,1.150124803712443,1.1650764261607047,1.1813874961269546,1.2026524710572399,1.2243002155362701,1.246337619415923,1.2687716965654094,1.2916095871035869]
[null,"",85,"Poles",null,23.946899285026078,23.539801997180636,23.35148358120319,23.608349900596423,23.75,23.94,24.155459999999998,24.469480979999997,24.812053713719997,25.258670680566961,25.713326752817164,26.176166634367874,26.647337633786496,27.12698971119465]
[null,"Core Transmission",86,"Core Trench Regional",null,0.3559046257935285,0.34985424715503854,0.3470554131777982,0.35087302272275395,0.35297826085909045,0.35580208694596316,0.35900430572847686,0.363671361702947,0.36876276076678827,0.37540049046059049,0.3821576992888811,0.38903653787608095,0.39603919555785039,0.40316790107789174]
[null,"",87,"WDM Transmission Regional",null,0.23501849347336268,0.23102317908431552,0.22917499365164098,0.23169591858180902,0.23308609409329986,0.23495078284604626,0.23706533989166068,0.24014718931025222,0.24350924996059578,0.24789241645988652,0.25235447995616445,0.25689686059537542,0.26152100408609219,0.26622838215964184]
[null,"",88,"Core Trench National",null,0.3559046257935285,0.34985424715503854,0.3470554131777982,0.35087302272275395,0.35297826085909045,0.35580208694596316,0.35900430572847686,0.363671361702947,0.36876276076678827,0.37540049046059049,0.3821576992888811,0.38903653787608095,0.39603919555785039,0.40316790107789174]
[null,"",89,"WDM Transmission National",null,0.23501849347336268,0.23102317908431552,0.22917499365164098,0.23169591858180902,0.23308609409329986,0.23495078284604626,0.23706533989166068,0.24014718931025222,0.24350924996059578,0.24789241645988652,0.25235447995616445,0.25689686059537542,0.26152100408609219,0.26622838215964184]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,0.24395035605289933,0.24173709677419358,0.23719406528189918,0.23837296222664023,0.23790000000000003,0.23790000000000003,0.23790000000000008,0.23790000000000008,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014,0.23790000000000014]
[null,"",91,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,0.36298457863618477,0.35681384079936962,0.35395933007297464,0.35785288270377735,0.36,0.36287999999999998,0.36614591999999996,0.37090581695999991,0.37609849839743997,0.38286827136859392,0.3897599002532286,0.39677557845778672,0.40391753887002685,0.41118805456968732]
[null,"",93,"[REA] FTTC Drop",null,0.30248714886348732,0.29734486733280802,0.29496610839414555,0.29821073558648109,0.3,0.3024,0.30512159999999999,0.30908818079999995,0.31341541533119999,0.3190568928071616,0.3247999168776905,0.33064631538148892,0.33659794905835572,0.34265671214140608]
[null,"",94,"[REA] Copper Feeder",null,0.86208837426093876,0.84743287189850292,0.84065340892331486,0.8499005964214712,0.85499999999999998,0.86183999999999994,0.86959655999999996,0.88090131527999982,0.8932339336939199,0.90931214450041054,0.92567976310141786,0.94234199883724346,0.95930415481631381,0.97657162960300736]
[null,"",95,"[REA] Copper Distribution",null,0.36298457863618477,0.35681384079936962,0.35395933007297464,0.35785288270377735,0.36,0.36287999999999998,0.36614591999999996,0.37090581695999991,0.37609849839743997,0.38286827136859392,0.3897599002532286,0.39677557845778672,0.40391753887002685,0.41118805456968732]
[null,"",96,"[REA] Copper Drop",null,0.30248714886348732,0.29734486733280802,0.29496610839414555,0.29821073558648109,0.3,0.3024,0.30512159999999999,0.30908818079999995,0.31341541533119999,0.3190568928071616,0.3247999168776905,0.33064631538148892,0.33659794905835572,0.34265671214140608]
[null,"",97,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,1.6132647939385986E-2,1.5858392924416424E-2,1.5731525781021095E-2,1.5904572564612324E-2,1.5999999999999997E-2,1.6127999999999997E-2,1.6273151999999996E-2,1.6484702975999993E-2,1.6715488817663996E-2,1.701636761638195E-2,1.7322662233476824E-2,1.7634470153679405E-2,1.7951890616445636E-2,1.8275024647541657E-2]
[null,"",99,"[REA] Copper Cable 4",null,1.95567201550924E-2,1.9224255912455829E-2,1.9070461865156183E-2,1.92802369456729E-2,1.9395918367346936E-2,1.955108571428571E-2,1.9727045485714283E-2,1.9983497077028567E-2,2.0263266036106967E-2,2.0628004824756893E-2,2.0999308911602517E-2,2.1377296472011361E-2,2.1762087808507566E-2,2.2153805389060702E-2]
[null,"",100,"[REA] Copper Cable 10",null,2.8618988206757696E-2,2.8132465407242815E-2,2.7907405683984872E-2,2.8214387146508701E-2,2.8383673469387753E-2,2.8610742857142855E-2,2.8868239542857138E-2,2.9243526656914279E-2,2.9652936030111082E-2,3.0186688878653084E-2,3.0730049278468837E-2,3.1283190165481277E-2,3.1846287588459941E-2,3.2419520765052216E-2]
[null,"",101,"[REA] Copper Cable 20",null,4.2714477796654882E-2,4.1988331674111749E-2,4.1652425020718857E-2,4.2110601695946756E-2,4.2363265306122437E-2,4.2702171428571419E-2,4.3086490971428561E-2,4.3646615354057124E-2,4.4257667969013925E-2,4.5054305992456183E-2,4.5865283500320389E-2,4.6690858603326155E-2,4.7531294058186027E-2,4.8386857351233374E-2]
[null,"",102,"[REA] Copper Cable 50",null,8.6598407961500146E-2,8.5126235026154642E-2,8.4445225145945407E-2,8.5374122622550799E-2,8.58863673582861E-2,8.6573458297152392E-2,8.735261942182676E-2,8.8488203474310495E-2,8.9727038322950856E-2,9.1342125012763967E-2,9.2986283262993713E-2,9.4660036361727609E-2,9.6363917016238698E-2,9.8098467522530999E-2]
[null,"",103,"[REA] Copper Cable 100",null,0.15850326600446732,0.15580871048239139,0.15456224079853226,0.15626242544731608,0.15719999999999998,0.15845759999999998,0.15988371839999999,0.16196220673919995,0.16422967763354876,0.16718581183095266,0.17019515644390978,0.17325866925990016,0.17637732530657838,0.17955211716209679]
[null,"",104,"[REA] Copper Cable 200",null,0.23048643969053198,0.22656817021579295,0.22475562485406661,0.2272279367274613,0.22859130434782607,0.23042003478260867,0.23249381509565215,0.23551623469189559,0.23881346197758216,0.24311210429317864,0.24748812217045585,0.25194290836952404,0.25647788072017547,0.26109448257313866]
[null,"",105,"[REA] Copper Cable 400",null,0.35731184862706372,0.35123754720040362,0.34842764682280042,0.35226035093785119,0.35437391304347826,0.3572089043478261,0.3604237844869565,0.36510929368528688,0.37022082379688098,0.37688479862522484,0.38366872500047888,0.39057476205048747,0.39760510776739627,0.40476199970720939]
[null,"",106,"[REA] Copper Cable 1000",null,0.60377530881082742,0.59351112856104327,0.58876303953255493,0.595239432967413,0.59881086956521745,0.60360135652173919,0.6090337687304348,0.61695120772393042,0.62558852463206549,0.63684911807544275,0.64831240220080066,0.65998202544041507,0.67186170189834249,0.68395521253251268]
[null,"",107,"[REA] Copper Cable 2000",null,1.0865667177555665,1.0680950835537217,1.0595503228852921,1.0712053764370302,1.0776326086956522,1.0862536695652174,1.0960299525913044,1.1102783419749913,1.1258222387626413,1.1460870390603688,1.1667166057634555,1.1877175046671975,1.2090964197512071,1.2308601553067289]
[null,"",108,"empty",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,0.55727031389545878,0.54779671855923595,0.54341434481076201,0.54939190260368043,0.55268825401930244,0.55710976005145685,0.56212374789191999,0.56943135661451483,0.57740339560711806,0.58779665672804626,0.59837699654915111,0.60914778248703583,0.62011244257180242,0.63127446653809483]
[null,"",110,"[REA] Aerial Copper Cable 4",null,0.62203966883965534,0.61146499446938118,0.60657327451362608,0.61324558053327594,0.61692505401647557,0.62186045444860738,0.62745719853864479,0.63561414211964717,0.64451274010932225,0.65611396943129008,0.66792402088105329,0.67994665325691228,0.69218569301553667,0.70464503548981627]
[null,"",111,"[REA] Aerial Copper Cable 20",null,1.140194508393227,1.1208112017505423,1.1118447121365378,1.1240750039700396,1.1308194539938599,1.1398660096258106,1.150124803712443,1.1650764261607047,1.1813874961269546,1.2026524710572399,1.2243002155362701,1.246337619415923,1.2687716965654094,1.2916095871035869]
[null,"",112,"[REA] Poles",null,23.946899285026078,23.539801997180636,23.35148358120319,23.608349900596423,23.75,23.94,24.155459999999998,24.469480979999997,24.812053713719997,25.258670680566961,25.713326752817164,26.176166634367874,26.647337633786496,27.12698971119465]
[null,"L2 WAP Equipment",113,"SVC NTE",null,6.4530591757543965,6.3433571697665716,6.2926103124084385,6.3618290258449308,6.4,6.4512,6.5092607999999998,6.5938811903999994,6.6861955270655997,6.8065470465527813,6.9290648933907306,7.0537880614717636,7.1807562465782553,7.310009859016664]
[null,"",114,"SVO NTE",null,8.0663239696929949,7.9291964622082141,7.8657628905105481,7.9522862823061633,8,8.0640000000000001,8.1365759999999998,8.2423514879999988,8.3577444088319996,8.5081838081909762,8.6613311167384133,8.8172350768397045,8.9759453082228191,9.1375123237708298]
[null,"Floor Box",115,"Floor Box",null,8.0663239696929949,7.9291964622082141,7.8657628905105481,7.9522862823061633,8,8.0640000000000001,8.1365759999999998,8.2423514879999988,8.3577444088319996,8.5081838081909762,8.6613311167384133,8.8172350768397045,8.9759453082228191,9.1375123237708298]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,40.331619848464975,39.645982311041067,39.328814452552741,39.761431411530815,40,40.32,40.682879999999997,41.211757439999992,41.788722044159996,42.540919040954883,43.306655583692063,44.086175384198526,44.879726541114096,45.687561618854147]
[null,null,null,null,null,null,null,null,null,"<----------------------------------------------------------------------------------------------------OPEX_Unit_Cost---------------------------------------------------------------------------------------------------->"]
[]
[]
[]
[null,null,null,"Cumulative Cost Trends Categories "]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,{"$f":"IFERROR(G505:G519/(1 + F9:F23),\"-\")","v":1},{"$f":"IFERROR(H505:H519/(1 + G9:G23),\"-\")","v":1},{"$f":"IFERROR(I505:I519/(1 + H9:H23),\"-\")","v":1},{"$f":"IFERROR(J505:J519/(1 + I9:I23),\"-\")","v":1},1,{"$f":"IFERROR(J505:J519*(1 + J9:J23),\"-\")","v":1},{"$f":"IFERROR(K505:K519*(1 + K9:K23),\"-\")","v":1},{"$f":"IFERROR(L505:L519*(1 + L9:L23),\"-\")","v":1},{"$f":"IFERROR(M505:M519*(1 + M9:M23),\"-\")","v":1},{"$f":"IFERROR(N505:N519*(1 + N9:N23),\"-\")","v":1},{"$f":"IFERROR(O505:O519*(1 + O9:O23),\"-\")","v":1},{"$f":"IFERROR(P505:P519*(1 + P9:P23),\"-\")","v":1},{"$f":"IFERROR(Q505:Q519*(1 + Q9:Q23),\"-\")","v":1},{"$f":"IFERROR(R505:R519*(1 + R9:R23),\"-\")","v":1}]
[null,null,null,"Passive Equipment",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fiber",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Trenches",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Services Platform",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Air Conditioning",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Power Energy",null,0.96098034448281622,0.97059014792764442,0.98029604940692083,0.99009900990099009,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609]
[null,null,null,"Copper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Voice",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Common",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Other",null,0.99177767097599967,1.0089294719999997,1.0170659999999998,1.006,1,0.99206349206349209,0.983214561014363,0.9705968025808126,0.95719605777200456,0.94027117659332471,0.92364555657497516,0.90731390626225461,0.89127102776252909,0.87551181509089304]
[null,null,null,"Overheads",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Customer Side Active Equipment Copper",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Customer Side Active Equipment Fiber",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"empty",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Cumulative Cost Trends Categories (Nominal) "]
[null,null,null,{"$f":"Cost_Trends_Categories","v":"Active Equipment"},null,{"$f":"F505:S519*Inflation_Multiplier","v":1.0082904962116244},0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Passive Equipment",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Fiber",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Trenches",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Services Platform",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Air Conditioning",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Power Energy",null,0.96894734838819652,0.9619999959002532,0.96384703589238163,0.98419384682006972,1,1.0180800000000001,1.0375151471999999,1.0615128725547358,1.0871377932982074,1.1177733363133509,1.149272188930661,1.1816586792147268,1.2149578207949978,1.2491953321850011]
[null,null,null,"Copper",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Voice",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Common",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Other",null,0.99999999999999978,0.99999999999999989,1,1,1,1,1.0000000000000002,1.0000000000000002,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004,1.0000000000000004]
[null,null,null,"Overheads",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Customer Side Active Equipment Copper",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"Customer Side Active Equipment Fiber",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537]
[null,null,null,"empty",null,1.0082904962116244,0.99114955777602676,0.98322036131381851,0.99403578528827041,1,1.008,1.017072,1.0302939359999999,1.044718051104,1.063522976023872,1.0826663895923017,1.1021543846049631,1.1219931635278524,1.1421890404713537,"OPEX_Cost_Trends_Nominal_Cumulative"]

{"sheet":"Central_Office_Data","index":9,"n_rows":2134,"n_cols":64,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[3,31,4,31],[3,33,4,33],[3,34,4,34],[3,35,4,35],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,25,4,25],[3,22,3,23],[3,17,4,17],[3,4,4,4],[3,24,4,24],[3,16,4,16],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,8,3,9],[3,2,4,2],[3,3,4,3],[2,27,2,30],[2,2,2,4],[2,1,4,1],[2,10,2,14],[2,5,2,9],[2,22,2,26],[2,15,2,17],[3,15,4,15],[3,10,4,10],[3,11,3,12],[3,26,4,26],[3,13,3,14],[3,5,4,5],[3,6,3,7],[2,18,2,21],[3,54,4,54],[3,51,3,52],[2,33,2,43],[3,37,4,37],[3,39,4,39],[3,41,4,41],[3,42,4,42],[3,43,4,43],[3,36,4,36],[3,38,4,38],[3,40,4,40],[2,45,2,52],[3,45,4,45],[3,46,4,46],[3,47,3,48],[3,49,3,50],[3,53,4,53],[2,62,2,63],[3,62,4,62],[3,63,4,63],[3,57,4,57],[3,58,4,58],[3,59,4,59]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,"Central Office Data"]
[]
[null,"Index","General Info",null,null,"Active Subscribers",null,null,null,null,"Cabinets",null,null,null,null,"Residencies",null,null,"Central Office Coverage Areas",null,null,null,"Central Office Information",null,null,null,null,"Outer Circle Technology",null,null,null,"Inner Circle ",null,"Floor Box Calculations",null,null,null,null,null,null,null,null,null,null,null,"BEP Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colocation"]
[null,null,"CO_Name","CO_ID","CO_Code","Sum","Inner Circle",null,"Outer Circle",null,"Sum","Inner Circle",null,"Outer Circle",null,"Buildings","SDUs","Homes","Feeder (CO->BB) (km2)","Feeder (BB->Cab) (km2)","Distribution (Cab->Buildings) (km2)","Avg Building Area (m2)","Subs/Cab",null,"Builds/Cab","Homes/Cab","Geotype","G.fast Cabinets","FTTH Cabinets","VDSL Cabinets","Unallocated","FTTH Cabinets",null,"Floors per Building (including basement)","Floors  (including basement)","MDUs","Homes per MDU","Floors per MDU","Homes per floor per MDU","MDU Floors","Floor Boxes per MDU","SDU ratio (%)","Inner MDU Subs/Cab","Outer MDU Subs/Cab",null,"MDUs per Cab","SDUs per Cab","Subs/Home",null,"Active MDUs/Cab",null,"Active SDUs/Cab",null,"Total Active MDUs","Total Active SDUs",null,null,"Active SDUs","Active MDUs","Active Floor Boxes",null,null,"Space Size (m2)","Racks"]
[null,null,null,null,null,null,"Sum","Subsidy","Sum","Subsidy",null,"Sum","Subsidy","Sum","Subsidy",null,null,null,null,null,null,null,"Inner","Outer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inner","Outer","Inner","Outer","Inner","Outer",null,"Active MDUs",null,null,null,"Active MDUs","Active Floors"]
[null,1,"ΔΑΒΙΑ","7103-ΔΑΒΙ",4,{"$f":"'[3]UoA-CO_Summary'!$F$4:$F$2130","v":138},{"$f":"'[3]UoA-CO_Summary'!$G$4:$G$2130","v":0},{"$f":"'[3]UoA-CO_Summary'!$H$4:$H$2130","v":0},{"$f":"'[3]UoA-CO_Summary'!$I$4:$I$2130","v":138},{"$f":"'[3]UoA-CO_Summary'!$J$4:$J$2130","v":0},{"$f":"'[3]UoA-CO_Summary'!$L$4:$L$2130","v":3},{"$f":"'[3]UoA-CO_Summary'!$M$4:$M$2130","v":0},{"$f":"'[3]UoA-CO_Summary'!$N$4:$N$2130","v":0},{"$f":"'[3]UoA-CO_Summary'!$O$4:$O$2130","v":3},{"$f":"'[3]UoA-CO_Summary'!$P$4:$P$2130","v":0},140,113,229,125.88286874351708,125.88286874351708,0.42878716052010452,89.203000000000003,{"$f":"IFERROR((G6-H6)/(L6-M6),0)","v":0},{"$f":"IFERROR((I6-J6)/(N6-O6),0)","v":46},{"$f":"ROUNDUP(IFERROR(P6/K6,0),0)","v":47},{"$f":"ROUNDUP(IFERROR(R6/K6,0),0)","v":77},"Rural",{"$f":"[3]!G.fast_Cabinets","v":0},{"$f":"[3]!FTTH_Cabinets","v":0},{"$f":"N6-O6-AB6-AC6","v":3},{"$f":"[3]!Unallocated_Cabinets","v":2},{"$f":"L6-M6","v":0},null,1.794132385768302,{"$f":"P6*AH6","v":251.17853400756229},{"$f":"P6-Q6","v":27},{"$f":"(R6-Q6)/AJ6","v":4.2962962962962967},{"$f":"(AI6-Q6)/AJ6-1","v":4.1177234817615664},{"$f":"AK6/AL6","v":1.0433668786468238},{"$f":"AJ6*AL6","v":111.17853400756229},{"$f":"IF(AM6>2,AL6,IF(AM6<=1, AK6/2,AK6/ROUNDUP(AM6,0)))","v":2.1481481481481484},{"$f":"Q6/P6","v":0.80714285714285716},{"$f":"W6-AZ6","v":0},{"$f":"X6-BA6","v":23.337105751391469},null,{"$f":"(1-AP6)*Y6","v":9.0642857142857132},{"$f":"AP6*Y6","v":37.935714285714283},{"$f":"W6/Z6","v":0},{"$f":"X6/Z6","v":0.59740259740259738},{"$f":"IF(AK6*AV6<1, AT6*AK6*AV6,AT6)","v":0},{"$f":"IF(AK6*AW6<1, AT6*AK6*AW6,AT6)","v":9.0642857142857132},{"$f":"AV6*AU6","v":0},{"$f":"AW6*AU6","v":22.662894248608531},{"$f":"ROUNDUP(AX6*L6+AY6*N6,0)","v":28},{"$f":"ROUNDUP(AZ6*L6+BA6*N6,0)","v":68},null,null,{"$f":"SUMPRODUCT(AZ6:AZ2132,CO_FTTH_Inner_Cabs)+SUMPRODUCT(BA6:BA2132,CO_FTTH_Outer_Cabs)","v":474100.59402176266},{"$f":"SUMPRODUCT(AY6:AY2132,CO_FTTH_Outer_Cabs)+SUMPRODUCT(AX6:AX2132,CO_FTTH_Inner_Cabs)","v":248629.5681572594},{"$f":"SUMPRODUCT(AY6:AY2132,CO_FTTH_Outer_Cabs,AO6:AO2132)+SUMPRODUCT(AX6:AX2132,CO_FTTH_Inner_Cabs,AO6:AO2132)","v":505362.94140045973},null,null,"",""]
[null,{"$f":"B6+1","v":2},"ΕΛΑΙΟΧΩΡΙΟΝ","7103-ΕΛΧ",5,108,108,0,0,0,2,2,0,0,0,110,89,179,0.1347136200187081,0.1347136200187081,0.53123949578501373,89.203000000000003,{"$f":"IFERROR((G7-H7)/(L7-M7),0)","v":54},{"$f":"IFERROR((I7-J7)/(N7-O7),0)","v":0},55,{"$f":"ROUNDUP(IFERROR(R7/K7,0),0)","v":90},"Rural",0,0,{"$f":"N7-O7-AB7-AC7","v":0},0,2,null,1.7941323857683023,{"$f":"P7*AH7","v":197.35456243451324},{"$f":"P7-Q7","v":21},{"$f":"(R7-Q7)/AJ7","v":4.2857142857142856},{"$f":"(AI7-Q7)/AJ7-1","v":4.1597410683101543},{"$f":"AK7/AL7","v":1.0302839083816595},{"$f":"AJ7*AL7","v":87.354562434513241},2.1428571428571428,{"$f":"Q7/P7","v":0.80909090909090908},{"$f":"W7-AZ7","v":27.3},{"$f":"X7-BA7","v":0},null,10.5,44.5,0.6,0,{"$f":"IF(AK7*AV7<1, AT7*AK7*AV7,AT7)","v":10.5},{"$f":"IF(AK7*AW7<1, AT7*AK7*AW7,AT7)","v":0},26.7,0,{"$f":"ROUNDUP(AX7*L7+AY7*N7,0)","v":21},{"$f":"ROUNDUP(AZ7*L7+BA7*N7,0)","v":54},null,null,null,null,null,null,null,"",""]
[null,{"$f":"B7+1","v":3},"ΚΑΣΤΡΙ","7103-ΚΑΣΤ",6,288,163,163,125,125,10,3,3,7,7,732,640,1033,14.098801864559356,13.216346265948832,1.2439736991409285,80.366,0,0,74,104,"Rural",0,0,0,0,0,null,1.6425257975953804,1202.3288838398184,{"$f":"P8-Q8","v":92},4.2717391304347823,5.1122704765197655,0.83558550942375331,470.32888383981845,2.1358695652173911,0.87431693989071035,0,0,null,9.3005464480874345,64.699453551912569,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B8+1","v":4},"ΚΕΡΑΣΙΤΣΑ","7103-ΚΕΡΑ",7,820,149,0,671,0,11,2,0,9,0,831,673,1359,20.788673981873117,10.14923270243621,1.8025154271703998,89.203000000000003,74.5,74.555555555555557,76,124,"Suburban",0,0,{"$f":"N9-O9-AB9-AC9","v":9},7,2,null,1.7941323857683018,1490.9240125734589,158,4.3417721518987342,4.1767342567940435,1.0395136211589793,659.92401257345887,2.1708860759493671,0.80986762936221424,37.520399052831799,37.548378470470006,null,14.450060168471719,61.549939831528285,0.60080645161290325,0.60125448028673834,14.450060168471719,14.450060168471719,36.979600947168201,37.007177085085551,159,408,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B9+1","v":5},"ΜΗΛΙΑ","7103-ΜΗΛΙ",8,355,0,0,355,0,3,0,0,3,0,360,292,589,21.232666233977763,21.232666233977763,0.55482169416352778,89.203000000000003,0,118.33333333333333,120,197,"Rural",0,0,3,2,0,null,1.7941323857683023,645.88765887658883,68,4.367647058823529,4.2042302775968947,1.0388696076181732,285.88765887658883,2.1838235294117645,0.81111111111111112,0,59.867456288776083,null,22.666666666666664,97.333333333333329,0,0.60067681895093061,0,22.666666666666664,0,58.465877044557246,68,176,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B10+1","v":6},"ΝΕΣΤΑΝΗ","7103-ΝΕΣΤ",9,198,198,0,0,0,3,3,0,0,0,201,163,328,5.3115965455477344E-2,5.3115965455477344E-2,0.40349089331969112,89.203000000000003,66,0,67,110,"Rural",0,0,0,0,3,null,1.794132385768302,360.6206095394287,38,4.3421052631578947,4.2005423563007556,1.0337011021076354,159.6206095394287,2.1710526315789473,0.81094527363184077,33.400000000000006,0,null,12.666666666666668,54.333333333333329,0.6,0,12.666666666666668,0,32.599999999999994,0,38,98,null,null,null,null,null,null,null,"",""]
[null,7,"ΑΣΤΡΟΣ","7106-ΑΣΤΡ",10,1405,721,0,684,8,14,7,0,7,1,2892,2529,4085,3.2088157402084527,1.6843690644728919,2.6931021565678486,80.366,103,112.66666666666667,207,292,"Suburban",0,0,6,3,7,null,1.6425257975953802,4750.1846066458393,{"$f":"P12-Q12","v":363},4.2865013774104685,5.1189658585284832,0.83737643420084895,1858.1846066458395,2.1432506887052343,0.87448132780082988,39.147889075200361,42.821962807177101,null,{"$f":"(1-AP12)*Y12","v":25.982365145228215},{"$f":"AP12*Y12","v":181.01763485477179},0.35273972602739728,0.38584474885844749,25.982365145228215,25.982365145228215,63.852110924799639,69.84470385948957,364,936,null,null,null,null,null,null,null,"",""]
[null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ","7106-ΚΔΟΛ",11,234,201,0,33,33,6,3,0,3,3,620,542,876,8.1155042614711732,8.1155042614711732,0.56504147324686471,80.366,67,0,104,146,"Rural",0,0,0,0,3,null,1.6425257975953802,1018.3659945091357,78,4.2820512820512819,5.1072563398607143,0.83842497754245537,398.3659945091357,2.141025641025641,0.87419354838709673,25.278214759169245,0,null,13.083870967741941,90.916129032258056,0.4589041095890411,0,13.083870967741941,0,41.721785240830755,0,40,126,null,null,null,null,null,null,null,"",""]
[null,9,"ΞΗΡΟΠΗΓΑΔΟ","7106-ΞΗΠΗ",12,206,206,0,0,0,2,2,0,0,0,424,371,599,5.4412368036820646E-2,5.4412368036820646E-2,0.26874427618768471,80.366,103,0,212,300,"Rural",0,0,0,0,2,null,1.6425257975953802,696.43093818044122,53,4.3018867924528301,5.1402063807630416,0.83690935222998453,272.43093818044122,2.1509433962264151,0.875,39.311666666666667,0,null,26.5,185.5,0.34333333333333332,0,26.5,0,63.688333333333333,0,53,128,null,null,null,null,null,null,null,"",""]
[null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ","7107-ΒΑΛΤ",13,171,115,0,56,5,3,1,0,2,1,602,555,665,14.934655053310154,14.934655053310154,0.81993394199513547,72.944000000000003,115,51,201,222,"Rural",0,0,1,1,1,null,1.398170567662093,841.69868173257998,47,2.3404255319148937,5.0999719517570208,0.45890949088623517,239.69868173257998,1.1702127659574468,0.92192691029900331,19.007475083056477,8.4294019933554836,null,15.692691029900335,185.30730897009965,0.51801801801801806,0.22972972972972974,15.692691029900335,8.4374158211367529,95.992524916943523,42.570598006644516,33,182,null,null,null,null,null,null,null,"",""]
[null,11,"ΒΥΤΙΝΑ","7107-ΒΥΤΙ",14,397,330,0,67,0,5,4,0,1,0,1398,1288,1544,1.0493539053704419,1.0493539053704419,1.0422979016215952,72.944000000000003,82.5,67,280,309,"Suburban",0,0,1,0,4,null,1.398170567662093,1954.642453591606,110,2.3272727272727272,5.0603859417418731,0.45990024359123077,556.642453591606,1.1636363636363636,0.92131616595135912,13.624907982277037,11.065076785606799,null,22.031473533619447,257.96852646638058,0.26699029126213591,0.2168284789644013,13.689459283025675,11.11750026621479,68.875092017722963,55.934923214393201,66,332,null,null,null,null,null,null,null,null,""]
[null,12,"ΣΤΕΜΝΙΤΣΑ","7107-ΣΤΕΜ",15,136,136,0,0,0,2,2,0,0,0,479,441,529,3.1229361239626521E-2,3.1229361239626521E-2,0.25481775302854492,72.944000000000003,68,0,240,265,"Rural",0,0,0,0,2,null,1.398170567662093,669.72370191014261,38,2.3157894736842106,5.0190447871090162,0.46140044010607678,190.72370191014261,1.1578947368421053,0.92066805845511479,11.300744475518968,0,null,19.03966597077245,220.96033402922754,0.25660377358490566,0,11.314137156812546,0,56.699255524481032,0,23,114,null,null,null,null,null,null,null,"",""]
[null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ","7110-ΠΤΥΡ",16,855,189,0,666,275,8,2,0,6,3,1709,1540,2208,10.333885453409227,10.333885453409227,1.8913027291610804,80.305000000000007,94.5,130.33333333333334,214,276,"Rural",0,0,3,1,2,null,1.5688779436663076,2681.2124057257197,169,3.9526627218934913,5.7527361285545542,0.68709265183811696,972.21240572571969,1.9763313609467457,0.90111176126389703,28.473974101305117,39.270983681165077,null,21.162083089526035,192.83791691047395,0.34239130434782611,0.47222222222222227,21.162083089526035,21.162083089526035,66.026025898694883,91.062349652168265,170,679,null,null,null,null,null,null,null,"",""]
[null,14,"ΔΥΡΡΑΧΙΟ","7111-ΔΥΡΧ",17,100,44,0,56,56,3,1,0,2,2,232,204,275,11.420716702141641,11.420716702141641,0.56952070915516262,78.932000000000002,44,0,78,92,"Rural",0,0,0,0,1,null,1.4382411067193677,333.67193675889331,28,2.5357142857142856,3.6311405985319043,0.69832445671189181,101.67193675889332,1.2678571428571428,0.87931034482758619,11.197901049475256,0,null,9.4137931034482776,68.58620689655173,0.47826086956521741,0,9.4137931034482776,0,32.802098950524744,0,10,33,null,null,null,null,null,null,null,"",""]
[null,15,"ΚΑΜΑΡΑ","7111-ΚΑΜΑ",18,24,0,0,24,24,3,0,0,3,3,56,49,66,14.776518841542835,14.776518841542835,0.6566421560984903,78.932000000000002,0,0,19,22,"Rural",0,0,0,0,0,null,1.4382411067193677,80.541501976284593,7,2.4285714285714284,3.5059288537549422,0.69270413915284235,24.541501976284597,1.2142857142857142,0.875,0,0,null,2.375,16.625,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,16,"ΠΑΡΑΔΕΙΣΣΙΑ","7111-ΠΑΡΔ",19,88,0,0,88,0,1,0,0,1,0,204,180,242,0.19502873435001222,0,0.19502873435001222,78.932000000000002,0,88,204,242,"Rural",0,0,1,1,0,null,1.4382411067193677,293.401185770751,24,2.5833333333333335,3.725049407114625,0.69350310586466823,89.401185770750999,1.2916666666666667,0.88235294117647056,0,22.545454545454547,null,24.000000000000007,180,0,0.36363636363636365,0,22.545454545454554,0,65.454545454545453,23,66,null,null,null,null,null,null,null,"",""]
[null,17,"ΔΑΡΑΣ","7130-ΔΑΡΑ",21,82,82,0,0,0,1,1,0,0,0,84,68,136,0.25879531209277706,0,0.25879531209277706,89.203000000000003,82,0,84,136,"Rural",0,0,0,0,1,null,1.7941323857683018,150.70712040453736,16,4.25,4.1691950252835852,1.0193814331606899,66.707120404537363,2.125,0.80952380952380953,41,0,null,16,68,0.6029411764705882,0,16,0,41,0,16,41,null,null,null,null,null,null,null,"",""]
[null,18,"ΚΑΛΛΙΑΝΙ","7141-ΚΑΛΛ",22,175,90,0,85,85,2,1,0,1,1,543,500,600,3.232341553507398,3.232341553507398,0.36884969085025643,72.944000000000003,90,0,272,300,"Rural",0,0,0,0,1,null,1.398170567662093,759.20661824051649,43,2.3255813953488373,5.0280608893143368,0.46252053158130524,216.20661824051649,1.1627906976744187,0.92081031307550643,14.861878453038685,0,null,21.539594843462254,250.46040515653775,0.3,0,15.027624309392271,0,75.138121546961315,0,16,76,null,null,null,null,null,null,null,"",""]
[null,19,"ΒΟΥΤΙΑΝΟΙ","7202-ΒΟΥΤ",23,225,30,0,195,195,4,1,0,3,3,252,215,345,8.7988895480050111,8.7988895480050111,0.716314501813194,92.76,30,0,63,87,"Rural",0,0,0,0,1,null,1.7449087725764836,439.71701068927388,37,3.5135135135135136,5.0734327213317263,0.6925318037116398,187.71701068927388,1.7567567567567568,0.85317460317460314,11.46551724137931,0,null,9.2500000000000018,53.75,0.34482758620689657,0,9.2500000000000018,0,18.53448275862069,0,10,19,null,null,null,null,null,null,null,"",""]
[null,20,"ΓΚΟΡΙΤΣΑ","7202-ΓΚΟΡ",24,294,294,91,0,0,3,3,1,0,0,329,281,450,11.063076392209611,11.063076392209611,0.17588588934047206,92.76,101.5,0,110,150,"Rural",0,0,0,0,2,null,1.7449087725764836,574.07498617766305,48,3.5208333333333335,5.1057288787013135,0.68958485986605855,245.07498617766305,1.7604166666666667,0.85410334346504557,37.926241134751777,0,null,16.048632218844986,93.951367781155014,0.67666666666666664,0,16.048632218844986,0,63.573758865248223,0,49,191,null,null,null,null,null,null,null,"",""]
[null,21,"ΓΟΡΑΝΟΙ","7202-ΓΟΡΑ",25,70,45,45,25,25,3,1,1,2,2,79,67,108,1.1679460484487165,1.1679460484487165,0.17588588934047206,92.76,0,0,27,36,"Rural",0,0,0,0,0,null,1.7449087725764834,137.84779303354219,12,3.4166666666666665,4.9039827527951827,0.69671261888497216,58.847793033542189,1.7083333333333333,0.84810126582278478,0,0,null,4.1012658227848107,22.898734177215189,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,22,"ΚΑΣΤΟΡΙ","7202-ΚΑΣ",26,433,236,0,197,180,10,4,0,6,5,588,502,805,12.386468412639589,7.9712622548851995,1.0051653160347445,92.76,59,17,59,81,"Rural",0,0,1,1,4,null,1.7449087725764836,1026.0063582749724,86,3.5232558139534884,5.0930971892438652,0.69177077975151702,438.0063582749724,1.7616279069767442,0.8537414965986394,22.31019568321156,6.4283614680440095,null,8.6292517006802747,50.370748299319722,0.72839506172839508,0.20987654320987653,8.6292517006802747,6.3808893927941561,36.68980431678844,10.57163853195599,73,211,null,null,null,null,null,null,null,"",""]
[null,23,"ΞΗΡΟΚΑΜΠΙ","7202-ΞΗΡΟ",27,1057,352,0,705,232,11,3,0,8,4,1180,1008,1617,24.180121632591216,20.755260222780855,1.6908624505460952,92.76,117.33333333333333,118.25,108,147,"Suburban",0,0,4,1,3,null,1.7449087725764836,2058.9923516402505,172,3.5406976744186047,5.1104206490712238,0.69283879303792673,878.99235164025049,1.7703488372093024,0.85423728813559319,43.694592413236478,44.035956416464899,null,15.742372881355935,92.257627118644066,0.79818594104308382,0.80442176870748294,15.742372881355935,15.742372881355935,73.638740920096851,74.214043583535101,174,815,null,null,null,null,null,null,null,"",""]
[null,24,"ΑΙΓΙΕΣ","7209-ΑΙΓΙ",28,328,0,0,328,199,5,0,0,5,4,881,775,1034,7.5255064855965959,7.5255064855965959,0.36862717734439659,76.501999999999995,0,129,177,207,"Rural",0,0,1,1,0,null,1.6190587762752713,1426.390781898514,106,2.4433962264150941,5.1451960556463581,0.47488884776969803,545.39078189851398,1.2216981132075471,0.87968217934165716,0,31.96723091348764,null,21.296254256526684,155.70374574347332,0,0.62318840579710144,0,21.296254256526684,0,97.03276908651236,107,486,null,null,null,null,null,null,null,"",""]
[null,25,"ΓΥΘΕΙΟ","7209-ΓΥΘΕ",29,3109,1408,0,1701,545,41,11,0,30,17,7173,6309,8426,308.14642861516785,262.48757975261339,2.6598412865859862,76.563000000000002,128,88.92307692307692,175,206,"Urban",0,0,13,3,11,null,1.6195364860883081,11616.935214711435,864,2.4502314814814814,5.143443535545642,0.47637958199565394,4443.935214711435,1.2251157407407407,0.87954830614805524,32.35979583632799,22.480723549756704,null,21.079046424090333,153.92095357590966,0.62135922330097082,0.43166542195668406,21.079046424090333,21.079046424090333,95.64020416367201,66.442353373320216,865,3046,null,null,null,null,null,null,null,"",""]
[null,26,"ΔΙΧΟΒΑ","7209-ΔΙΧΟ",30,670,0,0,670,429,15,0,0,15,10,1552,1365,1822,27.920645607552789,19.028538687668416,0.80510104221708378,76.501999999999995,0,48.2,104,122,"Rural",0,0,5,5,0,null,1.6190587762752711,2512.7792207792209,187,2.4438502673796791,5.1378567956108068,0.4756555825898891,960.77922077922085,1.2219251336898396,0.8795103092783505,0,12.062219029913805,null,12.530927835051548,91.469072164948457,0,0.39508196721311478,0,12.098876119655232,0,36.137780970086197,182,543,null,null,null,null,null,null,null,"",""]
[null,27,"ΑΓ.ΙΩΑΝΝΗΣ","7214-ΑΓΙΩ",31,135,0,0,135,0,1,0,0,1,0,261,217,318,0.29183704658847281,0,0.29183704658847281,77.507999999999996,0,135,261,318,"Rural",0,0,1,1,0,null,1.4666211819040622,382.78812847696025,44,2.2954545454545454,2.7679120108400057,0.82930907357778361,121.78812847696025,1.1477272727272727,0.83141762452107282,0,42.877358490566039,null,43.999999999999993,217,0,0.42452830188679247,0,42.877358490566031,0,92.122641509433961,43,93,null,null,null,null,null,null,null,"",""]
[null,28,"ΒΕΛΙΕΣ","7214-ΒΕΛΣ",32,281,85,0,196,0,5,1,0,4,0,542,450,662,13.6006492388161,13.6006492388161,0.50872218492362298,77.507999999999996,85,49,109,133,"Rural",0,0,4,4,1,null,1.466621181904062,794.90868059200159,92,2.3043478260869565,2.7490073977391476,0.83824722624686632,252.90868059200159,1.1521739130434783,0.8302583025830258,27.162833282468164,15.658574480481647,null,18.501845018450187,90.498154981549817,0.63909774436090228,0.36842105263157893,18.501845018450187,15.707516022528647,57.837166717531836,33.341425519518353,82,192,null,null,null,null,null,null,null,"",""]
[null,29,"ΝΙΑΤΑ","7214-ΝΙΑΤ",33,511,186,0,325,325,5,2,0,3,3,874,731,986,23.008854533230004,23.008854533230004,0.74448326827450073,92.418999999999997,93,0,175,198,"Suburban",0,0,0,0,2,null,1.4899056603773582,1302.1775471698111,143,1.7832167832167831,2.9942485816070703,0.59554734171726542,428.17754716981108,0.89160839160839156,0.83638443935926776,24.251733582969266,0,null,28.63272311212814,146.36727688787187,0.46969696969696972,0,23.981953401289779,0,68.748266417030734,0,48,138,null,null,null,null,null,null,null,"",""]
[null,30,"ΞΙΦΙΑΣ","7214-ΞΙΦΙ",34,163,163,0,0,0,2,2,0,0,0,314,261,384,0.11512676515846049,0.11512676515846049,0.20609740934843351,77.507999999999996,81.5,0,157,192,"Rural",0,0,0,0,2,null,1.4666211819040622,460.51905111787551,53,2.3207547169811322,2.7645103984504811,0.83948127606317713,146.51905111787551,1.1603773584905661,0.83121019108280259,26.10546875,0,null,26.499999999999993,130.5,0.42447916666666669,0,26.105468749999996,0,55.39453125,0,53,111,null,null,null,null,null,null,null,"",""]
[null,31,"ΣΥΚΙΑ","7214-ΣΥΚΙ",35,412,304,0,108,0,3,2,0,1,0,736,611,900,3.336110460847987,3.336110460847987,0.30914611402265024,77.507999999999996,152,108,246,300,"Suburban",0,0,1,1,2,null,1.4666211819040624,1079.43318988139,125,2.3119999999999998,2.7474655190511204,0.84150282650261787,343.43318988139004,1.1559999999999999,0.83016304347826086,48.528478260869548,34.480760869565216,null,41.779891304347828,204.22010869565219,0.50666666666666671,0.36,41.779891304347828,34.774239130434779,103.47152173913045,73.519239130434784,119,281,null,null,null,null,null,null,null,"",""]
[null,32,"ΒΡΟΝΤΑΜΑΣ","7216-ΒΡΟΝ",36,196,196,0,0,0,2,2,0,0,0,335,280,378,3.4887612947490598E-2,3.4887612947490598E-2,0.28279611916527053,92.418999999999997,98,0,168,189,"Suburban",0,0,0,0,2,null,1.4899056603773584,499.11839622641509,55,1.7818181818181817,2.9839708404802745,0.59712989069671851,164.11839622641509,0.89090909090909087,0.83582089552238803,25.190713101160867,0,null,27.582089552238813,140.41791044776119,0.51851851851851849,0,25.483250414593702,0,72.809286898839133,0,51,146,null,null,null,null,null,null,null,"",""]
[null,33,"ΕΛΟΣ","7216-ΕΛΟΣ",37,305,220,0,85,0,4,3,0,1,0,522,437,589,1.9534465094690605,1.9534465094690605,0.44486901730766543,92.418999999999997,73.333333333333329,85,131,148,"Rural",0,0,1,1,3,null,1.4899056603773584,777.7307547169811,85,1.7882352941176471,3.0085971143174248,0.594375127732366,255.7307547169811,0.89411764705882357,0.83716475095785436,18.993044768906834,22.014665527596563,null,21.331417624521077,109.66858237547892,0.49549549549549549,0.57432432432432434,18.9009699354527,21.331417624521077,54.340288564426494,62.985334472403437,79,227,null,null,null,null,null,null,null,"",""]
[null,34,"ΑΡΕΟΠΟΛΗ","7219-ΑΡΕΟ",38,1145,391,0,754,646,36,3,0,33,30,2774,2440,3256,355.41582537642302,355.41582537642302,3.0819775908533473,76.501999999999995,130.33333333333334,36,78,91,"Suburban",0,0,3,2,3,null,1.6190587762752711,4491.2690453876021,334,2.44311377245509,5.1415240879868325,0.4751730674885728,1717.2690453876021,1.221556886227545,0.87959625090122562,32.069866446939272,8.8581728293336113,null,9.3914924297044013,68.6085075702956,1.4322344322344323,0.39560439560439559,9.3914924297044013,9.0769389226490915,98.26346688639407,27.141827170666389,328,1191,null,null,null,null,null,null,null,"",""]
[null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β","7235-ΑΓΝ",39,175,122,0,53,0,2,1,0,1,0,338,281,413,1.6594058311297239E-3,1.6594058311297239E-3,0.20609740934843351,77.507999999999996,122,53,169,207,"Rural",0,0,1,1,1,null,1.4666211819040622,495.71795948357305,57,2.3157894736842106,2.7669817453258432,0.83693702627282796,157.71795948357305,1.1578947368421053,0.83136094674556216,39.193236714975853,17.026570048309175,null,28.499999999999996,140.5,0.58937198067632846,0.2560386473429952,28.499999999999996,16.898550724637683,82.806763285024147,35.973429951690825,46,119,null,null,null,null,null,null,null,"",""]
[null,36,"ΔΑΙΜΟΝΙΑ","7235-ΔΑΙΜ",40,166,92,0,74,0,3,1,0,2,0,320,266,391,6.8203180375380041,6.8203180375380041,0.72989757763937146,77.507999999999996,92,37,107,131,"Rural",0,0,2,2,1,null,1.4666211819040624,469.31877820929998,54,2.3148148148148149,2.7651625594314813,0.8371351647733658,149.31877820929998,1.1574074074074074,0.83125000000000004,29.53568702290076,11.878482824427476,null,18.056249999999995,88.943750000000009,0.70229007633587781,0.28244274809160308,18.056249999999995,11.805224236641221,62.46431297709924,25.121517175572524,42,113,null,null,null,null,null,null,null,"",""]
[null,37,"ΕΛΑΦΟΝΗΣΟΣ","7235-ΕΛΑΦ",41,263,263,0,0,0,2,2,0,0,0,664,574,803,8.9869639792962489E-2,8.9869639792962489E-2,0.23658149694004205,72.945999999999998,131.5,0,332,402,"Rural",0,0,0,0,2,null,1.3825503355704698,918.01342281879192,90,2.5444444444444443,2.8223713646532436,0.90152716127668575,254.01342281879192,1.2722222222222221,0.86445783132530118,37.618159203980099,0,null,45.000000000000007,287,0.3271144278606965,0,37.454601990049753,0,93.881840796019901,0,75,188,null,null,null,null,null,null,null,"",""]
[null,38,"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ","7239-ΠΟΚΥ",42,1484,263,0,1221,808,25,2,0,23,18,3066,2551,4114,18.779113875746514,18.779113875746514,3.1523039263481167,76.417000000000002,131.5,82.6,123,165,"Suburban",0,0,5,0,2,null,1.3598130841121499,4169.1869158878517,515,3.0349514563106794,2.1421105162870906,1.416804330698654,1103.1869158878517,1.5174757281553397,0.83202870189171563,49.938495522742087,31.368210875882099,null,20.660469667318978,102.33953033268102,0.79696969696969699,0.50060606060606061,20.660469667318978,20.660469667318978,81.561504477257913,51.231789124117896,517,1342,null,null,null,null,null,null,null,"",""]
[null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ","7301-ΑΓΝΙ",43,1279,247,0,1032,888,16,2,0,14,11,3216,2723,3678,22.78627861012637,20.982868839257812,1.5761306877094055,84.834999999999994,123.5,48,201,230,"Suburban",0,0,3,3,2,null,1.5866649471240648,5102.7144699509927,493,1.9371196754563895,3.8270070384401471,0.50617092051284596,1886.7144699509925,0.96855983772819476,0.84670398009950254,32.11671195652174,12.482608695652175,null,30.812499999999989,170.1875,0.53695652173913044,0.20869565217391303,30.812499999999989,12.45652173913043,91.38328804347826,35.517391304347825,237,681,null,null,null,null,null,null,null,"",""]
[null,40,"ΑΡΤΕΜΗΣΙΑ","7301-ΑΡΤΕ",44,252,0,0,252,136,5,0,0,5,3,159,109,307,1.4998631145811609,1.4998631145811609,0.39487615497904843,88.141000000000005,0,58,32,62,"Rural",0,0,2,2,0,null,1.9156034482758622,304.58094827586206,50,3.96,2.9116189655172411,1.3600680744626614,145.58094827586206,1.98,0.68553459119496851,0,37.47819030229256,null,10.062893081761008,21.937106918238992,0,0.93548387096774188,0,10.062893081761008,0,20.521809697707443,51,103,null,null,null,null,null,null,null,"",""]
[null,41,"ΑΣΠΡΟΧΩΜΑ","7301-ΑΣΠΡ",45,725,439,0,286,0,4,2,0,2,0,457,312,882,4.199570706716921,4.199570706716921,0.1601247419720418,88.141000000000005,219.5,143,115,221,"Rural",0,0,2,0,2,null,1.9156034482758622,875.43077586206903,145,3.9310344827586206,2.8857294887039244,1.3622324955081555,418.43077586206903,1.9655172413793103,0.6827133479212254,141.52085210451796,92.198094992920574,null,36.48796498905908,78.51203501094092,0.99321266968325794,0.6470588235294118,36.48796498905908,36.48796498905908,77.979147895482043,50.801905007079419,146,258,null,null,null,null,null,null,null,"",""]
[null,42,"ΘΑΛΑΜΕΣ","7301-ΘΑΛΑ",46,311,57,57,254,254,5,1,1,4,4,740,627,846,6.3964942083173417,6.3964942083173417,0.60730598579646489,84.834999999999994,0,0,148,170,"Rural",0,0,0,0,0,null,1.586664947124065,1174.1320608718081,113,1.9380530973451326,3.841876644883258,0.50445479552975703,434.13206087180816,0.96902654867256632,0.8472972972972973,0,0,null,22.599999999999998,125.4,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,43,"ΚΑΛΑΜΑΤΑ","7301-ΚΛΜ",47,29413,4666,0,24747,797,207,31,0,176,16,18682,12765,36099,474.13283991108955,11.843024166467817,9.0088977887508435,88.134,150.51612903225808,149.6875,91,175,"Urban",3,4,153,17,31,null,1.9148800799778991,35773.789654147113,5917,3.9435524759168499,2.8885904434928364,1.3652168949047587,17091.789654147113,1.9717762379584249,0.68327802162509366,97.037060340987182,96.502846991756769,null,28.821700032116478,62.178299967883525,0.86009216589861759,0.85535714285714282,28.821700032116478,28.821700032116478,53.479068691270889,53.184653008243224,5967,11019,null,null,null,null,null,null,null,46.9,20]
[null,44,"ΕΛΑΙΑ","7304-ΕΛΑΙ",48,172,80,0,92,92,4,1,0,3,3,269,227,331,14.92724030887231,14.92724030887231,0.29531090200468457,87.433999999999997,80,0,68,83,"Rural",0,0,0,0,1,null,1.495360853380743,402.25206955941985,42,2.4761904761904763,3.1726683228433297,0.78047568299585968,133.25206955941985,1.2380952380952381,0.84386617100371752,24.691181081202124,0,null,10.617100371747208,57.382899628252794,0.96385542168674698,0,10.617100371747208,0,55.308818918797876,0,11,56,null,null,null,null,null,null,null,"",""]
[null,45,"ΣΙΔΗΡΟΚΑΣΤΡΟ","7304-ΣΙΔΗ",49,256,94,0,162,140,7,1,0,6,5,400,338,492,38.518800724381073,38.518800724381073,0.41510647671919493,87.433999999999997,94,22,58,71,"Suburban",0,0,1,1,1,null,1.4953608533807432,598.14434135229726,62,2.4838709677419355,3.1958764734241489,0.77721119336025168,198.14434135229723,1.2419354838709677,0.84499999999999997,29.11352112676056,6.8138028169014095,null,8.990000000000002,49.01,1.323943661971831,0.30985915492957744,8.990000000000002,6.9191549295774664,64.88647887323944,15.18619718309859,51,157,null,null,null,null,null,null,null,"",""]
[null,46,"ΚΟΠΑΝΑΚΙ","7305-ΚΟΠΑ",50,720,380,0,324,236,21,6,0,14,11,1326,1138,1579,93.302795888417037,93.302795888417037,1.7824240092767578,85.519000000000005,63.333333333333336,29.333333333333332,64,76,"Suburban",0,0,3,3,6,null,1.48015731440937,1962.6885989068246,188,2.3457446808510638,3.3866414835469394,0.69264629641112452,636.68859890682461,1.1728723404255319,0.85822021116138758,17.561588738059328,8.1337884681537957,null,9.0739064856711948,54.926093514328805,0.83333333333333337,0.38596491228070173,9.0739064856711948,8.2152893546082417,45.771744595274008,21.199544865179536,170,572,null,null,null,null,null,null,null,"",""]
[null,47,"ΜΑΡΑΘΟΠΟΛΗ","7308-ΜΑΡΑ",51,291,209,0,82,0,4,3,0,1,0,454,383,559,0.33367112800135745,0.33367112800135745,0.32316368532813888,87.433999999999997,69.666666666666671,82,114,140,"Suburban",0,0,1,1,3,null,1.4953608533807432,678.89382743485737,71,2.4788732394366195,3.1675186962655966,0.78259150999144278,224.89382743485734,1.2394366197183098,0.84361233480176212,21.809744073840989,25.670799244808052,null,17.828193832599119,96.171806167400888,0.49761904761904763,0.58571428571428574,17.828193832599119,17.828193832599119,47.856922592825683,56.329200755191948,72,200,null,null,null,null,null,null,null,"",""]
[null,48,"ΠΥΡΓΟΣ","7308-ΠΡΓΟ",52,378,259,0,119,0,5,3,0,2,0,589,497,726,3.6750409680873233,3.6750409680873233,0.47594613167192312,87.433999999999997,86.333333333333329,59.5,118,146,"Rural",0,0,2,2,3,null,1.4953608533807434,880.76754264125793,92,2.4891304347826089,3.1713863330571517,0.78487140113993548,291.76754264125793,1.2445652173913044,0.84380305602716466,27.455915528990388,18.92232016187176,null,18.43123938879457,99.568760611205434,0.591324200913242,0.40753424657534248,18.43123938879457,18.43123938879457,58.87741780434294,40.57767983812824,93,258,null,null,null,null,null,null,null,"",""]
[null,49,"ΖΕΡΜΠΙΣΙΑ","7312-ΖΕΡΜ",53,282,0,0,282,179,6,0,0,6,5,508,433,575,37.511198845851162,37.511198845851162,0.53823449093938558,84.155000000000001,0,103,85,96,"Rural",0,0,1,1,0,null,1.4578336450654636,740.57949169325548,75,1.8933333333333333,3.1010598892434063,0.6105439433468236,232.57949169325548,0.94666666666666666,0.85236220472440949,0,25.266342683727032,null,12.549212598425193,72.4507874015748,0,1.0729166666666667,0,12.549212598425193,0,77.733657316272968,76,467,null,null,null,null,null,null,null,"",""]
[null,50,"ΠΟΛΙΧΝΗ","7312-ΠΟΛΙ",54,215,0,0,215,215,4,0,0,4,4,528,475,559,4.8652029381074096,4.8652029381074096,0.94174526531607317,79.486999999999995,0,0,132,140,"Rural",0,0,0,0,0,null,1.4322113576532531,756.20759684091763,53,1.5849056603773586,4.3058037139795777,0.36808590582791151,228.20759684091763,0.79245283018867929,0.89962121212121215,0,0,null,13.249999999999996,118.75,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,51,"ΑΝΔΡΟΥΣΑ","7313-ΑΝΔΡ",55,775,177,0,598,398,11,2,0,9,7,1393,1187,1579,19.45428830404353,15.835924498930943,1.2392499803189037,84.155000000000001,88.5,100,127,144,"Suburban",0,0,2,2,2,null,1.4578336450654636,2030.7622675761909,206,1.9029126213592233,3.095933337748499,0.61464909407355206,637.76226757619077,0.95145631067961167,0.85211773151471648,21.990435810002381,24.847950067799303,null,18.781048097631007,108.218951902369,0.61458333333333337,0.69444444444444442,18.781048097631007,18.781048097631007,66.509564189997619,75.152049932200697,207,810,null,null,null,null,null,null,null,"",""]
[null,52,"ΒΕΛΙΚΑ","7313-ΒΕΛΙ",56,279,53,0,226,82,5,1,0,4,1,635,541,720,12.571246034509519,12.571246034509519,0.77227148601441276,84.155000000000001,53,48,127,144,"Rural",0,0,3,3,1,null,1.4578336450654636,925.72436461656946,94,1.9042553191489362,3.0928123895379729,0.61570346962862754,290.72436461656946,0.9521276595744681,0.85196850393700785,13.176388888888887,11.933333333333337,null,18.800000000000004,108.2,0.36805555555555558,0.33333333333333331,13.176388888888894,11.933333333333337,39.823611111111113,36.066666666666663,61,185,null,null,null,null,null,null,null,"",""]
[null,53,"ΒΛΑΧΟΠΟΥΛΟ","7313-ΒΛΧΠ",57,486,148,0,338,257,11,2,0,9,8,935,809,1010,22.609537426049954,22.609537426049954,1.287755684777802,85.852000000000004,74,81,85,92,"Rural",0,0,1,1,2,null,1.5619327407700565,1460.4071126200029,126,1.5952380952380953,4.1698977192063715,0.38256048533049059,525.40711262000286,0.79761904761904767,0.86524064171122994,14.843873517786555,16.248023715415016,null,11.454545454545455,73.545454545454547,0.80434782608695654,0.88043478260869568,11.454545454545455,11.454545454545455,59.156126482213445,64.751976284584984,126,702,null,null,null,null,null,null,null,"",""]
[null,54,"ΚΡΕΜΜΥΔΙΑ","7313-ΚΡΕΜ",58,171,94,0,77,0,2,1,0,1,0,333,289,357,0.25568091768227819,0.25568091768227819,0.40139895115145058,86.069000000000003,94,77,167,179,"Rural",0,0,1,1,1,null,1.5752755511022043,524.56675851703403,44,1.5454545454545454,4.3537899662962278,0.35496763909566009,191.56675851703403,0.77272727272727271,0.86786786786786785,17.889442515140843,14.654117804955796,null,22.066066066066071,144.93393393393393,0.52513966480446927,0.43016759776536312,17.908366467025687,14.669619340010405,76.110557484859157,62.345882195044204,33,139,null,null,null,null,null,null,null,"",""]
[null,55,"ΠΕΤΑΛΙΔΙ","7313-ΠΕΤΛ",59,851,526,0,325,99,11,5,0,6,2,1529,1303,1733,12.361665436542513,10.770302886452601,1.2603855407795765,84.155000000000001,105.2,56.5,139,158,"Suburban",0,0,4,1,5,null,1.4578336450654639,2229.0276433050944,226,1.9026548672566372,3.0974674482526305,0.61426145683305855,700.02764330509456,0.95132743362831862,0.85219097449313275,26.330264672036833,14.141254315304948,null,20.545454545454547,118.45454545454545,0.66582278481012658,0.35759493670886078,20.545454545454547,13.978711162255468,78.86973532796317,42.358745684695052,187,649,null,null,null,null,null,null,null,"",""]
[null,56,"ΧΑΤΖΗΣ","7313-ΧΑΤΖ",60,291,135,0,156,58,6,2,0,4,2,523,446,593,15.973768291743847,15.973768291743847,0.80755728501460822,84.155000000000001,67.5,49,88,99,"Rural",0,0,2,2,2,null,1.4578336450654639,762.44699636923758,77,1.9090909090909092,3.1097012515485396,0.61391457077757494,239.44699636923755,0.95454545454545459,0.85277246653919692,16.333652007648183,11.857021457403867,null,12.956022944550671,75.043977055449332,0.68181818181818177,0.49494949494949497,12.956022944550671,12.242192479286173,51.166347992351817,37.142978542596133,75,251,null,null,null,null,null,null,null,"",""]
[null,57,"ΚΑΛΛΙΘΕΑΣ","7315-ΚΑΛΘ",61,251,145,0,106,0,4,2,0,2,0,487,422,523,7.2458798069408275,7.2458798069408275,0.52911352882291696,86.069000000000003,72.5,53,122,131,"Rural",0,0,2,2,2,null,1.5752755511022047,767.15919338677372,65,1.5538461538461539,4.3101414367195954,0.36050931893055704,280.15919338677372,0.77692307692307694,0.86652977412731003,13.992703418656056,10.229148706052008,null,16.283367556468178,105.71663244353182,0.55343511450381677,0.40458015267175573,14.002931172312183,10.236625546655803,58.507296581343944,42.770851293947992,49,203,null,null,null,null,null,null,null,"",""]
[null,58,"ΠΥΛΟΥ","7315-ΠΥΛΟ",62,1456,1027,0,429,0,16,10,0,6,0,2825,2449,3034,20.487155118662262,5.2175339609591802,1.1234093749195506,86.069000000000003,102.7,71.5,177,190,"Suburban",0,0,6,2,10,null,1.5752755511022041,4450.1534318637268,376,1.5558510638297873,4.3222165741056564,0.35996601215007851,1625.1534318637268,0.77792553191489366,0.86690265486725659,19.760685421518389,13.757439217512811,null,23.558230088495584,153.44176991150442,0.54052631578947374,0.37631578947368421,19.811963670237549,13.793139264089433,82.939314578481614,57.742560782487189,281,1176,null,null,null,null,null,null,null,"",""]
[null,59,"ΑΓΡΙΛΙ","7317-ΑΓΡΙ",63,220,129,0,91,0,5,2,0,3,0,457,386,563,22.552130235166633,22.552130235166633,0.36557147007104229,87.433999999999997,64.5,30.333333333333332,92,113,"Rural",0,0,3,3,2,null,1.4953608533807434,683.37990999499971,71,2.492957746478873,3.1884494365492912,0.78187150089382751,226.37990999499968,1.2464788732394365,0.84463894967177244,20.145243120776129,9.4739903048611218,null,14.293216630196936,77.706783369803063,0.57079646017699115,0.26843657817109146,14.293216630196936,9.5650355337812965,44.354756879223871,20.85934302847221,58,152,null,null,null,null,null,null,null,"",""]
[null,60,"ΒΑΣΙΛΙΤΣΙ","7327-ΒΑΣΙ",64,288,288,0,0,0,3,3,0,0,0,560,485,601,4.770624965102415E-2,4.770624965102415E-2,0.18549321875893798,86.069000000000003,96,0,187,201,"Suburban",0,0,0,0,3,null,1.5752755511022047,882.15430861723462,75,1.5466666666666666,4.2953907815631283,0.3600758918851667,322.15430861723462,0.77333333333333332,0.8660714285714286,18.648187633262268,0,null,25.044642857142851,161.95535714285714,0.47761194029850745,0,18.500639658848609,0,77.351812366737732,0,56,233,null,null,null,null,null,null,null,"",""]
[null,61,"ΚΟΡΩΝΗ","7327-ΚΟΡΩ",65,713,265,0,448,0,6,2,0,4,0,1384,1200,1486,1.94316943537216,1.94316943537216,0.2843225527886829,86.069000000000003,132.5,112,231,248,"Rural",0,0,4,1,2,null,1.5752755511022045,2180.181362725451,184,1.5543478260869565,4.3270726235078856,0.35921463800782544,796.18136272545098,0.77717391304347827,0.86705202312138729,25.49074678351667,21.546895394368818,null,30.710982658959534,200.28901734104048,0.53427419354838712,0.45161290322580644,25.503872016595189,21.557989931008763,107.00925321648333,90.453104605631182,138,576,null,null,null,null,null,null,null,"",""]
[null,62,"ΑΓΓΕΛΟΚΑΣΤΡΟ","7401-ΑΓΓ",66,85,0,0,85,0,1,0,0,1,0,75,55,119,0.13110871207665464,0,0.13110871207665464,93.908000000000001,0,85,75,119,"Suburban",0,0,1,1,0,null,1.5989108409321175,119.91831306990882,20,3.2,2.245915653495441,1.4248086276168321,44.91831306990882,1.6,0.73333333333333328,0,45.714285714285715,null,20.000000000000004,54.999999999999993,0,0.7142857142857143,0,20.000000000000004,0,39.285714285714285,20,40,null,null,null,null,null,null,null,"",""]
[null,63,"ΑΜΑΡΥΛΛΙΔΑ","7401-ΑΜΡ",67,188,0,0,188,188,1,0,0,1,1,165,120,264,5.8317541988250843E-2,0,5.8317541988250843E-2,93.908000000000001,0,0,165,264,"Rural",0,0,0,0,0,null,1.5989108409321175,263.82028875379939,45,3.2,2.1960064167510973,1.4571906418808516,98.820288753799375,1.6,0.72727272727272729,0,0,null,45,120,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ","7401-ΑΡΧ",68,878,612,0,266,0,5,4,0,1,0,767,559,1229,1.867305407132331,1.867305407132331,0.29158770994125421,93.908000000000001,153,266,154,246,"Suburban",0,0,1,0,4,null,1.5989108409321175,1226.3646149949341,208,3.2211538461538463,2.208483725937183,1.4585363742207025,459.36461499493407,1.6105769230769231,0.72881355932203384,83.193881769326168,144.6377290891553,null,41.762711864406789,112.23728813559322,0.62195121951219512,1.0813008130081301,41.762711864406789,41.762711864406789,69.806118230673832,121.3622709108447,209,401,null,null,null,null,null,null,null,"",""]
[null,65,"ΚΟΡΙΝΘΟΣ","7401-ΚΟΡ",69,15281,3447,0,11834,0,129,27,0,102,0,9790,7155,15732,20.453205573908665,3.8202374854233923,4.9781485576686944,93.763000000000005,127.66666666666667,116.01960784313725,{"$f":"ROUNDUP(IFERROR(P70/K70,0),0)","v":76},{"$f":"ROUNDUP(IFERROR(R70/K70,0),0)","v":122},"Urban",0,0,102,11,{"$f":"L70-M70","v":27},null,1.5972540310415131,15637.116963896413,2635,3.2550284629981023,2.2190197206438,1.4668767621649288,5847.1169638964129,{"$f":"IF(AM70>2,AL70,IF(AM70<=1, AK70/2,AK70/ROUNDUP(AM70,0)))","v":1.6275142314990512},0.73084780388151172,69.542300886931571,63.197941076328384,null,20.45556690500511,55.544433094994893,{"$f":"W70/Z70","v":1.0464480874316939},{"$f":"X70/Z70","v":0.9509803921568627},20.45556690500511,20.45556690500511,{"$f":"AV70*AU70","v":58.124365779735093},{"$f":"AW70*AU70","v":52.821666766808868},2639,6958,null,null,null,null,null,null,null,56.9,16]
[null,66,"ΠΕΡΙΓΙΑΛΙ","7401-ΠΕΡ",70,3118,531,0,2587,0,23,5,0,18,0,2722,1982,4365,4.0102380195121876,3.0232156882308554,1.7426119823913484,93.908000000000001,{"$f":"IFERROR((G71-H71)/(L71-M71),0)","v":106.2},{"$f":"IFERROR((I71-J71)/(N71-O71),0)","v":143.72222222222223},119,190,"Suburban",0,0,{"$f":"N71-O71-AB71-AC71","v":18},0,5,null,1.5989108409321173,{"$f":"P71*AH71","v":4352.2353090172237},{"$f":"P71-Q71","v":740},{"$f":"(R71-Q71)/AJ71","v":3.2202702702702704},{"$f":"(AI71-Q71)/AJ71-1","v":2.2030206878611129},{"$f":"AK71/AL71","v":1.4617521696524753},{"$f":"AJ71*AL71","v":1630.2353090172235},1.6101351351351352,{"$f":"Q71/P71","v":0.72814107274063189},{"$f":"W71-AZ71","v":57.767888162728646},{"$f":"X71-BA71","v":78.178241618005345},null,32.351212343864802,86.648787656135198,0.55894736842105264,0.75643274853801168,{"$f":"IF(AK71*AV71<1, AT71*AK71*AV71,AT71)","v":32.351212343864802},{"$f":"IF(AK71*AW71<1, AT71*AK71*AW71,AT71)","v":32.351212343864802},48.432111837271357,65.543980604216884,{"$f":"ROUNDUP(AX71*L71+AY71*N71,0)","v":745},{"$f":"ROUNDUP(AZ71*L71+BA71*N71,0)","v":1422},null,null,null,null,null,null,null,"",""]
[null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ","7404-ΚΡΥΟ",71,375,212,0,163,0,4,2,0,2,0,475,387,655,5.076684535413996,5.076684535413996,0.72042180385422427,91.692999999999998,106,81.5,119,164,"Suburban",0,0,2,0,2,null,1.5048889509708057,714.82225171113271,88,3.0454545454545454,2.7252528603537809,1.1174943029173436,239.82225171113271,1.5227272727272727,0.8147368421052632,43.334813863928112,33.318748395378691,null,22.046315789473677,96.953684210526319,0.64634146341463417,0.49695121951219512,22.046315789473677,22.046315789473677,62.665186136071888,48.181251604621309,89,222,null,null,null,null,null,null,null,"",""]
[null,68,"ZEMENO","7405-ZEME",72,68,68,68,0,0,1,1,1,0,0,91,72,138,8.3266649854787364E-2,0,8.3266649854787364E-2,86.307000000000002,0,0,91,138,"Rural",0,0,0,0,0,null,1.6177594323531419,147.2161083441359,19,3.4736842105263159,2.9587425444282056,1.1740407143797724,56.216108344135904,1.736842105263158,0.79120879120879117,0,0,null,19.000000000000004,72,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,69,"ΠΑΝΑΡΙΤΙ","7405-ΠΑΝΑ",73,120,0,0,120,120,2,0,0,2,2,161,127,244,17.793297938468498,17.793297938468498,0.16653329970957473,86.307000000000002,0,0,81,122,"Suburban",0,0,0,0,0,null,1.6177594323531419,260.45926860885584,34,3.4411764705882355,2.9252726061428187,1.1763609529457404,99.459268608855837,1.7205882352941178,0.78881987577639756,0,0,null,17.105590062111798,63.894409937888206,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B74+1","v":70},"ΡΙΖΑ","7405-ΡΙΖΑ",74,103,48,0,55,55,3,1,0,2,2,138,108,209,2.2255926055867516,2.2255926055867516,0.24979994956436208,86.307000000000002,48,0,46,70,"Rural",0,0,0,0,1,null,1.6177594323531419,223.25080166473359,30,3.3666666666666667,2.8416933888244529,1.1847395922117354,85.250801664733586,1.6833333333333333,0.78260869565217395,23.314285714285713,0,null,9.9999999999999982,36,0.68571428571428572,0,9.9999999999999982,0,24.685714285714287,0,10,25,null,null,null,null,null,null,null,"",""]
[null,71,"ΤΡΙΚΑΛΑ","7405-ΤΡΚΛ",75,200,57,0,143,85,4,1,0,3,2,268,211,406,10.7179266781725,10.7179266781725,1.5592360961531795,86.307000000000002,57,58,67,102,"Rural",0,0,1,1,1,null,1.6177594323531419,433.55952787064206,57,3.4210526315789473,2.9045531205375799,1.177824088459354,165.55952787064206,1.7105263157894737,0.78731343283582089,27.522058823529409,28.004901960784316,null,{"$f":"(1-AP76)*Y76","v":14.25},{"$f":"AP76*Y76","v":52.75},0.55882352941176472,0.56862745098039214,14.25,14.25,29.477941176470591,29.995098039215684,57,120,null,null,null,null,null,null,null,"",""]
[null,72,"ΠΥΡΓΟΣ","7409-ΠΥΡΓ",76,129,0,0,129,0,2,0,0,2,0,173,136,262,0.77158108688820015,0.77158108688820015,0.16653329970957473,86.307000000000002,0,64.5,87,131,"Rural",0,0,2,2,0,null,1.6177594323531417,279.87238179709351,37,3.4054054054054053,2.8884427512727977,1.1789762507513113,106.87238179709351,1.7027027027027026,0.78612716763005785,0,30.825552662930768,null,18.606936416184965,68.393063583815035,0,0.49236641221374045,0,18.606936416184965,0,33.674447337069232,38,68,null,null,null,null,null,null,null,"",""]
[null,73,"ΗΡΑΙΟ","7411-ΗΡΑΙ",77,162,105,0,57,0,2,1,0,1,0,183,158,323,9.7746743964159957E-2,9.7746743964159957E-2,3.9668533474098405E-2,86.225999999999999,105,57,92,162,"Rural",0,0,1,1,1,null,1.5110210210210213,276.51684684684687,25,6.6,3.7406738738738747,1.7643879746097677,93.516846846846875,3.3,0.86338797814207646,53.516494636713219,29.051811374215745,null,12.568306010928966,79.431693989071036,0.64814814814814814,0.35185185185185186,12.568306010928966,12.568306010928966,51.483505363286781,27.948188625784255,26,80,null,null,null,null,null,null,null,"",""]
[null,74,"ΛΕΟΝΤΙΟ","7413-ΛΕΝΤ",78,69,0,0,69,0,1,0,0,1,0,74,58,103,6.0099917998890043E-2,0,6.0099917998890043E-2,98.063000000000002,0,69,74,103,"Rural",0,0,1,1,0,null,1.544228005748044,114.27287242535526,16,2.8125,2.5170545265847037,1.1173774625439581,40.27287242535526,1.40625,0.78378378378378377,0,30.145631067961162,null,16,58,0,0.66990291262135926,0,16,0,38.854368932038838,16,39,null,null,null,null,null,null,null,"",""]
[null,75,"ΓΚΟΥΡΑ","7416-ΓΚΟΥ",79,205,119,119,86,86,4,1,1,3,3,260,212,358,25.863359939526561,25.863359939526561,1.1372674766790527,91.692999999999998,0,0,65,90,"Rural",0,0,0,0,0,null,1.5048889509708059,391.27112725240954,48,3.0416666666666665,2.7348151510918655,1.1122019217468104,131.27112725240954,1.5208333333333333,0.81538461538461537,0,0,null,12,53,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,76,"ΚΑΛΙΑΝΟΙ","7416-ΚΑΛΙ",80,297,69,0,228,141,6,2,0,4,3,376,307,519,19.894082796374583,14.849628585395822,1.2270465689894328,91.692999999999998,34.5,87,63,87,"Rural",0,0,1,0,2,null,1.5048889509708059,565.83824556502304,69,3.0724637681159419,2.7512789212322182,1.1167401983147076,189.83824556502304,1.536231884057971,0.81648936170212771,14.101843360234774,35.561170212765951,null,11.561170212765955,51.438829787234049,0.39655172413793105,1,11.561170212765955,11.561170212765955,20.398156639765226,51.438829787234049,70,247,null,null,null,null,null,null,null,"",""]
[null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.","7418-ΧΑΓΒ",81,308,0,0,308,0,2,0,0,2,0,270,197,432,0.92986118710155852,0.92986118710155852,0.73785217209383713,93.908000000000001,0,154,135,216,"Rural",0,0,2,2,0,null,1.5989108409321175,431.70592705167172,73,3.2191780821917808,2.2151496856393385,1.453255327647377,161.70592705167169,1.6095890410958904,0.72962962962962963,0,83.773148148148152,null,36.5,98.5,0,0.71296296296296291,0,36.5,0,70.226851851851848,73,141,null,null,null,null,null,null,null,"",""]
[null,78,"ΙΡΙΩΝ","7501-ΙΡΙΩ",82,226,122,0,104,0,4,2,0,2,0,179,137,300,2.3055826105658683,2.3055826105658683,0.60637555708683166,95.488,61,52,45,75,"Rural",0,0,2,0,2,null,1.6532749726434266,295.93622010317335,42,3.8809523809523809,2.7841957167422229,1.3939222582719397,116.93622010317335,1.9404761904761905,0.76536312849162014,32.987709497206701,28.120670391061449,null,10.558659217877095,34.441340782122907,0.81333333333333335,0.69333333333333336,10.558659217877095,10.558659217877095,28.012290502793299,23.879329608938551,43,104,null,null,null,null,null,null,null,"",""]
[null,79,"Ν.ΤΙΡΥΝΘΑΣ","7501-ΝΤΙΡ",83,406,406,0,0,0,2,2,0,0,0,322,246,539,3.989884621732568E-2,3.989884621732568E-2,0.22343042583957767,95.488,203,0,161,270,"Rural",0,0,0,0,2,null,1.6532749726434264,532.35454119118333,76,3.8552631578947367,2.7678229104103069,1.3928864969627792,210.35454119118333,1.9276315789473684,0.7639751552795031,110.52222222222221,0,null,38,123,0.75185185185185188,0,38,0,92.477777777777789,0,76,185,null,null,null,null,null,null,null,"",""]
[null,80,"ΑΡΓΟΣ","7502-ΑΡΓ",84,10340,2506,0,7834,0,98,22,0,76,0,10923,8627,15314,20.462416353642588,2.3440569558134361,2.9154720011168473,98.063000000000002,113.90909090909091,103.07894736842105,112,157,"Urban",0,0,76,15,22,null,1.544228005748044,16867.602506785883,2296,2.9124564459930316,2.5891125900635377,1.1248859772149031,5944.6025067858827,1.4562282229965158,0.78980133662913121,49.729843441120011,45.00167522887255,null,23.542250297537304,88.457749702462692,0.72553561088592933,0.65655380489440163,23.542250297537304,23.542250297537304,64.179247467970896,58.077272139548505,2308,5826,null,null,null,null,null,null,null,43,14]
[null,81,"ΑΧΛΑΔΟΚΑΜΠΟΣ","7502-ΑΧΛΑ",85,182,89,0,93,0,2,1,0,1,0,193,152,270,0.40904652228257021,0.40904652228257021,0.50920425177104134,98.063000000000002,89,93,97,135,"Suburban",0,0,1,1,1,null,1.5442280057480442,298.03600510937252,41,2.8780487804878048,2.5618537831554273,1.1234242950988877,105.03600510937252,1.4390243902439024,0.78756476683937826,38.636691613893689,40.373172135866433,null,20.606217616580309,76.393782383419691,0.65925925925925921,0.68888888888888888,20.606217616580309,20.606217616580309,50.363308386106311,52.626827864133567,42,103,null,null,null,null,null,null,null,"",""]
[null,82,"ΚΟΥΤΣΟΠΟΔΙ","7502-ΚΟΥΤ",86,716,235,0,481,0,8,2,0,6,0,757,598,1061,1.0334571760810534,1.0334571760810534,1.0520550489080689,98.063000000000002,117.5,80.166666666666671,95,133,"Rural",0,0,6,6,2,null,1.5442280057480438,1168.9806003512692,159,2.9119496855345912,2.5910729581840832,1.1238393254566594,411.98060035126923,1.4559748427672956,0.78996036988110963,51.199754670692585,34.932031200855512,null,19.953764861294587,75.046235138705413,0.88345864661654139,0.60275689223057649,19.953764861294587,19.953764861294587,66.300245329307415,45.234635465811159,160,405,null,null,null,null,null,null,null,"",""]
[null,83,"ΛΥΡΚΕΙΑ","7502-ΛΥΡΚ",87,62,62,0,0,0,1,1,0,0,0,66,52,92,0.27523054633596239,0,0.27523054633596239,98.063000000000002,62,0,66,92,"Rural",0,0,0,0,1,null,1.544228005748044,101.91904837937091,14,2.8571428571428572,2.5656463128122078,1.1136152488653588,35.919048379370906,1.4285714285714286,0.78787878787878785,26.956521739130437,0,null,14.000000000000002,52,0.67391304347826086,0,14.000000000000002,0,35.043478260869563,0,14,36,null,null,null,null,null,null,null,"",""]
[null,84,"ΜΥΛΟΙ","7502-ΜΥΛΟ",88,985,218,0,767,0,7,2,0,5,0,1041,822,1459,8.110405399162735,8.110405399162735,0.74409695381504437,98.063000000000002,109,153.4,149,209,"Suburban",0,0,5,1,2,null,1.5442280057480438,1607.5413539837136,219,2.9086757990867578,2.586946821843441,1.124366289452388,566.54135398371363,1.4543378995433789,0.78962536023054752,47.639686720075019,67.045210484949607,null,31.345821325648419,117.65417867435158,0.52153110047846885,0.73397129186602872,31.345821325648419,31.345821325648419,61.360313279924981,86.354789515050399,220,555,null,null,null,null,null,null,null,"",""]
[null,85,"ΔΙΔΥΜΑ","7503-ΔΙΔΥ",89,496,319,0,177,12,7,4,0,3,1,691,569,891,1.9998926298439841,1.9998926298439841,0.46800923462949895,89.504999999999995,79.75,82.5,99,128,"Rural",0,0,2,1,4,null,1.5701679879199695,1084.9860796526989,122,2.639344262295082,3.2293940955139258,0.8172877587041778,393.98607965269895,1.319672131147541,0.8234442836468886,28.958605621382048,29.957178229015916,null,17.47901591895803,81.520984081041973,0.623046875,0.64453125,17.47901591895803,17.47901591895803,50.791394378617952,52.542821770984084,123,361,null,null,null,null,null,null,null,"",""]
[null,86,"ΚΟΙΛΑΔΑ ΑΡΓ","7503-ΚΟΙΛ",90,535,182,0,353,0,5,2,0,3,0,745,613,961,1.3438607561736098,1.3438607561736098,0.50290275352760894,89.504999999999995,91,117.66666666666667,149,193,"Rural",0,0,3,3,2,null,1.5701679879199697,1169.7751510003775,132,2.6363636363636362,3.2179935681846779,0.81925696260817937,424.77515100037749,1.3181818181818181,0.82281879194630869,33.193782383419688,42.920898100172721,null,26.400000000000006,122.6,0.47150259067357514,0.60967184801381691,26.400000000000006,26.400000000000006,57.806217616580312,74.74576856649395,132,340,null,null,null,null,null,null,null,"",""]
[null,87,"ΑΡΑΧΝΑΙΟ","7504-ΑΡΑΧ",91,137,137,0,0,0,2,2,0,0,0,109,83,182,3.9654261250261308E-2,3.9654261250261308E-2,0.27909569078182861,95.488,68.5,0,55,91,"Rural",0,0,0,0,2,null,1.6532749726434268,180.20697201813351,26,3.8076923076923075,2.7387296930051352,1.3903132964955838,71.206972018133513,1.9038461538461537,0.76146788990825687,36.97439257989717,0,null,13.119266055045872,41.88073394495413,0.75274725274725274,0,13.119266055045872,0,31.525607420102833,0,27,64,null,null,null,null,null,null,null,"",""]
[null,88,"ΝΕΑ ΕΠΙΔΑΥΡΟΣ","7504-ΝΕΠΙ",92,815,285,0,530,343,8,3,0,5,3,1027,748,1315,4.8637876336928674,4.8637876336928674,0.68731785066258033,88.561000000000007,95,93.5,129,165,"Rural",0,0,2,0,3,null,1.4477970169723984,1486.8875364306532,279,2.032258064516129,1.6483424244826281,1.232910124942032,459.88753643065326,1.0161290322580645,0.72833495618305744,40.904576436222001,40.258714703018498,null,35.044790652385593,93.955209347614414,0.5757575757575758,0.56666666666666665,35.044790652385593,35.044790652385593,54.095423563777999,53.241285296981502,281,429,null,null,null,null,null,null,null,"",""]
[null,89,"ΗΛΙΟΚΑΣΤΡΟ","7505-ΗΛΙΟ",93,222,170,0,52,52,3,2,0,1,1,310,255,399,3.1791453324988357,3.1791453324988357,0.27303506492578861,89.504999999999995,85,0,104,133,"Rural",0,0,0,0,2,null,1.5701679879199697,486.75207625519062,55,2.6181818181818182,3.2136741137307387,0.81470047227109266,176.75207625519064,1.3090909090909091,0.82258064516129037,30.326218772738294,0,null,18.451612903225801,85.548387096774192,0.63909774436090228,0,18.451612903225801,0,54.673781227261706,0,37,110,null,null,null,null,null,null,null,"",""]
[null,90,"ΔΡΕΠΑΝΟΥ","7506-ΔΡΕΠ",94,632,530,0,102,0,6,5,0,1,0,500,382,839,0.82079967729186043,0.82079967729186043,0.40307209891129719,95.488,106,102,84,140,"Rural",0,0,1,0,5,null,1.6532749726434266,826.63748632171325,118,3.8728813559322033,2.7681142908619769,1.3991045704714047,326.63748632171325,1.9364406779661016,0.76400000000000001,57.409599999999998,55.243200000000002,null,19.823999999999998,64.176000000000002,0.75714285714285712,0.72857142857142854,19.823999999999998,19.823999999999998,48.590400000000002,46.756799999999998,119,290,null,null,null,null,null,null,null,"",""]
[null,91,"ΤΟΛΟΥ","7506-ΤΟΛΟ",95,843,609,0,234,0,9,6,0,3,0,667,509,1119,0.53771988325715714,0.53771988325715714,0.41907664702658254,95.488,101.5,78,75,125,"Rural",0,0,3,0,6,null,1.6532749726434266,1102.7344067531656,158,3.8607594936708862,2.7578127009694025,1.3999353517785256,435.73440675316562,1.9303797468354431,0.76311844077961022,55.026086956521738,42.286056971514242,null,17.766116941529233,57.233883058470767,0.81200000000000006,0.624,17.766116941529233,17.766116941529233,46.473913043478262,35.713943028485758,160,386,null,null,null,null,null,null,null,"",""]
[null,92,"ΑΜΑΛΙΑΠΟΛΗΣ","4001-ΑΜΑΛ",96,209,209,0,0,0,2,2,0,0,0,337,301,374,0.2566600520176574,0.2566600520176574,0.13858896795494824,95.844999999999999,104.5,0,169,187,"Suburban",0,0,0,0,2,null,1.2935473358318397,435.92545217532995,36,2.0277777777777777,2.7479292270924986,0.73792940436217436,98.925452175329951,1.0138888888888888,0.89317507418397624,20.147495199860373,0,null,18.053412462908017,150.94658753709197,0.55882352941176472,0,18.053412462908017,0,84.352504800139627,0,37,169,null,null,null,null,null,null,null,"",""]
[null,93,"ΑΡΓΑΛΑΣΤΗΣ","4002-ΑΡΓΑ",98,770,499,0,271,95,9,5,0,4,1,2388,2277,2493,29.57848178936527,21.284075791752798,1.6236450116554051,83.736999999999995,99.8,58.666666666666664,266,277,"Rural",0,0,3,3,5,null,1.5799757649197212,3772.9821266282943,111,1.9459459459459461,12.47731645611076,0.15595869134127155,1384.9821266282943,0.97297297297297303,0.95351758793969854,8.4179035974094205,4.9484002443021353,null,12.364321608040187,253.6356783919598,0.36028880866425994,0.21179302045728038,8.6686573662536421,5.0958039293942585,91.382096402590577,53.718266422364529,64,672,null,null,null,null,null,null,null,"",""]
[null,94,"ΑΦΥΣΣΟΥ","4002-ΑΦΥΣ",99,424,224,0,200,104,7,4,0,3,1,1316,1255,1373,2.8009258771154388,2.0694032508217584,0.35727740500999133,83.736999999999995,56,48,188,197,"Rural",0,0,2,1,4,null,1.5799757649197212,2079.248106634353,61,1.9344262295081966,12.512264043186114,0.15460241430579783,763.24810663435301,0.96721311475409832,0.95364741641337381,5.0355329949238552,4.3161711385061636,null,8.7142857142857242,179.28571428571428,0.28426395939086296,0.24365482233502539,4.791878172588838,4.1073241479332898,50.964467005076145,43.683828861493836,32,335,null,null,null,null,null,null,null,"",""]
[null,95,"ΠΡΟΜΥΡΙ","4002-ΠΡΟΜ",100,258,132,0,126,0,4,2,0,2,0,1041,993,1086,8.8892433905328367,8.8892433905328367,0.3859125287460054,83.736999999999995,66,63,261,272,"Rural",0,0,2,2,2,null,1.5799757649197212,1644.7547712814298,48,1.9375,12.578224401696454,0.15403604977334359,603.75477128142984,0.96875,0.95389048991354464,5.5892736056958796,5.3352157145278838,null,12.03458213256485,248.96541786743515,0.24264705882352941,0.23161764705882354,5.657802169859302,5.4006293439566067,60.41072639430412,57.664784285472116,23,237,null,null,null,null,null,null,null,"",""]
[null,96,"ΤΡΙΚΕΡΙ","4002-ΤΡΚΡ",101,205,141,0,64,0,5,3,0,2,0,637,608,664,0.95412496639660194,0.95412496639660194,0.31161132855481394,83.736999999999995,47,32,128,133,"Rural",0,0,2,2,3,null,1.579975764919721,1006.4445622538623,29,1.9310344827586208,12.739467663926286,0.15157889903254235,369.44456225386227,0.96551724137931039,0.95447409733124022,3.8261942139493144,2.6050684009867702,null,5.8273155416012514,122.17268445839875,0.35338345864661652,0.24060150375939848,3.9765347434520337,2.7074279104354271,43.173805786050686,29.39493159901323,18,189,null,null,null,null,null,null,null,"",""]
[null,97,"ΠΕΡΙΒΛΕΠΤΟΥ","4003-ΠΕΡΙ",102,96,48,0,48,0,3,1,0,2,0,161,145,173,21.687758552716719,21.687758552716719,0.45520566534966123,94.051000000000002,48,24,54,58,"Rural",0,0,2,1,1,null,1.1975016880486158,192.79777177582713,16,1.75,1.9873607359891956,0.88056484578223748,31.79777177582713,0.875,0.90062111801242239,7.7515527950310528,3.8757763975155264,null,5.3664596273291902,48.633540372670808,0.82758620689655171,0.41379310344827586,5.3664596273291902,3.886056971514241,40.248447204968947,20.124223602484474,14,81,null,null,null,null,null,null,null,"",""]
[null,98,"ΡΙΖΟΜΥΛΟΥ","4003-ΡΙΖΟ",103,331,331,0,0,0,3,3,0,0,0,553,498,596,0.13255596358072635,0.13255596358072635,0.75513991148852067,94.051000000000002,110.33333333333333,0,185,199,"Rural",0,0,0,0,3,null,1.1975016880486158,662.21843349088454,55,1.7818181818181817,1.9857896998342643,0.8972844314616466,109.21843349088454,0.89090909090909087,0.90054249547920429,17.963618575093676,0,null,18.399638336347206,166.60036166365279,0.55443886097152428,0,18.177172783749981,0,92.369714758239652,0,55,278,null,null,null,null,null,null,null,"",""]
[null,99,"ΑΓΡΙΑ","4004-ΑΓΡ",104,1890,785,0,1105,0,14,6,0,8,0,1300,926,2432,1.1159625875949351,1.1159625875949351,2.06899240162485,90.543999999999997,130.83333333333334,138.125,93,174,"Rural",0,0,8,3,6,null,1.816603740832357,2361.5848630820642,374,4.0267379679144382,2.8384622007541824,1.4186336414289855,1061.5848630820642,2.0133689839572191,0.71230769230769231,81.022966401414692,85.538577586206898,null,26.755384615384614,66.244615384615386,0.75191570881226055,0.79382183908045978,26.755384615384614,26.755384615384614,49.810366931918658,52.586422413793102,375,720,null,null,null,null,null,null,null,"",""]
[null,100,"ΓΥΜΝΑΣΤΗΡΙΟ","4004-ΓΥΜ",105,22450,2161,0,20289,0,175,16,0,159,0,15435,10992,28878,8.848504237110097,2.8479430762089395,3.2590734256008589,90.543999999999997,135.0625,127.60377358490567,89,166,"Urban",0,0,159,1,16,null,1.8166037408323568,28039.278739747428,4443,4.0256583389601621,2.836884703971962,1.4190419276905337,12604.278739747428,2.0128291694800811,0.71214771622934891,83.49372811947498,78.882848893787369,null,25.618853255587947,63.381146744412057,0.81362951807228912,0.76869743123437151,25.618853255587947,25.618853255587947,51.56877188052502,48.720924691118299,4484,8572,null,null,null,null,null,null,null,49.8,20]
[null,101,"ΚΑΝΑΛΙΑ","4004-ΚΑΝ",106,617,340,0,277,0,6,2,0,4,0,953,847,1070,74.189841744091595,74.189841744091595,1.0777238554112114,93.847999999999999,170,69.25,159,179,"Suburban",0,0,4,3,2,null,1.2333444384729375,1175.3772498647095,106,2.1037735849056602,2.0978985836293349,1.0028004219661379,222.37724986470951,1.0518867924528301,0.88877229800629587,35.790417792680586,14.579331953783118,null,17.685204616998956,141.31479538300104,0.94972067039106145,0.38687150837988826,17.685204616998956,14.393812248295593,134.20958220731941,54.670668046216882,93,488,null,null,null,null,null,null,null,"",""]
[null,102,"Ν.ΑΓΧΙΑΛΟΥ","4004-ΝΑΓΧ",107,1900,850,0,1050,0,18,7,0,11,0,1307,931,2444,8.4606503120917385,5.0623912509304345,2.1329262377425868,90.543999999999997,121.42857142857143,95.454545454545453,73,136,"Suburban",0,0,11,6,7,null,1.8166037408323574,2374.3010892678913,376,4.0239361702127656,2.8385667267763064,1.4175943557200277,1067.3010892678913,2.0119680851063828,0.71231828615149195,75.000683134768821,58.95775626102148,null,21.000765110941089,51.999234889058911,0.8928571428571429,0.70187165775401072,21.000765110941089,21.000765110941089,46.427888293802603,36.496789193523973,379,727,null,null,null,null,null,null,null,"",""]
[null,103,"ΠΑΓΑΣΕΣ","4004-ΠΑΓ",108,1935,440,0,1495,0,16,4,0,12,0,1331,948,2489,12.263844985454648,8.4306853935527499,10.215314478645981,90.543999999999997,110,124.58333333333333,84,156,"Suburban",0,0,12,5,4,null,1.8166037408323568,2417.8995790478671,383,4.0234986945169711,2.8378579087411673,1.4177942743799097,1086.8995790478671,2.0117493472584855,0.71224643125469567,67.813095994914178,76.803468569997506,null,24.171299774605565,59.828700225394435,0.70512820512820518,0.79861111111111105,24.171299774605565,24.171299774605565,42.186904005085822,47.77986476333583,387,743,null,null,null,null,null,null,null,"",""]
[null,104,"ΠΟΡΤΑΡΙΑ","4004-ΠΟΡ",109,780,399,0,381,0,5,3,0,2,0,537,382,1004,0.9613686709806355,0.9613686709806355,0.20432370078657974,90.543999999999997,133,190.5,108,201,"Suburban",0,0,2,2,3,null,1.816603740832357,975.51620882697569,155,4.0129032258064514,2.8291368311417786,1.4184196330252892,438.51620882697569,2.0064516129032257,0.71135940409683429,82.164345868423254,117.6865254731927,null,31.173184357541896,76.826815642458101,0.6616915422885572,0.94776119402985071,31.173184357541896,31.173184357541896,50.835654131576753,72.813474526807298,156,299,null,null,null,null,null,null,null,"",""]
[null,105,"ΤΣΑΓΚΑΡΑΔΑΣ","4005-ΤΣΑΓ",110,709,241,0,468,0,8,2,0,6,0,1652,1512,1888,5.1478243589906141,5.1478243589906141,1.7729196863631032,83.180999999999997,120.5,78,207,236,"Rural",0,0,6,1,2,null,1.6653041203400913,2751.082406801831,140,2.6857142857142855,7.8505886200130792,0.34210355626936556,1099.082406801831,1.3428571428571427,0.9152542372881356,23.764220051709287,15.382648664176962,null,17.542372881355931,189.45762711864407,0.51059322033898302,0.33050847457627119,17.542372881355931,15.571510649649113,96.735779948290713,62.617351335823038,129,570,null,null,null,null,null,null,null,"",""]
[null,106,"ΚΟΥΚΟΥΝΑΡΙΕΣ","4008-ΚΟΥΚ",111,424,47,0,377,0,5,1,0,4,0,569,495,659,3.4326489288168665,3.4326489288168665,2.7786423237589792,82.132000000000005,47,94.25,114,132,"Rural",0,0,4,0,1,null,1.7573471008737094,999.93050039714069,74,2.2162162162162162,5.8233851405019008,0.38057180879250707,430.93050039714063,1.1081081081081081,0.8699472759226714,11.688049209138839,23.438268892794369,null,14.82601054481546,99.17398945518454,0.35606060606060608,0.71401515151515149,11.699312989295413,14.82601054481546,35.311950790861161,70.811731107205631,72,319,null,null,null,null,null,null,null,"",""]
[null,107,"ΣΚΟΠΕΛΟΥ","4009-ΣΚΟΠ",112,1698,1129,0,569,0,20,13,0,7,0,3992,3702,4407,17.385674925116106,4.3841045990368164,1.097757527624827,78.566000000000003,86.84615384615384,81.285714285714292,200,221,"Rural",0,0,7,3,13,null,1.783451957295374,7119.5402135231325,290,2.4310344827586206,10.784621425941836,0.22541676585057457,3127.5402135231325,1.2155172413793103,0.92735470941883769,13.961819217969534,13.067895325233536,null,14.529058116232463,185.47094188376752,0.39296902192829791,0.36780866192630901,13.879917858689877,12.991237808519427,72.884334628184305,68.217818960480756,272,1426,null,null,null,null,null,null,null,"",""]
[null,108,"ΑΒΕΡΩΦ","4102-ΑΒΕΡ",113,2041,259,0,1782,0,22,5,0,17,0,1055,647,2490,2.5316560070905574,1.7480695437997331,1.4387412123234171,107.218,51.8,104.82352941176471,48,114,"Rural",0,0,17,3,5,null,2.028967227257656,2140.5604247568272,408,4.5171568627450984,2.6606873155804589,1.6977405936780023,1085.5604247568272,2.2585784313725492,0.61327014218009479,38.42425542529309,77.756101712323741,null,18.56303317535545,29.43696682464455,0.45438596491228067,0.91950464396284837,18.56303317535545,18.56303317535545,13.375744574706909,27.067427699440966,409,528,null,null,null,null,null,null,null,"",""]
[null,109,"ΑΓ.ΣΟΦΙΑΣ","4102-ΑΓΣΟ",114,332,0,0,332,0,4,0,0,4,0,430,380,509,12.223618763261966,12.223618763261966,2.9649595021732806,104.43600000000001,0,83,108,128,"Rural",0,0,4,4,0,null,1.3516507866164413,581.20983824506982,50,2.58,3.0241967649013963,0.85311909262759922,151.20983824506982,1.29,0.88372093023255816,0,21.111918604651166,null,12.558139534883718,95.441860465116278,0,0.6484375,0,12.558139534883718,0,61.888081395348834,51,248,null,null,null,null,null,null,null,"",""]
[null,110,"ΑΚΑΔΗΜΙΑΣ","4102-ΑΚΔ",115,23089,5686,0,17403,0,195,44,0,151,0,9905,4988,27397,6.8928037455668747,2.389864949385831,4.330833503181827,109.26600000000001,129.22727272727272,115.25165562913908,51,141,"Urban",8,15,128,28,44,null,2.31382056921949,22918.392738119048,4917,4.5574537319503765,2.6466123120030605,1.7219952130053819,13013.392738119048,2.2787268659751883,0.50358404846037352,105.68885817588171,94.258863700007055,null,25.317213528520952,25.682786471479048,0.91650548033526746,0.81738762857545444,25.317213528520952,25.317213528520952,23.538414551391014,20.992791929132022,4937,4206,null,null,null,null,null,null,null,56.46,23]
[null,111,"ΓΥΡΤΩΝΗΣ","4102-ΓΥΡΤ",116,300,68,0,232,0,4,1,0,3,0,456,414,558,12.710496414687452,12.710496414687452,4.3403811824328864,85.781999999999996,68,77.333333333333329,114,140,"Rural",0,0,3,0,1,null,1.3843544108532524,631.26561134908309,42,3.4285714285714284,4.1729907464067404,0.82161012015751222,175.26561134908309,1.7142857142857142,0.90789473684210531,17.728571428571428,20.161904761904765,null,10.499999999999995,103.5,0.48571428571428571,0.55238095238095231,10.499999999999995,10.499999999999995,50.271428571428572,57.171428571428564,42,222,null,null,null,null,null,null,null,"",""]
[null,112,"ΔΟΞΑΡΑ","4102-ΔΟΞΑ",117,83,42,0,41,0,2,1,0,1,0,132,129,135,2.6364427295342585,2.6364427295342585,1.0609670459548999,100.5,42,41,66,68,"Rural",0,0,1,1,1,null,1.0948327860062999,144.51792775283158,3,2,4.1726425842771944,0.47931256023128799,12.517927752831582,1,0.97727272727272729,2.1617647058823479,2.110294117647058,null,1.4999999999999987,64.5,0.61764705882352944,0.6029411764705882,1.4999999999999987,1.4999999999999987,39.838235294117652,38.889705882352942,3,79,null,null,null,null,null,null,null,"",""]
[null,113,"ΖΑΠΠΕΙΟ","4102-ΖΑΠΠ",118,198,146,0,52,0,3,2,0,1,0,311,303,320,10.485979108189621,10.485979108189621,1.1061767301085328,100.5,73,52,104,107,"Rural",0,0,1,1,2,null,1.0948327860062999,340.49299644795923,8,2.125,3.6866245559949036,0.57640803063183899,29.492996447959229,1.0625,0.97427652733118975,3.8718935000150339,2.7580611232983756,null,2.6752411575562665,101.32475884244373,0.68224299065420557,0.48598130841121495,2.6752411575562665,2.6752411575562665,69.128106499984966,49.241938876701624,9,188,null,null,null,null,null,null,null,"",""]
[null,114,"Κ.ΑΙΓΑΝΗΣ","4102-ΚΑΙΓ",119,272,34,0,238,0,5,1,0,4,0,593,555,646,27.639366101905235,27.639366101905235,0.71129334240063091,82.8,34,59.5,119,130,"Rural",0,0,4,2,1,null,1.3140939761407637,779.25772785147285,38,2.3947368421052633,4.9015191539861274,0.48857033235456393,186.25772785147285,1.1973684210526316,0.93591905564924116,4.8713192372551539,8.5248086651965238,null,7.6256323777403017,111.3743676222597,0.26153846153846155,0.45769230769230768,4.7760539629005052,7.6256323777403017,29.128680762744846,50.975191334803476,36,234,null,null,null,null,null,null,null,"",""]
[null,115,"ΚΑΛΟΧΩΡΙΟΥ","4102-ΚΛΧΡ",120,219,162,0,57,0,2,1,0,1,0,449,426,479,2.342354686633672,2.342354686633672,0.83768744503063841,83.393000000000001,162,57,225,240,"Rural",0,0,1,1,1,null,1.2896030063596069,579.03174985546354,23,2.3043478260869565,5.6535543415418932,0.40759276145181478,130.03174985546354,1.1521739130434783,0.94877505567928733,17.904788418708222,6.2998329621380904,null,11.525612472160351,213.47438752783964,0.67500000000000004,0.23749999999999999,11.525612472160351,6.3077672605790607,144.09521158129178,50.70016703786191,18,195,null,null,null,null,null,null,null,"",""]
[null,116,"ΚΑΡΥΤΣΑΣ","4102-ΚΡΤΣ",121,147,147,0,0,0,2,2,0,0,0,435,386,511,0.12434714553663347,0.12434714553663347,0.1610684315055948,80.414000000000001,73.5,0,218,256,"Rural",0,0,0,0,2,null,1.4124729564481233,614.42573605493362,49,2.5510204081632653,3.6617497154068088,0.69666705985661692,179.42573605493362,1.2755102040816326,0.88735632183908042,17.960506465517248,0,null,24.556321839080468,193.44367816091952,0.287109375,0,17.985587284482762,0,55.539493534482752,0,36,112,null,null,null,null,null,null,null,"",""]
[null,117,"ΚΥΠΑΡΙΣΣΟΣ","4102-ΚΥΠΑ",122,85,57,0,28,0,2,1,0,1,0,135,132,138,2.5459282903593308,2.5459282903593308,0.82651703537931531,100.5,57,28,68,69,"Rural",0,0,1,1,1,null,1.0948327860062999,147.80242611085049,3,2,4.2674753702834964,0.46866117000392582,12.80242611085049,1,0.97777777777777775,2.0743961352657081,1.0190016103059598,null,1.5111111111111133,66.48888888888888,0.82608695652173914,0.40579710144927539,1.5111111111111133,1.2264090177133673,54.925603864734292,26.98099838969404,3,82,null,null,null,null,null,null,null,"",""]
[null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ","4102-ΜΕΜΟ",123,177,177,0,0,0,2,2,0,0,0,278,271,286,6.4772858655543176E-3,6.4772858655543176E-3,0.79393558669202124,100.5,88.5,0,139,143,"Rural",0,0,0,0,2,null,1.0948327860062999,304.36351450975138,7,2.1428571428571428,3.7662163585359121,0.56896814703714005,26.363514509751383,1.0714285714285714,0.97482014388489213,4.6416083916084006,0,null,3.4999999999999938,135.5,0.61888111888111885,0,3.4999999999999938,0,83.858391608391599,0,7,168,null,null,null,null,null,null,null,"",""]
[null,119,"ΜΕΤΑΜΟΡΦΩΣΗ","4102-ΜΕΤ",124,21345,1641,0,19704,0,179,14,0,165,0,9157,4612,25328,10.894528494875457,3.944026042469535,4.9505040303397667,109.26600000000001,117.21428571428571,119.41818181818182,52,142,"Urban",0,0,165,28,14,null,2.3138205692194895,21187.654952342866,4545,4.5579757975797577,2.6470087903944699,1.7219345149588665,12030.654952342866,2.2789878987898788,0.50365840340722945,95.595483460993108,97.392896739296859,null,25.809763022824068,26.190236977175932,0.82545271629778671,0.84097311139564668,25.809763022824068,25.809763022824068,21.618802253292607,22.025285078884959,4620,3937,null,null,null,null,null,null,null,102.83,21]
[null,120,"ΜΑΚΡΥΧΩΡΙΟΥ","4102-ΜΚΡΧ",125,756,210,0,546,140,7,2,0,5,1,1547,1466,1652,12.648139792818137,11.575080302797723,2.4679329291433718,83.393000000000001,105,101.5,221,236,"Suburban",0,0,4,4,2,null,1.2896030063596069,1995.015850838312,81,2.2962962962962963,5.5310598868927405,0.4151638823759542,448.01585083831196,1.1481481481481481,0.94764059469941819,11.822033898305094,11.427966101694921,null,11.57142857142858,209.42857142857142,0.44491525423728812,0.43008474576271188,11.57142857142858,11.427966101694924,93.177966101694906,90.072033898305079,81,637,null,null,null,null,null,null,null,"",""]
[null,121,"ΜΟΣΧΟΧΩΡΙ","4102-ΜΟΣΧ",126,197,35,0,162,0,4,1,0,3,0,311,303,319,30.179831503791185,30.179831503791185,1.2333228462220047,100.5,35,54,78,80,"Rural",0,0,3,3,1,null,1.0948327860062999,340.49299644795923,8,2,3.6866245559949036,0.54250167588878961,29.492996447959229,1,0.97427652733118975,1.7528135048231519,2.7043408360128538,null,2.0064308681671998,75.9935691318328,0.4375,0.67500000000000004,1.7556270096462998,2.0064308681671998,33.247186495176848,51.295659163987146,8,188,null,null,null,null,null,null,null,"",""]
[null,122,"ΝΙΚΑΙΑ ΛΑΡ","4102-ΝΙΚΑ",127,1378,970,0,408,0,11,6,0,5,0,2164,2110,2226,5.3607796883357341,2.1027769132317813,3.2982732601178357,100.5,161.66666666666666,81.599999999999994,197,203,"Rural",0,0,5,2,6,null,1.0948327860062999,2369.2181489176328,54,2.1481481481481484,3.8003360910672734,0.56525215051305366,205.21814891763276,1.0740740740740742,0.97504621072088726,8.6932837383790229,4.3878677508354258,null,4.9158964879852096,192.08410351201479,0.79638752052545148,0.40197044334975368,4.9158964879852096,4.2448376023237362,152.97338292828763,77.212132249164569,51,1304,null,null,null,null,null,null,null,"",""]
[null,123,"ΚΑΝΗΘΟΣ","2201-ΚΑΝΘ",128,4249,1008,0,3241,0,37,10,0,27,0,3334,2331,5873,3.3884186984456206,1.1299030685048959,2.0798044497120607,92.852999999999994,100.8,120.03703703703704,91,159,"Suburban",0,0,27,5,10,null,1.828456582136313,6096.074244842468,1003,3.531405782652044,2.7538128064231984,1.282369583878443,2762.074244842468,1.765702891326022,0.69916016796640668,60.465054158979527,72.004424062776536,null,27.376424715056991,63.623575284943009,0.63396226415094337,0.75494991847193105,27.376424715056991,27.376424715056991,40.33494584102047,48.032612974260495,1013,1701,null,null,null,null,null,null,null,"",""]
[null,124,"ΟΜΟΛΙΟΥ","4102-ΟΜΟΛ",129,145,145,0,0,0,1,1,0,0,0,255,226,300,0.44859103714950427,0,0.44859103714950427,80.414000000000001,145,0,255,300,"Rural",0,0,0,0,1,null,1.4124729564481233,360.18060389427143,29,2.5517241379310347,3.6269173756645321,0.70355176962461186,105.18060389427143,1.2758620689655173,0.88627450980392153,35.766666666666666,0,null,29.000000000000011,226,0.48333333333333334,0,29.000000000000011,0,109.23333333333333,0,29,110,null,null,null,null,null,null,null,"",""]
[null,125,"ΟΜΟΡΦΟΧΩΡΙ","4102-ΟΜΟΡ",130,498,267,0,231,0,10,5,0,5,0,783,763,805,2.6439268603959492,2.5570150961192093,2.3402290686599421,100.5,53.4,46.2,79,81,"Rural",0,0,5,0,5,null,1.0948327860062999,857.25407144293274,20,2.1,3.712703572146637,0.5656255500047388,74.254071442932741,1.05,0.97445721583652622,2.6488245589139581,2.2916796745660051,null,2.0178799489144281,76.982120051085573,0.65925925925925921,0.57037037037037042,2.0178799489144281,2.0178799489144281,50.751175441086041,43.908320325433998,21,474,null,null,null,null,null,null,null,"",""]
[null,126,"ΡΑΨΑΝΗΣ","4102-ΡΑΨΑ",131,223,0,0,223,0,3,0,0,3,0,457,433,488,0.69585223767157989,0.69585223767157989,0.69221451008094448,83.393000000000001,0,74.333333333333329,153,163,"Suburban",0,0,3,3,0,null,1.2896030063596069,589.34857390634033,24,2.2916666666666665,5.5145239127641803,0.41556926815790307,132.34857390634033,1.1458333333333333,0.94748358862144422,0,8.2245550916665451,null,8.0350109409190349,144.96498905908098,0,0.45603271983640081,0,8.0350109409190349,0,66.108778241666784,25,199,null,null,null,null,null,null,null,"",""]
[null,127,"ΣΥΚΟΥΡΙΟΥ","4102-ΣΥΚΟ",132,915,525,0,390,0,10,6,0,3,0,2053,1946,2192,0.90371804727600236,0.90371804727600236,2.7824772012487613,83.393000000000001,87.5,130,206,220,"Rural",0,0,3,3,6,null,1.2896030063596071,2647.5549720562735,107,2.2990654205607477,5.5565885238904071,0.41375484448344085,594.55497205627353,1.1495327102803738,0.94788114953726255,9.8383739981401988,14.617012797236853,null,10.736483195323915,195.26351680467607,0.39772727272727271,0.59090909090909094,9.8174511800912168,10.736483195323915,77.661626001859801,115.38298720276315,92,813,null,null,null,null,null,null,null,"",""]
[null,128,"ΤΕΜΠΩΝ","4102-ΤΕΜΠ",133,189,0,0,189,118,2,0,0,2,1,387,367,413,8.2253940036607336,8.2253940036607336,0.64453572416924387,83.393000000000001,0,71,194,207,"Rural",0,0,1,1,0,null,1.2896030063596069,499.07636346116789,20,2.2999999999999998,5.6038181730583947,0.4104344446894731,112.07636346116789,1.1499999999999999,0.94832041343669249,0,7.8977518131545708,null,10.025839793281657,183.97416020671835,0,0.34299516908212563,0,7.9092736146999734,0,63.102248186845429,16,127,null,null,null,null,null,null,null,"",""]
[null,129,"ΦΙΛΕΛΛΗΝΩΝ","4102-ΦΙΛ",134,14405,4413,0,9992,0,114,37,0,77,0,6180,3112,17093,1.7751558659815718,0.81878332759148043,1.578633262689261,109.26600000000001,119.27027027027027,129.76623376623377,{"$f":"ROUNDUP(IFERROR(P134/K134,0),0)","v":55},{"$f":"ROUNDUP(IFERROR(R134/K134,0),0)","v":150},"Urban",19,14,44,0,{"$f":"L134-M134","v":37},null,2.3138205692194904,14299.411117776452,3068,4.557040417209909,2.6464834151813728,1.7219229076096814,8119.4111177764516,{"$f":"IF(AM134>2,AL134,IF(AM134<=1, AK134/2,AK134/ROUNDUP(AM134,0)))","v":2.2785202086049545},0.50355987055016183,97.248372255750894,105.80637554462797,null,27.3042071197411,27.6957928802589,{"$f":"W134/Z134","v":0.79513513513513512},{"$f":"X134/Z134","v":0.86510822510822516},27.3042071197411,27.3042071197411,{"$f":"AV134*AU134","v":22.021898014519373},{"$f":"AW134*AU134","v":23.959858221605796},3113,2660,null,null,null,null,null,null,null,63.58,16]
[null,130,"ΧΑΛΚΗ","4102-ΧΑΛΚ",135,476,476,0,0,0,4,4,0,0,0,748,729,769,7.6754847728952746E-2,7.6754847728952746E-2,1.6264658767787989,100.5,{"$f":"IFERROR((G135-H135)/(L135-M135),0)","v":119},{"$f":"IFERROR((I135-J135)/(N135-O135),0)","v":0},187,193,"Suburban",0,0,{"$f":"N135-O135-AB135-AC135","v":0},0,4,null,1.0948327860062999,{"$f":"P135*AH135","v":818.93492393271231},{"$f":"P135-Q135","v":19},{"$f":"(R135-Q135)/AJ135","v":2.1052631578947367},{"$f":"(AI135-Q135)/AJ135-1","v":3.7334170490901215},{"$f":"AK135/AL135","v":0.56389712968386818},{"$f":"AJ135*AL135","v":70.934923932712309},1.0526315789473684,{"$f":"Q135/P135","v":0.97459893048128343},{"$f":"W135-AZ135","v":6.6282383419689239},{"$f":"X135-BA135","v":0},null,4.7499999999999982,182.25,0.61658031088082899,0,{"$f":"IF(AK135*AV135<1, AT135*AK135*AV135,AT135)","v":4.7499999999999982},{"$f":"IF(AK135*AW135<1, AT135*AK135*AW135,AT135)","v":0},112.37176165803108,0,{"$f":"ROUNDUP(AX135*L135+AY135*N135,0)","v":19},{"$f":"ROUNDUP(AZ135*L135+BA135*N135,0)","v":450},null,null,null,null,null,null,null,"",""]
[null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ","4103-ΓΑΛ",136,239,142,0,97,0,4,2,0,2,0,493,438,555,0.28214743435818124,0.28214743435818124,1.0480285244448402,84.92,71,48.5,124,139,"Rural",0,0,2,2,2,null,1.3349120773920493,658.11165415428036,55,2.1272727272727274,3.0020300755323701,0.70861139753754265,165.11165415428036,1.0636363636363637,0.88843813387423931,14.727990427130905,10.060669517124637,null,13.833671399594326,110.16632860040568,0.51079136690647486,0.34892086330935251,13.833671399594326,10.268040334466711,56.272009572869095,38.439330482875363,49,190,null,null,null,null,null,null,null,"",""]
[null,132,"ΔΟΜΕΝΙΚΟΥ","4103-ΔΟΜ",137,185,117,0,68,68,3,2,0,1,1,382,339,430,3.0772669833096211,3.0772669833096211,0.97179978322758331,84.92,58.5,0,128,144,"Rural",0,0,0,0,2,null,1.3349120773920491,509.93641356376276,43,2.1162790697674421,2.975265431715413,0.71129084726645198,127.93641356376276,1.058139534883721,0.88743455497382195,12.353403141361255,0,null,14.40837696335079,113.59162303664921,0.40625,0,12.387434554973826,0,46.146596858638745,0,25,93,null,null,null,null,null,null,null,"",""]
[null,133,"ΕΥΑΓΓΕΛΙΣΜΟΥ","4103-ΕΥΑ",138,393,154,0,239,182,6,1,0,5,4,810,719,912,34.350941082294426,34.350941082294426,1.9234470747075501,84.92,154,57,135,152,"Suburban",0,0,1,1,1,null,1.3349120773920489,1081.2787826875597,91,2.1208791208791209,2.9810855240391172,0.71144524495409656,271.27878268755967,1.0604395604395604,0.88765432098765429,32.589912280701768,12.0625,null,15.166666666666671,119.83333333333333,1.013157894736842,0.375,15.166666666666671,12.062500000000004,121.41008771929823,44.9375,76,347,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B138+1","v":134},"ΛΥΚΟΥΔΙΟΥ","4103-ΛΥΚ",139,249,0,0,249,167,3,0,0,3,2,513,455,578,31.701397530793969,31.701397530793969,1.087526917108212,84.92,0,82,171,193,"Rural",0,0,1,1,0,null,1.3349120773920491,684.80989570212114,58,2.1206896551724137,2.9622395810710542,0.71590754128186951,171.80989570212114,1.0603448275862069,0.88693957115009747,0,17.561312607944728,null,19.333333333333332,151.66666666666666,0,0.42487046632124353,0,17.419689119170982,0,64.438687392055272,53,194,null,null,null,null,null,null,null,"",""]
[null,135,"ΜΗΛΕΑΣ","4103-ΜΗΛ",140,125,125,0,0,0,1,1,0,0,0,259,230,291,0.69451399404937386,0,0.69451399404937386,84.92,125,0,259,291,"Rural",0,0,0,0,1,null,1.3349120773920491,345.7422280445407,29,2.103448275862069,2.9911113118807138,0.70323303165186757,86.742228044540695,1.0517241379310345,0.88803088803088803,26.202749140893474,0,null,{"$f":"(1-AP140)*Y140","v":29},{"$f":"AP140*Y140","v":230},0.42955326460481097,0,26.20274914089347,0,98.797250859106526,0,27,99,null,null,null,null,null,null,null,"",""]
[null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ","4103-ΣΑΡ",141,107,107,0,0,0,2,2,0,0,0,221,196,249,0.10247317169967132,0.10247317169967132,0.31792375933241501,84.92,53.5,0,111,125,"Rural",0,0,0,0,2,null,1.3349120773920491,295.01556910364286,25,2.12,2.9606227641457146,0.71606556082524908,74.015569103642861,1.06,0.8868778280542986,11.366208144796381,0,null,12.556561085972856,98.443438914027141,0.42799999999999999,0,11.39332126696833,0,42.133791855203619,0,23,85,null,null,null,null,null,null,null,"",""]
[null,137,"ΑΓΙΟΚΑΜΠΟΥ","4104-ΑΓΚΑ",142,575,75,40,500,67,11,2,1,9,1,1698,1507,1998,10.611806760394314,10.611806760394314,3.2700910267194643,80.414000000000001,35,54.125,155,182,"Suburban",0,0,8,0,1,null,1.4124729564481231,2398.3790800489132,191,2.5706806282722514,3.6669061782665615,0.70104892334264102,700.37908004891324,1.2853403141361257,0.88751472320376912,8.5452342121953393,13.214594335287799,null,17.435217903415786,137.56478209658422,0.19230769230769232,0.29739010989010989,8.6193032526954809,13.329136815775511,26.454765787804661,40.910405664712201,138,422,null,null,null,null,null,null,null,"",""]
[null,138,"ΑΝΑΒΡΑΣ","4104-ΑΝΑΒ",143,266,107,0,159,63,4,1,0,3,1,786,698,924,18.213145032357623,18.213145032357623,1.1524575938333348,80.414000000000001,107,48,197,231,"Rural",0,0,2,2,1,null,1.4124729564481233,1110.203743768225,88,2.5681818181818183,3.6841334519116478,0.69709250538935363,324.20374376822502,1.2840909090909092,0.88804071246819338,25.9653239042552,11.647995770133171,null,22.055979643765905,174.94402035623409,0.46320346320346323,0.20779220779220781,22.055979643765905,11.77013317471333,81.0346760957448,36.352004229866829,58,191,null,null,null,null,null,null,null,"",""]
[null,139,"ΚΑΛΑΜΑΚΙΟΥ","4104-ΚΑΛΜ",144,230,143,0,87,0,3,2,0,1,0,482,447,534,6.6902661098593086,6.6902661098593086,0.70725888622564004,89.781000000000006,71.5,87,161,178,"Rural",0,0,1,1,2,null,1.2639314153646819,609.21494220577665,35,2.4857142857142858,3.6347126344507616,0.68388192842373074,127.21494220577665,1.2428571428571429,0.92738589211618261,11.524703948902044,14.023066343419273,null,11.6908713692946,149.3091286307054,0.40168539325842695,0.4887640449438202,11.673044197864696,11.6908713692946,59.975296051097956,72.976933656580727,36,193,null,null,null,null,null,null,null,"",""]
[null,140,"ΜΕΛΙΒΟΙΑΣ","4104-ΜΕΛΒ",145,225,203,0,22,0,5,4,0,1,0,665,590,782,0.69585859774965597,0.69585859774965597,0.51079909906267207,80.414000000000001,50.75,22,133,157,"Rural",0,0,1,1,4,null,1.4124729564481233,939.29451603800203,75,2.56,3.6572602138400274,0.69997753791548434,274.29451603800203,1.28,0.88721804511278191,12.606687898089177,5.4649681528662413,null,15.000000000000007,118,0.32324840764331209,0.14012738853503184,12.412738853503191,5.3808917197452253,38.143312101910823,16.535031847133759,56,170,null,null,null,null,null,null,null,"",""]
[null,141,"ΔΕΛΕΡΙΑ","4109-ΔΕΛΕ",146,333,87,0,246,0,4,1,0,3,0,431,381,510,4.4357046180997068,4.4357046180997068,1.5027738301424338,104.43600000000001,87,82,108,128,"Rural",0,0,3,3,1,null,1.3516507866164411,582.56148903168616,50,2.58,3.0312297806337236,0.85113969798113187,151.56148903168619,1.29,0.88399071925754058,22.109556264501151,20.838892111368907,null,12.529002320185617,95.470997679814388,0.6796875,0.640625,12.529002320185617,12.529002320185617,64.890443735498849,61.161107888631093,51,249,null,null,null,null,null,null,null,"",""]
[null,142,"ΒΡΥΣΙΑ","4110-ΒΡΥΣ",147,107,107,0,0,0,1,1,0,0,0,164,144,202,0.67420220072460946,0,0.67420220072460946,96.522999999999996,107,0,164,202,"Rural",0,0,0,0,1,null,1.2085397711917845,198.20052247545266,20,2.9,1.7100261237726331,1.6958805246799769,34.200522475452658,1.45,0.87804878048780488,30.722772277227719,0,null,20,144,0.52970297029702973,0,20,0,76.277227722772281,0,20,77,null,null,null,null,null,null,null,"",""]
[null,143,"ΔΑΣΟΛΟΦΟΣ","4110-ΔΑΣΟ",148,190,63,0,127,0,4,1,0,3,0,289,254,358,36.980728619898521,36.980728619898521,1.1548336216986796,96.522999999999996,63,42.333333333333336,73,90,"Rural",0,0,3,3,1,null,1.2085397711917845,349.26799387442571,35,2.9714285714285715,1.721942682126449,1.7256257146487108,60.267993874425713,1.4857142857142858,0.87889273356401387,18.088581314878887,12.154760989363062,null,8.8408304498269867,64.159169550173019,0.7,0.47037037037037038,8.8408304498269867,8.8408304498269867,44.911418685121113,30.178572343970274,36,136,null,null,null,null,null,null,null,"",""]
[null,144,"ΜΕΓ.ΕΥΥΔΡΙΟ","4110-ΜΕΕΥ",149,117,81,0,36,0,3,2,0,1,0,179,157,221,5.1100301110431525,5.1100301110431525,0.69452322734220351,96.522999999999996,40.5,36,60,74,"Rural",0,0,1,1,2,null,1.2085397711917845,216.32861904332941,22,2.9090909090909092,1.6967554110604279,1.7145022141245467,37.328619043329411,1.4545454545454546,0.87709497206703912,11.698097538879665,10.398308923448589,null,7.3743016759776525,52.625698324022345,0.54729729729729726,0.48648648648648651,7.3743016759776525,7.3743016759776525,28.801902461120335,25.601691076551411,23,84,null,null,null,null,null,null,null,"",""]
[null,145,"ΦΑΡΣΑΛΩΝ","4110-ΦΑΡΣ",150,3589,1480,0,2109,0,42,16,0,26,0,5448,4794,6750,19.770198529875014,2.0106782242240824,3.245432517585257,96.522999999999996,92.5,81.115384615384613,130,161,"Suburban",0,0,26,4,16,null,1.208539771191784,6584.1246734528395,654,2.9908256880733943,1.7371936902948617,1.7216420395619489,1136.1246734528395,1.4954128440366972,0.87995594713656389,26.776582209210048,23.481002860384201,null,15.605726872246695,114.39427312775331,0.57453416149068326,0.50382226469182989,15.605726872246695,15.605726872246695,65.723417790789952,57.634381755000412,656,2551,null,null,null,null,null,null,null,"",""]
[null,146,"ΔΑΦΝΟΣΠΗΛΙΑ","4201-ΔΑΦΝ",151,261,66,0,195,122,4,1,0,3,2,223,183,359,18.711422570604913,18.711422570604913,1.0790192211256822,100.011,66,73,56,90,"Suburban",0,0,1,1,1,null,1.5303361344537816,341.26495798319331,40,4.4000000000000004,2.956623949579833,1.4881838458439349,118.26495798319331,2.2000000000000002,0.820627802690583,32.299551569506733,35.725261584454408,null,10.044843049327351,45.955156950672645,0.73333333333333328,0.81111111111111112,10.044843049327351,10.044843049327351,33.700448430493267,37.274738415545592,41,146,null,null,null,null,null,null,null,"",""]
[null,147,"ΕΛΛΗΝΟΠΥΡΓΟΣ","4201-ΕΛΛΗ",152,67,67,0,0,0,1,1,0,0,0,167,155,175,0.20403850147707062,0,0.20403850147707062,82.471999999999994,67,0,167,175,"Rural",0,0,0,0,1,null,1.2601567498400512,210.44617722328854,12,1.6666666666666667,3.6205147686073786,0.46033969564713184,43.446177223288544,0.83333333333333337,0.92814371257485029,7.6571428571428584,0,null,12.000000000000002,155,0.38285714285714284,0,7.6571428571428584,0,59.342857142857142,0,8,60,null,null,null,null,null,null,null,"",""]
[null,148,"ΚΑΡΔΙΤΣΑΣ","4201-ΚΑΡ",153,19346,4172,0,15174,0,159,32,0,127,0,16461,13536,26584,47.242761356339571,2.9252208522968077,11.090387678405584,100.011,130.375,119.48031496062993,104,168,"Urban",0,7,120,16,32,null,1.5303361344537809,25190.863109243688,2925,4.4608547008547008,2.9845685843568166,1.4946397024466531,8729.8631092436881,2.2304273504273504,0.82230727173318752,64.007950610533996,58.659176214236204,null,18.480043739748499,85.519956260251504,0.77604166666666663,0.71119235095613054,18.480043739748499,18.480043739748499,66.367049389466004,60.821138746393721,2939,9849,null,null,null,null,null,null,null,54.7,19]
[null,149,"ΚΑΣΤΑΝΙΑ","4201-ΚΑΣΤ",154,58,58,0,0,0,1,1,0,0,0,50,41,80,0.23785628220146923,0,0.23785628220146923,100.011,58,0,50,80,"Rural",0,0,0,0,1,null,1.5303361344537816,76.516806722689083,9,4.333333333333333,2.9463118580765646,1.4707653303755344,26.516806722689083,2.1666666666666665,0.82,28.275000000000002,0,null,9.0000000000000018,41,0.72499999999999998,0,9.0000000000000018,0,29.724999999999998,0,9,30,null,null,null,null,null,null,null,"",""]
[null,150,"ΜΥΡΙΝΑ ΚΑΡΔ","4201-ΜΥΡΙ",155,333,88,0,245,0,4,1,0,3,0,284,234,458,18.731587663737816,18.731587663737816,1.7706835165313963,100.011,88,81.666666666666671,71,115,"Rural",0,0,3,3,1,null,1.5303361344537816,434.61546218487399,50,4.4800000000000004,3.0123092436974801,1.4872311033049823,150.61546218487399,2.2400000000000002,0.823943661971831,43.234782608695653,40.123188405797102,null,12.5,58.5,0.76521739130434785,0.71014492753623193,12.5,12.5,44.765217391304347,41.54347826086957,50,170,null,null,null,null,null,null,null,"",""]
[null,151,"ΞΥΝΟΝΕΡΙ","4201-ΞΥΝΟ",156,415,112,0,303,0,4,1,0,3,0,354,291,571,7.7521520533443624,7.7521520533443624,1.513507917540901,100.011,112,101,89,143,"Rural",0,0,3,2,1,null,1.5303361344537818,541.73899159663881,63,4.4444444444444446,2.9799839935974415,1.4914323211109279,187.73899159663881,2.2222222222222223,0.82203389830508478,54.699063648216189,49.32683418276639,null,15.838983050847455,73.16101694915254,0.78321678321678323,0.70629370629370625,15.838983050847455,15.838983050847455,57.300936351783811,51.67316581723361,64,213,null,null,null,null,null,null,null,"",""]
[null,152,"ΡΑΧΟΥΛΑ","4201-ΡΑΧΟ",157,121,48,0,73,0,2,1,0,1,0,104,86,167,9.0869802495156087,9.0869802495156087,0.32028554297543699,100.011,48,73,52,84,"Suburban",0,0,1,1,1,null,1.5303361344537816,159.1549579831933,18,4.5,3.0641643323996277,1.4685896420169906,55.154957983193299,2.25,0.82692307692307687,23.428571428571431,35.63095238095238,null,9.0000000000000036,43,0.5714285714285714,0.86904761904761907,9.0000000000000036,9.0000000000000036,24.571428571428569,37.36904761904762,18,62,null,null,null,null,null,null,null,"",""]
[null,153,"ΜΑΡΚΟ","4202-ΜΑΡΚ",158,93,93,0,0,0,1,1,0,0,0,170,163,175,1.2155134095539084,0,1.2155134095539084,98.570999999999998,93,0,170,175,"Rural",0,0,0,0,1,null,1.1068110058637799,188.15787099684258,7,1.7142857142857142,2.5939815709775109,0.66087042925278228,18.157870996842576,0.8571428571428571,0.95882352941176474,6.377142857142843,0,null,6.9999999999999938,163,0.53142857142857147,0,6.3771428571428519,0,86.622857142857157,0,7,87,null,null,null,null,null,null,null,"",""]
[null,154,"ΑΝΑΒΡΑΣ","4203-ΑΝΒΡ",159,249,166,0,83,0,4,3,0,1,0,492,471,511,0.12750171949727621,0.12750171949727621,0.61631599985284691,90.147000000000006,55.333333333333336,83,123,128,"Rural",0,0,1,1,3,null,1.1867837756332931,583.89761761158024,21,1.9047619047619047,4.376077029122869,0.43526699646411177,91.897617611580245,0.95238095238095233,0.95731707317073167,4.4309895833333357,6.646484375,null,5.2500000000000044,117.75,0.43229166666666669,0.6484375,4.3229166666666696,5.2500000000000044,50.90234375,76.353515625,19,230,null,null,null,null,null,null,null,"",""]
[null,155,"ΚΑΡΠΟΧΩΡΙ","4203-ΚΑΡΠ",160,180,180,0,0,0,2,2,0,0,0,355,340,369,9.0918480383454431E-2,9.0918480383454431E-2,0.78699354521351017,90.147000000000006,90,0,178,185,"Rural",0,0,0,0,2,null,1.1867837756332931,421.30824034981902,15,1.9333333333333333,4.4205493566546012,0.43735137363027843,66.308240349819016,0.96666666666666667,0.95774647887323938,7.0643319375713816,0,null,7.5211267605633898,170.47887323943661,0.48648648648648651,0,7.0739246288542157,0,82.935668062428618,0,15,166,null,null,null,null,null,null,null,"",""]
[null,156,"ΚΥΨΕΛΗΣ","4203-ΚΥΨΕ",161,150,150,0,0,0,2,2,0,0,0,297,284,308,0.25355535565953458,0.25355535565953458,1.1424001852863297,90.147000000000006,75,0,149,154,"Rural",0,0,0,0,2,null,1.1867837756332931,352.47478136308803,13,1.8461538461538463,4.2672908740836943,0.43262901466736003,55.474781363088027,0.92307692307692313,0.95622895622895621,5.6113078840351704,0,null,6.5218855218855252,142.47811447811446,0.48701298701298701,0,5.8638331365604124,0,69.38869211596483,0,12,139,null,null,null,null,null,null,null,"",""]
[null,157,"ΛΟΥΤΡΟΠΗΓΗΣ","4203-ΛΟΥΤ",162,106,92,92,14,0,3,2,2,1,0,210,201,218,4.6476440090746198,4.6476440090746198,0.37245147822554031,90.147000000000006,0,14,70,73,"Rural",0,0,1,1,0,null,1.1867837756332931,249.22459288299154,9,1.8888888888888888,4.3582880981101715,0.43340156647926592,39.224592882991544,0.94444444444444442,0.95714285714285718,0,1.1506849315068504,null,2.9999999999999973,67,0,0.19178082191780821,0,1.0867579908675788,0,12.84931506849315,2,13,null,null,null,null,null,null,null,"",""]
[null,158,"ΠΑΣΧΑΛΙΤΣΑΣ","4203-ΠΑΣΧ",163,144,0,0,144,0,2,0,0,2,0,277,265,287,12.111885480361069,12.111885480361069,1.4993584081704756,92.694999999999993,0,72,139,144,"Rural",0,0,2,2,0,null,1.162444237007789,321.99705365115756,12,1.8333333333333333,3.7497544709297967,0.48892090070066274,44.997053651157557,0.91666666666666663,0.95667870036101088,0,5.5108303249097474,null,6.0216606498194878,132.97833935018051,0,0.5,0,5.5198555956678632,0,66.489169675090253,12,133,null,null,null,null,null,null,null,"",""]
[null,159,"ΦΙΛΙΑ","4203-ΦΙΛΙ",164,227,118,0,109,0,4,1,0,3,0,448,429,465,6.4110397644799173,6.4110397644799173,2.1302090095906676,90.147000000000006,118,36.333333333333336,112,117,"Suburban",0,0,3,3,1,null,1.1867837756332931,531.67913148371531,19,1.8947368421052631,4.4041648149323844,0.43021479025515358,83.67913148371531,0.94736842105263153,0.9575892857142857,9.8333333333333428,3.0277777777777786,null,4.7500000000000018,107.25,1.0085470085470085,0.31054131054131057,4.7500000000000018,2.794871794871796,108.16666666666666,33.305555555555557,14,209,null,null,null,null,null,null,null,"",""]
[null,160,"ΑΡΓΙΘΕΑΣ","4204-ΑΡΓΘ",165,34,0,0,34,0,1,0,0,1,0,296,286,300,0.33567365798931459,0,0.33567365798931459,56.774000000000001,0,34,296,300,"Rural",0,0,1,1,0,null,1.1264186633039093,333.41992433795713,10,1.4,3.7419924337957129,0.37413223697512971,37.419924337957127,0.7,0.96621621621621623,0,1.586666666666666,null,9.9999999999999964,286,0,0.11333333333333333,0,1.586666666666666,0,32.413333333333334,2,33,null,null,null,null,null,null,null,"",""]
[null,161,"ΓΟΡΓΟΓΥΡΙ","4302-ΓΟΡ",166,396,138,0,258,0,7,2,0,5,0,313,243,509,7.4250089047031675,7.4250089047031675,0.94202991273792569,104.16500000000001,69,51.6,45,73,"Rural",0,0,5,5,2,null,1.5278247884519662,478.20915878546543,70,3.8,2.3601308397923635,1.610080227727676,165.20915878546543,1.9,0.77635782747603832,35.978204735436996,26.905440063022454,null,10.063897763578275,34.936102236421725,0.9452054794520548,0.70684931506849313,10.063897763578275,10.063897763578275,33.021795264563004,24.694559936977548,71,190,null,null,null,null,null,null,null,"",""]
[null,162,"ΔΙΑΛΕΚΤΟ","4302-ΔΙΑ",167,440,186,0,254,0,5,3,0,2,0,348,270,566,2.0000756473165819,2.0000756473165819,1.5431568000065066,104.16500000000001,62,127,70,114,"Rural",0,0,2,2,3,null,1.527824788451966,531.68302638128421,78,3.7948717948717947,2.3549105946318489,1.6114717066212272,183.68302638128421,1.8974358974358974,0.77586206896551724,32.462794918330303,66.496370235934677,null,15.689655172413794,54.310344827586206,0.54385964912280704,1.1140350877192982,15.689655172413794,15.689655172413794,29.537205081669693,60.50362976406533,79,210,null,null,null,null,null,null,null,"",""]
[null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ","4302-ΜΚΑΛ",168,836,406,0,430,0,8,3,0,5,0,932,779,1301,13.004616618820226,13.004616618820226,4.237641902810461,94.793999999999997,135.33333333333334,86,117,163,"Suburban",0,0,5,2,3,null,1.4144160352748276,1318.2357448761393,153,3.4117647058823528,2.5244166331773807,1.3515061900016492,386.23574487613928,1.7058823529411764,0.83583690987124459,54.139212898356121,34.403736275310045,null,19.207081545064383,97.792918454935617,0.8302658486707567,0.52760736196319014,19.207081545064383,19.207081545064383,81.194120434977222,51.596263724689955,154,502,null,null,null,null,null,null,null,"",""]
[null,164,"ΠΗΓΗ","4302-ΠΗΓ",169,738,186,0,552,0,10,3,0,7,0,2114,1952,2225,5.3374891275670908,5.3374891275670908,2.641945406741387,80.896000000000001,62,78.857142857142861,212,223,"Rural",0,0,7,3,3,null,1.245975152539881,2633.9914724693085,162,1.6851851851851851,3.2098239041315342,0.52500860966736962,519.99147246930852,0.84259259259259256,0.92336802270577101,7.5751152894858578,9.6347088474566647,null,16.245979186376545,195.75402081362344,0.27802690582959644,0.35361947469570792,7.6116770112553125,9.6812113138546838,54.424884710514142,69.222434009686197,91,648,null,null,null,null,null,null,null,"",""]
[null,165,"ΡΙΖΩΜΑ","4302-ΡΙΖ",170,461,75,0,386,162,6,1,0,5,2,365,283,593,4.4033946030878388,4.4033946030878388,1.5315108054538811,104.16500000000001,75,74.666666666666671,61,99,"Rural",0,0,3,3,1,null,1.527824788451966,557.65604778496754,82,3.7804878048780486,2.349463997377653,1.6090852250120149,192.65604778496754,1.8902439024390243,0.77534246575342469,39.169779991697801,38.995692080623591,null,13.704109589041094,47.295890410958904,0.75757575757575757,0.75420875420875422,13.704109589041094,13.704109589041094,35.830220008302199,35.67097458604308,83,215,null,null,null,null,null,null,null,"",""]
[null,166,"ΑΓΙΟΦΥΛΛΟ","4303-ΑΓΦΛ",171,109,109,0,0,0,2,2,0,0,0,267,233,311,0.33906177641106872,0.33906177641106872,0.55927622785122177,83.667000000000002,54.5,0,134,156,"Rural",0,0,0,0,2,null,1.3889617128188325,370.8527773226283,34,2.2941176470588234,3.0544934506655386,0.75106320707905327,103.85277732262831,1.1470588235294117,0.87265917602996257,13.647243829828099,0,null,17.063670411985015,116.93632958801498,0.34935897435897434,0,13.676029962546814,0,40.852756170171901,0,28,82,null,null,null,null,null,null,null,"",""]
[null,167,"ΑΥΡΑΣ","4303-ΑΥΡΑ",172,222,149,0,73,0,4,2,0,2,0,422,362,518,2.3560255150324978,2.3560255150324978,1.1115539567878683,86.468999999999994,74.5,36.5,106,130,"Rural",0,0,2,2,2,null,1.4081380423110268,594.23425385525331,60,2.6,2.8705708975875552,0.90574317540286342,172.23425385525331,1.3,0.85781990521327012,22.390740065621586,10.969959897921985,null,15.071090047393367,90.928909952606631,0.57307692307692304,0.28076923076923077,15.071090047393367,11.001895734597159,52.109259934378414,25.530040102078015,53,156,null,null,null,null,null,null,null,"",""]
[null,168,"ΘΕΟΠΕΤΡΑΣ","4303-ΘΕΟΠ",173,340,55,0,285,0,5,1,0,4,0,831,724,968,12.665767532471461,12.665767532471461,1.1376635952062872,83.667000000000002,55,71.25,167,194,"Rural",0,0,4,4,1,null,1.3889617128188325,1154.2271833524499,107,2.2803738317757007,3.0208147976864472,0.7548870038382266,323.22718335244986,1.1401869158878504,0.87123947051744888,13.75085290359398,17.813604897837649,null,21.503008423586039,145.49699157641396,0.28350515463917525,0.36726804123711343,13.901646259009761,18.008950835535373,41.24914709640602,53.436395102162351,86,255,null,null,null,null,null,null,null,"",""]
[null,169,"ΚΟΝΙΣΚΟΥ","4303-ΚΟΝΙ",174,102,0,0,102,0,2,0,0,2,0,250,218,291,53.403389586222112,53.403389586222112,0.87678729037296899,83.667000000000002,0,51,125,146,"Rural",0,0,2,2,0,null,1.3889617128188323,347.24042820470805,32,2.28125,3.0387633813971267,0.75071656252194074,97.240428204708053,1.140625,0.872,0,12.924657534246577,null,16,109,0,0.34931506849315069,0,12.75,0,38.075342465753423,26,77,null,null,null,null,null,null,null,"",""]
[null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ","4303-ΜΕΚΕ",175,73,0,0,73,0,3,0,0,3,0,179,156,208,35.804277587400392,35.804277587400392,0.61576925103988267,83.667000000000002,0,24.333333333333332,60,70,"Rural",0,0,3,2,0,null,1.3889617128188323,248.62414659457099,23,2.2608695652173911,3.0271368084596082,0.74686732324062333,69.624146594570988,1.1304347826086956,0.87150837988826813,0,6.1561585528065983,null,7.7094972067039125,52.290502793296085,0,0.34761904761904761,0,6.0590582601755791,0,18.177174780526734,19,55,null,null,null,null,null,null,null,"",""]
[null,171,"ΠΑΝΑΓΙΑΣ","4303-ΠΑΝΓ",176,150,90,0,60,0,2,1,0,1,0,367,320,427,0.10729978155317248,0.10729978155317248,0.61164432347740494,83.667000000000002,90,60,184,214,"Rural",0,0,1,1,1,null,1.3889617128188323,509.74894860451144,47,2.2765957446808511,3.0372116724364133,0.74956769241394172,142.74894860451144,1.1382978723404256,0.87193460490463215,22.526929639155568,15.017953092770377,null,23.564032697547685,160.43596730245233,0.42056074766355139,0.28037383177570091,22.561307901907359,15.040871934604905,67.473070360844432,44.982046907229623,38,113,null,null,null,null,null,null,null,"",""]
[null,172,"ΣΚΕΠΑΡΙ","4303-ΣΚΕΠ",177,145,0,0,145,0,4,0,0,4,0,355,309,413,25.335439486480297,25.335439486480297,1.0036365206921589,83.667000000000002,0,36.25,89,104,"Rural",0,0,4,4,0,null,1.3889617128188323,493.08140805068547,46,2.2608695652173911,3.0017697402322927,0.75317887808491035,138.08140805068547,1.1304347826086956,0.87042253521126756,0,9.2480701516793076,null,11.532394366197188,77.467605633802819,0,0.34855769230769229,0,9.0880281690140876,0,27.001929848320692,37,109,null,null,null,null,null,null,null,"",""]
[null,173,"ΝΕΡΑΪΔΟΧΩΡΙ","4306-ΝΕΡΔ",178,136,0,0,136,0,3,0,0,3,0,390,360,410,2.5155444755882135,2.5155444755882135,0.72465060625927546,80.896000000000001,0,45.333333333333336,130,137,"Rural",0,0,3,3,0,null,1.245975152539881,485.93030949055361,30,1.6666666666666667,3.1976769830184537,0.52121170322007115,95.930309490553611,0.83333333333333337,0.92307692307692313,0,5.6253041362530425,null,9.9999999999999929,120,0,0.33090024330900247,0,5.5150040551500377,0,39.708029197080293,17,120,null,null,null,null,null,null,null,"",""]
[null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ","4306-ΠΑΛΜ",179,576,170,0,406,0,6,2,0,4,0,1650,1524,1737,8.3797317448692912,8.3797317448692912,2.0552738408300746,80.896000000000001,85,101.5,275,290,"Rural",0,0,4,1,2,null,1.2459751525398808,2055.8590016908033,126,1.6904761904761905,3.2211031880222487,0.5248128022605012,405.85900169080332,0.84523809523809523,0.92363636363636359,10.551724137931046,12.600000000000009,null,21.000000000000014,254,0.29310344827586204,0.35,10.405172413793109,12.425000000000006,74.448275862068954,88.899999999999991,71,505,null,null,null,null,null,null,null,"",""]
[null,175,"ΡΟΠΩΤΟ","4306-ΡΟΠΩ",180,50,38,0,12,0,3,1,0,2,0,144,133,151,1.8825279452568611,1.8825279452568611,0.65714285702183173,80.896000000000001,38,6,48,51,"Suburban",0,0,2,2,1,null,1.2459751525398808,179.42042196574283,11,1.6363636363636365,3.2200383605220759,0.5081814106395699,35.420421965742833,0.81818181818181823,0.92361111111111116,4.9673202614379051,0.78431372549019596,null,3.6666666666666643,44.333333333333336,0.74509803921568629,0.11764705882352941,3.6666666666666643,0.70588235294117607,33.032679738562095,5.215686274509804,6,44,null,null,null,null,null,null,null,"",""]
[null,176,"ΒΑΣΙΛΙΚΑ","1901-ΒΑΣΙ",181,169,0,0,169,169,3,0,0,3,3,152,106,253,30.556430957714902,30.556430957714902,0.55309528157130006,91.103999999999999,0,0,51,85,"Suburban",0,0,0,0,0,null,1.7699915339028707,269.03871315323636,46,3.1956521739130435,2.544319851157312,1.255994670819184,117.03871315323634,1.5978260869565217,0.69736842105263153,0,0,null,15.434210526315793,35.565789473684205,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,177,"ΧΑΙΡΩΝΕΙΑ","1901-ΧΑΙΡ",182,296,163,0,133,133,6,3,0,3,3,266,185,443,11.349337217947417,11.349337217947417,0.99840807508801799,91.103999999999999,54.333333333333336,0,45,74,"Rural",0,0,0,0,3,null,1.7699915339028707,470.81774801816363,81,3.1851851851851851,2.5286141730637484,1.2596564628623887,204.81774801816363,1.5925925925925926,0.69548872180451127,31.35401002506266,0,null,13.703007518796992,31.296992481203006,0.73423423423423428,0,13.703007518796992,0,22.979323308270676,0,42,69,null,null,null,null,null,null,null,"",""]
[null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ","1902-ΑΓΒ",183,35,0,0,35,35,2,1,0,1,1,176,134,250,3.0005840753098709E-3,3.0005840753098709E-3,0.27650458179231191,88.555000000000007,0,0,88,125,"Rural",0,0,0,0,1,null,1.4593362047124399,256.84317202938939,42,2.7619047619047619,1.9248374292711761,1.4348768991626137,80.843172029389393,1.3809523809523809,0.76136363636363635,0,0,null,21,67,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,179,"ΒΑΓΙΑ","1902-ΒΑΓ",184,811,682,0,129,0,6,5,0,1,0,910,692,1299,0.25017467960803946,0.25017467960803946,1.1685922617659945,88.555000000000007,136.4,129,152,217,"Suburban",0,0,1,1,5,null,1.4593362047124399,1327.9959462883203,218,2.7844036697247705,1.9174125976528456,1.4521671929835192,417.99594628832034,1.3922018348623852,0.7604395604395604,63.745431711146011,60.287101838253918,null,36.413186813186819,115.58681318681317,0.62857142857142856,0.59447004608294929,36.413186813186819,36.413186813186819,72.654568288853994,68.712898161746082,219,432,null,null,null,null,null,null,null,"",""]
[null,180,"ΕΛΕΩΝΑΣ","1902-ΕΛΕ",185,882,77,0,805,0,7,1,0,6,0,1020,790,1438,84.9457446432843,84.9457446432843,1.8808711867229597,87.691000000000003,77,134.16666666666666,146,206,"Suburban",0,0,6,2,1,null,1.4817550453311665,1511.3901462377898,230,2.8173913043478263,2.1364788966860426,1.3187077619713294,491.39014623778979,1.4086956521739131,0.77450980392156865,34.732819341328764,60.519306428072838,null,32.921568627450974,113.07843137254902,0.37378640776699029,0.65129449838187703,32.921568627450974,32.921568627450974,42.267180658671236,73.647360238593819,231,485,null,null,null,null,null,null,null,"",""]
[null,181,"ΜΑΥΡΟΜΜΑΤΙ","1902-ΜΑΥ",186,497,323,0,174,174,5,3,0,2,2,869,721,1033,5.6817025904078156,5.6817025904078156,0.78516544132077226,91.591999999999999,107.66666666666667,0,174,207,"Rural",0,0,0,0,3,null,1.336566091954023,1161.475933908046,148,2.1081081081081079,1.9761887426219329,1.0667544362747201,292.47593390804604,1.0540540540540539,0.82968929804372837,32.577781113279187,0,null,29.634062140391261,144.36593785960875,0.52012882447665054,0,29.634062140391261,0,75.088885553387485,0,89,226,null,null,null,null,null,null,null,"",""]
[null,182,"ΝΕΟΧΩΡΑΚΙ","1902-ΝΕΟ",187,264,116,0,148,148,4,2,0,2,2,362,291,469,29.208729892559614,29.208729892559614,0.87112595485250766,85.691999999999993,58,0,91,118,"Rural",0,0,0,0,2,null,1.3971586458083631,505.77142978262748,71,2.507042253521127,2.0249497152482743,1.2380763011755798,143.77142978262748,1.2535211267605635,0.80386740331491713,22.043964790710739,0,null,17.848066298342541,73.151933701657455,0.49152542372881358,0,17.848066298342541,0,35.956035209289261,0,36,72,null,null,null,null,null,null,null,"",""]
[null,183,"ΠΛΑΤΑΙΕΣ","1902-ΠΛΑ",188,227,227,0,0,0,2,2,0,0,0,255,194,364,7.4448690517266602E-2,7.4448690517266602E-2,0.39938827345947781,88.555000000000007,113.5,0,128,182,"Rural",0,0,0,0,2,null,1.4593362047124401,372.13073220167223,61,2.7868852459016393,1.9201759377323318,1.4513697370840217,117.13073220167223,1.3934426229508197,0.76078431372549016,52.771019176901532,0,null,30.61960784313726,97.38039215686274,0.62362637362637363,0,30.61960784313726,0,60.728980823098468,0,62,122,null,null,null,null,null,null,null,"",""]
[null,184,"ΑΚΡΑΙΦΝΙΟ","1903-ΑΚΡΦ",189,471,260,0,211,211,8,4,0,4,4,753,595,937,17.025157589354507,17.025157589354507,0.91212715440247627,94.936000000000007,65,0,95,118,"Rural",0,0,0,0,4,null,1.3392569840573352,1008.4605089951734,158,2.1645569620253164,1.6168386645264139,1.3387587825030978,255.4605089951734,1.0822784810126582,0.79017264276228416,23.649863821549957,0,null,19.933598937583003,75.066401062417,0.55084745762711862,0,19.933598937583003,0,41.350136178450043,0,80,166,null,null,null,null,null,null,null,"",""]
[null,185,"ΚΟΚΚΙΝΟ","1903-ΚΟΚΚ",190,0,0,0,0,0,2,2,0,0,0,282,223,350,6.7898367518017505E-2,6.7898367518017505E-2,0.14678429234890122,94.936000000000007,0,0,141,175,"Rural",0,0,0,0,2,null,1.3392569840573352,377.67046950416852,59,2.152542372881356,1.6215333814265853,1.3274733641237788,95.670469504168537,1.076271186440678,0.79078014184397161,0,0,null,29.500000000000004,111.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,186,"ΔΙΣΤΟΜΟ","1904-ΔΙΣΤ",191,592,0,0,592,208,3,0,0,3,1,868,645,1260,9.37930627612206,9.37930627612206,0.88298425765311439,98.826999999999998,0,192,290,420,"Suburban",0,0,2,2,0,null,1.7958788898233808,1558.8228763666946,223,2.7578475336322872,3.0978604321376437,0.89024266717182787,690.82287636669457,1.3789237668161436,0.74308755760368661,0,93.48782093482555,null,74.50460829493089,215.49539170506912,0,0.45714285714285713,0,74.50460829493089,0,98.51217906517445,224,296,null,null,null,null,null,null,null,"",""]
[null,187,"ΟΡΧΟΜΕΝΟΣ","1906-ΟΡΧ",192,1659,845,0,814,9,19,9,0,10,1,2602,2051,3266,20.436676031592523,5.0673639301336397,3.4468787953748801,94.843999999999994,93.888888888888886,89.444444444444443,137,172,"Suburban",0,0,9,4,9,null,1.3497343109454698,3512.0086770801126,551,2.2050816696914701,1.65155839760456,1.335152104151901,910.00867708011253,1.1025408348457351,0.78823981552651812,34.941484338225209,33.287449576652421,null,29.011145272867019,107.98885472713299,0.54586563307493541,0.52002583979328165,29.011145272867019,29.011145272867019,58.947404550663677,56.156994867792022,552,1093,null,null,null,null,null,null,null,"",""]
[null,188,"ΠΑΥΛΟ","1906-ΠΑΥΛ",193,392,91,0,301,0,4,1,0,3,0,627,496,780,2.9577366933865763,2.9577366933865763,0.77982079808660409,94.936000000000007,91,100.33333333333333,157,195,"Rural",0,0,3,3,1,null,1.3392569840573354,839.71412900394932,131,2.16793893129771,1.6237719771293841,1.3351252280694865,212.71412900394932,1.083969465648855,0.7910685805422647,33.041041998936741,36.429866819340511,null,32.802232854864442,124.19776714513556,0.46666666666666667,0.51452991452991448,32.802232854864442,32.802232854864442,57.958958001063259,63.903466513992818,132,250,null,null,null,null,null,null,null,"",""]
[null,189,"ΣΧΗΜΑΤΑΡΙ","1911-ΣΧΗ",194,1908,451,0,1457,0,13,2,0,11,0,2974,2468,3646,4.9191434762112385,3.8158361911082719,1.4135618894399964,84.076999999999998,225.5,132.45454545454547,229,281,"Suburban",0,0,11,0,2,null,1.3620148081669283,4050.6320394884447,506,2.3280632411067192,2.127731303336847,1.0941528366179032,1076.6320394884447,1.1640316205533596,0.82985877605917957,72.996468803174366,42.876780909584781,null,38.962340282447876,190.03765971755212,0.802491103202847,0.47136848916208351,38.962340282447876,38.962340282447876,152.50353119682563,89.577764544960687,507,1291,null,null,null,null,null,null,null,"",""]
[null,190,"ΑΓ.ΤΡΙΑΔΑ","2001-ΑΓΤ",195,91,91,0,0,0,2,2,0,0,0,225,188,289,4.6717685089640977E-2,4.6717685089640977E-2,9.0916731735317072E-2,73.728999999999999,45.5,0,113,145,"Rural",0,0,0,0,2,null,1.432293452176894,322.26602673980113,37,2.7297297297297298,2.6288115335081388,1.0383892853995951,97.266026739801134,1.3648648648648649,0.83555555555555561,15.872352490421452,0,null,18.582222222222217,94.417777777777786,0.31379310344827588,0,15.916980842911874,0,29.627647509578548,0,32,60,null,null,null,null,null,null,null,"",""]
[null,191,"ΚΑΡΠΕΝΗΣΙ","2001-ΚΑΡ",197,3380,1485,0,1895,0,32,11,0,21,0,4483,3743,5769,124.26210002282822,10.34092664954427,2.5823654188197054,73.728999999999999,135,90.238095238095241,141,181,"Urban",0,0,21,3,11,null,1.4322934521768937,6420.9715461090145,740,2.7378378378378376,2.6188804677148845,1.0454229857335757,1937.9715461090145,1.3689189189189188,0.83493196520187374,47.193757140233885,31.545738899733053,null,23.274592906535801,117.7254070934642,0.7458563535911602,0.49855301236516708,23.274592906535801,23.274592906535801,87.806242859766115,58.692356338362188,745,2199,null,null,null,null,null,null,null,32.200000000000003,2]
[null,192,"ΚΕΡΑΣΟΧΩΡΙ","2001-ΚΕΡ",198,52,0,0,52,0,1,0,0,1,0,448,406,480,0.26884074817252257,0,0.26884074817252257,66.488,0,52,448,480,"Rural",0,0,1,1,0,null,1.2278704297626681,550.08595253367537,42,1.7619047619047619,2.430617917468461,0.72487936061124003,102.08595253367537,0.88095238095238093,0.90625,0,8.0166666666666657,null,42,406,0,0.10833333333333334,0,8.0166666666666675,0,43.983333333333334,9,44,null,null,null,null,null,null,null,"",""]
[null,193,"ΦΟΥΡΝΑ","2001-ΦΟΥ",199,206,0,0,206,0,4,0,0,4,0,509,425,654,27.776716788054571,27.776716788054571,0.48656225852308843,73.728999999999999,0,51.5,{"$f":"ROUNDUP(IFERROR(P198/K198,0),0)","v":128},{"$f":"ROUNDUP(IFERROR(R198/K198,0),0)","v":164},"Rural",0,0,4,4,{"$f":"L198-M198","v":0},null,1.432293452176894,729.03736715803905,84,2.7261904761904763,2.6194924661671317,1.0407323217766173,220.03736715803907,{"$f":"IF(AM198>2,AL198,IF(AM198<=1, AK198/2,AK198/ROUNDUP(AM198,0)))","v":1.3630952380952381},0.83497053045186642,0,17.938257702812784,null,21.123772102161098,106.8762278978389,{"$f":"W198/Z198","v":0},{"$f":"X198/Z198","v":0.31402439024390244},0,18.083856437778522,{"$f":"AV198*AU198","v":0},{"$f":"AW198*AU198","v":33.561742297187216},73,135,null,null,null,null,null,null,null,"",""]
[null,194,"ΑΘ.ΔΙΑΚΟΣ","2101-ΑΘΔΙ",200,115,43,43,72,72,3,1,1,2,2,169,136,219,2.685806144724721,2.685806144724721,0.34513422248052661,91.694999999999993,{"$f":"IFERROR((G199-H199)/(L199-M199),0)","v":0},{"$f":"IFERROR((I199-J199)/(N199-O199),0)","v":0},57,73,"Rural",0,0,{"$f":"N199-O199-AB199-AC199","v":0},0,0,null,1.6268772379883494,{"$f":"P199*AH199","v":274.94225322003103},{"$f":"P199-Q199","v":33},{"$f":"(R199-Q199)/AJ199","v":2.5151515151515151},{"$f":"(AI199-Q199)/AJ199-1","v":3.2103713096979103},{"$f":"AK199/AL199","v":0.7834456741977881},{"$f":"AJ199*AL199","v":105.94225322003103},1.2575757575757576,{"$f":"Q199/P199","v":0.80473372781065089},{"$f":"W199-AZ199","v":0},{"$f":"X199-BA199","v":0},null,11.1301775147929,45.869822485207102,0,0,{"$f":"IF(AK199*AV199<1, AT199*AK199*AV199,AT199)","v":0},{"$f":"IF(AK199*AW199<1, AT199*AK199*AW199,AT199)","v":0},0,0,{"$f":"ROUNDUP(AX199*L199+AY199*N199,0)","v":0},{"$f":"ROUNDUP(AZ199*L199+BA199*N199,0)","v":0},null,null,null,null,null,null,null,"",""]
[null,195,"ΔΕΣΦΙΝΑ","2101-ΔΕΣΦ",201,512,334,0,178,0,3,2,0,1,0,695,560,900,5.9684768954649921E-2,5.9684768954649921E-2,0.52456491681257478,91.694999999999993,167,178,232,300,"Rural",0,0,1,1,2,null,1.6268772379883489,1130.6796804019025,135,2.5185185185185186,3.2272568918659443,0.78038984899722519,435.67968040190249,1.2592592592592593,0.80575539568345322,62.939376498800968,67.085083932853706,null,45.064748201438853,186.93525179856115,0.55666666666666664,0.59333333333333338,45.064748201438853,45.064748201438853,104.06062350119903,110.91491606714629,136,320,null,null,null,null,null,null,null,"",""]
[null,196,"ΚΑΛΟΣΚΟΠΗ","2101-ΚΑΛ",202,227,0,0,227,93,2,0,0,2,1,335,270,433,13.288232457139177,13.288232457139177,0.42557791924366556,91.694999999999993,0,134,168,217,"Rural",0,0,1,1,0,null,1.6268772379883494,545.00387472609702,65,2.5076923076923077,3.230828841939954,0.77617615490474623,210.00387472609702,1.2538461538461538,0.80597014925373134,0,50.387096774193552,null,32.597014925373138,135.40298507462686,0,0.61751152073732718,0,32.597014925373138,0,83.612903225806448,66,168,null,null,null,null,null,null,null,"",""]
[null,197,"ΔΕΛΦΟΙ","2102-ΔΕΛΦ",203,678,436,0,242,242,6,4,0,2,2,997,803,1291,2.7405007626871707,2.7405007626871707,0.50025314754035421,91.694999999999993,109,0,167,216,"Rural",0,0,0,0,4,null,1.6268772379883494,1621.9966062743842,194,2.5154639175257731,3.221631991105073,0.78080423973655888,624.99660627438413,1.2577319587628866,0.80541624874623874,41.125037148482477,0,null,32.495486459378128,134.50451354062187,0.50462962962962965,0,32.495486459378128,0,67.874962851517523,0,130,272,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B202+1","v":198},"ΙΤΕΑ","2103-ΙΤΕ",204,2420,1583,0,837,0,18,11,0,7,0,3555,2865,4606,1.0474879550328062,0.78481054695210983,1.1574165561929082,91.694999999999993,143.90909090909091,119.57142857142857,198,256,"Suburban",0,0,7,0,11,null,1.6268772379883492,5783.5485810485816,690,2.5231884057971015,3.2297805522443213,0.78122595791958049,2228.5485810485816,1.2615942028985507,0.80590717299578063,54.207844864787106,45.040305718806508,null,38.430379746835435,159.56962025316457,0.56214488636363635,0.46707589285714285,38.430379746835435,38.430379746835435,89.701246044303801,74.531122852622062,692,1509,null,null,null,null,null,null,null,"",""]
[null,199,"ΓΛΥΦΑΔΑ ΦΩΚ","2104-ΓΛΥΦ",205,346,151,0,195,0,4,1,0,3,0,980,869,1125,6.7292276451867723,6.7292276451867723,0.58656854304648842,80.631,151,65,245,282,"Rural",0,0,3,3,1,null,1.5052213868003339,1475.1169590643271,111,2.3063063063063063,4.4605131447236683,0.51704954821945348,495.1169590643272,1.1531531531531531,0.88673469387755099,34.671099290780134,14.924645390070921,null,{"$f":"(1-AP204)*Y204","v":27.750000000000007},{"$f":"AP204*Y204","v":217.25},0.53546099290780147,0.23049645390070922,27.750000000000007,14.751773049645394,116.32890070921987,50.075354609929079,73,267,null,null,null,null,null,null,null,"",""]
[null,200,"ΚΡΟΚΥΛΕΙΟ","2104-ΚΡΟΚ",206,113,50,0,63,0,4,1,0,3,0,321,285,368,17.372500804591159,17.372500804591159,0.43289332589948692,80.631,50,21,81,92,"Rural",0,0,3,3,1,null,1.5052213868003341,483.17606516290726,36,2.3055555555555554,4.5048906989696462,0.51178945497676109,162.17606516290726,1.1527777777777777,0.88785046728971961,10.915278342137348,4.5844169036976865,null,9.0841121495327108,71.915887850467286,0.54347826086956519,0.22826086956521738,9.0841121495327108,4.7806785859406737,39.084721657862652,16.415583096302313,24,89,null,null,null,null,null,null,null,"",""]
[null,201,"ΑΡΤΑΚΗ","2201-ΑΡΤ",207,4629,1464,0,3165,155,26,8,0,18,1,3794,2697,6533,14.736861979397663,3.8842102761822388,4.0178687557141437,92.228999999999999,183,177.05882352941177,146,252,"Suburban",0,0,17,2,8,null,1.796219972777314,6814.8585767171298,1097,3.4968094804010939,2.7537452841541747,1.2698376645518812,3020.8585767171298,1.7484047402005469,0.71085925144965734,107.63199412606372,104.13767351959234,null,42.214549288350028,103.78545071164997,0.72619047619047616,0.70261437908496738,42.214549288350028,42.214549288350028,75.368005873936283,72.921150009819428,1098,1916,null,null,null,null,null,null,null,"",""]
[null,202,"ΒΑΣΙΛΙΚΟ","2201-ΒΑΣ",208,4414,1372,0,3042,0,32,8,0,24,0,3463,2422,6101,17.436655494126853,7.9974054462591235,6.6224393462285303,92.852999999999994,171.5,126.75,109,191,"Suburban",0,0,24,4,8,null,1.8284565821363128,6331.9451439380509,1041,3.5341018251681078,2.7559511469145543,1.2823528563359108,2868.9451439380509,1.7670509125840539,0.6993935893733757,103.04914103166912,76.160225223114054,null,32.76609875830205,76.23390124169795,0.89790575916230364,0.66361256544502623,32.76609875830205,32.76609875830205,68.450858968330877,50.589774776885946,1049,1762,null,null,null,null,null,null,null,"",""]
[null,203,"ΘΕΟΛΟΓΟΣ","2201-ΘΕΟ",209,158,80,80,78,78,3,1,1,2,2,290,247,356,3.9108763318271049,3.9108763318271049,0.429135371420167,84.501999999999995,0,0,97,119,"Rural",0,0,0,0,0,null,1.3962345254470427,404.9080123796424,43,2.5348837209302326,2.6722793576661021,0.94858485272442949,114.90801237964239,1.2674418604651163,0.85172413793103452,0,0,null,14.382758620689652,82.617241379310343,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,204,"ΜΙΣΤΡΟΥ","2201-ΜΙΣ",210,89,89,0,0,0,1,1,0,0,0,164,140,201,0.17543428941127215,0,0.17543428941127215,84.501999999999995,89,0,164,201,"Rural",0,0,0,0,1,null,1.3962345254470427,228.98246217331501,24,2.5416666666666665,2.7076025905547922,0.93871481565759429,64.982462173315014,1.2708333333333333,0.85365853658536583,27.009950248756219,0,null,24.000000000000004,140,0.44278606965174128,0,24.000000000000004,0,61.990049751243781,0,24,62,null,null,null,null,null,null,null,"",""]
[null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ","2201-ΦΑΡΟ",212,2465,379,0,2086,0,32,5,0,27,0,1935,1353,3408,10.121770434013706,8.9911985855987471,3.0595437509476722,92.852999999999994,75.8,77.259259259259252,61,107,"Suburban",0,0,27,9,5,null,1.8284565821363123,3538.0634864337644,582,3.5309278350515463,2.7544046158655746,1.2819205336475041,1603.0634864337644,1.7654639175257731,0.69922480620155036,45.584339636310951,46.461903880262206,null,18.347286821705428,42.652713178294569,0.70841121495327097,0.72204915195569397,18.347286821705428,18.347286821705428,30.215660363689047,30.797355378997047,588,983,null,null,null,null,null,null,null,"",""]
[null,206,"ΚΟΝΙΣΤΡΕΣ","2202-ΚΟΝΙ",213,892,326,0,566,0,10,3,0,7,0,1774,1456,2141,8.5450666935414041,5.6505996175661277,1.5091957872110158,88.89,108.66666666666667,80.857142857142861,178,215,"Suburban",0,0,7,4,3,null,1.5786167680507799,2800.4661465220834,318,2.1540880503144653,3.2278809639059229,0.66733813123885888,1026.4661465220836,1.0770440251572326,0.82074408117249154,34.827693732903342,25.914734425271647,null,31.907553551296505,146.0924464487035,0.50542635658914736,0.3760797342192691,31.907553551296505,25.848591879005344,73.83897293376333,54.942408431871215,277,607,null,null,null,null,null,null,null,"",""]
[null,207,"ΚΥΜΗ","2202-ΚΥΜΗ",214,1624,976,0,648,122,19,12,0,7,2,3229,2650,3897,5.2675523348691797,1.83102415925482,1.6328309838307185,88.89,81.333333333333329,105.2,170,206,"Suburban",0,0,5,5,12,null,1.5786167680507794,5097.3535440359665,579,2.1537132987910188,3.2268627703557282,0.66743256595123013,1868.3535440359667,1.0768566493955094,0.82068751935583772,26.248999509902674,33.951574775923291,null,30.483121709507586,139.5168782904924,0.39482200647249188,0.51067961165048548,25.920816708610573,30.483121709507586,55.084333823430654,71.248425224076712,525,1160,null,null,null,null,null,null,null,"",""]
[null,208,"ΠΛΑΤΑΝΑΣ","2202-ΠΛΑΤ",215,299,89,0,210,0,5,2,0,3,0,595,488,718,5.4116479571931198,5.4116479571931198,0.60191194066716203,88.89,44.5,70,119,144,"Rural",0,0,3,2,2,null,1.5786167680507801,939.27697699021417,107,2.1495327102803738,3.2175418410300392,0.66806674675355238,344.27697699021417,1.0747663551401869,0.82016806722689073,14.338888888888889,22.555555555555557,null,21.400000000000002,97.6,0.30902777777777779,0.4861111111111111,14.21527777777778,21.400000000000002,30.161111111111111,47.444444444444443,93,203,null,null,null,null,null,null,null,"",""]
[null,209,"ΑΓ.ΑΠΟΣΤΟΛΟΙ","2203-ΑΓΑ",216,236,0,0,236,0,1,0,0,1,0,249,204,300,0.17536910947504789,0,0.17536910947504789,88.89,0,236,249,300,"Suburban",0,0,1,1,0,null,1.5786167680507799,393.0755752446442,45,2.1333333333333333,3.2016794498809826,0.66631696480815295,144.07557524464423,1.0666666666666667,0.81927710843373491,0,75.52000000000001,null,45.000000000000007,204,0,0.78666666666666663,0,45.000000000000007,0,160.47999999999999,45,161,null,null,null,null,null,null,null,"",""]
[null,210,"ΑΛΙΒΕΡΙ","2203-ΑΛΙΒ",217,2353,1295,170,1058,0,24,13,1,11,0,4847,3974,5900,11.199020471400331,3.2799104269256318,2.4736273193382523,88.6,93.75,96.181818181818187,202,246,"Suburban",0,0,11,4,12,null,1.5746395620908384,7632.2779574542938,873,2.2061855670103094,3.1904673052168313,0.69149292437597076,2785.2779574542938,1.1030927835051547,0.81988859088095734,30.633576464194597,31.428192871871886,null,36.382504642046619,165.61749535795337,0.38109756097560976,0.39098300073909831,30.589388960735079,31.382859171352933,63.116423535805403,64.753625309946301,743,1533,null,null,null,null,null,null,null,"",""]
[null,211,"ΑΡΓΥΡΟ","2203-ΑΡΓΥ",218,87,87,87,0,0,2,2,2,0,0,174,143,209,0.1483765527412777,0.1483765527412777,0.2219337096677674,88.89,0,0,87,105,"Rural",0,0,0,0,0,null,1.5786167680507801,274.67931764083573,31,2.129032258064516,3.2477199238979271,0.65554675524767625,100.67931764083573,1.064516129032258,0.82183908045977017,0,0,null,15.499999999999996,71.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,212,"ΘΑΡΟΥΝΙΑ","2203-ΘΑΡΟ",219,114,42,0,72,72,2,1,0,1,1,228,187,274,5.7823937843856932,5.7823937843856932,0.3353139384997707,88.89,42,0,114,137,"Rural",0,0,0,0,1,null,1.5786167680507803,359.9246231155779,41,2.1219512195121952,3.21767373452629,0.65946748942977951,131.9246231155779,1.0609756097560976,0.82017543859649122,13.335766423357661,0,null,20.5,93.5,0.30656934306569344,0,13.335766423357665,0,28.664233576642339,0,14,29,null,null,null,null,null,null,null,"",""]
[null,213,"ΟΚΤΩΝΙΑΣ","2203-ΟΚΤΩ",220,182,133,0,49,0,2,1,0,1,0,363,298,437,0.34134802610121218,0.34134802610121218,0.76258774911456462,88.89,133,49,182,219,"Rural",0,0,1,1,1,null,1.5786167680507801,573.03788680243315,65,2.1384615384615384,3.2313521046528173,0.66178536699308377,210.03788680243312,1.0692307692307692,0.82093663911845727,42.262135678075907,15.570260512975338,null,32.589531680440778,149.41046831955921,0.60730593607305938,0.22374429223744291,32.589531680440778,15.593066405021574,90.737864321924093,33.429739487024662,49,125,null,null,null,null,null,null,null,"",""]
[null,214,"ΑΜΑΡΥΝΘΟΣ","2205-ΑΜΑΡ",221,1978,674,0,1304,115,32,10,0,22,1,4069,3481,4720,7.6739480150874595,3.1118200077345186,1.7959380864465544,90.605000000000004,67.400000000000006,56.61904761904762,128,148,"Suburban",0,0,21,10,10,null,1.5481026882185147,6299.229838361136,588,2.1071428571428572,3.7929078883692791,0.5555481227488499,2230.229838361136,1.0535714285714286,0.85549275006144021,17.531709099121244,14.727428372795785,null,18.496927992135653,109.50307200786435,0.45540540540540542,0.38256113256113256,17.74973065963481,14.910576341886243,49.868290900878762,41.891619246251835,506,1421,null,null,null,null,null,null,null,"",""]
[null,215,"ΒΑΣΙΛΙΚΑ","2206-ΒΑΣΛ",222,264,135,0,129,0,3,2,0,1,0,498,419,712,1.599982372742955,1.599982372742955,0.24567901477447601,77.704999999999998,67.5,129,166,238,"Rural",0,0,1,1,2,null,1.4709647495361782,732.54044526901669,79,3.7088607594936707,2.9688663958103376,1.2492514869404743,234.54044526901669,1.8544303797468353,0.84136546184738958,27.888655462184879,53.298319327731107,null,26.333333333333329,139.66666666666666,0.28361344537815125,0.54201680672268904,26.333333333333329,26.333333333333329,39.611344537815121,75.701680672268893,79,155,null,null,null,null,null,null,null,"",""]
[null,216,"ΙΣΤΙΑΙΑ","2206-ΙΣΤΙ",223,2127,1381,0,746,100,20,12,0,8,1,4007,3371,5734,2.4178821146956087,1.1045714418376147,2.0889271149247435,77.704999999999998,115.08333333333333,92.285714285714292,201,287,"Suburban",0,0,7,3,12,null,1.4709647495361782,5894.1557513914659,636,3.7154088050314464,2.9672260242004178,1.2521489009360662,1887.1557513914656,1.8577044025157232,0.84127776391315201,47.277664638566591,37.912119197079576,null,31.903169453456446,169.09683054654354,0.40098722415795585,0.32155301144848186,31.903169453456446,31.903169453456446,67.805668694766737,54.373595088634715,639,1249,null,null,null,null,null,null,null,"",""]
[null,217,"ΜΑΡΜΑΡΙ","2207-ΜΑΡΜ",225,645,555,0,90,0,7,6,0,1,0,1236,988,1854,0.59876535497433514,0.59876535497433514,0.30027072626698598,80.584999999999994,92.5,90,177,265,"Rural",0,0,1,1,6,null,1.4649957599170826,1810.734759257514,248,3.4919354838709675,2.3174788679738469,1.5067820173583453,574.73475925751404,1.7459677419354838,0.79935275080906154,43.113573914636383,41.948342187213775,null,35.514563106796111,141.48543689320388,0.34905660377358488,0.33962264150943394,35.514563106796111,35.514563106796111,49.386426085363617,48.051657812786225,249,345,null,null,null,null,null,null,null,"",""]
[null,218,"ΑΓ.ΑΝΝΑ","2210-ΑΓΑΝ",226,308,308,0,0,0,5,5,0,0,0,660,519,817,0.22744534339244687,0.22744534339244687,0.64612733571201408,82.070999999999998,61.6,0,132,164,"Rural",0,0,0,0,5,null,1.4683461117196057,969.10843373493981,141,2.1134751773049647,2.1922583952832611,0.96406298721546613,309.10843373493981,1.0567375886524824,0.78636363636363638,22.611707317073176,0,null,28.2,103.8,0.37560975609756098,0,22.386341463414634,0,38.988292682926826,0,112,195,null,null,null,null,null,null,null,"",""]
[null,219,"ΚΕΧΡΙΕΣ","2210-ΚΕΧΡ",227,339,139,0,200,85,5,2,0,3,1,727,571,899,7.2764748443364224,7.2764748443364224,0.61759918992996721,82.070999999999998,69.5,57.5,146,180,"Rural",0,0,2,2,2,null,1.4683461117196057,1067.4876232201534,156,2.1025641025641026,2.1826129693599579,0.96332429619011695,340.48762322015341,1.0512820512820513,0.78541953232462169,25.224155586122578,20.868905700748897,null,31.328748280605232,114.67125171939476,0.38611111111111113,0.31944444444444442,25.433409750878809,21.042029650007645,44.275844413877422,36.631094299251103,114,199,null,null,null,null,null,null,null,"",""]
[null,220,"ΜΕΤΟΧΙ ΚΗΡΕΩΣ","2210-ΜΕΤΧ",228,130,40,0,90,0,3,1,0,2,0,279,219,345,8.7952136896801374,8.7952136896801374,0.65618225738254654,82.070999999999998,40,45,93,115,"Rural",0,0,2,2,1,null,1.4683461117196057,409.66856516976998,60,2.1,2.1778094194961661,0.96427170403452145,130.66856516976998,1.05,0.78494623655913975,14.608695652173914,16.434782608695652,null,20.000000000000004,73,0.34782608695652173,0.39130434782608697,14.608695652173916,16.434782608695656,25.391304347826086,28.565217391304348,48,83,null,null,null,null,null,null,null,"",""]
[null,221,"ΠΡΟΚΟΠΙ","2210-ΠΡΟΚ",229,327,310,0,17,0,4,3,0,1,0,701,551,867,3.6022146673960247,3.6022146673960247,0.49280265704772863,82.070999999999998,103.33333333333333,17,176,217,"Rural",0,0,1,1,3,null,1.4683461117196057,1029.3106243154436,150,2.1066666666666665,2.1887374954362908,0.96250311929103005,328.31062431544365,1.0533333333333332,0.78601997146932956,37.457373819713325,6.1623421445334845,null,37.660485021397996,138.33951497860201,0.47619047619047616,7.8341013824884786E-2,37.660485021397996,6.2154262837158223,65.875959513620003,10.837657855466515,120,209,null,null,null,null,null,null,null,"",""]
[null,222,"ΠΟΛΙΤΙΚΑ","2212-ΠΟΛΙ",230,1026,181,0,845,227,9,1,0,8,2,1875,1599,2308,13.666585693258469,8.7889868810905956,2.1485832027552885,84.501999999999995,181,103,209,257,"Suburban",0,0,6,6,1,null,1.3962345254470427,2617.939735213205,276,2.568840579710145,2.6918106348304529,0.95431697403630578,742.93973521320504,1.2844202898550725,0.8528,55.472485603112844,31.567215564202328,null,30.764800000000001,178.23519999999999,0.7042801556420234,0.40077821011673154,30.764800000000001,30.764800000000001,125.52751439688716,71.432784435797672,277,697,null,null,null,null,null,null,null,"",""]
[null,223,"ΣΤΕΝΗ","2212-ΣΤΕΝ",231,227,110,0,117,0,3,1,0,2,0,416,355,511,2.3150843644358048,2.3150843644358048,0.55598449027220931,84.501999999999995,110,58.5,139,171,"Rural",0,0,2,2,1,null,1.3962345254470425,580.83356258596973,61,2.557377049180328,2.7021895505896678,0.94640919939249302,164.83356258596973,1.278688524590164,0.85336538461538458,33.696159469185801,17.920230263157897,null,20.382211538461544,118.61778846153845,0.64327485380116955,0.34210526315789475,20.382211538461544,17.832236842105267,76.303840530814199,40.579769736842103,57,158,null,null,null,null,null,null,null,"",""]
[null,224,"ΤΡΙΑΔΑ","2212-ΤΡΙΑ",232,224,224,0,0,0,2,2,0,0,0,410,350,504,6.0337594637078815E-2,6.0337594637078815E-2,0.67902811505571092,84.501999999999995,112,0,205,252,"Rural",0,0,0,0,2,null,1.3962345254470427,572.45615543328756,60,2.5666666666666669,2.7076025905547927,0.94794807613947218,162.45615543328756,1.2833333333333334,0.85365853658536583,34.222222222222229,0,null,30.000000000000004,175,0.44444444444444442,0,30.000000000000004,0,77.777777777777771,0,60,156,null,null,null,null,null,null,null,"",""]
[null,225,"ΣΚΥΡΟΣ","2217-ΣΚΥΡ",233,1346,662,0,684,0,9,5,0,4,0,2338,1996,2880,1.3501653947279502,1.3501653947279502,0.36037436668817019,64.78,132.4,171,260,320,"Suburban",0,0,4,3,5,null,1.4202586206896555,3320.5646551724144,342,2.5847953216374271,2.8729960677555977,0.89968634160250882,982.5646551724144,1.2923976608187135,0.85372112917023102,40.560949529512399,52.386120615911011,null,38.032506415739938,221.96749358426007,0.41375000000000001,0.53437500000000004,38.032506415739938,38.032506415739938,91.839050470487607,118.61387938408899,343,934,null,null,null,null,null,null,null,"",""]
[null,226,"ΑΝΘΗΛΗ","2302-ΑΝΘ",234,595,427,0,168,0,6,4,0,2,0,437,267,820,9.025854076262771,9.025854076262771,0.82486340141625081,86.840999999999994,106.75,84,73,137,"Rural",0,0,2,1,4,null,1.9092673977044843,834.34985279685964,170,3.2529411764705882,2.3373520752756449,1.3917206615468778,397.34985279685964,1.6264705882352941,0.61098398169336388,71.996383771233866,56.65289214785615,null,28.398169336384438,44.601830663615566,0.77919708029197077,0.61313868613138689,28.398169336384438,28.398169336384438,34.753616228766141,27.347107852143854,171,194,null,null,null,null,null,null,null,"",""]
[null,227,"ΛΑΜΙΑ","2302-ΛΑΜ",235,25467,4737,0,20730,0,233,45,0,188,0,18672,11417,35065,32.239965312507664,4.3677049436587483,9.201825452705183,86.840999999999994,105.26666666666667,110.26595744680851,81,151,"Urban",0,14,174,23,45,null,1.9092673977044856,35649.840849938155,7255,3.2595451412818748,2.3401572501637706,1.3928744066467169,16977.840849938155,1.6297725706409374,0.61145029991431021,70.739566486207337,74.099107295508105,null,31.472525706940871,49.527474293059129,0.69713024282560709,0.73023812878681138,31.472525706940871,31.472525706940871,34.527100180459321,36.166850151300402,7334,8354,null,null,null,null,null,null,null,49.7,21]
[null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ","2302-ΛΥΠ",236,331,170,0,161,161,3,2,0,1,1,243,149,456,4.1684935301589663,4.1684935301589663,0.68511326704523767,86.840999999999994,85,0,81,152,"Rural",0,0,0,0,2,null,1.9092673977044843,463.95197764218966,94,3.2659574468085109,2.3505529536403156,1.3894421913577837,220.95197764218966,1.6329787234042554,0.61316872427983538,57.225877192982452,0,null,31.333333333333336,49.666666666666664,0.55921052631578949,0,31.333333333333336,0,27.774122807017545,0,63,56,null,null,null,null,null,null,null,"",""]
[null,229,"ΜΟΣΧΟΧΩΡΙ","2302-ΜΣΧ",237,995,293,0,702,0,10,3,0,7,0,730,446,1370,53.253120535061832,53.253120535061832,1.8292470716453575,86.840999999999994,97.666666666666671,100.28571428571429,73,137,"Suburban",0,0,7,1,3,null,1.9092673977044843,1393.7652003242736,284,3.2535211267605635,2.3372014095925127,1.3920585163979555,663.76520032427356,1.6267605633802817,0.61095890410958908,65.871532846715326,67.637956204379577,null,28.4,44.6,0.71289537712895379,0.73201251303441084,28.4,28.4,31.795133819951339,32.647758081334722,284,324,null,null,null,null,null,null,null,"",""]
[null,230,"ΣΤΑΥΡΟΣ","2302-ΣΤΑ",238,979,460,0,519,0,5,2,0,3,0,718,439,1348,4.8517580892927796,4.8517580892927796,1.4697044262170555,86.840999999999994,230,173,144,270,"Suburban",0,0,3,3,2,null,1.9092673977044841,1370.8539915518195,279,3.2580645161290325,2.3399784643434391,1.392348077461129,652.85399155181949,1.6290322580645162,0.61142061281337046,154.9990714948932,116.58625812441969,null,55.955431754874652,88.044568245125348,0.85185185185185186,0.64074074074074072,55.955431754874652,55.955431754874652,75.000928505106785,56.413741875580314,280,320,null,null,null,null,null,null,null,"",""]
[null,231,"ΥΠΑΤΗ","2302-ΥΠΑ",239,181,66,0,115,0,2,1,0,1,0,134,82,250,0.18533230117929961,0.18533230117929961,0.33770018755646797,86.840999999999994,66,115,67,125,"Rural",0,0,1,1,1,null,1.9092673977044843,255.84183129240088,52,3.2307692307692308,2.3431121402384787,1.3788367937184636,121.8418312924009,1.6153846153846154,0.61194029850746268,44.352000000000004,77.28,null,26,41,0.52800000000000002,0.92,26,26,21.648,37.72,52,60,null,null,null,null,null,null,null,"",""]
[null,232,"ΑΤΑΛΑΝΤΗ","2304-ΑΤΑΛ",240,1918,1062,0,856,0,20,12,0,8,0,3071,2481,3893,3.074444333216491,0.86692786457676518,1.448943213496807,96.07,88.5,107,154,195,"Suburban",0,0,8,4,12,null,1.6212375361103344,4978.8204733948369,590,2.3932203389830509,3.2335940227031132,0.74011156693765945,1907.8204733948369,1.1966101694915254,0.80788016932595241,32.035390626956897,38.732054204343356,null,29.58645392380333,124.41354607619667,0.45384615384615384,0.54871794871794877,29.58645392380333,29.58645392380333,56.464609373043103,68.267945795656644,592,1224,null,null,null,null,null,null,null,"",""]
[null,233,"ΖΕΛΙ","2304-ΖΕΛΙ",241,308,171,0,137,0,3,2,0,1,0,526,439,642,3.3446603597479347,3.3446603597479347,0.95391137036060702,92.793000000000006,85.5,137,176,214,"Rural",0,0,1,1,2,null,1.6341559041182763,859.56600556621333,87,2.3333333333333335,3.834092018002452,0.60857520434498902,333.56600556621333,1.1666666666666667,0.83460076045627374,26.812746526420518,42.963114317188442,null,29.110266159695822,146.88973384030419,0.39953271028037385,0.64018691588785048,27.137841583454751,29.110266159695822,58.687253473579482,94.036885682811558,84,212,null,null,null,null,null,null,null,"",""]
[null,234,"ΚΥΡΤΩΝΗ","2304-ΚΥΡΤ",242,95,0,0,95,0,1,0,0,1,0,153,124,193,0.27460485755781705,0,0.27460485755781705,96.07,0,95,153,193,"Rural",0,0,1,1,0,null,1.6212375361103346,248.04934302488118,29,2.3793103448275863,3.2775635525821096,0.72593873670371178,95.049343024881182,1.1896551724137931,0.81045751633986929,0,33.96373056994819,null,29,124,0,0.49222797927461137,0,29,0,61.03626943005181,29,62,null,null,null,null,null,null,null,"",""]
[null,235,"ΤΡΑΓΑΝΑ","2304-ΤΡΑΓ",243,338,157,0,181,0,4,2,0,2,0,542,438,686,1.1337603997174599,1.1337603997174599,0.46785998217441355,96.07,78.5,90.5,136,172,"Rural",0,0,2,2,2,null,1.6212375361103346,878.71074457180134,104,2.3846153846153846,3.2376033131903972,0.73653723261900739,336.71074457180129,1.1923076923076923,0.80811808118081185,28.340298635544492,32.672573586200969,null,26.095940959409589,109.90405904059041,0.45639534883720928,0.52616279069767447,26.095940959409589,26.095940959409589,50.159701364455508,57.827426413799031,105,216,null,null,null,null,null,null,null,"",""]
[null,236,"ΑΜΦΙΚΛΕΙΑ","2309-ΑΜΦΙ",244,871,871,0,0,0,8,8,0,0,0,1559,1330,1851,0.1555467404482424,0.1555467404482424,1.2380250368995596,90.442999999999998,108.875,0,195,232,"Suburban",0,0,0,0,8,null,1.6433893605960839,2562.0440131692949,229,2.2751091703056767,4.3801048610012874,0.51941888208256026,1003.0440131692948,1.1375545851528384,0.8531109685695959,30.805693719448811,0,null,28.643361128928799,166.3566388710712,0.46928879310344829,0,28.643361128928799,0,78.069306280551189,0,230,625,null,null,null,null,null,null,null,"",""]
[null,237,"ΕΛΑΤΕΙΑ","2309-ΕΛΑΤ",245,689,602,0,87,0,9,7,0,2,0,1233,1052,1464,3.6754384781422011,1.9125519790434848,1.2699950641806748,90.442999999999998,86,43.5,137,163,"Suburban",0,0,2,2,7,null,1.6433893605960836,2026.2990816149711,181,2.2762430939226519,4.3828678542263599,0.51935015374184534,793.2990816149711,1.1381215469613259,0.85320356853203572,24.328561690524879,12.305725971370137,null,20.111111111111107,116.8888888888889,0.52760736196319014,0.26687116564417179,20.111111111111107,12.216768916155418,61.671438309475121,31.194274028629863,166,495,null,null,null,null,null,null,null,"",""]
[null,238,"ΤΙΘΟΡΕΑ","2309-ΤΙΘΟ",246,247,197,0,50,0,3,2,0,1,0,442,377,525,6.6535845358360994,6.6535845358360994,0.29883024708633321,90.442999999999998,98.5,50,148,175,"Rural",0,0,1,1,2,null,1.6433893605960841,726.37809738346914,65,2.2769230769230768,4.3750476520533716,0.52043389192673883,284.37809738346914,1.1384615384615384,0.8529411764705882,27.447563025210087,13.932773109243698,null,21.764705882352946,126.23529411764706,0.56285714285714283,0.2857142857142857,21.764705882352946,14.159017453135101,71.052436974789913,36.067226890756302,58,179,null,null,null,null,null,null,null,"",""]
[null,239,"ΒΟΥΖΙ","2312-ΒΟΥΖ",247,130,0,0,130,60,3,0,0,3,1,282,253,305,35.03679312810479,35.03679312810479,0.81472983796342668,81.506,0,35,94,102,"Rural",0,0,2,2,0,null,1.3343577135832823,376.28887523048559,29,1.7931034482758621,3.2513405251891578,0.55149666249478502,94.288875230485573,0.89655172413793105,0.8971631205673759,0,6.0620915032679754,null,9.6666666666666643,84.333333333333329,0,0.34313725490196079,0,5.947712418300652,0,28.937908496732025,18,87,null,null,null,null,null,null,null,"",""]
[null,240,"ΕΚΚΑΡΑΣ","2312-ΕΚΚΑ",248,235,149,0,86,0,4,2,0,2,0,511,458,552,7.296678296546725,7.296678296546725,1.0476769113369615,81.506,74.5,43,128,138,"Rural",0,0,2,2,2,null,1.3343577135832823,681.85679164105727,53,1.7735849056603774,3.2237130498312689,0.55016835501323791,170.85679164105724,0.8867924528301887,0.89628180039138938,12.565628633823998,7.2526447148245836,null,13.275929549902159,114.72407045009784,0.53985507246376807,0.31159420289855072,12.711421197424777,7.3367934428089319,61.934371366176002,35.747355285175416,41,196,null,null,null,null,null,null,null,"",""]
[null,241,"ΜΑΚΡΥΡΑΧΗ","2312-ΜΑΚΡ",249,208,102,0,106,106,2,1,0,1,1,452,405,488,11.327132036750626,11.327132036750626,0.6000365647933783,81.506,102,0,226,244,"Rural",0,0,0,0,1,null,1.334357713583282,603.12968653964344,47,1.7659574468085106,3.2155252455243284,0.54919719547110912,151.12968653964344,0.88297872340425532,0.89601769911504425,17.348360655737707,0,null,23.5,202.5,0.41803278688524592,0,17.348360655737707,0,84.651639344262293,0,18,85,null,null,null,null,null,null,null,"",""]
[null,242,"Ν.ΜΟΝΑΣΤΗΡΙ","2312-ΝΜΟΝ",250,337,159,0,178,0,3,2,0,1,0,732,656,791,0.99322697586651332,0.99322697586651332,0.80154377440099855,81.506,79.5,178,244,264,"Rural",0,0,1,1,2,null,1.334357713583282,976.74984634296243,76,1.7763157894736843,3.2203927150389795,0.55158359450337524,244.74984634296243,0.88815789473684215,0.89617486338797814,13.651515151515156,30.565656565656582,null,25.333333333333336,218.66666666666666,0.30113636363636365,0.6742424242424242,13.551136363636367,25.333333333333336,65.848484848484844,147.43434343434342,53,280,null,null,null,null,null,null,null,"",""]
[null,243,"ΞΙΝΙΑΔΑΣ","2312-ΞΙΝΙ",251,200,97,0,103,103,4,1,0,3,3,435,390,470,22.61215497304287,22.61215497304287,0.82552255624814086,81.506,97,0,109,118,"Rural",0,0,0,0,1,null,1.334357713583282,580.44560540872772,45,1.7777777777777777,3.2321245646383936,0.55003380662609869,145.44560540872772,0.88888888888888884,0.89655172413793105,16.667445938047919,0,null,11.275862068965516,97.724137931034491,0.82203389830508478,0,11.275862068965516,0,80.332554061952081,0,12,81,null,null,null,null,null,null,null,"",""]
[null,244,"ΠΕΤΡΩΤΟΥ","2312-ΠΕΤΡ",252,102,102,102,0,0,1,1,1,0,0,222,199,240,0.30484811210641471,0,0.30484811210641471,81.506,0,0,222,240,"Rural",0,0,0,0,0,null,1.334357713583282,296.22741241548863,23,1.7826086956521738,3.2272788006734183,0.55235658452570224,74.227412415488615,0.89130434782608692,0.89639639639639634,0,0,null,23.000000000000011,199,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,245,"ΚΑΙΝΟΥΡΓΙΟΥ","2315-ΚΑΙΝ",253,870,206,0,664,0,8,2,0,6,0,1317,988,1965,13.132878068555947,13.132878068555947,2.3167395941500928,84.856999999999999,103,110.66666666666667,165,246,"Suburban",0,0,6,1,2,null,1.5816923895689194,2083.0888770622669,329,2.9696048632218845,2.3285376202500512,1.2753089481556206,766.08887706226687,1.4848024316109423,0.75018982536066814,51.172861455266037,54.981844670382927,null,41.21867881548976,123.78132118451025,0.41869918699186992,0.44986449864498645,41.21867881548976,41.21867881548976,51.827138544733963,55.684821996283745,330,438,null,null,null,null,null,null,null,"",""]
[null,246,"ΚΑΜ.ΒΟΥΡΛΩΝ","2315-ΚΑΜΒ",254,1576,473,0,1103,0,19,4,0,15,0,2385,1790,3560,3.4677239870609213,3.4677239870609213,1.5220586169310537,84.856999999999999,118.25,73.533333333333331,126,188,"Urban",0,0,15,4,4,null,1.5816923895689192,3772.3363491218724,595,2.9747899159663866,2.3316577296165923,1.2758261550058414,1387.3363491218724,1.4873949579831933,0.75052410901467503,58.768968285828983,36.545269637361166,null,31.433962264150946,94.566037735849051,0.62898936170212771,0.39113475177304963,31.433962264150946,31.433962264150946,59.481031714171017,36.988063695972166,598,793,null,null,null,null,null,null,null,"",""]
[null,247,"ΡΕΓΚΙΝΙ","2315-ΡΕΓΚ",255,258,162,0,96,0,4,2,0,2,0,391,293,583,10.038793246548183,10.038793246548183,0.93722206099005423,84.856999999999999,81,48,98,146,"Rural",0,0,2,2,2,null,1.5816923895689197,618.44172432144762,98,2.9591836734693877,2.3208339216474245,1.2750518879734556,227.44172432144759,1.4795918367346939,0.7493606138107417,40.257366079248854,23.856216935851176,null,24.562659846547312,73.437340153452681,0.5547945205479452,0.32876712328767121,24.562659846547312,23.896577094208734,40.742633920751146,24.143783064148824,97,130,null,null,null,null,null,null,null,"",""]
[null,248,"ΑΓ.ΓΕΩΡΓΙΟΥ","2317-ΑΓΙΩ",256,235,77,0,158,27,4,1,0,3,1,689,623,766,22.853858335137467,22.853858335137467,0.32528209878578418,76.412999999999997,77,65.5,173,192,"Rural",0,0,2,2,1,null,1.441664297223012,993.30670078665526,66,2.1666666666666665,4.6107075876765951,0.46992064134747752,304.30670078665526,1.0833333333333333,0.90420899854862125,14.265791303821956,12.135186109095308,null,16.571843251088524,156.42815674891148,0.40104166666666669,0.34114583333333331,14.399665880503136,12.249066430817601,62.734208696178044,53.364813890904692,52,223,null,null,null,null,null,null,null,"",""]
[null,249,"ΓΑΡΔΙΚΙΟΥ","2317-ΓΑΡΔ",257,89,65,0,24,0,2,1,0,1,0,262,237,291,13.026748708494294,13.026748708494294,0.4702019967787473,76.412999999999997,65,24,131,146,"Rural",0,0,1,1,1,null,1.441664297223012,377.71604587242916,25,2.16,4.6286418348971665,0.46665956819447629,115.71604587242916,1.08,0.90458015267175573,12.243150684931507,4.5205479452054789,null,12.499999999999998,118.5,0.4452054794520548,0.16438356164383561,12.020547945205477,4.4383561643835607,52.756849315068493,19.479452054794521,17,73,null,null,null,null,null,null,null,"",""]
[null,250,"ΓΡΑΜΜΕΝΗΣ","2317-ΓΡΑΜ",258,244,74,0,170,170,3,1,0,2,2,716,648,796,8.2329868367722643,8.2329868367722643,0.79143205607130529,76.412999999999997,74,0,239,266,"Rural",0,0,0,0,1,null,1.441664297223012,1032.2316368116767,68,2.1764705882352939,4.6504652472305397,0.46801136499868112,316.23163681167671,1.088235294117647,0.9050279329608939,13.825849540051244,0,null,22.698324022346359,216.30167597765364,0.2781954887218045,0,13.74347880875372,0,60.174150459948756,0,14,61,null,null,null,null,null,null,null,"",""]
[null,251,"ΤΥΜΦΡΗΣΤΟΣ","2317-ΤΥΜΦ",259,98,82,0,16,0,2,1,0,1,0,288,261,320,3.1959657399640693,3.1959657399640693,0.3887461812785829,76.412999999999997,82,16,144,160,"Rural",0,0,1,1,1,null,1.441664297223012,415.19931760022746,27,2.1851851851851851,4.7110858370454611,0.46383896638054367,127.19931760022745,1.0925925925925926,0.90625,15.118750000000006,2.9499999999999993,null,13.5,130.5,0.51249999999999996,0.1,13.5,2.95,66.881249999999994,13.05,17,80,null,null,null,null,null,null,null,"",""]
[null,252,"ΓΛΥΦΑ","2319-ΓΛΦΑ",260,209,209,0,0,0,2,2,0,0,0,320,243,417,0.25691204806600021,0.25691204806600021,0.38862645614848101,87.257000000000005,104.5,0,160,209,"Rural",0,0,0,0,2,null,1.5570938999314599,498.27004797806717,77,2.2597402597402598,2.3151954282865868,0.97604730561023623,178.27004797806717,1.1298701298701299,0.75937500000000002,43.75,0,null,38.5,121.5,0.5,0,38.5,0,60.75,0,77,122,null,null,null,null,null,null,null,"",""]
[null,253,"ΝΕΑ ΣΠΑΡΤΙΑ","2319-ΝΣΠΑ",261,116,0,0,116,0,2,0,0,2,0,178,135,232,5.572802118767143,5.572802118767143,0.28561959179136526,87.257000000000005,0,58,89,116,"Rural",0,0,2,2,0,null,1.5570938999314601,277.16271418779991,43,2.2558139534883721,2.3061096322744166,0.97819024816420375,99.162714187799907,1.1279069767441861,0.7584269662921348,0,24.25,null,21.500000000000004,67.5,0,0.5,0,21.500000000000004,0,33.75,43,68,null,null,null,null,null,null,null,"",""]
[null,254,"ΑΓ.ΔΗΜΗΤΡΙΟΥ","4601-ΑΓΔΗ",262,500,144,0,356,0,4,2,0,2,0,357,257,698,3.8803010190094991,3.8803010190094991,2.5659498919917194,105.774,72,178,90,175,"Suburban",0,0,2,1,2,null,1.6501384626899183,589.09943118030083,100,4.41,2.3209943118030081,1.9000477414243202,232.0994311803008,2.2050000000000001,0.71988795518207283,45.343577430972388,112.09939975990396,null,25.210084033613445,64.789915966386559,0.41142857142857142,1.0171428571428571,25.210084033613445,25.210084033613445,26.656422569027612,65.90060024009604,101,186,null,null,null,null,null,null,null,"",""]
[null,255,"ΒΑΘΥΛΑΚΚΟΥ","4601-ΒΑΘΥ",263,461,201,0,260,0,6,2,0,4,0,777,681,889,15.687936570462094,15.687936570462094,1.7410356708294101,92.033000000000001,100.5,65,130,149,"Rural",0,0,4,4,2,null,1.3762453442331231,1069.3426324691366,96,2.1666666666666665,3.0452357548868392,0.71149390098606002,292.34263246913656,1.0833333333333333,0.87644787644787647,23.649050296701304,15.295405664533185,null,16.061776061776058,113.93822393822394,0.67449664429530198,0.43624161073825501,16.061776061776058,15.181432631097055,76.850949703298696,49.704594335466815,93,353,null,null,null,null,null,null,null,"",""]
[null,256,"ΖΕΠ ΚΟΖΑΝΗΣ","4601-ΒΑΤΕ",264,533,163,0,370,0,4,1,0,3,0,381,274,744,7.4987952149188635,7.4987952149188635,1.2200015216789712,105.774,163,123.33333333333333,96,186,"Rural",0,0,3,3,1,null,1.6501384626899185,628.702754284859,107,4.3925233644859816,2.314979012008028,1.89743550230975,247.702754284859,2.1962616822429908,0.71916010498687666,102.49775632884598,77.55453955352354,null,26.960629921259841,69.039370078740163,0.87634408602150538,0.66308243727598559,26.960629921259841,26.960629921259841,60.502243671154012,45.778793779809781,108,198,null,null,null,null,null,null,null,"",""]
[null,257,"ΔΡΕΠΑΝΟΥ ΚΟΖ","4601-ΔΡΕΠ",265,808,394,0,414,0,7,2,0,5,0,576,414,1127,12.200287489483978,12.200287489483978,1.5012292908802443,105.774,197,82.8,{"$f":"ROUNDUP(IFERROR(P262/K262,0),0)","v":83},{"$f":"ROUNDUP(IFERROR(R262/K262,0),0)","v":161},"Rural",0,0,5,5,{"$f":"L262-M262","v":2},null,1.6501384626899185,950.47975450939305,162,4.4012345679012341,2.311603422897488,1.9039747580856625,374.47975450939305,{"$f":"IF(AM262>2,AL262,IF(AM262<=1, AK262/2,AK262/ROUNDUP(AM262,0)))","v":2.2006172839506171},0.71875,124.00446428571429,52.119642857142857,null,23.34375,59.65625,{"$f":"W262/Z262","v":1.2236024844720497},{"$f":"X262/Z262","v":0.51428571428571423},23.34375,23.34375,{"$f":"AV262*AU262","v":72.995535714285708},{"$f":"AW262*AU262","v":30.68035714285714},164,300,null,null,null,null,null,null,null,"",""]
[null,258,"ΚΟΖΑΝΗΣ","4601-ΚΖΝ",266,21653,5591,0,16062,0,149,43,0,106,0,13326,9579,26078,31.890929935722632,2.079948729408243,6.6093676635848269,105.774,{"$f":"IFERROR((G263-H263)/(L263-M263),0)","v":130.02325581395348},{"$f":"IFERROR((I263-J263)/(N263-O263),0)","v":151.52830188679246},90,176,"Urban",0,0,{"$f":"N263-O263-AB263-AC263","v":106},8,43,null,1.6501384626899187,{"$f":"P263*AH263","v":21989.745153805856},{"$f":"P263-Q263","v":3747},{"$f":"(R263-Q263)/AJ263","v":4.4032559380838006},{"$f":"(AI263-Q263)/AJ263-1","v":2.3121817864440501},{"$f":"AK263/AL263","v":1.9043727287791046},{"$f":"AJ263*AL263","v":8663.7451538058558},2.2016279690419003,{"$f":"Q263/P263","v":0.71882035119315624},{"$f":"W263-AZ263","v":82.229490946500491},{"$f":"X263-BA263","v":95.829742534423104},null,25.306168392615938,64.693831607384055,0.73876849894291752,0.86095626072041176,{"$f":"IF(AK263*AV263<1, AT263*AK263*AV263,AT263)","v":25.306168392615938},{"$f":"IF(AK263*AW263<1, AT263*AK263*AW263,AT263)","v":25.306168392615938},47.793764867452992,55.698559352369365,{"$f":"ROUNDUP(AX263*L263+AY263*N263,0)","v":3771},{"$f":"ROUNDUP(AZ263*L263+BA263*N263,0)","v":7960},null,null,null,null,null,null,null,43.8,17]
[null,259,"ΚΑΤΩ ΚΩΜΗΣ","4601-ΚΚΩΜ",267,621,84,0,537,0,6,1,0,5,0,443,318,866,18.982602628462526,18.982602628462526,1.8551065441867982,105.774,84,107.4,74,145,"Rural",0,0,5,2,1,null,1.6501384626899185,731.0113389716339,125,4.3840000000000003,2.3040907117730711,1.902702865646454,288.0113389716339,2.1920000000000002,0.71783295711060946,53.227243714485866,68.054833034949795,null,20.880361173814901,53.119638826185103,0.57931034482758625,0.74068965517241381,20.880361173814901,20.880361173814901,30.772756285514131,39.345166965050211,126,228,null,null,null,null,null,null,null,"",""]
[null,260,"ΚΡΟΚΟΥ","4601-ΚΡΟΚ",269,1161,791,0,370,0,9,6,0,3,0,828,595,1619,1.7558535889963325,1.7558535889963325,1.7607878063719336,105.774,131.83333333333334,123.33333333333333,92,180,"Rural",0,0,3,3,6,null,1.6501384626899187,1366.3146471072528,233,4.3948497854077253,2.3103632923058059,1.9022332115662834,538.31464710725277,2.1974248927038627,0.71859903381642509,83.413065843621396,78.034979423868307,null,25.888888888888893,66.111111111111114,0.73240740740740751,0.68518518518518512,25.888888888888893,25.888888888888893,48.420267489711946,45.298353909465021,233,427,null,null,null,null,null,null,null,"",""]
[null,261,"ΛΥΓΕΡΗΣ","4601-ΛΥΓΕ",270,123,37,0,86,0,3,1,0,2,0,88,63,172,8.6770257967235498,8.6770257967235498,0.92734519366430956,105.774,37,43,30,58,"Suburban",0,0,2,2,1,null,1.6501384626899185,145.21218471671284,25,4.3600000000000003,2.2884873886685138,1.9051885632355321,57.212184716712841,2.1800000000000002,0.71590909090909094,23.29898119122257,27.077194357366771,null,8.5227272727272716,21.477272727272727,0.63793103448275867,0.74137931034482762,8.5227272727272716,8.5227272727272716,13.70101880877743,15.922805642633229,26,46,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B266+1","v":262},"ΠΟΝΤΟΚΩΜΗΣ","4601-ΠΟΝΤ",271,652,235,0,417,0,6,2,0,4,0,465,334,910,10.108550811526166,10.108550811526166,1.6257369386981186,105.774,117.5,104.25,78,152,"Rural",0,0,4,1,2,null,1.6501384626899185,767.31438515081209,131,4.3969465648854964,2.3077433980978022,1.9053013296494561,302.31438515081209,2.1984732824427482,0.7182795698924731,74.190577249575554,65.824405772495766,null,21.974193548387099,56.025806451612901,0.77302631578947367,0.68585526315789469,21.974193548387099,21.974193548387099,43.309422750424446,38.425594227504241,132,241,null,null,null,null,null,null,null,"",""]
[null,263,"ΑΡΔΑΣΣΑ","4602-ΑΡΔΑ",272,290,123,0,167,46,4,2,0,2,1,228,167,430,3.8245036410132327,3.8245036410132327,0.90551628009605523,112.602,61.5,121,57,108,"Rural",0,0,1,1,2,null,1.6817610852907925,383.44152744630071,61,4.3114754098360653,2.5482217614147658,1.6919545524335944,155.44152744630071,2.1557377049180326,0.73245614035087714,37.725694444444443,74.224537037037038,null,{"$f":"(1-AP268)*Y268","v":15.250000000000004},{"$f":"AP268*Y268","v":41.75},0.56944444444444442,1.1203703703703705,15.250000000000004,15.250000000000004,23.774305555555554,46.775462962962969,61,142,null,null,null,null,null,null,null,"",""]
[null,264,"ΒΑΡΙΚΟ","4602-ΒΑΡΙ",273,184,184,0,0,0,1,1,0,0,0,241,201,300,0.27322709495400749,0,0.27322709495400749,98.483999999999995,184,0,241,300,"Rural",0,0,0,0,1,null,1.3603632825170289,327.84755108660397,40,2.4750000000000001,2.1711887771650993,1.139928515673144,86.847551086603971,1.2375,0.8340248962655602,60.720000000000013,0,null,39.999999999999993,201,0.61333333333333329,0,39.999999999999993,0,123.27999999999999,0,40,124,null,null,null,null,null,null,null,"",""]
[null,265,"ΓΑΛΑΤΕΙΑ","4602-ΓΑΛΑ",274,458,70,0,388,48,6,1,0,5,1,389,292,691,9.2031696321282457,9.2031696321282457,1.5674783710476756,110.16800000000001,70,85,65,116,"Rural",0,0,4,4,1,null,1.626404651394026,632.67140939227613,97,4.1134020618556697,2.5120763854873829,1.6374510288060384,243.67140939227613,2.0567010309278349,0.75064267352185088,40.556688236858434,49.247407144756671,null,16.208226221079691,48.791773778920309,0.60344827586206895,0.73275862068965514,16.208226221079691,16.208226221079691,29.443311763141566,35.752592855243329,98,209,null,null,null,null,null,null,null,"",""]
[null,266,"ΕΜΠΟΡΙΟ","4602-ΕΜΠΟ",275,774,254,0,520,147,7,2,0,5,2,608,447,1147,9.5755473543115404,9.5755473543115404,1.8223018331404723,112.602,127,124.33333333333333,87,164,"Rural",0,0,3,3,2,null,1.6817610852907929,1022.510739856802,161,4.3478260869565215,2.5746008686757893,1.6887379087977883,414.5107398568021,2.1739130434782608,0.73519736842105265,77.468318758023102,75.841687393025239,null,23.037828947368418,63.962171052631582,0.77439024390243905,0.75813008130081294,23.037828947368418,23.037828947368418,49.531681241976898,48.491645940308082,162,342,null,null,null,null,null,null,null,"",""]
[null,267,"ΚΑΡΥΟΧΩΡΙ","4602-ΚΑΡΥ",276,285,121,0,164,0,3,1,0,2,0,225,165,423,6.3019723989827234,6.3019723989827234,2.2381079298656279,112.602,121,82,75,141,"Rural",0,0,2,2,1,null,1.6817610852907927,378.39624419042838,60,4.3,2.5566040698404731,1.6819186242898811,153.39624419042838,2.15,0.73333333333333328,73.801418439716315,50.014184397163127,null,20.000000000000004,54.999999999999993,0.85815602836879434,0.58156028368794321,20.000000000000004,20.000000000000004,47.198581560283685,31.985815602836873,60,112,null,null,null,null,null,null,null,"",""]
[null,268,"ΜΑΥΡΟΠΗΓΗ","4602-ΚΟΜΑ",277,0,0,0,0,0,1,1,0,0,0,105,77,197,0.27394482167577094,0,0.27394482167577094,112.602,0,0,105,197,"Rural",0,0,0,0,1,null,1.6817610852907927,176.58491395553324,28,4.2857142857142856,2.5566040698404726,1.6763308547739684,71.584913955533239,2.1428571428571428,0.73333333333333328,0,0,null,28.000000000000007,77,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,269,"ΠΕΡΔΙΚΑΣ","4602-ΠΕΡΔ",278,533,303,0,230,0,4,2,0,2,0,419,308,790,1.8903777184821509,1.8903777184821509,0.9891785883756421,112.602,151.5,115,105,198,"Rural",0,0,2,2,2,null,1.6817610852907927,704.6578947368422,111,4.3423423423423424,2.5734945471787585,1.6873330262551816,285.6578947368422,2.1711711711711712,0.73508353221957046,92.442720763723145,70.171042163882248,null,27.816229116945102,77.183770883054905,0.76515151515151514,0.58080808080808077,27.816229116945102,27.816229116945102,59.057279236276855,44.828957836117745,112,208,null,null,null,null,null,null,null,"",""]
[null,270,"ΠΤΟΛΕΜΑΪΔΑ","4602-ΠΤΟΛ",279,13140,4150,0,8990,0,90,26,0,64,0,10310,7572,19464,7.652615607506414,1.2752676659905151,4.9743343329791649,112.602,159.61538461538461,140.46875,115,217,"Urban",0,0,64,11,26,null,1.6817610852907923,17338.956789348067,2738,4.3433162892622352,2.567186555642099,1.6918584587148926,7028.9567893480671,2.1716581446311176,0.73443258971871972,97.490614419840654,85.79614538589442,null,30.540252182347231,84.459747817652769,0.73555476781283236,0.6473214285714286,30.540252182347231,30.540252182347231,62.12477019554396,54.672604614105587,2749,5115,null,null,null,null,null,null,null,52.7,17]
[null,271,"ΠΥΡΓΟΙ","4602-ΠΥΡΓ",280,487,151,0,336,113,4,1,0,3,1,472,367,760,22.982927109600883,22.982927109600883,1.1975815946300337,106.532,151,111.5,118,190,"Rural",0,0,2,2,1,null,1.5436284126093025,728.59261075159077,105,3.7428571428571429,2.44373915001515,1.5316107461117277,256.59261075159077,1.8714285714285714,0.77754237288135597,78.082894736842107,57.657236842105256,null,26.249999999999996,91.75,0.79473684210526319,0.58684210526315794,26.249999999999996,26.249999999999996,72.917105263157893,53.842763157894744,105,235,null,null,null,null,null,null,null,"",""]
[null,272,"ΑΥΓΕΡΙΝΟΥ","4603-ΑΥΓ",281,97,0,0,97,97,1,0,0,1,1,164,142,196,0.16142002218322887,0,0.16142002218322887,92.465999999999994,0,0,164,196,"Suburban",0,0,0,0,0,null,1.4977833194790802,245.63646439456915,22,2.4545454545454546,3.7107483815713245,0.66146911677855991,81.636464394569145,1.2272727272727273,0.86585365853658536,0,0,null,22,142,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,273,"ΚΟΡΥΦΗΣ","4603-ΚΟΡ",282,239,30,30,209,128,9,1,1,8,5,403,349,482,46.584045456295144,46.584045456295144,1.0255201997950369,92.465999999999994,0,27,45,54,"Rural",0,0,3,3,0,null,1.4977833194790804,603.60667775006937,54,2.4629629629629628,3.7149384768531366,0.66298889693842211,200.60667775006937,1.2314814814814814,0.86600496277915628,0,7.5148883374689852,null,6.0297766749379669,38.97022332506203,0,0.5,0,6.0297766749379669,0,19.485111662531015,49,156,null,null,null,null,null,null,null,"",""]
[null,274,"ΠΑΝΑΡΕΤΗΣ","4603-ΠΑΝ",283,0,0,0,0,0,4,1,0,3,0,447,387,535,15.210122347602514,15.210122347602514,0.25986925230755104,92.465999999999994,0,0,112,134,"Rural",0,0,3,3,1,null,1.4977833194790802,669.5091438071488,60,2.4666666666666668,3.708485730119147,0.66514120484088179,222.5091438071488,1.2333333333333334,0.86577181208053688,0,0,null,15.033557046979869,96.966442953020135,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,275,"ΠΕΝΤΑΛΟΦΟΥ","4603-ΠΕΝΤ",284,212,0,0,212,52,3,0,0,3,1,358,310,428,1.2933314826555611,1.2933314826555611,0.76379451380354335,92.465999999999994,0,80,120,143,"Rural",0,0,2,2,0,null,1.4977833194790802,536.20642837351068,48,2.4583333333333335,3.7126339244481388,0.66215344237009588,178.20642837351068,1.2291666666666667,0.86592178770949724,0,21.868187678243544,null,16.089385474860332,103.91061452513966,0,0.55944055944055948,0,16.089385474860332,0,58.131812321756456,49,175,null,null,null,null,null,null,null,"",""]
[null,276,"ΤΣΟΤΥΛΙΟΥ","4603-ΤΣΟ",285,1092,546,0,546,450,22,5,0,17,13,1950,1690,2335,165.90245998295291,165.90245998295291,4.306411332762476,92.465999999999994,109.2,24,89,107,"Rural",0,0,4,4,5,null,1.4977833194790802,2920.6774729842064,260,2.4807692307692308,3.7333748960931015,0.66448436061572702,970.67747298420636,1.2403846153846154,0.8666666666666667,30.480747663551398,6.6990654205607463,null,11.866666666666664,77.13333333333334,1.0205607476635514,0.22429906542056074,11.866666666666664,6.603019410496044,78.719252336448605,17.300934579439254,172,688,null,null,null,null,null,null,null,"",""]
[null,277,"ΒΕΛΒΕΝΤΟΥ","4604-ΒΕΛ",286,1169,949,0,220,0,9,7,0,2,0,2054,1811,2300,0.45669271641298914,0.45669271641298914,1.342344204368646,91.617000000000004,135.57142857142858,110,229,256,"Suburban",0,0,2,2,7,null,1.3678682940675562,2809.6014760147605,243,2.0123456790123457,3.1094710947109485,0.64716654946085295,755.60147601476046,1.0061728395061729,0.88169425511197663,28.645827446880645,23.242662944255102,null,27.092015579357351,201.90798442064266,0.5295758928571429,0.4296875,27.092015579357351,23.425918177945473,106.92560112454794,86.757337055744898,237,922,null,null,null,null,null,null,null,"",""]
[null,278,"ΛΙΒΑΔΕΡΟΥ","4604-ΛΙΒ",287,347,347,0,0,0,2,2,0,0,0,536,473,600,0.34065760743696233,0.34065760743696233,1.301510791671753,91.617000000000004,173.5,0,268,300,"Suburban",0,0,0,0,2,null,1.3678682940675562,733.17740562021015,63,2.0158730158730158,3.1298000892096853,0.64409002441496177,197.17740562021018,1.0079365079365079,0.8824626865671642,36.724166666666662,0,null,31.499999999999993,236.5,0.57833333333333337,0,31.499999999999993,0,136.77583333333334,0,63,274,null,null,null,null,null,null,null,"",""]
[null,279,"ΜΕΤΑΞΑ","4604-ΜΕΤ",288,202,0,0,202,0,2,0,0,2,0,356,314,398,16.597021251386419,16.597021251386419,0.57004248050843309,91.617000000000004,0,101,178,199,"Rural",0,0,2,1,0,null,1.3678682940675562,486.96111268804998,42,2,3.1181217306678564,0.64141177694548479,130.96111268804998,1,0.8820224719101124,0,21.316582914572862,null,20.999999999999993,157,0,0.50753768844221103,0,20.999999999999993,0,79.683417085427138,42,160,null,null,null,null,null,null,null,"",""]
[null,280,"ΜΙΚΡΟΚΑΣΤΡΟΥ","4605-ΜΚΑΣ",289,260,113,0,147,147,2,1,0,1,1,438,380,524,6.141367660009708,6.141367660009708,0.73918260945858594,92.465999999999994,113,0,219,262,"Rural",0,0,0,0,1,null,1.4977833194790804,656.02909393183722,58,2.4827586206896552,3.7591223091696069,0.66046231446991643,218.0290939318372,1.2413793103448276,0.86757990867579904,31.053435114503813,0,null,29.000000000000011,190,0.43129770992366412,0,29.000000000000011,0,81.946564885496187,0,29,82,null,null,null,null,null,null,null,"",""]
[null,281,"ΠΕΛΕΚΑΝΟΥ","4605-ΠΕΛ",290,163,85,0,78,78,3,2,0,1,1,275,238,329,2.1001195520377052,2.1001195520377052,0.5606713103233697,92.465999999999994,42.5,0,92,110,"Rural",0,0,0,0,2,null,1.4977833194790802,411.89041285674705,37,2.4594594594594597,3.6997408880201901,0.66476532651873588,136.89041285674702,1.2297297297297298,0.86545454545454548,11.737024793388429,0,null,12.378181818181815,79.621818181818185,0.38636363636363635,0,11.762314049586774,0,30.762975206611571,0,24,62,null,null,null,null,null,null,null,"",""]
[null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ","4605-ΠΚΑΣ",291,67,49,0,18,0,2,1,0,1,0,114,99,136,4.794145111405399,4.794145111405399,0.32284004436645775,92.465999999999994,49,18,57,68,"Rural",0,0,1,1,1,null,1.4977833194790802,170.74729842061515,15,2.4666666666666668,3.7831532280410105,0.65201341790323264,56.747298420615159,1.2333333333333334,0.86842105263157898,13.330882352941174,4.8970588235294112,null,7.4999999999999982,49.5,0.72058823529411764,0.26470588235294118,7.4999999999999982,4.8970588235294112,35.669117647058826,13.102941176470589,13,49,null,null,null,null,null,null,null,"",""]
[null,283,"ΒΑΤΟΛΑΚΚΟΣ","4701-ΒΑΤΟ",292,346,87,0,259,0,5,1,0,4,0,542,453,781,25.302178976406349,25.302178976406349,1.5673275630316914,83.483000000000004,87,64.75,109,157,"Rural",0,0,4,2,1,null,1.5393677825731948,834.33733815467156,89,3.6853932584269664,3.2846891927491182,1.1219914707797602,292.3373381546715,1.8426966292134832,0.83579335793357934,36.517016475897243,27.177894446141913,null,17.898523985239851,91.101476014760152,0.55414012738853502,0.41242038216560511,17.898523985239851,17.898523985239851,50.482983524102757,37.572105553858087,90,201,null,null,null,null,null,null,null,"",""]
[null,284,"ΓΡΕΒΕΝΑ","4701-ΓΡΕΒ",293,7263,2923,0,4340,522,78,21,0,57,13,11359,9484,16379,962.83188013697747,113.00261695467961,9.8866544695677305,83.483000000000004,139.1904761904762,86.772727272727266,146,210,"Urban",0,0,44,5,21,null,1.5393677825731944,17485.678642248917,1875,3.6773333333333333,3.2675619425327556,1.1254058524390069,6126.6786422489167,1.8386666666666667,0.83493265252222904,58.393607953496286,36.403155992406802,null,24.09983273175456,121.90016726824544,0.66281179138321999,0.41320346320346318,24.09983273175456,24.09983273175456,80.796868236979918,50.369571280320464,1880,4568,null,null,null,null,null,null,null,38.700000000000003,10]
[null,285,"ΚΗΠΟΥΡΕΙΟ","4701-ΚΗΠΟ",294,80,80,0,0,0,1,1,0,0,0,126,105,181,0.16182332558427703,0,0.16182332558427703,83.483000000000004,80,0,126,181,"Rural",0,0,0,0,1,null,1.5393677825731948,193.96034060422255,21,3.6190476190476191,3.2362066954391695,1.1182992804965124,67.960340604222566,1.8095238095238095,0.83333333333333337,33.591160220994475,0,null,20.999999999999996,105,0.44198895027624308,0,20.999999999999996,0,46.408839779005525,0,21,47,null,null,null,null,null,null,null,"",""]
[null,286,"ΜΕΓΑΡΟ","4701-ΜΕΓΑ",295,139,105,0,34,34,2,1,0,1,1,218,182,314,13.681737187741804,13.681737187741804,0.87909965451804439,83.483000000000004,105,0,109,157,"Rural",0,0,0,0,1,null,1.5393677825731946,335.58217660095642,36,3.6666666666666665,3.2661715722487896,1.1226191232024385,117.58217660095643,1.8333333333333333,0.83486238532110091,44.140127388535035,0,null,18,91,0.66878980891719741,0,18,0,60.859872611464965,0,18,61,null,null,null,null,null,null,null,"",""]
[null,287,"ΣΑΜΑΡΙΝΑ","4701-ΣΑΜΑ",296,128,68,0,60,0,2,1,0,1,0,201,168,289,0.54783523003367662,0.54783523003367662,0.90526580011053404,83.483000000000004,68,60,101,145,"Rural",0,0,1,1,1,null,1.5393677825731948,309.41292429721216,33,3.6666666666666665,3.2852401302185505,1.1161030918073991,108.41292429721217,1.8333333333333333,0.83582089552238803,28.410910962429234,25.068450849202264,null,16.582089552238809,84.417910447761187,0.4689655172413793,0.41379310344827586,16.582089552238809,16.582089552238809,39.589089037570766,34.931549150797736,34,75,null,null,null,null,null,null,null,"",""]
[null,288,"ΔΕΣΚΑΤΗΣ","4702-ΔΕΣΚ",297,1163,514,0,649,0,11,5,0,6,0,2840,2389,3084,0.44316136258648026,0.44316136258648026,1.2269394176729453,88.075000000000003,102.8,108.16666666666667,259,281,"Suburban",0,0,6,6,5,null,1.3213678844519967,3752.6847918436706,451,1.541019955654102,2.0236913344649015,0.76148962512683482,912.68479184367061,0.770509977827051,0.84119718309859159,23.095219788481771,24.300904090020538,null,41.129929577464779,217.87007042253524,0.36583629893238434,0.38493475682087785,23.187451756804165,24.397951021669755,79.704780211518226,83.865762576646134,263,902,null,null,null,null,null,null,null,"",""]
[null,289,"ΒΑΣΙΛΕΙΑΔΑ","4801-ΒΑΣΙ",298,185,116,0,69,69,4,1,0,3,3,147,99,261,10.976277643837834,10.976277643837834,0.68798958641439267,96.661000000000001,116,0,37,66,"Rural",0,0,0,0,1,null,1.8963363225262513,278.76143941135894,48,3.375,2.7450299877366446,1.2294947651128516,131.76143941135894,1.6875,0.67346938775510201,72.204081632653072,0,null,12.081632653061225,24.918367346938773,1.7575757575757576,0,12.081632653061225,0,43.795918367346935,0,13,44,null,null,null,null,null,null,null,"",""]
[null,290,"ΓΕΡΜΑΣ","4801-ΓΕΡΜ",299,157,0,0,157,0,2,0,0,2,0,189,143,254,1.5688303941746085,1.5688303941746085,0.31730409385935593,99.971000000000004,0,78.5,95,127,"Rural",0,0,2,2,0,null,1.6342019543973942,308.8641693811075,46,2.4130434782608696,2.605742812632772,0.92604821418380723,119.86416938110752,1.2065217391304348,0.75661375661375663,0,34.071282756322127,null,23.12169312169312,71.878306878306873,0,0.61811023622047245,0,23.12169312169312,0,44.428717243677873,47,89,null,null,null,null,null,null,null,"",""]
[null,291,"ΔΙΠΟΤΑΜΙΑ","4801-ΔΙΠΟ",300,109,65,0,44,44,4,2,0,2,2,402,353,450,7.6955776133520368,7.6955776133520368,0.59054911588117376,71.832999999999998,32.5,0,101,113,"Rural",0,0,0,0,2,null,1.2891050583657588,518.22023346303502,49,1.9795918367346939,2.3718414992456127,0.83462231239495654,116.22023346303503,0.98979591836734693,0.87810945273631846,6.9920860300268544,0,null,12.310945273631836,88.68905472636817,0.28761061946902655,0,7.0092568132787365,0,25.507913969973146,0,15,52,null,null,null,null,null,null,null,"",""]
[null,292,"ΚΑΣΤΟΡΙΑ","4801-ΚΑΣΤ",301,5314,2468,0,2846,0,55,27,0,28,0,3040,2037,5410,3.085426413514285,1.4801249670815233,2.5944036265384343,96.661000000000001,91.407407407407405,101.64285714285714,56,99,"Urban",0,0,28,2,27,null,1.8963363225262513,5764.8624204798043,1003,3.362911266201396,2.7167122836289175,1.2378606621196198,2724.8624204798043,1.681455633100698,0.67006578947368423,56.76152164924094,63.117458418774198,null,18.476315789473684,37.523684210526319,0.92330714552936777,1.0266955266955267,18.476315789473684,18.476315789473684,34.645885758166465,38.52539872408294,1017,2015,null,null,null,null,null,null,null,"",""]
[null,293,"ΚΟΡΗΣΟΣ","4801-ΚΟΡΗ",302,623,288,0,335,145,5,2,0,3,2,494,331,878,8.9691851599663543,8.9691851599663543,0.88141209800672882,96.661000000000001,144,190,99,176,"Rural",0,0,1,1,2,null,1.8963363225262513,936.79014332796817,163,3.3558282208588959,2.7165039467973506,1.2353481852346591,442.79014332796817,1.6779141104294479,0.67004048582995956,89.726720647773277,118.38942307692308,null,32.665991902834001,66.334008097165992,0.81818181818181823,1.0795454545454546,32.665991902834001,32.665991902834001,54.273279352226723,71.61057692307692,164,324,null,null,null,null,null,null,null,"",""]
[null,294,"ΜΑΥΡΟΧΩΡΙ","4801-ΜΑΥΡ",303,729,469,0,260,56,8,4,0,4,1,578,387,1028,2.6951517456391008,2.6951517456391008,1.1186154306600202,96.661000000000001,117.25,68,73,129,"Rural",0,0,3,3,4,null,1.8963363225262511,1096.0823944201732,191,3.3560209424083771,2.7124732692155664,1.2372549364805063,518.08239442017316,1.6780104712041886,0.66955017301038067,72.824826989619368,42.235294117647058,null,24.122837370242213,48.877162629757791,0.90891472868217049,0.52713178294573648,24.122837370242213,24.122837370242213,44.425173010380625,25.764705882352946,193,281,null,null,null,null,null,null,null,"",""]
[null,295,"ΟΙΝΟΗ","4801-ΟΙΝΟ",304,120,97,0,23,23,3,1,0,2,2,96,64,170,12.030139898465332,12.030139898465332,0.40627826290628555,96.661000000000001,97,0,32,57,"Rural",0,0,0,0,1,null,1.8963363225262511,182.04828696252011,32,3.3125,2.6890089675787534,1.2318664756937023,86.048286962520109,1.65625,0.66666666666666663,60.695906432748544,0,null,10.666666666666668,21.333333333333332,1.7017543859649122,0,10.666666666666668,0,36.304093567251456,0,11,37,null,null,null,null,null,null,null,"",""]
[null,296,"ΤΟΙΧΙΟ","4801-ΤΟΙΧ",305,407,153,0,254,121,7,1,0,6,4,323,216,574,83.171578224823605,83.171578224823605,1.2991546236397415,96.661000000000001,153,66.5,47,82,"Rural",0,0,2,1,1,null,1.8963363225262513,612.51663217597911,107,3.3457943925233646,2.7057629175325149,1.236543812040457,289.51663217597911,1.6728971962616823,0.66873065015479871,94.355584082156611,41.010760401721669,null,15.569659442724461,31.430340557275539,1.8658536585365855,0.81097560975609762,15.569659442724461,15.569659442724461,58.644415917843389,25.489239598278335,109,212,null,null,null,null,null,null,null,"",""]
[null,297,"Ν.ΚΩΣΤΑΡΑΖΙ","4802-ΝΚΩΣ",306,336,231,0,105,0,3,2,0,1,0,403,305,542,2.1284838481280244,2.1284838481280244,0.52550411498692373,99.971000000000004,115.5,105,135,181,"Suburban",0,0,1,1,2,null,1.6342019543973942,658.58338762214987,98,2.4183673469387754,2.6079937512464273,0.92729031493383585,255.58338762214987,1.2091836734693877,0.75682382133995041,50.302345667164772,45.729405151967981,null,32.828784119106693,102.1712158808933,0.63812154696132595,0.58011049723756902,32.828784119106693,32.828784119106693,65.197654332835228,59.270594848032019,99,190,null,null,null,null,null,null,null,"",""]
[null,298,"ΠΕΝΤΑΒΡΥΣΟΣ","4802-ΠΕΝ",307,304,181,0,123,0,4,2,0,2,0,242,162,429,6.2926042944367833,6.2926042944367833,0.77364085438822427,96.661000000000001,90.5,61.5,61,108,"Rural",0,0,2,2,2,null,1.8963363225262513,458.91339005135279,80,3.3374999999999999,2.71141737564191,1.2309060309130271,216.91339005135279,1.66875,0.66942148760330578,56.28202479338843,38.246900826446279,null,20.165289256198349,40.834710743801651,0.83796296296296291,0.56944444444444442,20.165289256198349,20.165289256198349,34.21797520661157,23.253099173553718,81,115,null,null,null,null,null,null,null,"",""]
[null,299,"ΒΕΥΗ","4901-ΒΕΥΗ",308,267,83,0,184,0,4,1,0,3,0,277,231,449,11.78191066679145,11.78191066679145,0.98871071154346768,96.195999999999998,83,61.333333333333336,70,113,"Rural",0,0,3,3,1,null,1.5399517011392461,426.56662121557116,46,4.7391304347826084,3.251448287295025,1.4575444589725368,149.56662121557116,2.3695652173913042,0.83393501805054149,40.122456151560655,29.648722618020727,null,11.624548736462096,58.375451263537904,0.73451327433628322,0.54277286135693215,11.624548736462096,11.624548736462096,42.877543848439345,31.684610715312608,47,138,null,null,null,null,null,null,null,"",""]
[null,300,"ΛΕΠΤΟΚΑΡΥΑ","4901-ΛΕΠΤ",309,185,0,0,185,0,2,0,0,2,0,189,157,311,33.582641572253195,33.582641572253195,0.41420597900911582,96.061000000000007,0,92.5,95,156,"Rural",0,0,2,0,0,null,1.5510032961313824,293.1396229688313,32,4.8125,3.2543632177759783,1.4787839211410605,104.1396229688313,2.40625,0.8306878306878307,0,45.707247998914667,null,16.084656084656082,78.915343915343911,0,0.59294871794871795,0,16.084656084656082,0,46.792752001085333,33,94,null,null,null,null,null,null,null,"",""]
[null,301,"ΤΡΟΠΑΙΟΥΧΟΣ","4901-ΤΡΟΠ",310,523,82,0,441,133,6,1,0,5,2,533,444,878,34.370522998353124,34.370522998353124,1.2985117984586343,96.061000000000007,82,102.66666666666667,89,147,"Rural",0,0,3,2,1,null,1.5510032961313827,826.68475683802694,89,4.8764044943820224,3.2998287285171566,1.4777750288189446,293.68475683802694,2.4382022471910112,0.83302063789868663,40.643642072213503,50.887161618868937,null,14.86116322701689,74.138836772983112,0.55782312925170063,0.69841269841269848,14.86116322701689,14.86116322701689,41.356357927786497,51.779505047797734,90,301,null,null,null,null,null,null,null,"",""]
[null,302,"ΦΛΩΡΙΝΑ","4901-ΦΛΩΡ",311,7995,2604,0,5391,191,45,16,0,29,1,4887,4071,7995,35.233725211731638,4.680063138569726,5.8049132407691966,96.14,162.75,185.71428571428572,109,178,"Urban",0,0,28,3,16,null,1.5447956521576505,7549.4163520944376,816,4.8088235294117645,3.2627651373706339,1.4738491208984332,2662.4163520944371,2.4044117647058822,0.83302639656230815,79.72932573923481,90.979261321926927,null,18.200122774708412,90.799877225291581,0.9143258426966292,1.043338683788122,18.200122774708412,18.200122774708412,83.02067426076519,94.735024392358795,820,4076,null,null,null,null,null,null,null,39.869999999999997,10]
[null,303,"ΑΕΤΟΥ","4902-ΑΕΤΟ",312,427,197,0,230,201,5,1,0,4,3,597,498,745,21.288058750913009,21.288058750913009,1.866820104378883,98.483999999999995,197,29,120,149,"Rural",0,0,1,1,1,null,1.3603632825170289,812.13687966266627,99,2.4949494949494948,2.1730997945723867,1.1481062679132232,215.13687966266627,1.2474747474747474,0.83417085427135673,64.652355738423665,9.5173518599709972,null,19.899497487437191,100.10050251256281,1.3221476510067114,0.19463087248322147,19.899497487437191,9.6630805031870786,132.34764426157633,19.482648140029003,59,211,null,null,null,null,null,null,null,"",""]
[null,304,"ΑΜΥΝΤΑΙΟΥ","4902-ΑΜΥΝ",313,1997,1566,0,431,0,14,10,0,4,0,2788,2326,3482,11.973624096954707,2.9042749049523162,2.4552695158315059,98.483999999999995,156.6,107.75,200,249,"Rural",0,0,4,1,10,null,1.3603632825170286,3792.6928316574758,462,2.502164502164502,2.1746598087824154,1.1506004258962488,1004.6928316574759,1.251082251082251,0.83428981348637021,51.660413821714386,35.545399676179599,null,33.14203730272596,166.85796269727405,0.62891566265060239,0.43273092369477911,33.14203730272596,33.14203730272596,104.93958617828561,72.204600323820401,464,1339,null,null,null,null,null,null,null,"",""]
[null,305,"ΣΚΛΗΘΡΟΥ","4902-ΣΚΛΗ",314,280,152,0,128,128,4,1,0,3,2,557,465,695,12.25814411048105,12.25814411048105,0.79927924738613032,98.483999999999995,152,0,140,174,"Rural",0,0,1,1,1,null,1.3603632825170291,757.72234836198515,92,2.5,2.1817646561085344,1.145861444313192,200.72234836198515,1.25,0.83482944344703769,49.901318640500207,0,null,23.123877917414724,116.87612208258528,0.87356321839080464,0,23.123877917414724,0,102.09868135949979,0,24,103,null,null,null,null,null,null,null,"",""]
[null,306,"ΗΡΑΚΛΕΙΟ","1652-ΗΡ",315,39065,2943,0,36122,0,209,15,0,194,0,12077,4376,40506,9.3242838527141689,5.1860294386406016,6.8336041244596846,103.069,196.2,186.1958762886598,58,194,"Dense Urban",0,14,180,8,15,null,2.7700677019923035,33454.107636961046,7701,4.6915984937021165,2.7758872402234833,1.6901257463629544,21377.107636961046,2.3457992468510582,0.36234164113604372,174.9458611367437,166.02547358527107,null,36.984184814109462,21.015815185890535,1.011340206185567,0.95977255818896801,36.984184814109462,36.984184814109462,21.254138863256301,20.170402703388721,7730,4232,null,null,null,null,null,null,null,104.24,28]
[null,307,"Ν.ΙΩΝΙΑΣ","1153-ΙΩ",316,35142,3368,0,31774,0,213,24,0,189,0,11464,4271,37454,5.0241694885617942,3.2931239696398547,3.9960376998735798,89.671000000000006,140.33333333333334,168.11640211640213,54,176,"Dense Urban",0,1,188,0,24,null,2.9165693777020238,33435.551345976004,7193,4.6132350896705132,3.0545740784062287,1.5102711446034205,21971.551345976004,2.3066175448352566,0.37255757152826241,124.29218971378123,148.89944712007258,null,33.881891137473829,20.118108862526171,0.79734848484848486,0.95520683020683028,33.881891137473829,33.881891137473829,16.041143619552116,19.216954996329562,7217,4017,null,null,null,null,null,null,null,86.81,26]
[null,308,"ΧΑΛΑΝΔΡΙΟΥ","1651-ΧΑΛ",317,42141,2322,0,39819,0,244,15,0,229,0,11123,4304,42141,9.7751149207281465,4.0346213137360492,7.4940125607953387,120.434,154.80000000000001,173.88209606986899,46,173,"Dense Urban",0,0,229,0,15,null,2.8547834962953793,31753.756829293503,6819,5.5487608153688228,3.0254812772097823,1.8340093052851769,20630.756829293507,2.7743804076844114,0.38694596781443857,138.87303556293034,155.99182500818981,null,28.200485480535825,17.799514519464175,0.89479768786127178,1.0050988212131156,28.200485480535825,28.200485480535825,15.92696443706968,17.890271061679176,6881,4336,null,null,null,null,null,null,null,77.489999999999995,30]
[null,309,"ΨΥΧΙΚΟΥ","1651-ΨΥΧ",318,27749,1368,0,26381,0,208,11,0,197,0,7480,2878,28368,6.2192587171867588,3.1405998663720012,5.768790990269987,121.267,124.36363636363636,133.91370558375635,36,137,"Dense Urban",0,0,197,0,11,null,2.9228731104086147,21863.090865856437,4602,5.5388961321164709,3.1254000143103946,1.7722199100132159,14383.090865856437,2.7694480660582355,0.38475935828877006,111.7898945739845,120.3744073986966,null,22.148663101604278,13.851336898395722,0.90776376907763767,0.97747230353106829,22.148663101604278,22.148663101604278,12.573741789651857,13.539298185059749,4607,2806,null,null,null,null,null,null,null,54.26,22]
[null,310,"ΑΝΟΙΞΗ","1664-ΑΝΟΙ",319,9063,963,0,8100,0,73,8,0,65,0,6257,4550,9063,7.2596426919603978,4.020175265596337,4.8323614585568109,126.438,120.375,124.61538461538461,86,125,"Urban",0,0,65,2,8,null,1.924525413349663,12041.755511328842,1707,2.6438195664909196,3.3888432989624144,0.78015397386488661,5784.7555113288417,1.3219097832454598,0.72718555218155667,60.15094693942784,62.269851612348013,null,23.462042512386127,62.537957487613873,0.96299999999999997,0.99692307692307691,23.462042512386127,23.462042512386127,60.22405306057216,62.3455330030366,1713,4535,null,null,null,null,null,null,null,64.290000000000006,11]
[null,311,"ΔΙΟΝΥΣΟΥ","1664-ΔΙΟΝ",320,4179,840,0,3339,0,40,7,0,33,0,2885,2098,4179,4.4726593959312799,2.7412177908045807,4.2772298714829562,126.438,120,101.18181818181819,73,105,"Suburban",0,0,33,4,7,null,1.9245254133496632,5552.2558175137783,787,2.6442185514612451,3.389143351351688,0.78020262861016321,2667.2558175137783,1.3221092757306225,0.72720970537261698,59.329933151770241,50.025920907515356,null,19.913691507798962,53.086308492201042,1.1428571428571428,0.96363636363636374,19.913691507798962,19.913691507798962,60.670066848229759,51.155897274302831,797,2113,null,null,null,null,null,null,null,18.75,6]
[null,312,"ΕΚΑΛΗΣ","1664-ΕΚΑΛ",321,7206,823,0,6383,0,50,6,0,44,0,3676,2390,7206,5.6257710842386972,3.9990759239463731,4.9583364151433651,124.889,137.16666666666666,145.06818181818181,74,145,"Suburban",0,0,44,2,6,null,2.0825381597151345,7655.4102751128339,1286,3.7449455676516328,3.0944092341468385,1.2102295734921287,3979.4102751128344,1.8724727838258164,0.65016322089227419,91.653746576113463,96.933480237821527,null,25.887921653971709,48.112078346028291,0.94597701149425284,1.0004702194357367,25.887921653971709,25.887921653971709,45.512920090553195,48.134701580360279,1295,2392,null,null,null,null,null,null,null,57.06,12]
[null,313,"ΚΡΥΟΝΕΡΙ","1664-ΚΡΥΟ",322,2523,464,0,2059,0,20,3,0,17,0,1791,1312,2589,2.8479706523533945,1.5252136549297737,2.8456144201065738,123.861,154.66666666666666,121.11764705882354,90,130,"Suburban",0,0,17,3,3,null,1.9034765361746893,3409.1264762888686,479,2.6659707724425887,3.3781346060310407,0.78918429351008867,1618.1264762888684,1.3329853862212944,0.73255164712451148,76.227290297642043,59.692694240432928,null,24.070351758793965,65.929648241206039,1.1897435897435897,0.9316742081447964,24.070351758793965,24.070351758793965,78.439376369024615,61.424952818390608,482,1280,null,null,null,null,null,null,null,"",""]
[null,314,"ΑΜΑΡΟΥΣΙΟΥ","1652-ΜΑΡ",323,34609,3956,0,30653,0,196,26,0,170,0,8144,3391,34609,6.0282752641984914,2.7307381290909705,4.4503268830201046,131.96700000000001,152.15384615384616,180.31176470588235,42,177,"Dense Urban",0,0,170,6,26,null,2.9681756127620025,24172.822190333747,4753,6.5680622764569749,3.3723589712463173,1.9476165889984205,16028.822190333747,3.2840311382284875,0.41638015717092336,137.12073101384979,162.49658889245819,null,24.51203339882122,17.48796660117878,0.85962624945675792,1.0187105350614822,24.51203339882122,24.51203339882122,15.03311513999636,17.815175813424165,4805,3420,null,null,null,null,null,null,null,47.51,27]
[null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ","1664-ΝΚΗΦ",324,23424,1205,0,22219,0,214,12,0,202,0,9242,5160,23503,12.711599019481577,4.6888998330524032,9.1505715518093762,121.756,100.41666666666667,109.9950495049505,44,110,"Urban",0,0,202,0,12,null,2.2598222322746193,20885.27707068203,4082,4.4936305732484074,2.8523461711616926,1.5754155714620917,11643.27707068203,2.2468152866242037,0.55832070980307291,77.990784822909916,85.430043859179264,null,19.433888768664794,24.566111231335206,0.91287878787878796,0.99995499549955003,19.433888768664794,19.433888768664794,22.425881843756763,24.56500564577124,4159,5232,null,null,null,null,null,null,null,41.93,17]
[null,316,"ΓΛΥΚΑ ΝΕΡΑ","1654-ΓΛΝ",325,6166,1526,0,4640,0,47,9,0,38,0,3954,2656,6571,3.0436200197644281,2.0097556379955304,2.9857261513919204,103.517,169.55555555555554,122.10526315789474,85,140,"Suburban",0,1,37,0,9,null,1.8850859174071817,7453.6297174279962,1298,3.0161787365177197,2.6961708146594732,1.1186897803797582,3499.6297174279962,1.5080893682588599,0.67172483560950935,100.40521553419883,72.30671519466344,null,27.903388973191706,57.096611026808297,1.211111111111111,0.87218045112781961,27.903388973191706,27.903388973191706,69.150340021356712,49.7985479632313,1312,2515,null,null,null,null,null,null,null,38.43,12]
[null,317,"ΚΟΡΩΠΙΟΥ","1654-ΚΟΡΩ",326,9293,2084,0,7209,0,63,14,0,49,0,8221,6579,11278,13.920510808500566,3.153696026754838,3.0690602556429223,96.09,148.85714285714286,147.12244897959184,131,180,"Urban",0,0,49,8,14,null,1.5710074824276326,12915.252513037567,1642,2.861753958587089,2.8588626754187376,1.0010113403463592,4694.252513037567,1.4308769792935445,0.80026760734703806,62.160215128503651,61.435836421906075,null,26.164943437538014,104.83505656246199,0.82698412698412704,0.81734693877551023,26.164943437538014,26.164943437538014,86.69692772863921,85.686612557685763,1649,5413,null,null,null,null,null,null,null,46.02,13]
[null,318,"ΠΑΙΑΝΙΑΣ","1654-ΠΑΙΑ",327,6893,1596,0,5297,0,55,12,0,43,0,5166,3722,7828,12.434030439302672,4.2118309292955232,3.0497139120142136,102.241,133,123.18604651162791,94,143,"Urban",0,0,43,0,12,null,1.7360557026321293,8968.4637597975798,1444,2.8434903047091411,2.6332851522143903,1.0798262020039815,3802.4637597975798,1.4217451523545706,0.72048006194347658,70.010896962116476,64.844854206737367,null,26.274874177313201,67.725125822686792,0.93006993006993011,0.86144088469669866,26.274874177313201,26.274874177313201,62.989103037883524,58.341192304890541,1446,3265,null,null,null,null,null,null,null,40.31,13]
[null,319,"ΠΑΛΛΗΝΗΣ","1654-ΠΑΛ",328,8875,757,0,8118,0,67,5,0,62,0,4853,3025,8919,13.75307271323271,4.8511693099187729,3.7740404868890667,103.82,151.4,130.93548387096774,73,134,"Urban",0,0,62,2,5,null,2.0551368723189394,9973.5792413638137,1828,3.2242888402625822,2.8011921451661999,1.1510416541137627,5120.5792413638137,1.6121444201312911,0.62332577786935917,99.988648043524407,86.473329017059172,null,27.49721821553678,45.502781784463217,1.1298507462686567,0.97713047664901298,27.49721821553678,27.49721821553678,51.411351956475599,44.462154853908565,1843,3014,null,null,null,null,null,null,null,55.03,14]
[null,320,"ΣΠΑΤΩΝ","1654-ΣΠΑ",329,4438,1755,0,2683,0,27,11,0,16,0,5810,4677,7094,2.8646792574069315,1.4428706133887024,2.1070470254849298,84.388000000000005,159.54545454545453,167.6875,216,263,"Suburban",0,0,16,1,11,null,1.5221899266843089,8843.9234740358352,1133,2.1332744924977933,2.6777788826441618,0.79665819546358518,3033.9234740358352,1.0666372462488967,0.80499139414802068,54.064591187821748,56.823656685405396,null,42.12185886402753,173.87814113597247,0.60663670929830615,0.63759505703422048,42.12185886402753,42.12185886402753,105.48086335763278,110.8638433145946,1138,2935,null,null,null,null,null,null,null,37.96,7]
[null,321,"ΑΡΤΕΜΙΔΑ Α","1655-ΑΡΤΑ",330,8236,350,0,7886,0,66,3,0,63,0,10782,8679,13164,11.790460435894996,7.0336687904450867,1.4246101557040167,84.388000000000005,116.66666666666667,125.17460317460318,{"$f":"ROUNDUP(IFERROR(P326/K326,0),0)","v":164},{"$f":"ROUNDUP(IFERROR(R326/K326,0),0)","v":200},"Urban",0,0,63,12,{"$f":"L326-M326","v":3},null,1.5221899266843086,16412.251789510217,2103,2.1326676176890156,2.6772476412316775,0.79658959628698156,5630.2517895102173,{"$f":"IF(AM326>2,AL326,IF(AM326<=1, AK326/2,AK326/ROUNDUP(AM326,0)))","v":1.0663338088445078},0.80495269894268229,39.659525134483403,42.551702749732797,null,31.987757373400104,132.01224262659989,{"$f":"W326/Z326","v":0.58333333333333337},{"$f":"X326/Z326","v":0.62587301587301591},31.987757373400104,31.987757373400104,{"$f":"AV326*AU326","v":77.007141532183269},{"$f":"AW326*AU326","v":82.62290042487038},2112,5437,null,null,null,null,null,null,null,36,9]
[null,322,"ΑΡΤΕΜΙΔΑ Β","1655-ΑΡΤΒ",331,3675,386,0,3289,0,40,3,0,37,0,4811,3872,5874,3.2699714203256063,2.5949488652085297,2.5695677289134338,84.388000000000005,{"$f":"IFERROR((G327-H327)/(L327-M327),0)","v":128.66666666666666},{"$f":"IFERROR((I327-J327)/(N327-O327),0)","v":88.891891891891888},121,147,"Urban",0,0,{"$f":"N327-O327-AB327-AC327","v":37},6,3,null,1.5221899266843086,{"$f":"P327*AH327","v":7323.2557372782085},{"$f":"P327-Q327","v":939},{"$f":"(R327-Q327)/AJ327","v":2.1320553780617679},{"$f":"(AI327-Q327)/AJ327-1","v":2.6754587191461221},{"$f":"AK327/AL327","v":0.79689339357185729},{"$f":"AJ327*AL327","v":2512.2557372782085},1.066027689030884,{"$f":"Q327/P327","v":0.80482228226979835},{"$f":"W327-AZ327","v":43.428504499561896},{"$f":"X327-BA327","v":30.003434665815519},null,23.616503845354401,97.383496154645599,0.87528344671201808,0.60470674756389042,{"$f":"IF(AK327*AV327<1, AT327*AK327*AV327,AT327)","v":23.616503845354401},{"$f":"IF(AK327*AW327<1, AT327*AK327*AW327,AT327)","v":23.616503845354401},85.238162167104761,58.888457226076369,{"$f":"ROUNDUP(AX327*L327+AY327*N327,0)","v":945},{"$f":"ROUNDUP(AZ327*L327+BA327*N327,0)","v":2435},null,null,null,null,null,null,null,"",""]
[null,323,"ΓΡΑΜΜΑΤΙΚΟΥ","1660-ΓΡΑΜ",332,525,272,0,253,0,6,3,0,3,0,631,524,815,0.20474722557380562,0.20474722557380562,0.70254497692816642,92.084000000000003,90.666666666666671,84.333333333333329,106,136,"Rural",0,0,3,0,3,null,1.4809080447745582,934.45297625274623,107,2.7196261682242993,2.8360091238574414,0.95896241847246178,303.45297625274623,1.3598130841121496,0.83042789223454838,31.983095615425249,29.748982318759509,null,17.97464342313787,88.025356576862123,0.66666666666666674,0.62009803921568629,17.97464342313787,17.97464342313787,58.683571051241422,54.584351014573819,108,340,null,null,null,null,null,null,null,"",""]
[null,324,"ΜΑΡΑΘΩΝΑΣ","1660-ΜΑΡΑ",333,1447,577,0,870,0,15,5,0,10,0,1737,1443,2245,5.7086251595369335,4.0996613066657632,2.5998588985349791,92.084000000000003,115.4,87,116,150,"Suburban",0,0,10,4,5,null,1.4809080447745577,2572.3372737734067,294,2.7278911564625852,2.8412832441272333,0.9600912412027125,835.33727377340665,1.3639455782312926,0.83074265975820383,41.262309729418533,31.107633851468051,null,19.633851468048356,96.366148531951637,0.76933333333333342,0.57999999999999996,19.633851468048356,19.633851468048356,74.137690270581473,55.892366148531949,295,930,null,null,null,null,null,null,null,"",""]
[null,325,"ΤΥΜΒΟΣ ΜΑΡΑΘΩΝΑ","1660-ΤΥΜΒ",334,1615,257,0,1358,0,15,2,0,13,0,1939,1611,2506,4.5675800863667178,4.5675800863667178,0.12869294056493191,92.084000000000003,128.5,104.46153846153847,130,168,"Suburban",0,0,13,7,2,null,1.4809080447745582,2871.4806988178684,328,2.7286585365853657,2.8429289598105743,0.95980538914598046,932.4806988178683,1.3643292682926829,0.83084063950489939,45.885756649230103,37.301920101559105,null,21.99071686436308,108.00928313563692,0.76488095238095233,0.62179487179487181,21.99071686436308,21.99071686436308,82.614243350769897,67.159618359979362,330,1039,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B330+1","v":326},"ΑΓ.ΑΠΟΣΤΟΛΟΙ","1661-ΑΓΑΠ",335,2599,226,0,2373,0,44,4,0,40,0,3728,3076,5181,9.1075846932633358,9.1075846932633358,4.2052097468640923,77.688999999999993,56.5,59.325000000000003,85,118,"Suburban",0,0,40,8,4,null,1.5241488985746263,5682.0270938862068,652,3.2285276073619631,2.9969740703776178,1.0772624425660011,1954.0270938862068,1.6142638036809815,0.82510729613733902,22.918832290681607,24.064773905215688,null,14.865879828326184,70.134120171673814,0.4788135593220339,0.50275423728813562,14.865879828326184,14.865879828326184,33.581167709318393,35.260226094784315,655,1545,null,null,null,null,null,null,null,"",""]
[null,327,"ΑΥΛΩΝΑ","1661-ΑΥΛΩ",336,1401,323,0,1078,0,14,3,0,11,0,1788,1475,2484,7.9476987903062426,4.2042689124212655,0.91408896828873865,77.688999999999993,107.66666666666667,98,128,178,"Suburban",0,0,11,5,3,null,1.5241488985746261,2725.1782306514315,313,3.2236421725239617,2.994179650643551,1.0766361904273485,937.17823065143148,1.6118210862619808,0.82494407158836691,43.796839521068463,39.864615539300701,null,{"$f":"(1-AP332)*Y332","v":22.407158836689035},{"$f":"AP332*Y332","v":105.59284116331096},0.60486891385767794,0.550561797752809,22.407158836689035,22.407158836689035,63.869827145598208,58.135384460699299,314,832,null,null,null,null,null,null,null,"",""]
[null,328,"ΜΑΛΑΚΑΣΑ","1661-ΜΑΛΑ",337,351,153,0,198,0,5,1,0,4,0,625,516,868,4.7432283684328373,4.7432283684328373,4.2553407823324267,77.688999999999993,153,49.5,125,174,"Rural",0,0,4,2,1,null,1.5241488985746259,952.59306160914116,109,3.2293577981651378,3.0054409321939559,1.0745038318912239,327.59306160914122,1.6146788990825689,0.8256,62.255172413793105,20.141379310344824,null,21.8,103.2,0.87931034482758619,0.28448275862068967,21.8,20.027586206896554,90.744827586206895,29.358620689655176,102,209,null,null,null,null,null,null,null,"",""]
[null,329,"Ν.ΠΑΛΑΤΙΑ","1661-ΝΠΑΛ",338,5948,1153,0,4795,0,70,14,0,56,0,8651,7137,12024,25.216040853211535,8.6888254334564206,2.9731397778259834,77.688999999999993,82.357142857142861,85.625,124,172,"Suburban",0,0,56,18,14,null,1.5241488985746261,13185.41212156909,1514,3.2278731836195509,2.9949881912609579,1.0777582339182923,4534.4121215690902,1.6139365918097754,0.82499133048202522,33.37431042289198,34.698572957018008,null,21.701075020228874,102.29892497977113,0.47882059800664456,0.49781976744186046,21.701075020228874,21.701075020228874,48.982832434250881,50.926427042981992,1520,3538,null,null,null,null,null,null,null,37.4,6]
[null,330,"ΧΑΛΚΟΥΤΣΙ","1661-ΧΑΤΣ",339,2307,218,0,2089,0,34,3,0,31,0,3309,2730,4599,11.19229396562562,7.9411238671824389,0.35066361634642496,77.688999999999993,72.666666666666671,67.387096774193552,98,136,"Suburban",0,0,31,13,3,null,1.5241488985746259,5043.4087053834373,579,3.2279792746113989,2.9955245343409973,1.0776006798160112,1734.4087053834373,1.6139896373056994,0.8250226654578422,29.466215135192797,27.325358131437291,null,17.147778785131464,80.852221214868536,0.53431372549019607,0.49549335863377614,17.147778785131464,17.147778785131464,43.200451531473874,40.061738642756261,584,1372,null,null,null,null,null,null,null,"",""]
[null,331,"ΑΦΙΔΝΕΣ","1663-ΑΦΙΔ",340,1363,140,0,1223,0,9,1,0,8,0,1955,1613,2717,5.6350435641431647,5.6350435641431647,0.61834352119414671,77.688999999999993,140,152.875,218,302,"Suburban",0,0,8,4,1,null,1.5241488985746261,2979.711096713394,342,3.2280701754385963,2.9962312769397483,1.0773768367893284,1024.711096713394,1.6140350877192982,0.8250639386189258,56.619366203146967,61.82632577361494,null,38.136061381074178,179.86393861892583,0.46357615894039733,0.50620860927152322,38.136061381074178,38.136061381074178,83.380633796853033,91.04867422638506,344,812,null,null,null,null,null,null,null,"",""]
[null,332,"ΚΑΠΑΝΔΡΙΤΙ","1663-ΚΑΠΑ",341,1610,536,0,1074,0,15,5,0,10,0,2300,1897,3196,1.8856269690934571,0.9707460036774257,1.4209676235092235,77.688999999999993,107.2,107.4,154,214,"Suburban",0,0,10,2,5,null,1.5241488985746257,3505.5424667216389,403,3.2233250620347396,2.9914205129569202,1.0775232195117193,1205.5424667216389,1.6116625310173698,0.82478260869565212,43.573032100772053,43.654325071109312,null,26.983478260869575,127.01652173913043,0.50093457943925235,0.5018691588785047,26.983478260869575,26.983478260869575,63.626967899227949,63.745674928890693,405,956,null,null,null,null,null,null,null,"",""]
[null,333,"ΜΕΤΟΧΙ","1663-ΜΕΤΟ",342,319,76,0,243,0,4,1,0,3,0,458,378,636,2.0296389550033807,2.0296389550033807,0.38229179516946304,77.688999999999993,76,81,115,159,"Rural",0,0,3,3,1,null,1.5241488985746257,698.06019554717852,80,3.2250000000000001,3.0007524443397315,1.0747304417207968,240.06019554717852,1.6125,0.8253275109170306,30.632940594875173,32.648265634011693,null,20.087336244541479,94.912663755458524,0.4779874213836478,0.50943396226415094,20.087336244541479,20.087336244541479,45.367059405124827,48.351734365988307,81,191,null,null,null,null,null,null,null,"",""]
[null,334,"ΑΜΙΣΙΑΝΑ","5102-ΑΜΙ",343,919,78,0,841,0,7,1,0,6,0,1449,1127,2144,3.5065567999948581,3.5065567999948581,0.99546411557296544,79.394999999999996,78,140.16666666666666,207,307,"Suburban",0,0,6,3,1,null,1.6114472463896128,2334.9870600185491,322,3.158385093167702,2.751512608753258,1.1478722950860119,885.98706001854907,1.579192546583851,0.77777777777777779,37.094462540716613,66.659066232356125,null,46,161,0.25407166123778502,0.45656894679695981,36.912982782689625,46,40.905537459283387,73.507600434310532,313,482,null,null,null,null,null,null,null,"",""]
[null,335,"ΕΛΕΥΘΕΡΙΩΝ","5102-ΕΛΕΥ",344,384,288,0,96,0,4,3,0,1,0,606,471,896,0.43772850203558761,0.43772850203558761,0.56883663747026592,79.394999999999996,96,96,152,224,"Rural",0,0,1,1,3,null,1.6114472463896128,976.53703131210534,135,3.1481481481481484,2.7447187504600397,1.1469838749855483,370.53703131210534,1.5740740740740742,0.77722772277227725,45.369165487977369,45.369165487977369,null,33.861386138613859,118.13861386138615,0.42857142857142855,0.42857142857142855,33.861386138613859,33.861386138613859,50.630834512022631,50.630834512022631,136,203,null,null,null,null,null,null,null,"",""]
[null,336,"ΚΑΡΥΑΝΗΣ","5102-ΚΑΡΥ",345,390,64,0,326,0,6,1,0,5,0,615,478,910,4.6083119461048971,4.6083119461048971,0.85325495620539893,79.394999999999996,64,65.2,103,152,"Rural",0,0,5,0,1,null,1.611447246389613,991.040056529612,137,3.1532846715328469,2.7448179308730802,1.1488137832624259,376.040056529612,1.5766423357664234,0.77723577235772356,30.29251176722294,30.86049636285837,null,22.944715447154472,80.055284552845521,0.42105263157894735,0.42894736842105263,22.944715447154472,22.944715447154472,33.70748823277706,34.339503637141632,138,206,null,null,null,null,null,null,null,"",""]
[null,337,"ΝΕΑ ΚΑΡΒΑΛΗ","5102-ΝΚΡ",346,1005,578,0,427,0,7,3,0,4,0,599,344,1337,4.4390109026089331,4.4390109026089331,1.1149067216467132,91.414000000000001,192.66666666666666,106.75,86,191,"Rural",0,0,4,2,3,null,2.1614854058376651,1294.7297580967613,255,3.8941176470588235,2.7283519925363189,1.4272783195539189,695.72975809676132,1.9470588235294117,0.57429048414023376,142.84671660446293,79.146472305500438,null,36.611018363939898,49.388981636060102,1.0087260034904013,0.55890052356020947,36.611018363939898,36.611018363939898,49.819950062203731,27.603527694499562,257,260,null,null,null,null,null,null,null,"",""]
[null,338,"ΠΕΡΓΑΜΟΥ","5102-ΠΕΡ",347,8416,1712,0,6704,0,52,11,0,41,0,4914,2819,10981,3.0690475771347385,1.7951848026642381,1.4138930968065875,91.414000000000001,155.63636363636363,163.51219512195121,95,212,"Urban",0,0,41,1,11,null,2.1614854058376656,10621.539284286289,2095,3.8959427207637232,2.7243624268669637,1.4300383393717866,5707.5392842862893,1.9479713603818616,0.5736670736670737,115.62726721217287,121.47847608409043,null,40.501628001627999,54.498371998372001,0.73413379073756424,0.77128393925448679,40.501628001627999,40.501628001627999,40.009096424190759,42.033719037860777,2107,2164,null,null,null,null,null,null,null,58.36,13]
[null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ","5102-ΠΤΣ",348,1096,180,0,916,0,12,2,0,10,0,1163,835,1979,3.3928279427192667,3.3928279427192667,0.11834659762595097,82.938999999999993,90,91.6,97,165,"Rural",0,0,10,1,2,null,1.773753588521825,2062.8754234508824,328,3.4878048780487805,2.7435226324722026,1.2712870806193792,899.87542345088241,1.7439024390243902,0.71797076526225279,52.012819510669907,52.937491857526254,null,27.356835769561481,69.643164230438515,0.54545454545454541,0.55515151515151506,27.356835769561481,27.356835769561481,37.987180489330093,38.66250814247374,329,463,null,null,null,null,null,null,null,"",""]
[null,340,"ΦΙΛΙΠΠΟΥ","5102-ΦΙΛ",349,17087,4982,0,12105,0,155,41,0,114,0,10165,5832,22717,4.5275716981059331,1.4298458000029097,4.2144890385581117,91.414000000000001,121.51219512195122,106.18421052631579,66,147,"Urban",0,11,103,6,41,null,2.1614854058376651,21971.499150339867,4333,3.8968382183244863,2.7247863259496579,1.4301445148974528,11806.499150339867,1.9484191091622431,0.57373339891785535,90.211311371332698,78.83173264127926,null,28.133595671421546,37.866404328578454,0.82661357225817156,0.72234156820622986,28.133595671421546,28.133595671421546,31.300883750618528,27.352477885036532,4361,4402,null,null,null,null,null,null,null,41,16]
[null,341,"ΑΥΛΗΣ","5104-ΑΥΛΗ",350,880,161,0,719,413,11,2,0,9,5,1388,1080,2053,11.167356346994941,11.167356346994941,2.3740756150161682,79.394999999999996,80.5,76.5,127,187,"Suburban",0,0,4,0,2,null,1.6114472463896128,2236.6887779887825,308,3.1590909090909092,2.7554830454181247,1.1464744500402251,848.68877798878236,1.5795454545454546,0.77809798270893371,37.960509485428965,36.074272989258574,null,28.18155619596542,98.818443804034587,0.43048128342245989,0.40909090909090912,28.18155619596542,28.18155619596542,42.539490514571035,40.425727010741426,310,449,null,null,null,null,null,null,null,"",""]
[null,342,"ΓΕΩΡΓΙΑΝΗΣ","5104-ΓΕΩΡ",351,901,146,0,755,0,10,2,0,8,0,1421,1105,2102,2.8312247933145271,2.8312247933145271,1.4220915936756648,79.394999999999996,73,94.375,143,211,"Suburban",0,0,8,2,2,null,1.6114472463896132,2289.8665371196403,316,3.1550632911392404,2.7495776491127857,1.1474719734346452,868.86653711964027,1.5775316455696202,0.77762139338494018,34.528010779405733,44.638096127485149,null,31.800140745953552,111.19985925404644,0.34597156398104267,0.44727488151658767,31.800140745953552,31.800140745953552,38.471989220594267,49.736903872514851,319,475,null,null,null,null,null,null,null,"",""]
[null,343,"ΟΡΦΑΝΙΟΥ","5104-ΟΡΦΑ",352,537,185,0,352,0,7,2,0,5,0,847,659,1253,19.918548762400647,19.918548762400647,1.2732276058450127,79.394999999999996,92.5,70.400000000000006,121,179,"Rural",0,0,5,2,2,null,1.6114472463896132,1364.8958176920023,188,3.1595744680851063,2.7547649877234166,1.1469488258220644,517.89581769200231,1.5797872340425532,0.77804014167650526,43.850758180367116,33.373982442138875,null,26.857142857142865,94.142857142857139,0.51675977653631289,0.39329608938547489,26.857142857142865,26.857142857142865,48.649241819632884,37.026017557861131,188,283,null,null,null,null,null,null,null,"",""]
[null,344,"ΠΑΛΑΙΟΧΩΡΙΟΥ ΚΑ","5104-ΠΑΛ",353,746,171,0,575,0,8,2,0,6,0,1176,915,1740,3.0580838526119649,3.0580838526119649,2.3471380607984127,79.394999999999996,85.5,95.833333333333329,147,218,"Rural",0,0,6,0,2,null,1.611447246389613,1895.0619617541849,261,3.1609195402298851,2.7550266733876816,1.1473281078411857,719.06196175418495,1.5804597701149425,0.77806122448979587,40.641915137614689,45.553803516819578,null,32.625000000000007,114.37499999999999,0.3922018348623853,0.43960244648318042,32.625000000000007,32.625000000000007,44.858084862385311,50.279529816513751,261,392,null,null,null,null,null,null,null,"",""]
[null,345,"ΠΟΔΟΧΩΡΙΟΥ","5104-ΠΟΔ",354,737,243,0,494,0,7,2,0,5,0,1162,904,1719,24.54038700277793,24.54038700277793,1.4038831321485552,79.394999999999996,121.5,98.8,166,246,"Rural",0,0,5,5,2,null,1.6114472463896128,1872.5017003047301,258,3.1589147286821704,2.7538825593206591,1.1470767763827323,710.50170030473009,1.5794573643410852,0.7779690189328744,57.71602787456446,46.932868757259001,null,36.857142857142847,129.14285714285714,0.49390243902439024,0.40162601626016259,36.857142857142847,36.857142857142847,63.78397212543554,51.867131242740996,258,387,null,null,null,null,null,null,null,"",""]
[null,346,"ΘΑΣΟΥ","5106-ΘΑΣ",355,1805,1218,0,587,0,19,12,0,7,0,2694,2264,3270,2.4705039469451808,1.4687676766517463,1.9718124022578292,76.709000000000003,101.5,83.857142857142861,142,173,"Rural",0,0,7,1,12,null,1.6858430540827145,4541.6611876988327,430,2.3395348837209302,4.2968864830205415,0.54447211788483874,1847.6611876988329,1.1697674418604651,0.84038604305864884,31.485641395350839,26.012767767869029,null,22.665181885671867,119.33481811432813,0.58670520231213874,0.48472336911643271,22.665181885671867,22.665181885671867,70.014358604649161,57.844375089273832,431,1246,null,null,null,null,null,null,null,"",""]
[null,347,"ΚΟΙΝΥΡΑΣ","5106-ΚΟΙΝ",356,114,114,0,0,0,1,1,0,0,0,171,144,207,5.2147131847586403E-2,0,5.2147131847586403E-2,76.709000000000003,114,0,171,207,"Rural",0,0,0,0,1,null,1.6858430540827147,288.27916224814425,27,2.3333333333333335,4.343672675857194,0.53717982625678995,117.27916224814423,1.1666666666666667,0.84210526315789469,34.695652173913047,0,null,27.000000000000007,144,0.55072463768115942,0,27.000000000000007,0,79.304347826086953,0,27,80,null,null,null,null,null,null,null,"",""]
[null,348,"ΠΟΤΑΜΙΑΣ","5106-ΠΟΤΑ",357,1255,193,0,1062,0,9,1,0,7,0,2031,1707,2465,6.5874856331257563,6.5874856331257563,1.881357730742097,76.709000000000003,193,151.71428571428572,226,274,"Rural",0,0,7,1,1,null,1.6858430540827147,3423.9472428419936,324,2.3395061728395063,4.2992198853147947,0.54416992739328207,1392.9472428419936,1.1697530864197532,0.8404726735598228,59.205339141122806,46.540392426256432,null,36.053175775480049,189.94682422451996,0.70437956204379559,0.55370177267987486,36.053175775480049,36.053175775480049,133.79466085887719,105.17389328802929,289,871,null,null,null,null,null,null,null,"",""]
[null,349,"ΓΡΑΒΟΥΝΑΣ","5111-ΓΡΑΒ",358,953,218,0,735,0,13,3,0,10,0,1400,1183,1677,12.418886230216735,12.418886230216735,2.6695341585345327,95.472999999999999,72.666666666666671,73.5,108,129,"Rural",0,0,10,0,3,null,1.329015903882214,1860.6222654350997,217,2.2764976958525347,2.1226832508529943,1.0724622691292875,460.62226543509973,1.1382488479262673,0.84499999999999997,21.259224806201559,21.503023255813957,null,16.740000000000002,91.259999999999991,0.56330749354005172,0.56976744186046513,16.740000000000002,16.740000000000002,51.407441860465113,51.996976744186043,218,675,null,null,null,null,null,null,null,"",""]
[null,350,"ΕΡΑΤΕΙΝΟΥ","5111-ΕΡΑΤ",359,241,162,0,79,0,4,3,0,1,0,354,299,424,3.6131486033266915,3.6131486033266915,0.68105516934534327,95.472999999999999,54,79,89,106,"Suburban",0,0,1,1,3,null,1.3290159038822142,470.47162997430382,55,2.2727272727272729,2.1176659995327967,1.0732227240880696,116.47162997430382,1.1363636363636365,0.84463276836158196,15.704669011832429,22.975349109903,null,13.827683615819206,75.172316384180789,0.50943396226415094,0.74528301886792447,13.827683615819206,13.827683615819206,38.295330988167571,56.024650890097,56,171,null,null,null,null,null,null,null,"",""]
[null,351,"ΚΕΧΡΟΚΑΜΠΟΥ","5111-ΚΕΧΡ",360,115,115,0,0,0,2,2,0,0,0,170,144,203,4.474740946283761E-2,4.474740946283761E-2,0.72474293075455487,95.472999999999999,57.5,0,85,102,"Rural",0,0,0,0,2,null,1.329015903882214,225.9327036599764,26,2.2692307692307692,2.1512578330760155,1.0548390501319258,55.932703659976404,1.1346153846153846,0.84705882352941175,16.911764705882355,0,null,13.000000000000002,72,0.56372549019607843,0,13.000000000000002,0,40.588235294117645,0,26,82,null,null,null,null,null,null,null,"",""]
[null,352,"ΚΡΗΝΗΣ","5111-ΚΡΗΝ",361,146,0,0,146,0,4,0,0,4,0,215,182,257,10.81040819027629,10.81040819027629,0.43399855036440393,95.472999999999999,0,36.5,54,65,"Rural",0,0,4,4,0,null,1.329015903882214,285.738419334676,33,2.2727272727272729,2.1435884646871513,1.0602442167270054,70.738419334675996,1.1363636363636365,0.84651162790697676,0,10.831162790697675,null,8.2883720930232556,45.711627906976744,0,0.56153846153846154,0,8.2883720930232556,0,25.668837209302325,34,103,null,null,null,null,null,null,null,"",""]
[null,353,"ΛΕΚΑΝΗΣ","5111-ΛΕΚΑ",362,130,130,130,0,0,2,2,2,0,0,192,162,229,1.9438703712864918E-2,1.9438703712864918E-2,0.72240078115195905,95.472999999999999,0,0,96,115,"Rural",0,0,0,0,0,null,1.329015903882214,255.17105354538509,30,2.2333333333333334,2.1057017848461697,1.0606123570800354,63.171053545385092,1.1166666666666667,0.84375,0,0,null,15,81,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,354,"ΞΕΡΙΑΣ","5111-ΞΕΡΙ",363,114,114,0,0,0,2,2,0,0,0,168,142,201,4.9987071035171263E-2,4.9987071035171263E-2,0.23091808001924341,95.472999999999999,57,0,84,101,"Rural",0,0,0,0,2,null,1.329015903882214,223.27467185221195,26,2.2692307692307692,2.1259489173927673,1.0673966578715921,55.274671852211952,1.1346153846153846,0.84523809523809523,16.930693069306933,0,null,13,71,0.5643564356435643,0,13,0,40.069306930693067,0,26,81,null,null,null,null,null,null,null,"",""]
[null,355,"ΠΗΓΩΝ","5111-ΠΗΓΕ",364,455,156,0,299,0,5,2,0,3,0,669,565,801,1.8385573425824937,1.8385573425824937,1.2038249914336854,95.472999999999999,78,99.666666666666671,134,161,"Rural",0,0,3,3,2,null,1.3290159038822142,889.11163969720133,104,2.2692307692307692,2.1164580740115513,1.0721831899696701,220.11163969720133,1.1346153846153846,0.84454409566517186,23.172826783277166,29.60972311196528,null,20.83109118086697,113.16890881913302,0.48447204968944102,0.61904761904761907,20.83109118086697,20.83109118086697,54.827173216722834,70.056943554701391,105,320,null,null,null,null,null,null,null,"",""]
[null,356,"ΧΡΥΣΟΥΠΟΛΗΣ","5111-ΧΡΥΣ",365,3304,1974,0,1330,0,23,11,0,12,0,4852,4099,5812,2.0889713765983116,0.95707978687544804,3.1057677474424823,95.472999999999999,179.45454545454547,110.83333333333333,211,253,"Suburban",0,0,12,5,11,null,1.329015903882214,6448.3851656365023,753,2.2749003984063747,2.1200334205000031,1.0730493096990172,1596.3851656365023,1.1374501992031874,0.84480626545754323,53.017737387429705,32.744406365167862,null,32.745877988458382,178.25412201154163,0.70930650377290694,0.43807641633728589,32.745877988458382,32.633894095259208,126.43680806711576,78.088926968165467,752,2328,null,null,null,null,null,null,null,"",""]
[null,357,"ΘΕΟΛΟΓΟΣ","5114-ΘΕΟΛ",366,261,160,0,101,0,2,1,0,1,0,390,328,473,0.33441987037672632,0.33441987037672632,0.37707161650550031,76.709000000000003,160,101,195,237,"Rural",0,0,1,1,1,null,1.6858430540827147,657.47879109225869,62,2.338709677419355,4.31417404987514,0.54209905543496595,267.47879109225869,1.1693548387096775,0.84102564102564104,49.28270042194093,31.109704641350206,null,30.999999999999996,164,0.67510548523206748,0.42616033755274263,30.999999999999996,30.896624472573841,110.71729957805907,69.890295358649794,62,181,null,null,null,null,null,null,null,"",""]
[null,358,"ΚΑΛΛΙΡΑΧΗ","5114-ΚΑΛΛ",367,535,291,0,244,0,7,4,0,3,0,800,672,970,2.6288696396127578,2.6288696396127578,0.46960320480814211,76.709000000000003,72.75,81.333333333333329,115,139,"Suburban",0,0,3,0,4,null,1.6858430540827147,1348.6744432661717,128,2.328125,4.2865190880169664,0.54312717433320457,548.67444326617169,1.1640625,0.84,22.191366906474826,24.809592326139096,null,18.400000000000002,96.6,0.52338129496402874,0.58513189448441238,18.400000000000002,18.400000000000002,50.558633093525174,56.523741007194232,129,372,null,null,null,null,null,null,null,"",""]
[null,359,"ΖΥΓΟΣ","5130-ΖΥΓ",369,715,458,0,257,0,6,4,0,2,0,426,244,951,0.91467628082678076,0.91467628082678076,1.8841906752651907,91.414000000000001,114.5,128.5,71,159,"Suburban",0,0,2,2,4,null,2.1614854058376651,920.79278288684532,182,3.8846153846153846,2.7186416642134357,1.4288809870569283,494.79278288684532,1.9423076923076923,0.57276995305164324,85.214884696016767,95.634171907756809,null,30.333333333333329,40.666666666666671,0.72012578616352196,0.80817610062893086,30.333333333333329,30.333333333333329,29.285115303983229,32.865828092243191,182,183,null,null,null,null,null,null,null,"",""]
[null,360,"ΚΡΗΝΙΔΕΣ","5130-ΚΡΗ",370,1624,838,0,786,0,16,9,0,7,0,967,555,2160,5.776947068909851,3.1056918411968777,3.5181408797437217,91.414000000000001,93.111111111111114,112.28571428571429,61,135,"Rural",0,0,7,3,9,null,2.1614854058376651,2090.1563874450221,412,3.895631067961165,2.7261077365170441,1.4290084781969543,1123.1563874450221,1.9478155339805825,0.57394002068252326,68.964060924074715,83.166001871275924,null,25.989658738366082,35.010341261633918,0.68971193415637866,0.83174603174603179,25.989658738366082,25.989658738366082,24.147050187036399,29.119712414438371,416,422,null,null,null,null,null,null,null,"",""]
[null,361,"ΑΔΡΙΑΝΗ","5201-ΑΔΡ",371,312,312,0,0,0,3,3,0,0,0,854,779,900,5.1659295259310151E-2,5.1659295259310151E-2,0.65283258772624675,88.049000000000007,104,0,285,300,"Suburban",0,0,0,0,3,null,1.2752808988764044,1089.0898876404494,75,1.6133333333333333,3.1345318352059923,0.51469674520862208,235.08988764044943,0.80666666666666664,0.91217798594847777,13.876814988290391,0,null,25.029274004683838,259.97072599531617,0.34666666666666668,0,13.998594847775173,0,90.123185011709609,0,42,271,null,null,null,null,null,null,null,"",""]
[null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ","5201-ΑΛΕ",372,7230,2605,0,4625,0,55,19,0,36,0,4477,3038,9109,3.0915425148693934,1.1042094352998144,3.2563643161748184,100.61799999999999,137.10526315789474,128.47222222222223,82,166,"Urban",0,0,36,0,19,null,1.9327723596574689,8653.0218541864888,1439,4.2189020152883945,2.9020304754596866,1.4537759168845783,4176.0218541864888,2.1094510076441972,0.67857940585213317,91.147321850325255,85.408092424795598,null,26.356488720125082,55.643511279874922,0.82593532022828153,0.77392904953145925,26.356488720125082,26.356488720125082,45.957941307569492,43.064129797426631,1450,2424,null,null,null,null,null,null,null,46,13]
[null,363,"ΑΡΓΥΡΟΥΠΟΛΗ","5201-ΑΡΓ",373,649,79,0,570,0,7,1,0,6,0,1117,927,1281,10.936005110783448,10.936005110783448,2.1391735156102976,99.141999999999996,79,95,160,183,"Suburban",0,0,6,6,1,null,1.4305550129633373,1597.9299494800478,190,1.8631578947368421,2.5312102604213038,0.73607393422414913,480.92994948004775,0.93157894736842106,0.82990152193375111,21.677840233646926,26.068288888562748,null,27.215756490599823,132.78424350940017,0.43169398907103823,0.51912568306010931,21.89001570365587,26.323436605662124,57.322159766353074,68.931711111437252,180,471,null,null,null,null,null,null,null,"",""]
[null,364,"ΒΙ.ΠΕ","5201-ΒΙΠ",374,435,173,0,262,0,5,2,0,3,0,356,257,633,5.1006183730177099,5.1006183730177099,1.3346988500995933,100.199,86.5,87.333333333333329,72,127,"Rural",0,0,3,3,2,null,1.7901653793009635,637.29887503114298,99,3.797979797979798,2.8414027780923532,1.3366566075259723,281.29887503114298,1.898989898989899,0.7219101123595506,51.097982836415106,51.590256274145503,null,20.022471910112358,51.977528089887642,0.68110236220472442,0.68766404199475062,20.022471910112358,20.022471910112358,35.402017163584894,35.743077059187826,101,179,null,null,null,null,null,null,null,"",""]
[null,365,"ΔΟΞΑΤΟ","5201-ΔΟΞ",375,2186,872,0,1314,0,22,9,0,13,0,3451,3025,3899,7.2845933885662237,7.225742894704597,3.2443284432009145,101.41,96.888888888888886,101.07692307692308,157,178,"Rural",0,0,13,2,9,null,1.2938579468270908,4465.1037745002905,426,2.051643192488263,2.3805252922542031,0.86184473618656243,1014.1037745002905,1.0258215962441315,0.87655751955954797,21.979880987652706,22.929964057867053,null,19.380469429150967,137.61953057084904,0.54431960049937578,0.56784788245462403,19.380469429150967,19.380469429150967,74.90900790123618,78.146959019056027,427,1691,null,null,null,null,null,null,null,"",""]
[null,366,"ΚΑΛΟΣ ΑΓΡΟΣ","5201-ΚΑΓ",376,651,290,0,361,0,6,3,0,3,0,440,299,894,4.7672136233085611,4.7672136233085611,1.4554205590116536,100.61799999999999,96.666666666666671,120.33333333333333,74,149,"Suburban",0,0,3,1,3,null,1.9327723596574693,850.4198382492865,141,4.2198581560283692,2.9107789946757907,1.4497349897560281,410.4198382492865,2.1099290780141846,0.67954545454545456,64.04240390482002,79.721751067724213,null,23.713636363636361,50.286363636363639,0.64876957494407161,0.80760626398210289,23.713636363636361,23.713636363636361,32.624262761846659,40.611582265609115,143,220,null,null,null,null,null,null,null,"",""]
[null,367,"ΚΑΛΑΜΠΑΚΙ","5201-ΚΑΛ",377,1256,665,0,591,0,11,5,0,6,0,1983,1738,2240,8.6455625539668919,8.6455625539668919,2.626667135568042,101.41,133,98.5,181,204,"Rural",0,0,6,4,5,null,1.293857946827091,2565.7203085581214,245,2.0489795918367348,2.3784502390127402,0.86147675416040492,582.72030855812136,1.0244897959183674,0.87644982349974787,29.574624504365545,21.903011381052679,null,22.362581946545635,158.63741805345435,0.65196078431372551,0.48284313725490197,22.362581946545635,22.124101430789157,103.42537549563446,76.596988618947321,245,977,null,null,null,null,null,null,null,"",""]
[null,368,"ΚΑΛΑΜΩΝΑΣ","5201-ΚΛΜ",378,157,157,0,0,0,2,2,0,0,0,248,217,280,3.9634525786429703E-2,3.9634525786429703E-2,0.58200554407054861,101.41,78.5,0,124,140,"Rural",0,0,0,0,2,null,1.2938579468270912,320.87677081311864,31,2.032258064516129,2.3508635746167301,0.86447299046158199,72.87677081311864,1.0161290322580645,0.875,17.662500000000001,0,null,15.5,108.5,0.56071428571428572,0,15.5,0,60.837499999999999,0,31,122,null,null,null,null,null,null,null,"",""]
[null,369,"ΚΑΛΛΙΦΥΤΟΣ","5201-ΚΛΦ",379,388,338,0,50,0,4,3,0,1,0,262,178,533,0.51187633143383915,0.51187633143383915,0.75520565094281067,100.61799999999999,112.66666666666667,50,66,134,"Rural",0,0,1,1,3,null,1.9327723596574689,506.38635823025686,84,4.2261904761904763,2.9093614075030581,1.4526179062152265,244.38635823025689,2.1130952380952381,0.67938931297709926,74.965629865937487,33.268770650563972,null,21.16030534351145,44.839694656488554,0.84079601990049757,0.37313432835820898,21.16030534351145,21.16030534351145,37.701036800729185,16.731229349436028,85,130,null,null,null,null,null,null,null,"",""]
[null,370,"ΚΟΜΝΗΝΩΝ","5201-ΚΟΜΝ",380,11760,2248,0,9512,29,96,19,0,77,2,7934,5384,16145,105.39300238803129,6.954972087909046,6.3959167792843514,100.61799999999999,118.31578947368421,126.44,83,169,"Urban",0,0,75,0,19,null,1.93277235965747,15334.615901522367,2550,4.22,2.9022023143224969,1.4540681671894868,7400.6159015223666,2.11,0.67859843710612555,78.883958022731434,84.300562898349256,null,26.676329720191578,56.323670279808418,0.70009342883836811,0.74816568047337273,26.676329720191578,26.676329720191578,39.431831450952764,42.139437101650742,2561,3994,null,null,null,null,null,null,null,48.5,15]
[null,371,"ΚΥΡΙΑ","5201-ΚΥΡ",381,707,464,0,243,0,10,5,0,5,0,1116,978,1261,2.5972801639698395,2.5972801639698395,1.4384838940849782,101.41,92.8,48.6,112,127,"Rural",0,0,5,5,5,null,1.2938579468270908,1443.9454686590334,138,2.0507246376811592,2.3764164395582128,0.86294834673942866,327.94546865903339,1.0253623188405796,0.87634408602150538,21.080552027770722,11.040030480060956,null,13.849462365591398,98.150537634408607,0.73070866141732282,0.38267716535433072,13.849462365591398,10.868580137160274,71.719447972229275,37.559969519939045,124,547,null,null,null,null,null,null,null,"",""]
[null,372,"ΜΑΥΡΟΒΑΤΟΣ","5201-ΜΑΥ",382,761,182,0,579,0,7,2,0,5,0,514,349,1045,4.7309221159355159,4.7309221159355159,2.1393114792956087,100.61799999999999,91,115.8,74,150,"Rural",0,0,5,2,2,null,1.9327723596574689,993.44499286393898,165,4.2181818181818178,2.9057272294784182,1.4516785248761932,479.44499286393898,2.1090909090909089,0.67898832684824906,60.517950713359269,77.010754863813219,null,23.754863813229569,50.245136186770431,0.60666666666666669,0.77200000000000002,23.754863813229569,23.754863813229569,30.482049286640731,38.789245136186771,167,255,null,null,null,null,null,null,null,"",""]
[null,373,"ΝΙΚΗΦΟΡΟΣ","5201-ΝΙΚ",383,121,99,0,22,0,2,1,0,1,0,371,338,390,21.089091989047954,21.089091989047954,0.84200554242103409,88.049000000000007,99,22,186,195,"Rural",0,0,1,1,1,null,1.2752808988764044,473.12921348314603,33,1.5757575757575757,3.0948246510044255,0.50915891963254312,102.12921348314605,0.78787878787878785,0.91105121293800539,12.968733153638823,2.8819407008086273,null,16.544474393530997,169.455525606469,0.50769230769230766,0.11282051282051282,13.235579514824797,2.9412398921832885,86.031266846361177,19.118059299191373,17,106,null,null,null,null,null,null,null,"",""]
[null,374,"ΞΗΡΟΠΟΤΑΜΟΣ","5201-ΞΗΡ",384,690,408,0,282,0,5,3,0,2,0,466,316,948,0.47686220198822205,0.47686220198822205,0.43453203251264472,100.61799999999999,136,141,94,190,"Rural",0,0,2,2,3,null,1.9327723596574691,900.67191960038053,150,4.2133333333333329,2.8978127973358703,1.4539701588753069,434.67191960038053,2.1066666666666665,0.67811158798283266,90.373797153828775,93.696363225660718,null,30.257510729613731,63.742489270386272,0.71578947368421053,0.74210526315789471,30.257510729613731,30.257510729613731,45.626202846171225,47.303636774339282,152,232,null,null,null,null,null,null,null,"",""]
[null,375,"ΠΑΡΑΝΕΣΤΙΟΥ","5201-ΠΑΡ",385,246,143,0,103,0,4,2,0,2,0,753,687,793,1.249731258238399,1.249731258238399,0.56765599437676928,88.049000000000007,71.5,51.5,189,199,"Rural",0,0,2,2,2,null,1.2752808988764044,960.28651685393254,66,1.606060606060606,3.1407048008171596,0.51136948803425764,207.28651685393254,0.80303030303030298,0.91235059760956172,9.5449758753929004,6.8750525536046752,null,16.565737051792834,172.43426294820716,0.3592964824120603,0.25879396984924624,9.5592904762858133,6.8853630703317403,61.9550241246071,44.624947446395325,33,214,null,null,null,null,null,null,null,"",""]
[null,376,"ΠΛΑΤΑΝΙΑ","5201-ΠΛΑ",386,134,87,0,47,0,3,2,0,1,0,410,374,432,7.1037624505992234,7.1037624505992234,0.89412573693194641,88.049000000000007,43.5,47,137,144,"Rural",0,0,1,1,2,null,1.2752808988764044,522.86516853932585,36,1.6111111111111112,3.1351435705368296,0.51388750622200097,112.86516853932586,0.80555555555555558,0.91219512195121955,5.7484247967479689,6.2109417344173465,null,12.029268292682922,124.97073170731707,0.30208333333333331,0.3263888888888889,5.8545223577235745,6.3255758807588052,37.751575203252031,40.789058265582653,19,117,null,null,null,null,null,null,null,"",""]
[null,377,"ΒΑΘΥΤΟΠΟΣ","5202-ΒΑΘΤ",387,121,0,0,121,121,2,0,0,2,2,259,218,291,2.0341375340887766,2.0341375340887766,0.39690285558439231,94.176000000000002,0,0,130,146,"Rural",0,0,0,0,0,null,1.4195681773973936,367.66815794592492,41,1.7804878048780488,2.6504428767298762,0.67176992211762721,108.66815794592492,0.8902439024390244,0.84169884169884168,0,0,null,20.579150579150582,109.42084942084942,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,378,"ΛΕΥΚΟΓΕΙΑ","5202-ΛΕΥΓ",388,103,71,0,32,32,2,1,0,1,1,220,185,247,23.919515956930322,23.919515956930322,0.86961210619481388,94.176000000000002,71,0,110,124,"Rural",0,0,0,0,1,null,1.4195681773973936,312.30499902742662,35,1.7714285714285714,2.6372856864979033,0.67168626459307923,92.304999027426618,0.88571428571428568,0.84090909090909094,18.036290322580641,0,null,17.499999999999996,92.5,0.57258064516129037,0,17.499999999999996,0,52.963709677419359,0,18,53,null,null,null,null,null,null,null,"",""]
[null,379,"ΠΕΡΙΘΩΡΙΟ","5202-ΠΕΡΘ",389,252,168,0,84,84,3,2,0,1,1,538,453,605,8.5473159062080697,8.5473159062080697,0.79404461664476045,94.176000000000002,84,0,180,202,"Rural",0,0,0,0,2,null,1.4195681773973936,763.72767943979773,85,1.7882352941176471,2.6556197581152672,0.67337776376042036,225.7276794397977,0.89411764705882357,0.84200743494423791,20.974492988332287,0,null,28.438661710037177,151.56133828996283,0.41584158415841582,0,21.147631491773716,0,63.025507011667713,0,43,127,null,null,null,null,null,null,null,"",""]
[null,380,"ΑΝΘΟΧΩΡΙΟΥ","5205-ΑΝΘ",390,364,44,0,320,0,4,1,0,3,0,667,557,742,13.74009184193431,13.74009184193431,1.6347513939942018,99.084999999999994,44,106.66666666666667,167,186,"Rural",0,0,3,3,1,null,1.4108602150537637,941.0437634408604,110,1.6818181818181819,2.4913069403714583,0.67507465843105618,274.0437634408604,0.84090909090909094,0.83508245877061471,11.009753187922165,26.690310758599196,null,27.541229385307343,139.45877061469267,0.23655913978494625,0.57347670250896055,10.957263303831954,26.563062554744128,32.990246812077835,79.976355908067475,91,273,null,null,null,null,null,null,null,"",""]
[null,381,"ΚΟΚΚΙΝΟΓΕΙΑ","5205-ΚΟΚ",391,263,171,0,92,0,4,2,0,2,0,482,403,536,12.104330282557328,12.104330282557328,0.89330059866804179,99.084999999999994,85.5,46,121,134,"Rural",0,0,2,2,2,null,1.4108602150537635,680.03462365591395,79,1.6835443037974684,2.5067673880495436,0.67159973112120086,198.03462365591395,0.84177215189873422,0.83609958506224069,20.948744348795444,11.270669474205732,null,19.831950207468875,101.16804979253112,0.63805970149253732,0.34328358208955223,19.831950207468875,11.461540843500339,64.551255651204556,34.729330525794268,63,199,null,null,null,null,null,null,null,"",""]
[null,382,"ΠΕΤΡΟΥΣΑ","5205-ΠΕΤ",392,538,538,0,0,0,3,3,0,0,0,809,676,900,0.18067078918686921,0.18067078918686921,1.0108914817767611,99.084999999999994,179.33333333333334,0,270,300,"Rural",0,0,0,0,3,null,1.4108602150537632,1141.3859139784945,133,1.6842105263157894,2.4991422103646204,0.67391544159868599,332.3859139784945,0.84210526315789469,0.8355995055624228,44.467573135558268,0,null,44.388133498145848,225.61186650185417,0.59777777777777785,0,44.388133498145848,0,134.86576019777507,0,134,405,null,null,null,null,null,null,null,"",""]
[null,383,"ΠΡΟΣΟΤΣΑΝΗΣ","5205-ΠΡΟ",393,1216,947,0,269,0,11,8,0,3,0,2227,1860,2478,0.72000567084634159,0.66539227857773298,2.477331770867131,99.084999999999994,118.375,89.666666666666671,203,226,"Rural",0,0,3,2,8,null,1.4108602150537632,3141.985698924731,367,1.6839237057220708,2.4931490433916377,0.67542039260969722,914.98569892473108,0.84196185286103542,0.83520431073192636,29.569407135278638,22.398227439324046,null,33.453524921418946,169.54647507858104,0.52378318584070793,0.39675516224188795,29.506374403439679,22.350481420697712,88.805592864721362,67.268439227342625,304,913,null,null,null,null,null,null,null,"",""]
[null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ","5302-ΑΓΘΕ",394,263,163,0,100,0,2,1,0,1,0,196,155,371,1.1522705859440432,1.1522705859440432,0.8687956099709413,99.338999999999999,163,100,98,186,"Suburban",0,0,1,1,1,null,1.5301607180129406,299.91150073053637,41,5.2682926829268295,2.534426847086253,2.0786919492206342,103.91150073053637,2.534426847086253,0.79081632653061229,95.083333333333329,58.333333333333336,null,20.499999999999996,77.5,0.87634408602150538,0.5376344086021505,20.499999999999996,20.499999999999996,67.916666666666671,41.666666666666664,41,110,null,null,null,null,null,null,null,"",""]
[null,385,"ΑΙΓΕΙΡΟΣ","5302-ΑΙΓ",395,594,154,0,440,96,5,1,0,4,1,781,662,1084,16.460811081603868,16.460811081603868,2.0294518253839913,87.394000000000005,154,114.66666666666667,{"$f":"ROUNDUP(IFERROR(P390/K390,0),0)","v":157},{"$f":"ROUNDUP(IFERROR(R390/K390,0),0)","v":217},"Rural",0,0,3,3,{"$f":"L390-M390","v":1},null,1.3064762265523222,1020.3579329373637,119,3.5462184873949578,2.0114112011543166,1.7630499846872882,239.35793293736367,{"$f":"IF(AM390>2,AL390,IF(AM390<=1, AK390/2,AK390/ROUNDUP(AM390,0)))","v":1.7731092436974789},0.84763124199743922,59.557473875511135,44.345824703843789,null,23.921895006402043,133.07810499359795,{"$f":"W390/Z390","v":0.70967741935483875},{"$f":"X390/Z390","v":0.52841781874039939},23.921895006402043,23.921895006402043,{"$f":"AV390*AU390","v":94.442526124488865},{"$f":"AW390*AU390","v":70.320841962822882},120,376,null,null,null,null,null,null,null,"",""]
[null,386,"ΑΛΚΥΩΝΑ","5302-ΑΛΚ",396,188,82,0,106,0,4,1,0,3,0,496,468,518,29.132252328928949,29.132252328928949,1.0048964409776668,81.846999999999994,{"$f":"IFERROR((G391-H391)/(L391-M391),0)","v":82},{"$f":"IFERROR((I391-J391)/(N391-O391),0)","v":35.333333333333336},124,130,"Rural",0,0,{"$f":"N391-O391-AB391-AC391","v":3},3,1,null,1.0982027202072542,{"$f":"P391*AH391","v":544.70854922279807},{"$f":"P391-Q391","v":28},{"$f":"(R391-Q391)/AJ391","v":1.7857142857142858},{"$f":"(AI391-Q391)/AJ391-1","v":1.7395910436713597},{"$f":"AK391/AL391","v":1.0265138419806901},{"$f":"AJ391*AL391","v":48.708549222798069},0.8928571428571429,{"$f":"Q391/P391","v":0.94354838709677424},{"$f":"W391-AZ391","v":8.2000000000000028},{"$f":"X391-BA391","v":3.5333333333333314},null,6.9999999999999938,117,0.63076923076923075,0.27179487179487183,{"$f":"IF(AK391*AV391<1, AT391*AK391*AV391,AT391)","v":6.9999999999999938},{"$f":"IF(AK391*AW391<1, AT391*AK391*AW391,AT391)","v":3.3974358974358951},73.8,31.800000000000004,{"$f":"ROUNDUP(AX391*L391+AY391*N391,0)","v":18},{"$f":"ROUNDUP(AZ391*L391+BA391*N391,0)","v":170},null,null,null,null,null,null,null,"",""]
[null,387,"ΚΟΜΟΤΗΝΗ","5302-ΚΟΜ",397,23458,3981,0,19477,41,144,20,0,124,19,18931,15099,34960,575.88830764626152,92.318144114157619,12.481589332443306,97.578999999999994,199.05,185.10476190476192,132,243,"Urban",0,0,105,1,20,null,1.5045767476572471,28483.142409899345,3832,5.1829331941544883,2.4927302739820836,2.0792194198672216,9552.1424098993448,2.4927302739820836,0.79758068776081559,112.810849635225,104.90743763879537,null,26.719349215572343,105.28065078442766,0.81913580246913587,0.76174799137762106,26.719349215572343,26.719349215572343,86.239150364775014,80.197324265966543,3848,11670,null,null,null,null,null,null,null,69.22999999999999,20]
[null,388,"ΚΡΩΒΥΛΗ","5302-ΚΡΩ",398,82,0,0,82,0,2,0,0,2,0,217,205,226,0.64498040062569262,0.64498040062569262,0.78729950659333925,81.846999999999994,0,41,109,113,"Rural",0,0,2,2,0,null,1.0982027202072537,238.30999028497405,12,1.75,1.7758325237478374,0.98545328830146739,21.309990284974049,0.875,0.9447004608294931,0,3.638350801353937,null,6.0276497695852518,102.97235023041475,0,0.36283185840707965,0,3.8272908935198391,0,37.361649198646063,8,75,null,null,null,null,null,null,null,"",""]
[null,389,"ΜΕΣΗ","5302-ΜΕΣ",399,156,73,0,83,0,3,1,0,2,0,116,92,220,28.586671842337257,28.586671842337257,0.79798703252004588,99.338999999999999,73,41.5,39,74,"Rural",0,0,2,2,1,null,1.5301607180129408,177.49864328950113,24,5.333333333333333,2.5624434703958805,2.0813467282106983,61.498643289501132,2.5624434703958805,0.7931034482758621,42.486952469711085,24.153541472506987,null,8.0689655172413772,30.931034482758623,0.98648648648648651,0.56081081081081086,8.0689655172413772,8.0689655172413772,30.513047530288912,17.346458527493013,25,66,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B394+1","v":390},"ΜΟΙΡΑΝΑ","5302-ΜΟΙ",400,119,66,0,53,0,2,1,0,1,0,314,297,328,3.6566124259488975,3.6566124259488975,0.42641511104825203,81.846999999999994,66,53,157,164,"Rural",0,0,1,1,1,null,1.098202720207254,344.83565414507774,17,1.8235294117647058,1.8138620085339845,1.0053297346684795,30.835654145077736,0.91176470588235292,0.94585987261146498,6.2378048780487774,5.0091463414634134,null,8.4999999999999982,148.5,0.40243902439024393,0.32317073170731708,6.2378048780487791,5.0091463414634134,59.762195121951223,47.990853658536587,12,108,null,null,null,null,null,null,null,"",""]
[null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ","5302-ΝΣΙΔ",401,471,201,0,270,0,5,2,0,3,0,350,277,664,7.672079360162317,7.5819625935953399,1.670208498220654,99.338999999999999,100.5,90,70,133,"Rural",0,0,3,2,2,null,1.5301607180129408,535.55625130452927,73,5.3013698630136989,2.5418664562264284,2.0856209223847029,185.55625130452927,2.5418664562264284,0.79142857142857148,58.6375939849624,52.511278195488721,null,{"$f":"(1-AP396)*Y396","v":14.599999999999996},{"$f":"AP396*Y396","v":55.400000000000006},0.75563909774436089,0.67669172932330823,14.599999999999996,14.599999999999996,41.8624060150376,37.488721804511279,73,197,null,null,null,null,null,null,null,"",""]
[null,392,"ΠΑΡΑΔΗΜΗ","5302-ΠΑΡΑ",402,202,109,0,93,0,2,1,0,1,0,151,119,285,3.0979770841774603,3.0979770841774603,0.76865904352101866,99.338999999999999,109,93,76,143,"Rural",0,0,1,1,1,null,1.5301607180129408,231.05426841995407,32,5.1875,2.5016958881235647,2.0735933670542841,80.05426841995407,2.5016958881235647,0.78807947019867552,63.346501180938269,54.047932200250081,null,16.105960264900659,59.894039735099341,0.76223776223776218,0.65034965034965031,16.105960264900659,16.105960264900659,45.653498819061731,38.952067799749919,33,85,null,null,null,null,null,null,null,"",""]
[null,393,"ΠΡΟΣΚΥΝΗΤΕΣ","5302-ΠΡΟΣ",403,186,186,0,0,0,3,3,0,0,0,490,463,512,0.16189268142955629,0.16189268142955629,0.60967620411665346,81.846999999999994,62,0,164,171,"Rural",0,0,0,0,3,null,1.098202720207254,538.11933290155446,27,1.8148148148148149,1.7821975148723874,1.0183017312448464,48.119332901554458,0.90740740740740744,0.94489795918367347,5.8144886024585318,0,null,9.0367346938775501,154.96326530612245,0.36257309941520466,0,5.9461988304093563,0,56.185511397541468,0,18,169,null,null,null,null,null,null,null,"",""]
[null,394,"ΣΤΡΥΜΗ","5302-ΣΤΡ",404,166,49,0,117,0,3,1,0,2,0,438,414,457,5.2612428732208256,5.2612428732208256,0.88494347106213922,81.846999999999994,49,58.5,146,153,"Rural",0,0,2,2,1,null,1.098202720207254,481.01279145077723,24,1.7916666666666667,1.7921996437823844,0.99970261286594564,43.012791450777229,0.89583333333333337,0.9452054794520548,4.8039215686274517,5.7352941176470651,null,8,138,0.3202614379084967,0.38235294117647056,4.5904139433551192,5.4803921568627452,44.196078431372548,52.764705882352935,16,150,null,null,null,null,null,null,null,"",""]
[null,395,"ΦΑΝΑΡΙ","5302-ΦΑΝ",405,317,61,0,256,0,6,2,0,4,0,236,187,447,3.6419663578794528,3.6419663578794528,1.4765381697039559,99.338999999999999,30.5,64,40,75,"Rural",0,0,4,2,2,null,1.5301607180129411,361.11792945105407,49,5.3061224489795915,2.5534271316541646,2.0780395035366341,125.11792945105407,2.5534271316541646,0.7923728813559322,17.610734463276835,36.953672316384178,null,8.3050847457627128,31.694915254237287,0.40666666666666668,0.85333333333333339,8.3050847457627128,8.3050847457627128,12.889265536723164,27.046327683615822,50,134,null,null,null,null,null,null,null,"",""]
[null,396,"ΦΙΛΥΡΑ","5302-ΦΙΛΥ",406,466,203,0,263,0,5,1,0,4,0,2013,1812,2157,21.274671438348644,21.274671438348644,1.6484163591996692,71.475999999999999,203,65.75,403,432,"Rural",0,0,4,3,1,null,1.1256128486897718,2265.8586644125107,201,1.7164179104477613,1.2580033055348792,1.3643985694600165,252.85866441251071,0.85820895522388063,0.90014903129657231,32.53636087652481,10.538254815918748,null,40.239940387481361,362.76005961251866,0.46990740740740738,0.15219907407407407,32.455825329800732,10.512170026770434,170.46363912347519,55.211745184081252,75,392,null,null,null,null,null,null,null,"",""]
[null,397,"ΑΜΑΞΑΔΕΣ","5310-ΑΜΑΞ",407,371,371,0,0,0,3,3,0,0,0,867,763,952,7.3343461901171483E-2,7.3343461901171483E-2,0.36059033134708596,80.603999999999999,123.66666666666667,0,289,318,"Rural",0,0,0,0,3,null,1.1790438495990001,1022.2310176023331,104,1.8173076923076923,1.4926059384839716,1.2175401728292183,155.23101760233305,0.90865384615384615,0.8800461361014994,24.759259259259267,0,null,34.666666666666671,254.33333333333331,0.3888888888888889,0,24.500000000000004,0,98.907407407407405,0,74,297,null,null,null,null,null,null,null,"",""]
[null,398,"ΙΑΣΜΟΣ","5310-ΙΑΣΜ",408,1098,714,0,384,0,7,4,0,3,0,2564,2255,2817,10.262640886460632,8.760933291399402,1.9854549087390432,80.603999999999999,178.5,128,367,403,"Rural",0,0,3,1,4,null,1.1790438495990001,3023.0684303718363,309,1.8187702265372168,1.4856583507179169,1.2242183579140722,459.06843037183631,0.90938511326860838,0.8794851794071763,35.535646748450574,25.482144447068194,null,44.228939157566302,322.77106084243371,0.44292803970223327,0.31761786600496278,35.630140366904996,25.549904576828233,142.96435325154943,102.51785555293181,220,880,null,null,null,null,null,null,null,"",""]
[null,399,"ΒΕΛΚΙΟ","5313-ΒΕΛΚ",409,155,0,0,155,0,4,0,0,4,0,364,339,396,21.864394220187705,21.864394220187705,0.91360580320430151,82.637,0,38.75,91,99,"Rural",0,0,4,4,0,null,1.1274945461322972,410.40801479215617,25,2.2799999999999998,1.8563205916862469,1.2282361194565485,46.408014792156173,1.1399999999999999,0.93131868131868134,0,5.5776515151515156,null,6.2499999999999982,84.75,0,0.39141414141414144,0,5.5776515151515138,0,33.172348484848484,23,133,null,null,null,null,null,null,null,"",""]
[null,400,"ΛΟΦΑΡΙΟ","5313-ΛΟΦ",410,91,0,0,91,0,1,0,0,1,0,241,228,251,0.69464906946817984,0,0.69464906946817984,81.846999999999994,0,91,241,251,"Rural",0,0,1,1,0,null,1.098202720207254,264.66685556994821,13,1.7692307692307692,1.8205273515344778,0.97182322898885753,23.666855569948211,0.88461538461538458,0.94605809128630702,0,8.338645418326692,null,13.000000000000007,228,0,0.36254980079681276,0,8.3386454183266974,0,82.661354581673308,9,83,null,null,null,null,null,null,null,"",""]
[null,401,"ΑΒΔΗΡΑ","5401-ΑΒΔ",411,519,243,0,276,114,8,2,0,6,4,1079,983,1137,23.521705140576053,23.521705140576053,1.9730778470730308,92.641999999999996,121.5,81,135,143,"Suburban",0,0,2,2,2,null,1.1725857175730612,1265.219989261333,96,1.6041666666666667,1.9397915548055522,0.82697888991864954,186.21998926133301,0.80208333333333337,0.91102873030583875,17.002456301807555,11.334970867871704,null,12.011121408711768,122.98887859128823,0.84965034965034969,0.56643356643356646,12.011121408711768,10.913951664646751,104.49754369819244,69.665029132128296,90,627,null,null,null,null,null,null,null,"",""]
[null,402,"ΔΙΟΜΗΔΕΙΑ","5401-ΔΙΟ",412,1194,154,0,1040,89,10,1,0,9,1,2345,2126,2542,11.460326938274553,9.1905107953141112,3.6769496572991147,92.879000000000005,154,118.875,235,255,"Rural",0,0,8,4,1,null,1.1909234727210318,2792.7155435308196,219,1.8995433789954337,2.0443632124694955,0.92916139725527236,447.7155435308195,0.94977168949771684,0.90660980810234537,25.33251390108282,19.554562272670253,null,21.946695095948836,213.05330490405117,0.60392156862745094,0.4661764705882353,21.946695095948836,19.434290731217867,128.66748609891718,99.320437727329747,197,1023,null,null,null,null,null,null,null,"",""]
[null,403,"ΕΥΛΑΛΟ","5401-ΕΥΛ",413,984,169,0,815,0,10,1,0,9,0,2130,2075,2130,13.170383428313324,13.170383428313324,3.9653054818555531,94.031000000000006,169,90.555555555555557,213,213,"Rural",0,0,9,3,1,null,1.0785482123510293,2297.3076923076924,55,1,3.0419580419580434,0.32873563218390789,167.30769230769238,0.5,0.9741784037558685,4.3638497652582089,2.3382889932185691,null,5.5000000000000089,207.5,0.79342723004694837,0.42514345331246739,4.3638497652582231,2.3382889932185744,164.63615023474179,88.217266562336988,26,959,null,null,null,null,null,null,null,"",""]
[null,404,"ΞΑΝΘΗ","5401-ΞΑΝ",414,24515,4029,0,20486,228,170,26,0,144,18,12737,8976,30277,221.0549561552516,16.286427651721606,13.478084117400563,101.792,154.96153846153845,160.77777777777777,75,179,"Urban",0,0,126,6,26,null,2.0068613868179561,25561.393483900309,3761,5.6636532837011435,3.4098360765488724,1.6609752365085482,12824.393483900309,2.8318266418505718,0.70471853654706762,109.20555999546409,113.30442012490967,null,22.146109758969928,52.853890241030072,0.86570691877954442,0.89819987585350713,22.146109758969928,22.146109758969928,45.755978466074374,47.473357652868103,3765,8026,null,null,null,null,null,null,null,54.47,20]
[null,405,"ΕΧΙΝΟΣ","5404-ΕΧΙ",415,1479,0,0,1479,584,20,0,0,20,11,4385,2507,6791,211.95330550415594,211.95330550415594,1.7767665737683109,72.742999999999995,0,99.444444444444443,220,340,"Rural",0,0,9,5,0,null,1.9697745901639347,8637.4615778688531,1878,2.281150159744409,2.2643565377363433,1.0074165096035865,4252.4615778688531,1.1405750798722045,0.57172177879133412,0,62.656203188230819,null,94.221208665906488,125.77879133409351,0,0.29248366013071897,0,62.864310148232612,0,36.788241256213624,1258,736,null,null,null,null,null,null,null,"",""]
[null,406,"ΑΙΣΥΜΗ","5501-ΑΙΣΥ",416,61,61,0,0,0,1,1,0,0,0,42,28,86,0.21577056878415635,0,0.21577056878415635,100.285,61,0,42,86,"Rural",0,0,0,0,1,null,1.7627610208816704,74.035962877030158,14,4.1428571428571432,2.2882830626450112,1.8104653268151372,32.035962877030158,2.0714285714285716,0.66666666666666663,41.139534883720927,0,null,14.000000000000002,28,0.70930232558139539,0,14.000000000000002,0,19.86046511627907,0,14,20,null,null,null,null,null,null,null,"",""]
[null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ","5501-ΑΛΕΞ",417,22380,5358,0,17022,0,138,34,0,104,0,13975,9328,28899,38.81070499304839,2.8185949416666736,5.8756270558278496,100.285,157.58823529411765,163.67307692307693,102,210,"Urban",0,0,104,1,34,null,1.7627610208816709,24634.585266821352,4647,4.211534323219281,2.2938638405038416,1.8360001360386882,10659.585266821352,2.1057671616096405,0.6674776386404293,106.49758975361165,110.60970488902869,null,33.917280858676207,68.082719141323793,0.75042016806722689,0.7793956043956044,33.917280858676207,33.917280858676207,51.090645540506003,53.063372034048243,4681,7256,null,null,null,null,null,null,null,44.82,20]
[null,408,"ΛΟΥΤΡΟ","5501-ΛΟΥΤ",418,224,224,0,0,0,3,3,0,0,0,152,101,314,0.15387728997863695,0.15387728997863695,0.54708508286677537,100.285,74.666666666666671,0,51,105,"Rural",0,0,0,0,3,null,1.7627610208816706,267.93967517401393,51,4.1764705882352944,2.2733269641963516,1.837162297378427,115.93967517401393,2.0882352941176472,0.66447368421052633,50.568421052631578,0,null,17.111842105263158,33.888157894736842,0.71111111111111114,0,17.111842105263158,0,24.09824561403509,0,52,73,null,null,null,null,null,null,null,"",""]
[null,409,"ΜΑΚΡΗ","5501-ΜΑΚΡ",419,496,292,0,204,0,5,3,0,2,0,336,224,694,0.69082915887210927,0.69082915887210927,0.40477682618539645,100.285,97.333333333333329,102,68,139,"Rural",0,0,2,0,3,null,1.7627610208816709,592.28770301624138,112,4.1964285714285712,2.2882830626450121,1.8338765163860216,256.28770301624138,2.0982142857142856,0.66666666666666663,65.589128697042369,68.733812949640281,null,22.666666666666668,45.333333333333329,0.70023980815347719,0.73381294964028776,22.666666666666668,22.666666666666668,31.744204636290963,33.266187050359711,114,162,null,null,null,null,null,null,null,"",""]
[null,410,"ΑΜΠΕΛΑΚΙΑ","5502-ΑΜΠ",420,205,150,0,55,55,3,2,0,1,1,251,211,358,3.5642247158347962,3.5642247158347962,0.85784533208702274,103.31399999999999,75,0,84,120,"Rural",0,0,0,0,2,null,1.2911525334733527,324.07928590181155,40,3.6749999999999998,1.8269821475452885,2.0115139082982756,73.079285901811545,1.8269821475452885,0.84063745019920322,30.866533864541836,0,null,13.386454183266929,70.613545816733065,0.625,0,13.386454183266929,0,44.133466135458164,0,27,89,null,null,null,null,null,null,null,"",""]
[null,411,"ΚΑΒΥΛΗ","5502-ΚΑΒ",421,322,157,0,165,165,5,2,0,3,3,393,330,561,23.482206034548334,23.482206034548334,1.0981805717338611,103.31399999999999,78.5,0,79,113,"Rural",0,0,0,0,2,null,1.2911525334733527,507.4229456550276,63,3.6666666666666665,1.816237232619486,2.0188258454422172,114.42294565502762,1.816237232619486,0.83969465648854957,32.417111396338591,0,null,12.664122137404584,66.33587786259541,0.69469026548672563,0,12.664122137404584,0,46.082888603661409,0,26,93,null,null,null,null,null,null,null,"",""]
[null,412,"ΚΑΣΤΑΝΙΕΣ","5502-ΚΑΣΤ",422,361,325,0,36,36,6,5,0,1,1,440,369,629,1.211372956198703,1.211372956198703,0.91463480792120255,103.31399999999999,65,0,74,105,"Rural",0,0,0,0,5,null,1.2911525334733527,568.10711472827518,71,3.6619718309859155,1.8043255595531713,2.0295516025903759,128.10711472827515,1.8043255595531713,0.83863636363636362,26.582467532467533,0,null,11.940909090909091,62.059090909090905,0.61904761904761907,0,11.940909090909091,0,38.417532467532467,0,60,193,null,null,null,null,null,null,null,"",""]
[null,413,"ΝΕΟΧΩΡΙ","5502-ΝΕΟΧ",423,325,164,0,161,0,4,2,0,2,0,397,333,567,3.1756859681561855,3.1756859681561855,1.2950001394894879,103.31399999999999,82,80.5,100,142,"Rural",0,0,2,2,2,null,1.2911525334733527,512.58755578892101,64,3.65625,1.8060555592018908,2.0244393819289388,115.58755578892101,1.8060555592018908,0.83879093198992438,33.562777166779014,32.9488239259233,null,16.12090680100756,83.879093198992436,0.57746478873239437,0.56690140845070425,16.12090680100756,16.12090680100756,48.437222833220986,47.5511760740767,65,192,null,null,null,null,null,null,null,"",""]
[null,414,"ΟΡΕΣΤΙΑΔΑ","5502-ΟΡΕΣ",424,8090,3185,0,4905,0,59,20,0,39,0,9850,8270,14095,7.5045229301088137,1.770034703626306,5.2236993986554197,103.31399999999999,159.25,125.76923076923077,167,239,"Urban",0,0,39,0,20,null,1.2911525334733525,12717.852454712522,1580,3.6867088607594938,1.8150964903243807,2.0311365706517521,2867.8524547125216,1.8150964903243807,0.83959390862944161,65.82409999362828,51.985220862012909,null,26.787817258883251,140.21218274111675,0.66631799163179917,0.52623109108464761,26.787817258883251,26.787817258883251,93.42590000637172,73.784009907217865,1581,4747,null,null,null,null,null,null,null,"",""]
[null,415,"ΡΙΖΙΑ","5502-ΡΙΖΙ",425,353,271,0,82,0,4,3,0,1,0,431,362,616,0.36840891510732965,0.36840891510732965,0.90905049685749506,103.31399999999999,90.333333333333329,82,108,154,"Rural",0,0,1,1,3,null,1.2911525334733525,556.48674192701492,69,3.681159420289855,1.8186484337248539,2.0241182143985412,125.48674192701492,1.8186484337248539,0.83990719257540603,37.124667289400463,33.699882484105224,null,17.290023201856151,90.709976798143856,0.58658008658008653,0.53246753246753242,17.290023201856151,17.290023201856151,53.208666043932865,48.300117515894776,70,208,null,null,null,null,null,null,null,"",""]
[null,416,"ΑΣΠΡΟΝΕΡΙΟΥ","5503-ΑΣΠΡ",426,177,98,0,79,79,4,1,0,3,3,287,229,372,9.671765524656065,9.671765524656065,0.82528358384446199,88.286000000000001,98,0,72,93,"Rural",0,0,0,0,1,null,1.3232024256425068,379.75909615939946,58,2.4655172413793105,1.5992947613689563,1.5416277855302229,92.759096159399462,1.2327586206896552,0.79790940766550522,37.461841070023603,0,null,14.550522648083625,57.449477351916379,1.053763440860215,0,14.550522648083625,0,60.538158929976397,0,15,61,null,null,null,null,null,null,null,"",""]
[null,417,"ΚΥΑΝΗΣ","5503-ΚΥΑΝ",427,160,105,0,55,55,3,2,0,1,1,259,207,336,5.0064271225248733,5.0064271225248733,0.75228808006187808,88.286000000000001,52.5,0,87,112,"Rural",0,0,0,0,2,null,1.3232024256425066,342.70942824140923,52,2.4807692307692308,1.6097966969501774,1.5410450496445576,83.709428241409228,1.2403846153846154,0.79922779922779918,19.906491312741316,0,null,17.467181467181472,69.532818532818524,0.46875,0,17.467181467181472,0,32.593508687258684,0,35,66,null,null,null,null,null,null,null,"",""]
[null,418,"ΜΑΝΗΣ","5503-ΜΑΝΗ",428,200,95,0,105,105,5,2,0,3,3,324,258,420,8.9574891683382454,8.9574891683382454,1.1759598258253141,88.286000000000001,47.5,0,65,84,"Rural",0,0,0,0,2,null,1.3232024256425063,428.71758590817205,66,2.4545454545454546,1.5866300895177585,1.5470180924726387,104.71758590817207,1.2272727272727273,0.79629629629629628,18.231371252204585,0,null,13.240740740740742,51.75925925925926,0.56547619047619047,0,13.240740740740742,0,29.268628747795415,0,27,59,null,null,null,null,null,null,null,"",""]
[null,419,"ΜΕΤΑΞΑΔΩΝ","5503-ΜΕΤΑ",429,405,270,0,135,0,5,4,0,1,0,655,523,850,1.1580760138206829,1.1580760138206829,0.78067511147934454,88.286000000000001,67.5,135,131,170,"Rural",0,0,1,1,4,null,1.3232024256425066,866.69758879584185,132,2.4772727272727271,1.6037696120897111,1.5446562327894726,211.69758879584188,1.2386363636363635,0.79847328244274807,25.967647058823538,51.935294117647075,null,26.400000000000002,104.6,0.39705882352941174,0.79411764705882348,25.96764705882353,26.400000000000002,41.532352941176462,83.064705882352925,131,250,null,null,null,null,null,null,null,"",""]
[null,420,"ΔΑΔΙΑΣ","5504-ΔΑΔΙ",430,184,184,0,0,0,2,2,0,0,0,366,333,419,4.7099051697097001E-2,4.7099051697097001E-2,0.31050261411814495,84.185000000000002,92,0,183,210,"Rural",0,0,0,0,2,null,1.1741131351869607,429.7254074784276,33,2.606060606060606,1.9310729538917455,1.3495402132832626,63.725407478427599,1.303030303030303,0.9098360655737705,19.057142857142864,0,null,16.499999999999996,166.5,0.43809523809523809,0,16.499999999999996,0,72.942857142857136,0,33,146,null,null,null,null,null,null,null,"",""]
[null,421,"ΚΟΡΝΟΦΩΛΙΑΣ","5504-ΚΟΡΝ",431,316,180,0,136,0,3,2,0,1,0,629,573,720,6.1899069115042273,6.1899069115042273,0.66104700477348111,84.185000000000002,90,136,210,240,"Rural",0,0,1,1,2,null,1.1741131351869607,738.51716203259832,56,2.625,1.9556636077249698,1.342255380542501,109.51716203259831,1.3125,0.91096979332273453,18.261128775834663,27.594594594594597,null,18.696343402225747,191.30365659777425,0.375,0.56666666666666665,18.40421303656597,18.696343402225747,71.738871224165337,108.4054054054054,56,252,null,null,null,null,null,null,null,"",""]
[null,422,"ΛΕΥΚΙΜΗΣ","5504-ΛΕΥΚ",432,65,65,0,0,0,1,1,0,0,0,130,118,148,0.38154420912004161,0,0.38154420912004161,84.185000000000002,65,0,130,148,"Rural",0,0,0,0,1,null,1.1741131351869607,152.63470757430488,12,2.5,1.8862256311920738,1.3253981701118267,22.634707574304883,1.25,0.90769230769230769,13.175675675675677,0,null,12,118,0.4391891891891892,0,12,0,51.824324324324323,0,12,52,null,null,null,null,null,null,null,"",""]
[null,423,"ΜΕΓΑΛΟ ΔΕΡΕΙΟ","5504-ΜΕΔΕ",433,105,62,0,43,40,7,1,0,6,5,210,191,240,102.85707723430748,102.85707723430748,1.0657747869225656,84.185000000000002,62,3,30,35,"Rural",0,0,1,1,1,null,1.1741131351869605,246.56375838926169,19,2.5789473684210527,1.9244083362769313,1.3401248164464041,36.563758389261693,1.2894736842105263,0.90952380952380951,13.665306122448982,0.6612244897959183,null,2.7142857142857144,27.285714285714285,1.7714285714285714,8.5714285714285715E-2,2.7142857142857144,0.6,48.334693877551018,2.3387755102040817,7,63,null,null,null,null,null,null,null,"",""]
[null,424,"ΠΡΩΤΟΚΚΛΗΣΙ","5504-ΠΡΩΤ",434,273,102,0,171,122,5,1,0,4,3,543,494,622,62.723351177285302,62.723351177285302,1.0979827132472944,84.185000000000002,102,49,109,125,"Rural",0,0,1,1,1,null,1.1741131351869607,637.54343240651963,49,2.6122448979591835,1.9294578042146862,1.3538751105378022,94.543432406519628,1.3061224489795917,0.90976058931860038,21.082254143646409,10.127749539594838,null,9.8360957642725584,99.163904235727443,0.81599999999999995,0.39200000000000002,9.8360957642725584,9.8360957642725584,80.917745856353591,38.872250460405162,50,237,null,null,null,null,null,null,null,"",""]
[null,425,"ΣΟΥΦΛΙΟΥ","5504-ΣΟΥΦ",435,1522,885,0,637,33,16,8,0,8,1,3025,2754,3466,6.4569017488585283,6.4569017488585283,1.9093559502568631,84.185000000000002,110.625,86.285714285714292,190,217,"Rural",0,0,7,4,8,null,1.1741131351869607,3551.692233940556,271,2.6273062730627306,1.9435137783784353,1.3518331088214952,526.69223394055598,1.3136531365313653,0.91041322314049589,22.441829797768207,17.504264985119605,null,17.021487603305783,172.97851239669421,0.50979262672811065,0.39763001974983547,17.021487603305783,17.021487603305783,88.183170202231793,68.781449300594687,273,1256,null,null,null,null,null,null,null,"",""]
[null,426,"ΘΥΜΑΡΙΑ","5505-ΘΥΜ",436,72,52,0,20,0,2,1,0,1,0,144,131,164,3.0112911612916045,3.0112911612916045,0.46954529358121577,84.185000000000002,52,20,72,82,"Rural",0,0,1,1,1,null,1.1741131351869607,169.07229146692234,13,2.5384615384615383,1.9286378051478721,1.3161940161527166,25.072291466922337,1.2692307692307692,0.90972222222222221,10.463414634146339,4.0243902439024399,null,6.5000000000000009,65.5,0.63414634146341464,0.24390243902439024,6.5000000000000009,4.024390243902439,41.536585365853661,15.97560975609756,11,58,null,null,null,null,null,null,null,"",""]
[null,427,"ΠΕΠΛΟΣ","5505-ΠΕΠΛ",437,444,275,0,169,0,6,3,0,3,0,301,201,622,15.170662052377349,13.971291889735095,1.3480760757297876,100.285,91.666666666666671,56.333333333333336,51,104,"Rural",0,0,3,2,3,null,1.7627610208816709,530.59106728538291,100,4.21,2.2959106728538292,1.8336950342963245,229.59106728538293,2.105,0.66777408637873759,61.648937303007074,37.886074197120706,null,16.943521594684384,34.056478405315616,0.8814102564102565,0.54166666666666674,16.943521594684384,16.943521594684384,30.017729363659601,18.447259136212629,102,146,null,null,null,null,null,null,null,"",""]
[null,428,"ΠΛΑΤΗ","5506-ΠΛΑΤ",438,415,32,0,383,187,8,1,0,7,4,506,425,724,19.920530268462585,19.920530268462585,1.587769898280651,103.31399999999999,32,65.333333333333329,64,91,"Rural",0,0,3,3,1,null,1.2911525334733527,653.32318193751644,81,3.691358024691358,1.8188047152779809,2.0295516025903755,147.32318193751647,1.8188047152779809,0.83992094861660083,13.097163705859355,26.740042566129517,null,10.245059288537547,53.754940711462453,0.35164835164835168,0.71794871794871795,10.245059288537547,10.245059288537547,18.902836294140645,38.593290767203811,82,290,null,null,null,null,null,null,null,"",""]
[null,429,"ΛΑΚΚΩΜΑ","5507-ΛΑΚ",439,168,111,0,57,0,3,1,0,2,0,400,351,503,2.3809795658093802,2.3809795658093802,0.83423731585368299,60.811999999999998,111,28.5,134,168,"Rural",0,0,2,0,1,null,1.6073853989813243,642.95415959252966,49,3.1020408163265305,4.9582481549495849,0.62563242487770798,242.95415959252966,1.5510204081632653,0.87749999999999995,33.309910714285721,8.5525446428571428,null,16.415000000000006,117.58499999999999,0.6607142857142857,0.16964285714285715,16.415000000000006,8.6382142857142892,77.690089285714279,19.947455357142857,34,118,null,null,null,null,null,null,null,"",""]
[null,430,"ΑΛΥΣΙΔΑ","1150-ΑΛΣ",440,28831,4651,0,24180,0,184,32,0,152,0,4101,1096,29531,1.9724207725494902,0.90091561513898744,1.9256454792743809,127.861,145.34375,159.07894736842104,23,161,"Dense Urban",0,24,128,0,32,null,4.1767346071983233,17128.788624120323,3005,9.4625623960066552,4.3353705903894584,2.1826421060711692,13027.788624120323,4.3353705903894584,0.26725188978297976,139.79469402062216,153.00549746714995,null,16.853206534991465,6.1467934650085345,0.90275621118012417,0.98806799607714935,16.853206534991465,16.853206534991465,5.5490559793778518,6.0734499012710996,3101,1101,null,null,null,null,null,null,null,89.5,23]
[null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ","1150-ΦΙΛ",441,24681,3741,0,20940,0,204,31,0,173,0,6653,2022,26862,4.8075800099508896,2.8431467713677048,2.9666109455344225,102.22199999999999,120.6774193548387,121.04046242774567,33,132,"Dense Urban",0,25,148,0,31,null,3.0898661836428318,20556.879719775759,4631,5.3638522997192828,3.0023493240716386,1.7865517035989302,13903.879719775758,2.6819261498596414,0.30392304223658501,111.50825724994303,111.84371603405478,null,22.970539606192695,10.029460393807305,0.91422287390029322,0.91697320021019446,22.970539606192695,22.970539606192695,9.1691621048956815,9.1967463936908818,4686,1876,null,null,null,null,null,null,null,100.55,21]
[null,432,"ΑΡΗΣ","1151-ΑΡΗ",442,40197,5372,0,34825,0,345,52,0,293,0,6191,1667,44749,3.0678851229755018,1.7453424708411107,2.1512556287838729,127.867,103.30769230769231,118.8566552901024,18,130,"Dense Urban",0,0,293,62,52,null,4.1868240398937937,25920.627630982475,4524,9.5229885057471257,4.3611024825337035,2.1836195191208811,19729.627630982475,4.3611024825337035,0.26926183169116458,99.456132828815257,114.42539303765801,null,13.153287029559039,4.8467129704409624,0.79467455621301775,0.91428196377001847,13.153287029559039,13.153287029559039,3.8515594788770486,4.431262252444383,4538,1499,null,null,null,null,null,null,null,135.5,29]
[null,433,"ΔΑΓΚΛΗ","1150-ΔΑΓ",443,17330,4702,0,12628,0,136,37,0,99,0,3562,1159,19134,2.1612171939875373,1.1179989007225135,1.5308663497425155,112.67700000000001,127.08108108108108,127.55555555555556,27,141,"Dense Urban",0,14,85,0,37,null,3.4997215849207852,12466.008285487836,2403,7.480233042030795,3.7053717376145805,2.0187537369317687,8904.0082854878365,3.7053717376145805,0.32537900056148233,119.16308881784887,119.60800039290488,null,18.214766984839979,8.7852330151600224,0.90128426298639064,0.90464933018124505,18.214766984839979,18.214766984839979,7.9179922632322075,7.9475551626506737,2478,1080,null,null,null,null,null,null,null,67.3,19]
[null,434,"ΠΑΤΗΣΙΑ","1151-ΠΑΤ",444,31913,7415,0,24498,0,261,67,0,194,0,4915,1324,35527,1.8528715995071117,1.1687581993217613,1.803076410475799,127.867,110.67164179104478,126.27835051546391,19,137,"Dense Urban",4,109,81,30,67,null,4.186824039893791,20578.240156077984,3591,9.5246449456975775,4.36180455474185,2.1836478058933309,15663.240156077984,4.36180455474185,0.26937945066124108,106.53703846754451,121.56069313478505,null,13.88179043743642,5.1182095625635808,0.80782220285434148,0.9217397847844081,13.88179043743642,13.88179043743642,4.1346033235002677,4.7176573806788547,3624,1193,null,null,null,null,null,null,null,76.08,24]
[null,435,"ΚΑΡΟΛΟΣ","1152-ΚΑΡ",445,12423,5832,0,6591,0,147,72,0,75,0,1914,515,13830,1.0297006353918354,0.51000022005444956,0.92157584948853044,127.867,81,87.88,14,95,"Dense Urban",0,0,75,17,72,null,4.1868240398937902,8013.5812123567148,1399,9.5175125089349528,4.3599579788110896,2.1829367519570151,6099.5812123567148,4.3599579788110896,0.26907001044932077,77.788153770004953,84.395345102568328,null,10.233019853709509,3.766980146290491,0.85263157894736841,0.92505263157894735,10.233019853709509,10.233019853709509,3.2118462299950501,3.4846548974316667,1505,493,null,null,null,null,null,null,null,51.96,15]
[null,436,"ΚΟΛΩΝΟΣ","1152-ΚΟΛ",446,28425,4500,0,23925,0,183,29,0,154,0,4378,1179,31644,3.3367916798603559,1.6277736530466047,2.7881024446766571,127.867,155.17241379310346,155.35714285714286,24,173,"Dense Urban",0,32,122,26,29,null,4.1868240398937884,18329.915646655005,3199,9.5232885276648958,4.3613365572538312,2.1835711146450367,13951.915646655007,4.3613365572538312,0.26930105070808591,149.37522155143049,149.55304919613457,null,17.536774783005939,6.4632252169940614,0.89695036874626277,0.89801816680429403,17.536774783005939,17.536774783005939,5.7971922416729678,5.8040936610082925,3210,1062,null,null,null,null,null,null,null,84.69,24]
[null,437,"ΑΘΗΝΑΣ","1250-ΑΘΗΝ",447,13577,4272,0,9305,0,170,65,0,105,0,2091,563,15115,1.1596458338272448,0.6815670745138962,0.74299537088172096,127.867,65.723076923076917,88.61904761904762,13,89,"Dense Urban",0,0,105,34,65,null,4.1868240398937884,8754.6490674179113,1528,9.5235602094240832,4.361026876582403,2.183788469766871,6663.6490674179113,4.361026876582403,0.26924916307986607,63.138284957510201,85.133790795938367,null,9.499760879961741,3.500239120038259,0.73846153846153839,0.99571963616907444,9.499760879961741,9.499760879961741,2.5847919655667142,3.4852568231092564,1615,534,null,null,null,null,null,null,null,92.04,14]
[null,438,"ΚΕΡΑΜΙΚΟΥ","1250-ΚΕΡΑ",448,32541,2288,0,30253,0,243,16,0,227,0,6309,1897,35510,8.6520340162896687,3.6498659313397743,6.1538175032821112,113.529,143,133.27312775330395,26,147,"Dense Urban",0,55,172,47,16,null,3.6326319911819915,22918.275232367185,4412,7.6185403445149591,3.7645682756951917,2.0237487506075489,16609.275232367185,3.7645682756951917,0.3006815660168014,135.39500637788797,126.18542644866901,null,18.182279283563162,7.8177207164368365,0.97278911564625847,0.90661991668914255,18.182279283563162,18.182279283563162,7.6049936221120245,7.0877013046349484,4419,1731,null,null,null,null,null,null,null,47.17,26]
[null,439,"ΗΛΙΟΥΠΟΛΗΣ","1451-ΗΛ",449,50265,2665,0,47600,0,308,16,0,292,0,16351,3910,53058,9.5100951429160201,5.3060942222924794,6.9775583637548699,94.503,166.5625,163.01369863013699,54,173,"Urban",0,0,292,2,16,null,2.9758214207980784,48657.656051469377,12441,3.9504862953138815,2.5967893297539892,1.5212964140175886,32306.656051469381,1.9752431476569408,0.23912910525350131,154.13003268170831,150.84611900895558,null,41.087028316310928,12.91297168368907,0.9627890173410405,0.94227571462506932,41.087028316310928,41.087028316310928,12.432467318291682,12.167579621181403,12655,3752,null,null,null,null,null,null,null,118.32,35]
[null,440,"ΙΠΠΟΔΡΟΜΟΥ","1452-ΙΠΔ",450,27043,3097,0,23946,0,168,20,0,148,0,5276,1387,28481,3.9948933215522877,2.1417844190246531,3.0569918143707859,117.417,154.85,161.79729729729729,32,170,"Dense Urban",0,1,147,25,20,null,3.6483590274567672,19248.742228861905,3889,6.9668295191565957,3.5928882049014925,1.9390610344213612,13972.742228861904,3.4834147595782978,0.26288855193328281,147.1872626321188,153.79077359034099,null,23.587566338134948,8.4124336618650499,0.91088235294117648,0.95174880763116054,23.587566338134948,23.587566338134948,7.6627373678811939,8.0065237069562993,3963,1339,null,null,null,null,null,null,null,46.5,26]
[null,441,"ΔΑΦΝΗΣ","1454-ΔΦΝ",451,39851,2596,0,37255,0,267,19,0,248,0,14916,3904,44695,5.7125745897775415,3.0416683473635682,4.9732333856122155,86.947000000000003,136.63157894736841,150.22177419354838,56,168,"Dense Urban",0,46,202,0,19,null,2.8635056488578168,42712.050258363197,11012,3.7042317471848891,2.5241600307267706,1.467510657839846,27796.050258363197,1.8521158735924446,0.26173236792705817,124.71127671686591,137.11580730225464,null,41.342987396084737,14.657012603915257,0.81328320802005005,0.8941772273425499,41.342987396084737,41.342987396084737,11.920302230502507,13.105966891293752,11039,3477,null,null,null,null,null,null,null,97.16,30]
[null,442,"ΒΟΥΛΑ","1463-ΒΛ",452,16468,2042,0,14426,0,100,12,0,88,0,6415,3241,16645,6.8357736101718851,3.9647254693045886,6.3283283003172626,106.99,170.16666666666666,163.93181818181819,65,167,"Urban",0,0,88,0,12,null,2.6803048887331333,17194.155861223051,3174,4.2230623818525519,3.3960793513620198,1.2435111035196704,10779.155861223051,2.1115311909262759,0.50522213561964147,136.70452392175898,131.69571690601651,null,32.160561184723306,32.839438815276694,1.0189620758483033,0.98162765378334249,32.160561184723306,32.160561184723306,33.462142744907688,32.236101275801687,3217,3239,null,null,null,null,null,null,null,48.32,15]
[null,443,"ΒΟΥΛΙΑΓΜΕΝΗ","1463-ΒΛΓ",453,3734,963,0,2771,0,26,7,0,19,0,1455,735,3775,1.8852789099183882,1.0956030895852851,1.3853080433043798,106.99,137.57142857142858,145.84210526315789,56,146,"Urban",0,0,19,0,7,null,2.6803048887331347,3899.843613106711,720,4.2222222222222223,3.3956161293148766,1.2434333156127773,2444.843613106711,2.1111111111111112,0.50515463917525771,110.91587144672869,117.58403882888976,null,27.711340206185568,28.288659793814432,0.94227005870841496,0.99891852919971158,27.711340206185568,27.711340206185568,26.655557124699904,28.25806643426813,721,724,null,null,null,null,null,null,null,54.6,11]
[null,444,"ΒΑΡΚΙΖΑ","1463-ΒΡΚ",454,9987,286,0,9701,0,94,4,0,90,0,4494,2588,10342,12.992245070839813,7.5995230673432346,2.0619992724559322,104.376,71.5,107.78888888888889,48,111,"Urban",0,0,90,3,4,null,2.4150488259909002,10853.229424003106,1906,4.068205666316894,3.3364267702010002,1.2193301236675451,6359.229424003106,2.034102833158447,0.5758789497107254,53.694445446781899,80.946358240750769,null,20.357810413885183,27.642189586114817,0.64414414414414412,0.97107107107107105,20.357810413885183,20.357810413885183,17.805554553218101,26.842530648138123,1914,2488,null,null,null,null,null,null,null,55.09,13]
[null,445,"ΚΑΛΥΒΙΑ","1656-ΚΑΛΥ",455,2385,385,0,2000,0,23,3,0,20,0,2711,2246,3724,3.7462854230552258,3.6710866120119245,1.3575280709881197,93.900999999999996,128.33333333333334,100,118,162,"Suburban",0,0,20,2,3,null,1.5689655172413792,4253.4655172413795,465,3.1784946236559142,3.3171301446051169,0.95820618579748051,1542.4655172413793,1.5892473118279571,0.82847657690888976,50.889524919813041,39.654175262191977,null,20.23976392475101,97.760236075248997,0.79218106995884785,0.61728395061728392,20.23976392475101,20.23976392475101,77.443808413520301,60.345824737808023,466,1440,null,null,null,null,null,null,null,"",""]
[null,446,"ΛΙΜ.ΜΑΡΚΟΠΟΥΛΟΥ","1656-ΛΜΑΡ",456,8447,565,0,7882,0,91,5,0,86,0,7377,5993,11751,15.225919104723964,9.7025878644806642,2.2070693732259121,89.168000000000006,113,91.651162790697668,82,130,"Suburban",0,0,86,14,5,null,1.7377016766845932,12819.025268902244,1384,4.1604046242774571,3.9320991827328351,1.0580619742622943,5442.0252689022436,2.0802023121387285,0.81238986037684691,55.095350413447207,44.686309112861785,null,15.384031449098554,66.615968550901442,0.86923076923076925,0.70500894454382823,15.384031449098554,15.384031449098554,57.904649586552793,46.964853677835883,1400,4329,null,null,null,null,null,null,null,52.79,10]
[null,447,"ΜΑΡΚΟΠΟΥΛΟ","1656-ΜΑΡΚ",457,5348,1168,0,4180,0,43,10,0,33,0,4671,3795,7440,15.455177171879033,1.9487716007476006,1.660852838147556,89.168000000000006,116.8,126.66666666666667,109,174,"Suburban",0,0,33,5,10,null,1.7377016766845936,8116.8045317937367,876,4.1609589041095889,3.9335668171161382,1.0578081160345361,3445.8045317937372,2.0804794520547945,0.81245985870263326,57.35408647635078,62.199066384170365,null,20.441875401412975,88.558124598587028,0.67126436781609189,0.72796934865900387,20.441875401412975,20.441875401412975,59.445913523649217,64.467600282496306,880,2722,null,null,null,null,null,null,null,56.83,11]
[null,448,"ΑΓ. ΜΑΡΙΝΑ","1659-ΑΜΑΡ",458,1200,324,0,876,0,15,4,0,11,0,1761,1450,2285,5.2069980743905999,4.7329375672316214,0.61610702623564029,86.075000000000003,81,79.63636363636364,118,153,"Suburban",0,0,11,4,4,null,1.4506306306306307,2554.5605405405408,311,2.684887459807074,2.5516416094551153,1.0522196572818909,793.56054054054084,1.342443729903537,0.82339579784213512,29.561980158332503,29.064303724690546,null,20.839295854628055,97.160704145371938,0.52941176470588236,0.52049910873440286,20.839295854628055,20.839295854628055,51.438019841667497,50.572059911673094,313,763,null,null,null,null,null,null,null,"",""]
[null,449,"ΣΟΥΝΙΟ","1659-ΣΟΥΝ",459,452,218,0,234,0,4,2,0,2,0,664,547,861,2.0511163598318438,2.0511163598318438,0.37321072990329685,86.075000000000003,109,117,{"$f":"ROUNDUP(IFERROR(P454/K454,0),0)","v":166},{"$f":"ROUNDUP(IFERROR(R454/K454,0),0)","v":216},"Rural",0,0,2,1,{"$f":"L454-M454","v":2},null,1.4506306306306307,963.21873873873881,117,2.6837606837606836,2.5574251174251179,1.0493995173015129,299.21873873873881,{"$f":"IF(AM454>2,AL454,IF(AM454<=1, AK454/2,AK454/ROUNDUP(AM454,0)))","v":1.3418803418803418},0.8237951807228916,39.991898148148152,42.927083333333343,null,29.249999999999996,136.75,{"$f":"W454/Z454","v":0.50462962962962965},{"$f":"X454/Z454","v":0.54166666666666663},29.249999999999996,29.249999999999996,{"$f":"AV454*AU454","v":69.008101851851848},{"$f":"AW454*AU454","v":74.072916666666657},117,287,null,null,null,null,null,null,null,"",""]
[null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ","1670-ΑΓΜΑ",460,2216,247,0,1969,0,27,3,0,24,0,1961,1569,2690,7.9295631181176258,5.2497199146182414,0.12491066746179283,96.09,{"$f":"IFERROR((G455-H455)/(L455-M455),0)","v":82.333333333333329},{"$f":"IFERROR((I455-J455)/(N455-O455),0)","v":82.041666666666671},73,100,"Suburban",0,0,{"$f":"N455-O455-AB455-AC455","v":24},5,3,null,1.5710074824276319,{"$f":"P455*AH455","v":3080.7456730405861},{"$f":"P455-Q455","v":392},{"$f":"(R455-Q455)/AJ455","v":2.8596938775510203},{"$f":"(AI455-Q455)/AJ455-1","v":2.8564940638790461},{"$f":"AK455/AL455","v":1.0011201891551034},{"$f":"AJ455*AL455","v":1119.7456730405861},1.4298469387755102,{"$f":"Q455/P455","v":0.80010198878123406},{"$f":"W455-AZ455","v":34.244536800951899},{"$f":"X455-BA455","v":34.123225182729904},null,14.592554818969914,58.407445181030084,0.82333333333333325,0.82041666666666668,{"$f":"IF(AK455*AV455<1, AT455*AK455*AV455,AT455)","v":14.592554818969914},{"$f":"IF(AK455*AW455<1, AT455*AK455*AW455,AT455)","v":14.592554818969914},48.08879653238143,47.918441483936768,{"$f":"ROUNDUP(AX455*L455+AY455*N455,0)","v":394},{"$f":"ROUNDUP(AZ455*L455+BA455*N455,0)","v":1295},null,null,null,null,null,null,null,"",""]
[null,451,"ΣΑΡΩΝΙΔΑ","1670-ΣΑΡΩ",461,4162,1198,0,2964,0,37,11,0,26,0,4332,3589,5951,4.5348358239022302,2.3123082803016781,5.3229185245818655,93.900999999999996,108.90909090909091,114,118,161,"Suburban",0,0,26,0,11,null,1.5689655172413794,6796.7586206896558,743,3.1790040376850603,3.3173063535526994,0.95830885027560897,2464.7586206896558,1.5895020188425302,0.82848568790397048,42.778062797935135,44.777705132396207,null,20.238688827331483,97.761311172668513,0.67645398080180685,0.70807453416149069,20.238688827331483,20.238688827331483,66.131028111155771,69.222294867603793,749,2528,null,null,null,null,null,null,null,"",""]
[null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ","1251-ΑΓΒ",462,27656,2916,0,24740,0,205,25,0,180,0,11745,3156,33384,4.7415976369464596,2.4437014309650031,3.9461760366385703,88.022000000000006,116.64,137.44444444444446,58,163,"Dense Urban",0,0,180,18,25,null,2.533396761746471,29754.7449667123,8589,3.5193852602165561,2.0968383940752475,1.6784246559776885,18009.7449667123,1.759692630108278,0.26871008939974456,105.48750920245399,124.30274432578456,null,42.414814814814818,15.585185185185184,0.71558282208588952,0.84321745057941389,42.414814814814818,42.414814814814818,11.15249079754601,13.141700118659902,8696,2645,null,null,null,null,null,null,null,89.42,24]
[null,453,"ΑΙΓΑΛΕΩ","1251-ΑΙΓ",463,25467,3485,0,21982,0,145,20,0,125,0,10380,2984,29116,3.8194874565864811,2.6001780108392802,3.0795812131871374,85.02,174.25,175.85599999999999,72,201,"Dense Urban",0,0,125,2,20,null,2.5158430892367063,26114.45126627701,7396,3.5332612222823148,2.1274271587719049,1.6608141941376515,15734.451266277008,1.7666306111411574,0.28747591522157995,156.30635406781124,157.7469738935381,null,51.30173410404624,20.698265895953757,0.86691542288557211,0.87490547263681584,51.30173410404624,51.30173410404624,17.943645932188765,18.109026106461908,7439,2623,null,null,null,null,null,null,null,92.04,20]
[null,{"$f":"B458+1","v":454},"ΧΑΙΔΑΡΙ","1251-ΧΑΙ",464,16580,1150,0,15430,0,93,7,0,86,0,6635,2197,18855,3.9114884588406973,2.2205554466294233,3.0868659019708198,94.45,164.28571428571428,179.41860465116278,72,203,"Dense Urban",0,0,86,2,7,null,2.5744386534341812,17081.400465535793,4438,3.7534925642181163,2.3538531918737706,1.5946162560929176,10446.400465535795,1.8767462821090581,0.3311228334589299,144.99157592512358,158.34722058314051,null,48.159155990957046,23.840844009042954,0.80928923293455313,0.88383549089242752,48.159155990957046,48.159155990957046,19.294138360590708,21.071384068022269,4479,1948,null,null,null,null,null,null,null,49.55,18]
[null,455,"ΑΝΩ ΛΙΟΣΙΩΝ","1252-ΑΛΙΟ",465,10967,1365,0,9602,0,78,10,0,68,0,10561,6867,15514,8.7882328548768456,3.6899096513632226,7.5515555425254437,92.566999999999993,136.5,141.20588235294119,136,199,"Urban",0,0,68,12,10,null,1.7706252587633609,18699.573357799854,3694,2.3408229561451002,2.2031871569571884,1.0624712243593504,8138.5733577998535,1.1704114780725501,0.65022251680712051,75.843061296445299,78.457775756137437,null,{"$f":"(1-AP460)*Y460","v":47.569737714231607},{"$f":"AP460*Y460","v":88.430262285768393},0.68592964824120606,0.70957729825598592,47.569737714231607,47.569737714231607,60.656938703554701,62.748106596803744,3711,4874,null,null,null,null,null,null,null,85.41,14]
[null,456,"ΠΕΤΡΟΥΠΟΛΗΣ","1252-ΠΕΤΡ",466,34531,3264,0,31267,0,187,19,0,168,0,13743,3391,40919,4.9927791103744621,2.9718524659390346,4.6244859275837129,89.284999999999997,171.78947368421052,186.11309523809524,74,219,"Dense Urban",0,5,163,0,19,null,2.8562007103600946,39252.766362478782,10352,3.6251931993817621,2.4642355450617059,1.4711228423949161,25509.766362478778,1.812596599690881,0.24674379684202866,157.46659223406962,170.59598733709453,null,55.740959033689883,18.259040966310121,0.78442682047584711,0.8498314851054577,55.740959033689883,55.740959033689883,14.322881450140887,15.51710790100072,10424,2880,null,null,null,null,null,null,null,91.77,27]
[null,457,"ΠΕΡΙΣΤΕΡΙΟΥ","1253-ΠΕΡ",467,59921,3134,0,56787,0,392,22,0,370,0,27804,8741,70879,9.4359780239424076,6.2478704190548369,9.2708466027678682,80.111999999999995,142.45454545454547,153.47837837837838,71,181,"Dense Urban",0,0,370,0,22,null,2.5325760100622521,70415.743383770852,19063,3.2596128626134395,2.2353115136007373,1.4582365110099187,42611.743383770852,1.6298064313067198,0.31437922601064594,124.88704693708367,134.55142047737607,null,48.67907495324414,22.32092504675586,0.78704168759417381,0.84794684186949376,48.67907495324414,48.67907495324414,17.567498517461797,18.926957901002314,19083,7390,null,null,null,null,null,null,null,103.04,44]
[null,458,"ΕΛΕΥΣΙΝΑΣ","1254-ΕΛΕΥ",468,11243,1773,0,9470,0,73,13,0,60,0,7036,4479,12615,7.1878634615192087,2.8641051919450602,4.7730175025198918,98.405000000000001,136.38461538461539,157.83333333333334,97,173,"Urban",0,0,60,9,13,null,1.7045951685892404,11993.531606193896,2557,3.181853734845522,1.938807824088344,1.6411393101024216,4957.5316061938956,1.590926867422761,0.63658328595793068,87.70509999896359,101.49816564083858,null,35.251421262080726,61.748578737919274,0.78835037794575369,0.91233140655105982,35.251421262080726,35.251421262080726,48.67951538565179,56.335167692494757,2574,4013,null,null,null,null,null,null,null,59.16,14]
[null,459,"ΑΛΕΠΟΧΩΡΙΟΥ","1255-ΑΛΕΠ",469,1118,196,0,922,0,17,3,0,14,0,1608,1361,1965,6.5216698729633737,6.5216698729633737,2.5096176050582844,87.734999999999999,65.333333333333329,65.857142857142861,95,116,"Suburban",0,0,14,6,3,null,1.3610763360312221,2188.6107483382052,247,2.4453441295546559,2.3506508029886852,1.0402838764675615,580.61074833820521,1.2226720647773279,0.84639303482587069,20.046441642362893,20.207163842119456,null,14.592661691542284,80.40733830845771,0.56321839080459768,0.56773399014778325,14.592661691542284,14.592661691542284,45.286891690970435,45.649979015023405,249,775,null,null,null,null,null,null,null,"",""]
[null,460,"ΤΟΥΤΟΥΛΗ","1255-ΤΟΥΤ",470,207,26,0,181,0,5,1,0,4,0,302,255,372,4.373726155342518,4.373726155342518,0.50470750706326251,86.635999999999996,26,45.25,61,75,"Rural",0,0,4,4,1,null,1.3759074008498584,415.52403505665723,47,2.4893617021276597,2.4154050012054729,1.0306187578833681,113.52403505665723,1.2446808510638299,0.8443708609271523,8.1443708609271503,14.174337748344367,null,9.4933774834437088,51.506622516556291,0.34666666666666668,0.60333333333333339,8.1925827814569558,9.4933774834437088,17.85562913907285,31.075662251655633,47,143,null,null,null,null,null,null,null,"",""]
[null,461,"ΑΓ.ΣΩΤΗΡΑ","1256-ΑΓΣΩ",471,353,150,0,203,0,5,1,0,4,0,502,426,609,1.9524422678649351,1.9524422678649351,9.951520195026671E-2,88.686999999999998,150,50.75,101,122,"Rural",0,0,4,2,1,null,1.3482583043724239,676.82566879495675,76,2.4078947368421053,2.3003377473020628,1.0467570423804897,174.82566879495675,1.2039473684210527,0.84860557768924305,44.61988113121285,15.096393116060348,null,15.290836653386451,85.709163346613551,1.2295081967213115,0.41598360655737704,15.290836653386451,15.290836653386451,105.38011886878715,35.653606883939652,77,248,null,null,null,null,null,null,null,"",""]
[null,462,"ΑΙΓΟΣΘΕΝΑ","1256-ΑΙΓΟ",472,289,173,0,116,0,5,3,0,2,0,412,350,499,0.9486122550760876,0.9486122550760876,0.52349464235680532,88.686999999999998,57.666666666666664,58,83,100,"Rural",0,0,2,2,3,null,1.3482583043724239,555.48242140143861,62,2.403225806451613,2.3142326032490099,1.0384547357416292,143.48242140143861,1.2016129032258065,0.84951456310679607,17.006067961165051,17.104368932038838,null,12.490291262135926,70.509708737864074,0.57666666666666666,0.57999999999999996,12.490291262135926,12.490291262135926,40.660598705501613,40.895631067961162,63,204,null,null,null,null,null,null,null,"",""]
[null,463,"ΟΙΝΟΗ","1256-ΟΙΝΟ",473,263,128,0,135,0,5,2,0,3,0,374,317,454,5.0795950708645661,5.0795950708645661,0.90401822714923952,88.686999999999998,64,45,75,91,"Rural",0,0,3,1,2,null,1.3482583043724241,504.24860583528664,57,2.4035087719298245,2.2850632602681866,1.0518346750924246,130.24860583528664,1.2017543859649122,0.84759358288770048,19.291767056472942,13.564523711582538,null,11.430481283422465,63.569518716577534,0.70329670329670335,0.49450549450549453,11.430481283422465,11.430481283422465,44.708232943527058,31.435476288417462,58,184,null,null,null,null,null,null,null,"",""]
[null,464,"ΣΚΟΥΡΤΑ","1256-ΣΚΟΥ",474,404,178,0,226,226,5,2,0,3,3,630,523,772,29.878715078308396,29.878715078308396,1.0309219157966816,84.076999999999998,89,0,126,155,"Rural",0,0,0,0,2,null,1.3620148081669283,858.06932914516483,107,2.3271028037383177,2.1314890574314469,1.0917732819809056,228.06932914516483,1.1635514018691588,0.83015873015873021,28.939354838709669,0,null,21.399999999999995,104.60000000000001,0.5741935483870968,0,21.399999999999995,0,60.060645161290331,0,43,121,null,null,null,null,null,null,null,"",""]
[null,465,"ΘΡΙΑΣΙΟ","1257-ΘΡΙ",475,1956,951,0,1005,0,16,7,0,9,0,1786,1405,2377,7.0314156110623864,4.8902671637206341,1.4617683435111943,89.424999999999997,135.85714285714286,111.66666666666667,112,149,"Suburban",0,0,9,0,7,null,1.4144460765048021,2526.2006926375766,381,2.5511811023622046,1.9427839701773664,1.3131573770033189,740.20069263757659,1.2755905511811023,0.78667413213885773,55.521346920063266,45.635316693848011,null,23.892497200447934,88.107502799552066,0.91179290508149569,0.7494407158836689,23.892497200447934,23.892497200447934,80.335795937079595,66.03134997281866,383,1157,null,null,null,null,null,null,null,"",""]
[null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ","1259-ΝΠΕΡ",476,2847,555,0,2292,0,36,6,0,30,0,4151,3502,5113,5.4984724765071498,2.7947601991032656,1.2726555212837383,86.635999999999996,92.5,76.400000000000006,116,143,"Suburban",0,0,30,13,6,null,1.3759074008498584,5711.3916209277622,649,2.4822804314329736,2.4043014189950109,1.032433126654543,1560.391620927762,1.2411402157164868,0.84365213201638156,29.196591772477106,24.114806609916229,null,18.136352686099737,97.863647313900259,0.64685314685314688,0.53426573426573432,18.136352686099737,18.136352686099737,63.303408227522894,52.285193390083776,653,1949,null,null,null,null,null,null,null,"",""]
[null,467,"ΑΧΑΡΝΩΝ","1260-ΑΧΑΡ",477,28438,2936,0,25502,0,176,19,0,157,0,17815,10439,31852,19.777596529988998,9.4559072153012043,14.049638025324006,94.566999999999993,154.52631578947367,162.43312101910828,102,181,"Dense Urban",0,0,157,10,19,null,1.9751353915484058,35187.037000434852,7376,2.9030639913232106,2.3552110900806471,1.2326130781015487,17372.037000434852,1.4515319956616053,0.58596688184114509,103.49965861042995,108.79553095285519,null,42.231378052203198,59.768621947796802,0.85373655132305892,0.89742055811662036,42.231378052203198,42.231378052203198,51.026657179043731,53.63759006625309,7433,9391,null,null,null,null,null,null,null,66.849999999999994,22]
[null,468,"ΦΥΛΗΣ","1260-ΦΥΛΗ",478,956,397,0,559,0,11,4,0,7,0,923,600,1354,0.52027920430578511,0.52027920430578511,1.3402332708069777,92.56,99.25,79.857142857142861,84,124,"Rural",0,0,7,2,4,null,1.7699442069415259,1633.6585030070285,323,2.3343653250773992,2.2001811238607694,1.060987797668753,710.65850300702846,1.1671826625386996,0.65005417118093178,55.544341732778804,44.691309145193742,null,29.395449620801731,54.604550379198272,0.80040322580645162,0.64400921658986177,29.395449620801731,29.395449620801731,43.705658267221196,35.165833711949119,324,421,null,null,null,null,null,null,null,"",""]
[null,469,"ΒΡΥΣΟΥΛΑ","6001-ΒΡΥ",479,58,0,0,58,6,2,0,0,2,1,65,51,96,19.92107189834967,19.92107189834967,0.27051446479858265,82.551000000000002,0,52,33,48,"Suburban",0,0,1,1,0,null,1.4539508852729777,94.506807542743545,14,3.2142857142857144,2.1076291101959677,1.5250717969001908,29.506807542743548,1.6071428571428572,0.7846153846153846,0,23.950000000000003,null,7.1076923076923082,25.892307692307693,0,1.0833333333333333,0,7.1076923076923082,0,28.049999999999997,15,57,null,null,null,null,null,null,null,"",""]
[null,470,"ΚΑΣΤΡΟΣΥΚΙΑ","6001-ΚΑΣΤ",480,75,0,0,75,0,1,0,0,1,0,71,52,115,0.21921080217897124,0,0.21921080217897124,87.087000000000003,0,75,71,115,"Rural",0,0,1,1,0,null,1.5781791192478971,112.0507174666007,19,3.3157894736842106,2.1605640771895107,1.5346869406425714,41.050717466600702,1.6578947368421053,0.73239436619718312,0,41.086956521739133,null,19,52,0,0.65217391304347827,0,19,0,33.913043478260867,19,34,null,null,null,null,null,null,null,"",""]
[null,471,"ΚΑΝΑΛΑΚΙ","6002-ΚΑΝΑ",481,1225,303,0,922,0,12,3,0,9,0,2083,1719,2460,8.753125808357284,5.3996132730472191,2.8890579047436069,89.626999999999995,101,102.44444444444444,174,205,"Suburban",0,0,9,1,3,null,1.4598288414867799,3040.8234768169627,364,2.0357142857142856,2.631383178068579,0.77362898063690166,957.82347681696274,1.0178571428571428,0.82525204032645227,30.253759235624031,30.686431259895883,null,30.406144983197304,143.59385501680271,0.49268292682926829,0.49972899728997289,30.406144983197304,30.406144983197304,70.746240764375969,71.75801318454856,365,859,null,null,null,null,null,null,null,"",""]
[null,472,"ΜΕΣΟΠΟΤΑΜΟΣ","6002-ΜΕΣΟ",482,532,114,0,418,0,6,1,0,5,0,906,748,1069,21.692285649136171,21.692285649136171,1.9050184611981229,89.626999999999995,114,83.6,151,179,"Rural",0,0,5,2,1,null,1.4598288414867799,1322.6049303870227,158,2.0316455696202533,2.6367400657406499,0.77051416482707868,416.6049303870227,1.0158227848101267,0.82560706401766004,34.603351955307261,25.37579143389199,null,26.333333333333332,124.66666666666667,0.63687150837988826,0.46703910614525135,26.333333333333332,24.986592178770948,79.396648044692739,58.224208566108004,152,371,null,null,null,null,null,null,null,"",""]
[null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ","6003-ΑΓΓΕ",483,197,151,0,46,46,2,1,0,1,1,344,284,412,3.6329627272025284,3.6329627272025284,0.63630420833228274,83.340999999999994,151,0,172,206,"Rural",0,0,0,0,1,null,1.2884374347190306,443.22247754334654,60,2.1333333333333333,1.6537079590557755,1.2900302750864254,99.222477543346528,1.0666666666666667,0.82558139534883723,46.912621359223294,0,null,29.999999999999996,142,0.73300970873786409,0,29.999999999999996,0,104.08737864077671,0,30,105,null,null,null,null,null,null,null,"",""]
[null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ","6003-ΝΚΕΡ",484,687,261,0,426,0,5,2,0,3,0,930,738,1247,5.6542485752012839,5.6542485752012839,0.86107091132710334,84.847999999999999,130.5,142,186,250,"Rural",0,0,3,3,2,null,1.3764015589268395,1280.0534498019606,192,2.6510416666666665,1.823195051051878,1.4540636588154234,350.0534498019606,1.3255208333333333,0.79354838709677422,53.452799999999996,58.163200000000018,null,38.399999999999991,147.6,0.52200000000000002,0.56799999999999995,38.399999999999991,38.399999999999991,77.047200000000004,83.836799999999982,192,406,null,null,null,null,null,null,null,"",""]
[null,475,"ΠΑΝΑΓΙΑ","6003-ΠΑΝΑ",485,388,106,0,282,231,6,2,0,4,3,775,679,882,13.577985010687785,13.577985010687785,0.68926048388802719,77.608999999999995,53,51,130,147,"Suburban",0,0,1,1,2,null,1.2063711467939555,934.93763876531557,96,2.1145833333333335,1.6660170704720372,1.2692446979154919,159.93763876531557,1.0572916666666667,0.87612903225806449,11.935176651305682,11.484792626728115,null,16.103225806451615,113.89677419354838,0.36054421768707484,0.34693877551020408,12.277112135176655,11.813824884792631,41.064823348694318,39.515207373271885,72,241,null,null,null,null,null,null,null,"",""]
[null,476,"ΡΟΔΑΥΓΗ","6003-ΡΟΔΑ",486,186,43,43,143,109,5,1,1,4,2,171,124,281,5.7166197558096625,5.7166197558096625,0.35924710458465542,88.064999999999998,0,17,35,57,"Rural",0,0,2,2,0,null,1.5642571462180921,267.48797200329375,47,3.3404255319148937,2.0529355745381648,1.6271458166271813,96.487972003293748,1.6702127659574468,0.72514619883040932,0,9.4304914332615155,null,9.6198830409356741,25.380116959064328,0,0.2982456140350877,0,9.5839745562737253,0,7.5695085667384836,39,31,null,null,null,null,null,null,null,"",""]
[null,477,"ΦΙΛΙΠΠΙΑΔΑ","6003-ΦΙΛΠ",487,2222,1277,0,930,164,20,10,0,9,2,3526,2872,4397,13.729329834897031,3.7761233676475574,2.7390417809496475,83.853999999999999,127.7,109.42857142857143,177,220,"Suburban",0,0,7,1,10,null,1.3185082999351252,4649.0602655712519,654,2.3318042813455659,1.7172175314545135,1.3578968526896453,1123.0602655712519,1.165902140672783,0.81452070334656834,44.015772701490235,37.717957142120511,null,32.829835507657407,144.17016449234259,0.58045454545454545,0.4974025974025974,32.829835507657407,32.829835507657407,83.684227298509768,71.71061428645092,624,1483,null,null,null,null,null,null,null,"",""]
[null,478,"ΠΑΡΓΑ","6005-ΠΑΡΓ",488,1582,797,0,785,0,9,5,0,4,0,2691,2221,3177,1.6683126723643349,1.227452617888551,1.0936821201891931,89.626999999999995,159.4,196.25,299,353,"Suburban",0,0,4,1,5,null,1.4598288414867799,3928.3994124409246,470,2.0340425531914894,2.6327647073211162,0.77258805070399283,1237.3994124409246,1.0170212765957447,0.82534373838721664,47.965502045955319,59.05413912496067,null,52.222222222222221,246.77777777777777,0.45155807365439093,0.55594900849858353,47.965502045955304,52.222222222222221,111.43449795404469,137.19586087503933,449,1106,null,null,null,null,null,null,null,"",""]
[null,479,"ΒΑΡΛΑΑΜ","6502-ΒΑΡΛ",489,175,0,0,175,175,6,0,0,6,6,456,437,475,21.683413044100536,21.683413044100536,0.81100714413165809,68.382999999999996,0,0,76,80,"Rural",0,0,0,0,0,null,1.0735019187247861,489.51687493850244,19,2,1.7640460493948651,1.1337572512271299,33.51687493850244,1,0.95833333333333337,0,0,null,3.1666666666666639,72.833333333333343,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,480,"ΒΑΣΙΛΙΚΗ","6502-ΒΑΣΙ",490,462,128,0,334,0,3,1,0,2,0,242,141,587,6.6625152031716697,6.6625152031716697,1.1084409688792489,100.307,128,167,81,196,"Rural",0,0,2,2,1,null,2.0352648368212574,492.53409051074431,101,4.4158415841584162,2.4805355496113299,1.7801968550099294,250.53409051074433,2.2079207920792081,0.5826446280991735,97.179288244223315,126.78860263113511,null,33.805785123966949,47.194214876033051,0.65306122448979587,0.85204081632653061,33.805785123966949,33.805785123966949,30.820711755776685,40.211397368864894,102,112,null,null,null,null,null,null,null,"",""]
[null,481,"ΓΡΑΜΜΕΝΟΥ","6502-ΓΡΑΜ",491,412,33,33,379,199,10,1,1,9,6,664,567,831,14.943109614268131,13.972083052357858,1.0966227792837926,81.525000000000006,0,60,67,84,"Rural",0,0,3,0,0,null,1.3391740652322441,889.2115793142101,97,2.7216494845360826,2.3217688589093823,1.1722310229514141,225.2115793142101,1.3608247422680413,0.85391566265060237,0,19.134036144578317,null,9.7876506024096415,57.212349397590359,0,0.7142857142857143,0,9.7876506024096415,0,40.865963855421683,89,368,null,null,null,null,null,null,null,"",""]
[null,482,"ΔΕΡΒΙΖΙΑΝΑ","6502-ΔΕΡΒ",492,423,84,0,339,339,8,1,0,7,7,1102,1057,1149,25.193727817804422,25.193727817804422,1.5664559385502246,68.382999999999996,84,0,138,144,"Rural",0,0,0,0,1,null,1.0735019187247861,1182.9991144347143,45,2.0444444444444443,1.7999803207714296,1.1358148868917872,80.999114434714329,1.0222222222222221,0.95916515426497273,6.7872050816696827,0,null,5.635208711433763,132.36479128856624,0.58333333333333337,0,5.635208711433763,0,77.212794918330317,0,6,78,null,null,null,null,null,null,null,"",""]
[null,483,"ΔΩΔΩΝΗΣ","6502-ΔΩΔΩ",493,364,41,41,323,268,7,1,1,6,5,834,789,909,11.788053892854828,11.788053892854828,1.0881665137410663,69.483999999999995,0,55,120,130,"Rural",0,0,1,1,0,null,1.1072684134279309,923.46185679889436,45,2.6666666666666665,1.9880412621976524,1.3413537824254398,89.46185679889436,1.3333333333333333,0.9460431654676259,0,6.9701162147205338,null,6.4748201438848918,113.5251798561151,0,0.42307692307692307,0,6.4748201438848918,0,48.029883785279466,39,289,null,null,null,null,null,null,null,"",""]
[null,484,"ΕΛΛΗΝΙΚΟΥ","6502-ΕΛΛΗ",494,114,114,0,0,0,1,1,0,0,0,295,290,300,0.34474333992915807,0,0.34474333992915807,63.575000000000003,114,0,295,300,"Rural",0,0,0,0,1,null,1.1631661169935776,343.13400451310542,5,2,9.6268009026210848,0.20775333573746818,48.134004513105424,1,0.98305084745762716,3.7999999999999972,0,null,4.9999999999999867,290,0.38,0,3.7999999999999901,0,110.2,0,4,111,null,null,null,null,null,null,null,"",""]
[null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ","6502-ΙΩΑΝ",495,28097,5003,0,23094,0,181,30,0,151,0,11558,6753,28097,11.378124636519114,4.4000028742654642,7.2081939714450627,100.307,166.76666666666668,152.94039735099338,64,156,"Urban",0,0,151,8,30,null,2.0352648368212565,23523.590983980081,4805,4.4420395421436005,2.4902374576441373,1.783781513890625,11965.590983980079,2.2210197710718003,0.5842706350579685,126.79256769647841,116.28046582841577,null,26.606679356290016,37.393320643709984,1.069017094017094,0.98038716250636782,26.606679356290016,26.606679356290016,39.974098970188258,36.659931522577615,4816,6735,null,null,null,null,null,null,null,58.9,21]
[null,486,"ΚΑΡΥΕΣ","6502-ΚΑΡ",496,264,129,0,135,135,3,1,0,2,2,534,470,607,3.9075445607171511,3.9075445607171511,0.96319956388406147,79.69,129,0,178,203,"Rural",0,0,0,0,1,null,1.2702541868570942,678.31573578168832,64,2.140625,2.25493337158888,0.94930742831291037,144.31573578168832,1.0703125,0.88014981273408244,29.443349753694562,0,null,21.333333333333325,156.66666666666669,0.6354679802955665,0,21.333333333333325,0,99.556650246305438,0,22,100,null,null,null,null,null,null,null,"",""]
[null,487,"ΚΕΦΑΛΟΒΡΥΣΟΥ","6502-ΚΕΦΛ",497,259,205,0,54,54,5,2,0,3,3,962,914,999,20.199253281857768,20.199253281857768,0.9138560595426779,72.42,102.5,0,193,200,"Rural",0,0,0,0,2,null,1.2393179339744225,1192.2238524833945,48,1.7708333333333333,4.7963302600707181,0.36920587976926006,230.22385248339447,0.88541666666666663,0.9501039501039501,8.522843035343044,0,null,9.6299376299376309,183.37006237006236,0.51249999999999996,0,8.7396699584199578,0,93.977156964656956,0,18,188,null,null,null,null,null,null,null,"",""]
[null,488,"ΚΟΠΑΝΗ","6502-ΚΟΠΑ",498,415,0,0,415,314,6,0,0,6,5,1081,1037,1127,27.263962608354689,27.263962608354689,1.3331696940341322,68.382999999999996,0,101,181,188,"Rural",0,0,1,1,0,null,1.0735019187247861,1160.4555741414938,44,2.0454545454545454,1.805808503215768,1.1327084471094349,79.455574141493798,1.0227272727272727,0.95929694727104531,0,7.7185771645639392,null,7.3672525439407988,173.63274745605921,0,0.53723404255319152,0,7.3672525439407988,0,93.281422835436061,45,560,null,null,null,null,null,null,null,"",""]
[null,489,"ΚΟΥΤΣΕΛΙΟΥ","6502-ΚΟΥΤ",499,663,341,0,322,70,6,2,0,4,1,492,356,943,12.98943166692225,12.98943166692225,1.1932095014768134,88.483000000000004,170.5,84,82,158,"Suburban",0,0,3,3,2,null,1.6814455519117828,827.27121154059716,136,4.3161764705882355,2.4652294966220381,1.7508213642999337,335.27121154059716,2.1580882352941178,0.72357723577235777,106.47257383966245,52.455696202531648,null,22.666666666666664,59.333333333333336,1.0791139240506329,0.53164556962025311,22.666666666666664,22.666666666666664,64.027426160337555,31.544303797468352,136,255,null,null,null,null,null,null,null,"",""]
[null,490,"ΚΤΙΣΜΑΤΑ","6502-ΚΤΙΣ",500,228,0,0,228,228,11,0,0,11,11,847,805,879,116.31372053017007,116.31372053017007,0.24433893662912676,72.42,0,0,77,80,"Rural",0,0,0,0,0,null,1.2393179339744225,1049.7022900763359,42,1.7619047619047619,4.8262450018175214,0.36506740980643215,202.70229007633588,0.88095238095238093,0.95041322314049592,0,0,null,3.8181818181818139,73.181818181818187,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ","6502-ΜΟΥΣ",501,91,62,0,29,29,3,1,0,2,2,237,227,247,2.7201596561702104,2.7201596561702104,0.40550357206582899,68.382999999999996,62,0,79,83,"Rural",0,0,0,0,1,null,1.0735019187247861,254.4199547377743,10,2,1.7419954737774304,1.1481086088375991,17.419954737774304,1,0.95780590717299574,5.4779116465863567,0,null,3.3333333333333366,75.666666666666657,0.74698795180722888,0,3.3333333333333366,0,56.522088353413643,0,4,57,null,null,null,null,null,null,null,"",""]
[null,492,"ΠΕΔΙΝΗΣ","6502-ΠΕΔΙ",502,3267,220,0,3047,0,27,3,0,24,0,1707,997,4148,26.998351422908023,19.542835454514115,5.603438880876733,100.307,73.333333333333329,126.95833333333333,64,154,"Suburban",0,0,24,3,3,null,2.0352648368212569,3474.1970764538855,710,4.4380281690140846,2.4890099668364587,1.7830495771999,1767.1970764538858,2.2190140845070423,0.5840656121851201,55.533238485786811,96.141919128518424,null,26.619800820152314,37.380199179847686,0.47619047619047616,0.82440476190476186,26.619800820152314,26.619800820152314,17.800094847546518,30.816414204814908,719,793,null,null,null,null,null,null,null,"",""]
[null,493,"ΠΕΡΑΜΑΤΟΣ","6502-ΠΕΡΑ",503,831,446,0,385,0,7,3,0,4,0,434,254,1055,2.7859317413719489,2.7859317413719489,0.4598835859384709,100.307,148.66666666666666,96.25,62,151,"Suburban",0,0,4,4,3,null,2.0352648368212569,883.30493918042555,180,4.45,2.4961385510023644,1.7827536048481889,449.30493918042561,2.2250000000000001,0.58525345622119818,112.94165878271838,73.120860927152322,null,25.714285714285712,36.285714285714285,0.98454746136865334,0.63741721854304634,25.714285714285712,25.714285714285712,35.72500788394828,23.129139072847682,180,200,null,null,null,null,null,null,null,"",""]
[null,494,"ΠΛΑΤΑΝΟΥΣΑ","6502-ΠΛΑΤ",504,78,0,0,78,42,4,0,0,4,3,369,362,375,10.915835763562924,10.915835763562924,0.68069549185276157,63.575000000000003,0,36,93,94,"Rural",0,0,1,1,0,null,1.1631661169935772,429.20829717062998,7,1.8571428571428572,8.6011853100899973,0.21591708470276236,60.208297170629983,0.9285714285714286,0.98102981029810299,0,1.058640373637779,null,1.764227642276422,91.235772357723576,0,0.38297872340425532,0,1.2548002075765432,0,34.941359626362221,6,140,null,null,null,null,null,null,null,"",""]
[null,495,"ΡΑΔΟΒΙΖΙ","6502-ΡΑΔΟ",505,285,0,0,285,285,18,0,0,18,18,585,518,662,129.5119208716838,122.76892760451796,2.1360208855619374,78.935000000000002,0,0,33,37,"Rural",0,0,0,0,0,null,1.2567192153916165,735.18074100409558,67,2.1492537313432836,2.2415035970760533,0.95884464970160843,150.18074100409558,1.0746268656716418,0.88547008547008543,0,0,null,3.7794871794871807,29.22051282051282,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,496,"ΤΣΕΠΕΛΟΒΟ","6502-ΤΣΕΠ",506,110,87,0,23,23,2,1,0,1,1,397,377,407,6.0689069515608685,6.0689069515608685,0.28797446990204578,86.587999999999994,87,0,199,204,"Rural",0,0,0,0,1,null,1.4260489842415038,566.14144674387705,20,1.5,8.4570723371938534,0.17736634383545027,169.14144674387705,0.75,0.94962216624685136,6.4078011557267729,0,null,10.025188916876578,188.97481108312343,0.4264705882352941,0,6.4131723218254573,0,80.592198844273227,0,7,81,null,null,null,null,null,null,null,"",""]
[null,500,"ΓΡΕΒΕΝΙΤΙ","6523-ΓΡΕΒ",510,237,0,0,237,237,12,0,0,12,12,853,810,876,145.40131963314636,145.40131963314636,1.4972297013609248,86.587999999999994,0,0,72,73,"Rural",0,0,0,0,0,null,1.4260489842415034,1216.4197835580023,43,1.5348837209302326,8.4516228734419148,0.18160816495414125,363.41978355800234,0.76744186046511631,0.94958968347010553,0,0,null,3.629542790152402,68.370457209847601,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,503,"ΓΑΡΟΥΝΑ","6601-ΓΑΡ",513,775,0,0,775,0,5,0,0,5,0,833,680,1301,2.9488670501113972,2.9488670501113972,0.26032086741230753,77.706000000000003,0,155,167,261,"Rural",0,0,5,5,0,null,1.6446463733496886,1369.9904290002905,153,4.0588235294117645,3.5097413660149712,1.1564451924331485,536.99042900029065,2.0294117647058822,0.81632653061224492,0,74.039799827977163,null,30.673469387755098,136.32653061224491,0,0.5938697318007663,0,30.673469387755098,0,80.960200172022837,154,405,null,null,null,null,null,null,null,"",""]
[null,507,"ΑΡΓΥΡΑΔΩΝ","6602-ΑΡΓΥ",517,1296,259,0,1037,0,12,4,0,8,0,1393,1137,2175,11.919655656620728,6.954274437288742,2.723965620642967,77.706000000000003,64.75,129.625,117,182,"Suburban",0,0,8,3,4,null,1.6446463733496883,2290.9923980761159,256,4.0546875,3.5077828049848279,1.1559117897031648,897.99239807611593,2.02734375,0.81622397702799709,30.774676956209618,61.608764485693783,null,21.501794687724342,95.498205312275658,0.35576923076923078,0.71222527472527475,21.501794687724342,21.501794687724342,33.975323043790382,68.016235514306217,259,681,null,null,null,null,null,null,null,"",""]
[null,510,"ΑΓ.ΑΘΑΝΑΣΙΟΥ","6605-ΑΓΑΘ",520,701,0,0,701,0,6,0,0,6,0,754,616,1177,4.3361165228659635,4.3361165228659635,0.2091089103518603,77.706000000000003,0,116.83333333333333,126,197,"Rural",0,0,6,2,0,null,1.6446463733496888,1240.0633655056654,138,4.0652173913043477,3.522198300765691,1.1541705049430664,486.06336550566533,2.0326086956521738,0.81697612732095493,0,55.784066479060343,null,23.061007957559678,102.93899204244032,0,0.5930626057529611,0,23.061007957559678,0,61.049266854272986,139,367,null,null,null,null,null,null,null,"",""]
[null,513,"ΓΑΡΔΕΛΑΔΕΣ","6605-ΓΑΡΔ",523,794,0,0,794,0,6,0,0,6,0,854,697,1333,4.835814460166171,4.835814460166171,0.76281041725221044,77.706000000000003,0,132.33333333333334,{"$f":"ROUNDUP(IFERROR(P518/K518,0),0)","v":143},{"$f":"ROUNDUP(IFERROR(R518/K518,0),0)","v":223},"Suburban",0,0,6,2,{"$f":"L518-M518","v":0},null,1.6446463733496886,1404.5280028406339,157,4.0509554140127388,3.5065477887938465,1.1552545859944356,550.52800284063392,{"$f":"IF(AM518>2,AL518,IF(AM518<=1, AK518/2,AK518/ROUNDUP(AM518,0)))","v":2.0254777070063694},0.81615925058548011,0,63.074474118104206,null,26.289227166276344,116.71077283372365,{"$f":"W518/Z518","v":0},{"$f":"X518/Z518","v":0.59342301943198805},0,26.289227166276344,{"$f":"AV518*AU518","v":0},{"$f":"AW518*AU518","v":69.258859215229137},158,416,null,null,null,null,null,null,null,"",""]
[null,514,"ΚΑΣΣΙΟΠΗΣ","6605-ΚΑΣΣ",524,1006,199,0,807,0,4,1,0,3,0,769,628,1200,3.4974829130157312,3.4974829130157312,0.33715435724963083,77.706000000000003,{"$f":"IFERROR((G519-H519)/(L519-M519),0)","v":199},{"$f":"IFERROR((I519-J519)/(N519-O519),0)","v":269},193,300,"Suburban",0,0,{"$f":"N519-O519-AB519-AC519","v":3},1,1,null,1.6446463733496886,{"$f":"P519*AH519","v":1264.7330611059106},{"$f":"P519-Q519","v":141},{"$f":"(R519-Q519)/AJ519","v":4.0567375886524824},{"$f":"(AI519-Q519)/AJ519-1","v":3.5158373128078759},{"$f":"AK519/AL519","v":1.1538467874705567},{"$f":"AJ519*AL519","v":495.73306110591051},2.0283687943262412,{"$f":"Q519/P519","v":0.81664499349804942},{"$f":"W519-AZ519","v":94.450385782401383},{"$f":"X519-BA519","v":127.67413957520591},null,35.387516254876459,157.61248374512354,0.66333333333333333,0.89666666666666661,{"$f":"IF(AK519*AV519<1, AT519*AK519*AV519,AT519)","v":35.387516254876459},{"$f":"IF(AK519*AW519<1, AT519*AK519*AW519,AT519)","v":35.387516254876459},104.54961421759862,141.32586042479409,{"$f":"ROUNDUP(AX519*L519+AY519*N519,0)","v":142},{"$f":"ROUNDUP(AZ519*L519+BA519*N519,0)","v":529},null,null,null,null,null,null,null,"",""]
[null,517,"ΝΗΣΑΚΙ","6605-ΝΗΣΑ",527,770,150,0,620,0,5,1,0,4,0,828,676,1292,8.4809368804335996,8.4809368804335996,4.9032902620284605E-2,77.706000000000003,150,155,166,259,"Rural",0,0,4,2,1,null,1.6446463733496883,1361.7671971335419,152,4.0526315789473681,3.5116262969311967,1.1540611774347842,533.76719713354191,2.0263157894736841,0.81642512077294682,71.509708466230222,73.893365415104554,null,30.473429951690829,135.52657004830917,0.5791505791505791,0.59845559845559848,30.473429951690829,30.473429951690829,78.490291533769778,81.106634584895446,153,403,null,null,null,null,null,null,null,"",""]
[null,521,"ΗΓΟΥΜΕΝΙΤΣΑ","6801-ΗΓΟΥ",531,7038,2361,0,4677,0,57,20,0,37,0,6406,4625,10607,7.9074061013342334,2.6546746620872872,4.3539730853519263,91.313999999999993,118.05,126.4054054054054,113,187,"Urban",0,0,37,6,20,null,1.8069038287609289,11575.02592704251,1781,3.3587871982032564,2.9023166350603651,1.1572780025544653,5169.0259270425104,1.6793935991016282,0.72197939431782698,66.547580602075939,71.257720497706913,null,31.41632844208555,81.583671557914442,0.631283422459893,0.67596473478826424,31.41632844208555,31.41632844208555,51.502419397924058,55.147684907698491,1791,3071,null,null,null,null,null,null,null,55.82,9]
[null,524,"ΠΛΑΤΑΡΙΑ","6801-ΠΛΑ",534,485,333,0,152,0,4,3,0,1,0,442,319,731,2.054566077750434,2.054566077750434,0.74893659353988096,91.313999999999993,111,152,111,183,"Rural",0,0,1,1,3,null,1.8069038287609283,798.65149231233033,123,3.3495934959349594,2.8996056285555309,1.1551893343522011,356.65149231233033,1.6747967479674797,0.72171945701357465,62.408167049922113,85.459832356650097,null,30.889140271493215,80.110859728506782,0.60655737704918034,0.8306010928961749,30.889140271493215,30.889140271493215,48.591832950077887,66.540167643349903,124,213,null,null,null,null,null,null,null,"",""]
[null,527,"ΞΗΡΟΛΟΦΟΥ","6802-ΞΗΡΟ",537,473,108,108,365,365,4,1,1,3,3,1072,941,1200,16.825594394119786,16.825594394119786,0.57802490423420683,89.917000000000002,0,0,268,300,"Rural",0,0,0,0,0,null,1.2838763809257447,1376.3154803523983,131,1.9770992366412214,2.3230189339877731,0.85109045290787444,304.31548035239831,0.98854961832061072,0.87779850746268662,0,0,null,32.749999999999986,235.25,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,531,"ΦΙΛΙΑΤΕΣ","6803-ΦΙΛΙ",541,1068,787,0,281,0,17,11,0,6,0,3821,3441,4245,10.658192673607362,2.3714124489417174,1.2025708999818332,75.790999999999997,71.545454545454547,46.833333333333336,225,250,"Suburban",0,0,6,2,11,null,1.265883376849434,4836.9403829416869,380,2.1157894736842104,2.6735273235307551,0.79138501973117059,1015.9403829416869,1.0578947368421052,0.90054959434702953,13.558247483999907,8.8751679316060361,null,22.376341271918356,202.62365872808164,0.2861818181818182,0.18733333333333335,13.54888534652995,8.8690395184506716,57.98720706145464,37.9581654017273,203,866,null,null,null,null,null,null,null,"",""]
[null,534,"ΑΜΦΙΘΕΑ","7001-ΑΜΦΙ",544,610,157,0,453,0,7,2,0,5,0,799,660,1063,5.3074241368510826,5.3074241368510826,1.2914858401573526,86.278999999999996,78.5,90.6,115,152,"Rural",0,0,5,3,2,null,1.4320559386803045,1144.2126950055633,139,2.8992805755395685,2.4835445683853474,1.1673962337726469,345.21269500556332,1.4496402877697843,0.82603254067584475,29.440731835847444,33.978729991436673,null,20.006257822277853,94.99374217772214,0.51644736842105265,0.59605263157894728,20.006257822277853,20.006257822277853,49.059268164152556,56.621270008563322,141,382,null,null,null,null,null,null,null,"",""]
[null,537,"ΜΕΝΙΔΙ","7001-ΜΕΝΙ",548,354,218,0,136,0,4,3,0,1,0,908,776,1094,0.20619539211080182,0.20619539211080182,0.35246649056584411,76.754999999999995,72.666666666666671,136,227,274,"Suburban",0,0,1,1,3,null,1.3302290929409573,1207.8480163903891,132,2.4090909090909092,2.2715758817453722,1.0605372809469507,299.84801639038915,1.2045454545454546,0.85462555066079293,21.216545012165454,39.708029197080293,null,33.000000000000007,194,0.26520681265206814,0.49635036496350365,21.083941605839421,33.000000000000007,51.450121654501217,96.291970802919707,97,251,null,null,null,null,null,null,null,"",""]
[null,538,"ΜΗΛΙΑΣ","7001-ΜΗΛΙ",549,166,0,0,166,0,3,0,0,3,0,1060,1016,1080,19.299215085824869,19.299215085824869,0.71440112165608238,65.088999999999999,0,55.333333333333336,354,360,"Rural",0,0,3,3,0,null,1.1590514030295505,1228.5944872113234,44,1.4545454545454546,3.8316928911664414,0.37960909077519073,168.59448721132341,0.72727272727272729,0.95849056603773586,0,3.1807966457023085,null,14.694339622641506,339.30566037735849,0,0.1537037037037037,0,3.285199161425576,0,52.152536687631027,10,157,null,null,null,null,null,null,null,"",""]
[null,541,"ΒΟΥΡΓΑΡΕΛΙΟΥ","7003-ΒΟΥΡ",552,447,171,0,133,0,6,2,0,3,0,1788,1714,1821,23.77889189274557,23.77889189274557,1.3193233055196882,65.088999999999999,85.5,44.333333333333336,298,304,"Suburban",0,0,3,3,2,null,1.1590514030295502,2072.3839086168359,74,1.4459459459459461,3.8430257921194046,0.37625194941731471,284.38390861683592,0.72297297297297303,0.95861297539149892,5.15625,2.6736111111111072,null,12.333333333333321,285.66666666666669,0.28125,0.14583333333333334,5.0156249999999956,2.6006944444444424,80.34375,41.659722222222229,18,286,null,null,null,null,null,null,null,"",""]
[null,545,"ΜΟΣΙΑ","7416-ΜΟΣΙ",556,236,37,0,199,199,5,1,0,4,3,425,346,586,60.797775906988065,60.797775906988065,1.3633751839803723,91.692999999999998,37,0,85,118,"Rural",0,0,1,0,1,null,1.5048889509708057,639.57780416259243,79,3.037974683544304,2.716174736235347,1.1184754217083162,214.5778041625924,1.518987341772152,0.8141176470588235,15.301694915254238,0,null,15.800000000000002,69.2,0.3135593220338983,0,15.050847457627123,0,21.698305084745762,0,16,22,null,null,null,null,null,null,null,"",""]
[null,548,"ΛΙΜΝΕΣ","7502-ΛΙΜΝ",560,173,173,0,0,0,2,2,0,0,0,184,145,257,9.287692088326303E-3,9.287692088326303E-3,0.35994197890207269,98.063000000000002,86.5,0,92,129,"Rural",0,0,0,0,2,null,1.544228005748044,284.13795305764012,39,2.8717948717948718,2.5676398219907721,1.1184570542952081,100.13795305764012,1.4358974358974359,0.78804347826086951,37.885658914728687,0,null,19.500000000000004,72.5,0.6705426356589147,0,19.500000000000004,0,48.614341085271313,0,39,98,null,null,null,null,null,null,null,"",""]
[null,551,"ΜΕΤΟΧΙ","7504-ΜΕΤΧ",564,290,96,0,194,84,4,1,0,3,2,366,267,468,2.9891556747424164,2.9891556747424164,0.62441202455298972,88.561000000000007,96,110,92,117,"Suburban",0,0,1,1,1,null,1.4477970169723984,529.89370821189777,99,2.0303030303030303,1.6554920021403814,1.226404614264555,163.89370821189775,1.0151515151515151,0.72950819672131151,40.931483816729717,46.900658540002794,null,24.88524590163934,67.114754098360663,0.82051282051282048,0.94017094017094016,24.88524590163934,24.88524590163934,55.068516183270283,63.099341459997206,100,245,null,null,null,null,null,null,null,"",""]
[null,555,"ΚΑΣΤΡΑΚΙ","5801-ΚΑΣΡ",568,90,90,0,0,0,2,2,0,0,0,88,68,139,0.10686836597046585,0.10686836597046585,0.16834707330245985,88.555000000000007,45,0,44,70,"Rural",0,0,0,0,2,null,1.6657118667983632,146.58264427825597,20,3.55,2.9291322139127987,1.2119630459622825,58.58264427825597,1.7749999999999999,0.77272727272727271,23.142857142857142,0,null,10,34,0.6428571428571429,0,10,0,21.857142857142858,0,20,44,null,null,null,null,null,null,null,"",""]
[null,558,"ΣΤΡΑΤΟΣ","5801-ΣΤΡΑ",571,454,204,0,250,0,8,2,0,6,0,442,340,699,15.289912866231884,15.289912866231884,0.67331398222443117,88.555000000000007,102,41.666666666666664,56,88,"Rural",0,0,6,6,2,null,1.6657118667983632,736.24464512487657,102,3.5196078431372548,2.8847514227929074,1.2200731804231866,294.24464512487657,1.7598039215686274,0.76923076923076927,52.069930069930059,21.270396270396269,null,12.92307692307692,43.07692307692308,1.1590909090909092,0.47348484848484845,12.92307692307692,12.92307692307692,49.930069930069941,20.396270396270396,104,223,null,null,null,null,null,null,null,"",""]
[null,559,"ΘΥΑΜΟΣ","5811-ΘΥΑΜ",572,84,84,0,0,0,1,1,0,0,0,216,185,260,0.21102991706917382,0,0.21102991706917382,76.754999999999995,84,0,216,260,"Rural",0,0,0,0,1,null,1.3302290929409573,287.3294840752468,31,2.4193548387096775,2.3009510992015096,1.0514586075076768,71.329484075246796,1.2096774193548387,0.85648148148148151,24.230769230769226,0,null,30.999999999999993,185,0.32307692307692309,0,24.230769230769226,0,59.769230769230774,0,25,60,null,null,null,null,null,null,null,"",""]
[null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ","5811-ΝΧΑΛ",575,170,84,0,86,0,2,1,0,1,0,437,374,526,0.68446596892720679,0.68446596892720679,0.43812819050747909,76.754999999999995,84,86,219,263,"Rural",0,0,1,1,1,null,1.3302290929409575,581.31011361519847,63,2.4126984126984126,2.2906367240507692,1.0532872311729069,144.31011361519847,1.2063492063492063,0.85583524027459956,24.137090950222309,24.711783591894267,null,31.572082379862696,187.42791762013729,0.3193916349809886,0.3269961977186312,24.329310629856174,24.908579930567033,59.862909049777691,61.288216408105733,50,122,null,null,null,null,null,null,null,"",""]
[null,565,"ΔΡΥΜΟΣ","5821-ΔΡΜΟ",578,128,128,0,0,0,1,1,0,0,0,224,176,292,0.19566324848433159,0,0.19566324848433159,80.763000000000005,128,0,224,292,"Suburban",0,0,0,0,1,null,1.4801955990220048,331.56381418092906,48,2.4166666666666665,2.2409127954360222,1.0784295897585106,107.56381418092906,1.2083333333333333,0.7857142857142857,50.849315068493155,0,null,48,176,0.43835616438356162,0,48,0,77.150684931506845,0,48,78,null,null,null,null,null,null,null,"",""]
[null,569,"ΤΡΥΦΟΣ","5831-ΤΡΥΦ",582,139,139,0,0,0,2,2,0,0,0,243,191,318,3.3810248215538789E-2,3.3810248215538789E-2,0.28787620528188246,80.763000000000005,69.5,0,122,159,"Rural",0,0,0,0,2,null,1.4801955990220046,359.68753056234709,52,2.4423076923076925,2.2439909723528286,1.0883767904587105,116.68753056234709,1.2211538461538463,0.78600823045267487,27.584504490514277,0,null,26.106995884773667,95.893004115226333,0.43710691823899372,0,26.106995884773667,0,41.915495509485723,0,53,84,null,null,null,null,null,null,null,"",""]
[null,572,"ΚΑΤΑΚΟΛΟ","5901-ΚΑΤΚ",585,695,173,0,522,0,9,3,0,6,0,894,737,1228,4.5801220983552291,4.5801220983552291,0.24896524256652885,88.980999999999995,57.666666666666664,87,100,137,"Suburban",0,0,6,0,3,null,1.4970759038115491,1338.3858580075248,157,3.1273885350318471,2.830483172022451,1.1048956467730029,444.3858580075248,1.5636942675159236,0.82438478747203581,22.966285101542049,34.648557291921819,null,17.561521252796418,82.438478747203575,0.42092457420924573,0.63503649635036497,17.561521252796418,17.561521252796418,34.700381565124616,52.351442708078181,159,419,null,null,null,null,null,null,null,"",""]
[null,575,"ΚΕΡΑΜΥΔΙΑ","5902-ΚΕΡΑ",588,260,0,0,260,0,3,0,0,3,0,336,251,464,13.159208692494495,13.159208692494495,0.42799943923919848,89.733999999999995,0,86.666666666666671,112,155,"Rural",0,0,3,3,0,null,1.4605194973442155,490.73455110765639,85,2.5058823529411764,1.8204064836194869,1.3765509931379547,154.73455110765639,1.2529411764705882,0.74702380952380953,0,39.885304659498203,null,28.333333333333332,83.666666666666671,0,0.55913978494623662,0,28.333333333333332,0,46.781362007168468,85,141,null,null,null,null,null,null,null,"",""]
[null,579,"ΒΑΣΙΛΑΚΙ","5904-ΒΑΣΛ",592,281,116,0,165,0,4,1,0,3,0,632,532,715,20.656731125801965,20.656731125801965,0.71333937282151472,81.707999999999998,116,55,158,179,"Rural",0,0,3,3,1,null,1.3663499277008881,863.53315430696125,100,1.83,2.3153315430696124,0.79038356535920939,231.53315430696125,0.91500000000000004,0.84177215189873422,29.810055865921797,14.134078212290504,null,24.999999999999993,133,0.64804469273743015,0.30726256983240224,24.999999999999993,14.057262569832398,86.189944134078203,40.865921787709496,68,209,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B586+1","v":582},"Ν.ΦΥΓΑΛΕΙΑ","5907-ΝΦΥΓ",595,539,374,0,165,165,6,3,0,3,3,1029,893,1176,6.6436596443697846,6.6436596443697846,0.64269827404149649,82.528000000000006,124.66666666666667,0,172,196,"Rural",0,0,0,0,3,null,1.5135242116374192,1557.4164137749044,136,2.0808823529411766,3.8854148071684147,0.53556247047343386,528.41641377490441,1.0404411764705883,0.86783284742468414,29.72457243344374,0,null,22.732750242954328,149.26724975704568,0.63605442176870752,0,22.732750242954328,0,94.942094233222932,0,69,285,null,null,null,null,null,null,null,"",""]
[null,583,"ΑΝΔΡΙΤΣΑΙΝΑ","5910-ΑΝΔΡ",596,540,205,0,335,335,15,2,0,13,13,1425,1279,1547,116.65327354495027,116.65327354495027,1.430396958932143,82.206999999999994,102.5,0,95,104,"Suburban",0,0,0,0,2,null,1.4466544127693259,2061.4825381962896,146,1.8356164383561644,4.3594694397006135,0.42106418309523125,636.48253819628962,0.9178082191780822,0.89754385964912275,18.463141025641022,0,null,{"$f":"(1-AP588)*Y588","v":9.7333333333333378},{"$f":"AP588*Y588","v":85.266666666666666},0.98557692307692313,0,9.7333333333333378,0,84.036858974358978,0,20,169,null,null,null,null,null,null,null,"",""]
[null,586,"ΑΡΓΥΡΑ","6104-ΑΡΓ",600,109,0,0,109,0,1,0,0,1,0,54,30,131,0.96526563899045081,0,0.96526563899045081,97.268000000000001,0,109,54,131,"Rural",0,0,1,1,0,null,2.1655206286836934,116.93811394891945,24,4.208333333333333,2.6224214145383105,1.6047509793822476,62.938113948919451,2.1041666666666665,0.55555555555555558,0,84.038167938931295,null,24,30,0,0.83206106870229013,0,24,0,24.961832061068705,24,25,null,null,null,null,null,null,null,"",""]
[null,589,"ΚΑΜΑΡΩΝ","6110-ΚΑΜ",603,1177,257,0,920,0,11,3,0,8,0,1469,1148,2087,6.3922877496361687,4.5067225730320661,0.82530563651938982,88.783000000000001,85.666666666666671,115,134,190,"Suburban",0,0,8,4,3,null,1.6129677806684009,2369.4496698018806,321,2.9252336448598131,2.8051391582613103,1.0428123097725177,900.44966980188065,1.4626168224299065,0.78148400272294083,38.45132265653924,51.617534305470954,null,29.281143635125929,104.71885636487407,0.45087719298245615,0.60526315789473684,29.281143635125929,29.281143635125929,47.215344010127431,63.382465694529046,323,649,null,null,null,null,null,null,null,"",""]
[null,593,"ΚΑΤΩ ΑΧΑΪΑ","6115-ΚΑΧΑ",607,2219,1412,0,807,0,20,11,0,9,0,4134,3749,4477,10.314275120579941,2.7003836511994992,1.9248489751977689,93.516999999999996,128.36363636363637,89.666666666666671,207,224,"Suburban",0,0,9,5,11,null,1.3333098094565985,5511.9027522935785,385,1.8909090909090909,3.5789681877755282,0.52833917254916041,1377.9027522935783,0.94545454545454544,0.90686985970004841,20.789143639379475,14.52197262250327,null,19.277939042089979,187.72206095791003,0.57305194805194815,0.40029761904761907,19.277939042089979,14.591981132075469,107.5744927242569,75.144694044163401,344,1860,null,null,null,null,null,null,null,"",""]
[null,596,"ΙΣΩΜΑ","6116-ΙΣΩΜ",610,573,69,0,504,202,7,1,0,6,3,1524,1470,1572,27.921101470325194,27.921101470325194,1.8370153740422288,77.787999999999997,69,100.66666666666667,218,225,"Suburban",0,0,3,1,1,null,1.2977177100599262,1977.7217901313275,54,1.8888888888888888,8.4022553728023599,0.22480736481815569,453.72179013132745,0.94444444444444442,0.96456692913385822,4.5154855643044698,6.587809857101206,null,7.7244094488189079,210.2755905511811,0.30666666666666664,0.44740740740740742,4.4744356955380633,6.5279206765821023,64.48451443569553,94.078856809565465,44,629,null,null,null,null,null,null,null,"",""]
[null,599,"ΚΑΛΑΒΡΥΤΩΝ","6118-ΚΑΛΑ",613,1670,898,0,772,515,35,9,0,26,23,4935,4539,5359,169.98807663186486,129.91252887588604,3.3175659927462364,73.671999999999997,99.777777777777771,85.666666666666671,141,154,"Urban",0,0,3,1,9,null,1.4493704692865317,7152.643265929034,396,2.0707070707070705,5.6001092573965501,0.36976190562212835,2217.643265929034,1.0353535353535352,0.91975683890577509,15.753411667697378,13.525479282622143,null,11.314285714285713,129.68571428571428,0.64790764790764788,0.55627705627705626,11.314285714285713,11.314285714285713,84.024366110080393,72.141187384044528,396,2632,null,null,null,null,null,null,null,"",""]
[null,603,"ΚΑΤΩ ΜΑΚΡΥΝΟΥ","6321-ΚΜΑΚ",618,343,137,0,206,61,6,2,0,4,1,625,539,788,6.8323940609554636,6.8323940609554636,1.0005593346260753,80.037999999999997,68.5,48.333333333333336,105,132,"Rural",0,0,3,3,2,null,1.5103046936160995,943.94043351006223,86,2.8953488372093021,3.7086096919774683,0.78071004437931912,318.94043351006229,1.4476744186046511,0.86240000000000006,21.509,15.176666666666662,null,14.447999999999993,90.552000000000007,0.51893939393939392,0.36616161616161619,14.447999999999993,14.447999999999993,46.991,33.156666666666673,87,227,null,null,null,null,null,null,null,"",""]
[null,606,"ΠΛΑΤΑΝΟΣ","6331-ΠΛΤΝ",621,95,95,0,0,0,1,1,0,0,0,154,130,206,0.1683817158737772,0,0.1683817158737772,81.162999999999997,95,0,154,206,"Suburban",0,0,0,0,1,null,1.5777254374158816,242.96971736204577,24,3.1666666666666665,3.7070715567519068,0.85422323744979534,88.96971736204577,1.5833333333333333,0.8441558441558441,35.048543689320383,0,null,24.000000000000007,130,0.46116504854368934,0,24.000000000000007,0,59.951456310679617,0,24,60,null,null,null,null,null,null,null,"",""]
[null,607,"ΒΛΥΧΟ","6401-ΒΛΥ",622,553,43,0,510,0,8,1,0,7,0,696,558,946,11.116146646717665,11.116146646717665,0.93419603108597404,84.278000000000006,43,72.857142857142861,87,119,"Rural",0,0,7,2,1,null,1.746099632552256,1215.2853442563701,138,2.8115942028985508,3.7629372772200727,0.74718072499355048,519.28534425637008,1.4057971014492754,0.80172413793103448,17.79621848739496,30.153061224489797,null,17.25,69.75,0.36134453781512604,0.61224489795918369,17.25,17.25,25.20378151260504,42.704081632653065,138,325,null,null,null,null,null,null,null,"",""]
[null,610,"ΤΣΟΥΚΑΛΑΔΕΣ","6401-ΤΣΟ",625,440,0,0,440,0,3,0,0,3,0,553,444,752,10.880854364858781,10.880854364858781,0.27455181917274873,84.278000000000006,0,146.66666666666666,185,251,"Rural",0,0,3,1,0,null,1.7460996325522562,965.59309680139768,109,2.8256880733944953,3.7852577688201618,0.74649819007576923,412.59309680139762,1.4128440366972477,0.80289330922242319,0,59.873153558160354,null,36.464737793851711,148.5352622061483,0,0.58432934926958824,0,36.464737793851711,0,86.793513108506303,110,261,null,null,null,null,null,null,null,"",""]
[null,613,"ΙΘΑΚΗ","6702-ΙΘΚ",628,1224,729,0,495,194,10,5,0,5,2,2033,1787,2232,5.0293527351903951,3.9721168730580882,1.3052769029786646,83.123000000000005,145.80000000000001,100.33333333333333,204,224,"Rural",0,0,3,1,5,null,1.3427312775330396,2729.7726872246694,246,1.8089430894308942,2.832409297661258,0.63865878809413323,696.77268722466943,0.90447154471544711,0.87899655681259226,29.084953622373703,20.015022954582719,null,24.684702410231179,179.31529758976882,0.65089285714285716,0.44791666666666663,24.684702410231179,20.00092228234136,116.71504637762631,80.31831037875061,224,986,null,null,null,null,null,null,null,"",""]
[null,617,"ΚΑΤΑΣΤΑΡΙ","6901-ΚΑΤ",632,1049,338,0,711,0,7,3,0,4,0,1365,1179,1639,3.880683996257956,3.880683996257956,0.59493991067687824,88.363,112.66666666666667,177.75,195,235,"Suburban",0,0,4,0,3,null,1.4924030538967421,2037.130168569053,186,2.4731182795698925,3.6136030568228659,0.68439124073143087,672.13016856905301,1.2365591397849462,0.86373626373626378,31.916514690982766,50.353495440729475,null,26.571428571428562,168.42857142857144,0.4794326241134752,0.75638297872340421,26.571428571428562,26.571428571428562,80.750151975683906,127.39650455927053,186,752,null,null,null,null,null,null,null,"",""]
[null,620,"ΓΕΩΡΓΙΑΝΟΙ","3301-ΓΕΩΡ",635,111,111,0,0,0,1,1,0,0,0,77,54,147,0.74930545148952943,0,0.74930545148952943,92.823999999999998,111,0,77,147,"Rural",0,0,0,0,1,null,1.859252576095731,143.1624483593713,23,4.0434782608695654,2.8766281895378825,1.4056311745728711,66.162448359371297,2.0217391304347827,0.70129870129870131,70.224489795918373,0,null,23,54,0.75510204081632648,0,23,0,40.775510204081627,0,23,41,null,null,null,null,null,null,null,"",""]
[null,624,"ΛΟΥΤΡΟΥ","3304-ΛΟΥ",639,337,0,0,337,0,3,0,0,3,0,383,331,481,1.0094755670961926,1.0094755670961926,1.2067850204478958,99.855000000000004,0,112.33333333333333,128,161,"Rural",0,0,3,3,0,null,1.3056030684704296,500.04597522417453,52,2.8846153846153846,2.2508841389264331,1.2815476970712547,117.04597522417453,1.4423076923076923,0.86422976501305482,0,35.150279205790611,null,17.378590078328983,110.62140992167102,0,0.6977225672877847,0,17.378590078328983,0,77.183054127542718,53,232,null,null,null,null,null,null,null,"",""]
[null,627,"ΓΑΝΟΧΩΡΑΣ","3401-ΓΑΝ",642,503,193,0,310,0,5,1,0,4,0,382,261,672,6.2813113185432004,6.2813113185432004,1.6201439039273371,95.728999999999999,193,77.5,77,135,"Rural",0,0,4,4,1,null,1.9715391042173704,753.12793781103551,121,3.3966942148760331,3.0671730397606236,1.1074348172873634,371.12793781103545,1.6983471074380165,0.68324607329842935,117.78726003490401,47.297993019197207,null,24.390052356020941,52.609947643979062,1.4296296296296296,0.57407407407407407,24.390052356020941,24.390052356020941,75.212739965095992,30.202006980802796,122,197,null,null,null,null,null,null,null,"",""]
[null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ","3401-ΠΚΑ",645,2666,744,0,1922,0,23,8,0,15,0,2020,1380,3561,4.5704702736416136,3.3097648108309161,2.4782275376577947,95.728999999999999,93,128.13333333333333,88,155,"Rural",0,0,15,0,8,null,1.9715391042173704,3982.5089905190885,640,3.4078124999999999,3.0664202976860757,1.1113324884300888,1962.5089905190885,1.70390625,0.68316831683168322,56.928712871287125,78.435115511551146,null,27.881188118811878,60.118811881188122,0.6,0.82666666666666666,27.881188118811878,27.881188118811878,36.071287128712875,49.69821782178218,642,1035,null,null,null,null,null,null,null,"",""]
[null,631,"ΑΓΙΝΙΟΥ","3402-ΑΙΓΙ",646,1774,749,0,1025,0,15,5,0,10,0,2786,2410,3200,12.295396297284153,5.8983962368411209,2.4113096922603576,92.924000000000007,149.80000000000001,102.5,186,214,"Rural",0,0,10,4,5,null,1.4599912549191081,4067.535636204635,376,2.1010638297872339,3.4083394579910502,0.61644793767861572,1281.5356362046348,1.050531914893617,0.86503948312993539,37.17185929648241,25.434683430503654,null,25.102656137832017,160.89734386216799,0.70000000000000007,0.47897196261682246,25.102656137832017,25.102656137832017,112.6281407035176,77.065316569496346,377,1334,null,null,null,null,null,null,null,"",""]
[null,634,"ΕΔΕΣΣΑ","3501-ΕΔΕΣ",649,8484,3918,0,4566,138,63,30,0,33,2,6541,4447,12146,21.259239826820199,1.3517745343446099,2.7323091832273345,92.715999999999994,130.6,142.83870967741936,104,193,"Urban",0,0,31,4,30,null,1.9536668824563024,12778.935078146675,2094,3.6766953199617958,2.9789565798217166,1.2342225277354788,6237.9350781466746,1.8383476599808979,0.67986546399633085,82.754379905783594,90.509409233515242,null,33.293991744381593,70.706008255618414,0.67668393782383418,0.74009694133377901,33.293991744381593,33.293991744381593,47.8456200942164,52.329300443904117,2098,3163,null,null,null,null,null,null,null,38,10]
[null,637,"ΜΥΛΟΤΟΠΟΣ","3502-ΜΥΛ",652,1229,344,0,885,328,10,3,0,7,3,1232,959,1857,6.4789298331244174,5.895048388781678,2.3914390248032387,97.911000000000001,114.66666666666667,139.25,124,186,"Suburban",0,0,4,1,3,null,1.5143012113541856,1865.6190923883566,273,3.2893772893772892,2.3209490563676067,1.4172552733773993,633.61909238835665,1.6446886446886446,0.77840909090909094,55.161616161616159,66.987689393939391,null,27.477272727272723,96.52272727272728,0.61648745519713266,0.74865591397849462,27.477272727272723,27.477272727272723,59.505050505050512,72.262310606060609,275,685,null,null,null,null,null,null,null,"",""]
[null,641,"ΚΑΛΛΙΠΟΛΕΩΣ","3504-ΚΑΛΛ",656,330,162,0,168,124,4,2,0,2,1,364,290,503,3.4576887440925321,3.4576887440925321,0.97940759263903931,98.56,81,44,{"$f":"ROUNDUP(IFERROR(P646/K646,0),0)","v":91},{"$f":"ROUNDUP(IFERROR(R646/K646,0),0)","v":126},"Rural",0,0,1,1,{"$f":"L646-M646","v":2},null,1.3986301278294155,509.10136652990724,74,2.8783783783783785,1.9608292774311789,1.4679393109374888,145.10136652990724,{"$f":"IF(AM646>2,AL646,IF(AM646<=1, AK646/2,AK646/ROUNDUP(AM646,0)))","v":1.4391891891891893},0.79670329670329665,34.392857142857139,18.682539682539684,null,18.500000000000004,72.5,{"$f":"W646/Z646","v":0.6428571428571429},{"$f":"X646/Z646","v":0.34920634920634919},18.500000000000004,18.500000000000004,{"$f":"AV646*AU646","v":46.607142857142861},{"$f":"AW646*AU646","v":25.317460317460316},74,144,null,null,null,null,null,null,null,"",""]
[null,644,"ΑΛΕΞΑΝΔΡΑΣ","1552-ΑΛΕΞ",659,36154,6262,0,29892,0,255,43,0,212,0,5568,1499,40249,2.6388663895308553,1.1909636320975139,1.9219655549080323,127.867,145.62790697674419,141,22,158,"Dense Urban",0,151,61,53,43,null,4.1868240398937902,23312.236254128624,4069,9.5232243794544118,4.3608346655513941,2.1838077133910954,17744.236254128624,4.3608346655513941,0.26921695402298851,140.16891309184237,135.71448739633348,null,16.077227011494251,5.9227729885057467,0.92169561377686193,0.89240506329113922,16.077227011494251,16.077227011494251,5.4589938849018234,5.285512603666521,4100,1356,null,null,null,null,null,null,null,50.99,27]
[null,648,"ΑΚΡΟΠΟΤΑΜΙΑ","3601-ΑΚΡ",663,125,33,0,92,55,5,1,0,4,2,139,118,206,20.521067432588353,20.521067432588353,0.81875525124955417,100.747,33,18.5,28,42,"Suburban",0,0,2,2,1,null,1.3448868125450861,186.93926694376697,21,4.1904761904761907,2.2828222354174748,1.8356559374014729,47.939266943766967,2.0952380952380953,0.84892086330935257,14.323741007194243,8.0299760191846516,null,4.2302158273381281,23.769784172661872,0.7857142857142857,0.44047619047619047,4.2302158273381281,4.2302158273381281,18.676258992805757,10.470023980815348,22,61,null,null,null,null,null,null,null,"",""]
[null,651,"ΜΑΥΡΟΝΕΡΙ","3601-ΜΑΥΡ",666,320,188,0,132,0,5,2,0,3,0,354,299,527,9.1990981315865863,9.1990981315865863,1.3309722842832143,100.747,94,44,71,106,"Suburban",0,0,3,3,2,null,1.3448868125450861,476.08993164096051,55,4.1454545454545455,2.219816938926555,1.8674758592747644,122.08993164096053,2.0727272727272728,0.84463276836158196,40.820008527875487,19.107238034324698,null,11.03107344632768,59.968926553672318,0.8867924528301887,0.41509433962264153,11.03107344632768,11.03107344632768,53.179991472124513,24.892761965675302,56,182,null,null,null,null,null,null,null,"",""]
[null,654,"ΠΛΑΓΙΑ","3601-ΠΛΑΓ",669,228,124,0,104,0,3,2,0,1,0,252,213,375,3.0507898424402167,3.0507898424402167,1.4643602009102634,100.747,62,104,84,125,"Rural",0,0,1,1,2,null,1.3448868125450861,338.91147676136171,39,4.1538461538461542,2.2284994041374797,1.8639655663062034,86.911476761361712,2.0769230769230771,0.84523809523809523,26.783999999999999,44.928000000000004,null,13,71,0.496,0.83199999999999996,13,13,35.216000000000001,59.071999999999996,39,130,null,null,null,null,null,null,null,"",""]
[null,655,"ΤΕΡΠΥΛΛΟΣ","3601-ΤΕΡΠ",670,230,156,0,74,74,4,2,0,2,2,255,216,379,6.0444198759433601,6.0444198759433601,1.7550585749384875,100.747,78,0,64,95,"Suburban",0,0,0,0,2,null,1.3448868125450859,342.94613719899689,39,4.1794871794871797,2.2550291589486382,1.8534071556909628,87.946137198996894,2.0897435897435899,0.84705882352941175,33.489287925696594,0,null,9.7882352941176478,54.211764705882352,0.82105263157894737,0,9.7882352941176478,0,44.510712074303406,0,20,90,null,null,null,null,null,null,null,"",""]
[null,658,"ΒΑΜΒΑΚΙΑ","3701-ΒΜΒ",674,301,46,0,255,0,5,1,0,4,0,181,136,425,8.7205590036831229,8.7205590036831229,1.8732610433012238,116.14,46,63.75,37,85,"Suburban",0,0,4,4,1,null,1.7598117154811714,318.52592050209205,45,6.4222222222222225,3.056131566713157,2.1014220369868655,137.52592050209208,3.056131566713157,0.75138121546961323,30.954696132596688,42.899171270718234,null,9.1988950276243102,27.80110497237569,0.54117647058823526,0.75,9.1988950276243102,9.1988950276243102,15.045303867403314,20.850828729281766,46,99,null,null,null,null,null,null,null,"",""]
[null,661,"ΧΡΥΣΟ","3701-ΧΡΥ",677,441,441,0,0,0,5,5,0,0,0,833,744,877,0.10574565664268705,0.10574565664268705,1.0974417614260137,94.558999999999997,88.2,0,167,176,"Rural",0,0,0,0,5,null,1.4478720365609825,1206.0774064552984,89,1.4943820224719102,4.1918809714078469,0.35649438346767293,373.07740645529839,0.7471910112359551,0.89315726290516206,13.451871657754012,0,null,17.842737094837936,149.15726290516207,0.5011363636363636,0,13.362232620320857,0,74.748128342245991,0,67,374,null,null,null,null,null,null,null,"",""]
[null,666,"ΗΛΙΟΚΩΜΗΣ","3703-ΗΛΙΟ",682,557,126,0,431,231,6,1,0,5,3,1186,1035,1333,8.380906054061116,8.380906054061116,1.2356151880363475,91.269000000000005,126,100,198,223,"Rural",0,0,2,2,1,null,1.4130668900323082,1675.8973315783176,151,1.9735099337748345,3.244353189260381,0.60829071887353237,489.89733157831751,0.98675496688741726,0.87268128161888703,28.369270790008997,22.515294277784918,null,25.209106239460368,172.79089376053963,0.56502242152466364,0.44843049327354262,25.209106239460368,22.309606092000088,97.630729209991003,77.484705722215082,137,486,null,null,null,null,null,null,null,"",""]
[null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ","3707-ΝΠΕΤ",685,870,615,0,255,255,9,6,0,3,3,1424,1139,1748,5.3242757842290436,5.3242757842290436,1.9504202367677264,91.724000000000004,102.5,0,159,195,"Rural",0,0,0,0,6,null,1.3930707228289132,1983.7327093083725,285,2.1368421052631579,1.9639744186258685,1.0880193168494727,559.73270930837248,1.0684210526315789,0.79985955056179781,35.650199870354356,0,null,31.82233146067415,127.17766853932585,0.52564102564102566,0,31.82233146067415,0,66.849800129645644,0,191,402,null,null,null,null,null,null,null,"",""]
[null,673,"ΔΟΥΜΠΙΑΣ","3801-ΔΟΥ",689,260,155,0,105,0,3,2,0,1,0,359,278,554,1.910530134541619,1.910530134541619,0.42956191652580855,80.516999999999996,77.5,105,120,185,"Rural",0,0,1,1,2,null,1.6397997032640952,588.68809347181013,81,3.4074074074074074,2.8356554749606189,1.2016295482633443,229.68809347181013,1.7037037037037037,0.77437325905292476,38.572046977339461,52.258902356395403,null,27.075208913649028,92.924791086350965,0.41891891891891891,0.56756756756756754,27.075208913649028,27.075208913649028,38.927953022660539,52.741097643604597,82,131,null,null,null,null,null,null,null,"",""]
[null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ","3802-ΜΠΑΝ",692,753,753,0,0,0,7,7,0,0,0,1023,747,1602,0.10466544224123506,0.10466544224123506,0.65743078812812528,80.483000000000004,107.57142857142857,0,147,229,"Rural",0,0,0,0,7,null,1.70703206874869,1746.2938063299098,276,3.097826086956522,2.6206297330793831,1.1820922459413628,723.29380632990978,1.548913043478261,0.73020527859237538,57.149000316488689,0,null,39.659824046920818,107.34017595307918,0.46974422956955708,0,39.659824046920818,0,50.422428254939881,0,278,353,null,null,null,null,null,null,null,"",""]
[null,679,"ΠΕΥΚΟΧΩΡΙ","3803-ΠΕΥ",695,2159,1159,0,1000,0,23,13,0,10,0,2343,1297,7800,10.205195227602742,4.320156866059941,1.9925351643444338,114.1,89.15384615384616,100,102,340,"Rural",0,0,10,4,13,null,1.8820032098044936,4409.5335205719284,1046,6.2170172084130018,1.975653461349836,3.1468156384902222,2066.5335205719284,1.975653461349836,0.5535638070849338,74.348143405889886,83.39308578745198,null,45.536491677336755,56.463508322663245,0.26221719457013576,0.29411764705882354,45.536491677336755,45.536491677336755,14.805702747956268,16.606914212548013,1048,359,null,null,null,null,null,null,null,"",""]
[null,680,"ΑΜΝΙΣΣΟΥ","8102-ΑΜΝ",696,2007,74,0,1933,0,15,1,0,14,0,1170,285,2375,7.4309392802553091,7.4309392802553091,3.0801659402463191,87.980999999999995,74,138.07142857142858,78,159,"Suburban",0,0,14,1,1,null,1.9623691163030212,2295.9718660745348,885,2.361581920903955,1.2722845944345025,1.8561742641815269,1125.9718660745348,1.1807909604519775,0.24358974358974358,65.157232704402517,121.57232704402517,null,59,19,0.46540880503144655,0.86837376460017979,59,59,8.8427672955974845,16.499101527403415,885,240,null,null,null,null,null,null,null,"",""]
[null,683,"ΓΕΡΓΕΡΗ","8104-ΓΕΡΓ",700,414,108,0,306,18,5,1,0,4,1,957,907,1062,2.1931466600367515,2.1931466600367515,0.37616871805097596,87.531999999999996,108,96,192,213,"Rural",0,0,3,3,1,null,1.3238949630875618,1266.9674796747968,50,3.1,6.1993495934959357,0.50005245764045525,309.96747967479678,1.55,0.94775339602925812,15.734204600644617,13.985959645017431,null,10.031347962382441,181.96865203761757,0.50704225352112675,0.45070422535211269,10.031347962382441,10.031347962382441,92.265795399355383,82.014040354982569,51,421,null,null,null,null,null,null,null,"",""]
[null,687,"ΑΝΩ ΒΙΑΝΝΟΣ","8105-ΒΙΑΝ",704,357,239,0,118,118,6,3,0,3,3,1227,1120,1332,8.0788161855435856,8.0788161855435856,0.31210902311311478,67.647999999999996,79.666666666666671,0,205,222,"Rural",0,0,0,0,3,null,1.3473365820870442,1653.1819862208033,107,1.9813084112149533,3.9830092170168534,0.49744007690217951,426.18198622080331,0.99065420560747663,0.91279543602281987,12.51589731540831,0,null,17.876935615321926,187.12306438467809,0.35885885885885888,0,12.71068134148819,0,67.150769351258361,0,39,202,null,null,null,null,null,null,null,"",""]
[null,690,"ΨΑΡΗ ΦΟΡΑΔΑ","8105-ΨΑΦΟ",707,158,134,134,24,24,3,2,2,1,1,544,497,590,8.4922471954836283,8.4922471954836283,5.2638715716684888E-2,67.647999999999996,0,0,182,197,"Rural",0,0,0,0,0,null,1.3473365820870442,732.95110065535209,47,1.9787234042553192,4.0202361841564276,0.49219083496969168,188.95110065535209,0.98936170212765961,0.91360294117647056,0,0,null,15.724264705882359,166.27573529411765,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,693,"ΔΡΑΠΕΤΙ","8106-ΔΡΑΠ",710,266,46,0,220,0,5,1,0,4,0,624,570,686,28.74410959107491,28.74410959107491,0.49917221496441011,85.647000000000006,46,55,125,138,"Suburban",0,0,4,4,1,null,1.3170836141221709,821.86017521223459,54,2.1481481481481484,3.6640773187450852,0.58627260324404684,197.86017521223459,1.0740740740740742,0.91346153846153844,7.9391025641025692,9.492405239687848,null,10.817307692307695,114.18269230769231,0.33333333333333331,0.39855072463768115,7.7457264957264984,9.2611947231512488,38.060897435897431,45.507594760312152,45,221,null,null,null,null,null,null,null,"",""]
[null,697,"ΑΠΕΣΩΚΑΡΙ","8107-ΑΠΕΣ",714,405,58,0,347,0,6,1,0,5,0,937,888,1039,14.224581837404171,14.224581837404171,0.45607703065485128,87.531999999999996,58,69.400000000000006,157,174,"Rural",0,0,5,5,1,null,1.323894963087562,1240.4895804130456,49,3.0816326530612246,6.1936649063886851,0.49754591177229501,303.48958041304559,1.5408163265306123,0.9477054429028815,8.4034151547492044,10.055120892061971,null,8.2102454642476044,148.78975453575239,0.33333333333333331,0.39885057471264374,8.2102454642476044,8.2102454642476044,49.596584845250796,59.344879107938034,50,347,null,null,null,null,null,null,null,"",""]
[null,700,"ΜΟΡΟΝΙ","8107-ΜΟΡΟ",717,116,66,0,50,27,3,1,0,2,1,184,158,230,12.815512364871999,12.815512364871999,0.34303328614015144,87.933000000000007,66,23,62,77,"Suburban",0,0,1,1,1,null,1.4349239178608364,264.02600088639389,26,2.7692307692307692,3.0779231110151493,0.89970758506616222,80.026000886393888,1.3846153846153846,0.85869565217391308,20.366459627329192,7.0974025974025974,null,8.7608695652173889,53.239130434782609,0.8571428571428571,0.29870129870129869,8.7608695652173889,7.2467532467532445,45.633540372670808,15.902597402597403,24,78,null,null,null,null,null,null,null,"",""]
[null,703,"ΣΙΒΒΑΣ","8107-ΣΙΒΒ",720,779,186,0,593,0,6,2,0,4,0,1234,1059,1544,7.2299084962610953,7.2299084962610953,0.77459382140652067,87.933000000000007,93,148.25,206,258,"Rural",0,0,4,4,2,null,1.4349239178608364,1770.6961146402721,175,2.7714285714285714,3.0668349408015549,0.90367712150306478,536.69611464027207,1.3857142857142857,0.85818476499189622,29.274791753043615,46.666536316007694,null,29.213938411669378,176.78606158833063,0.36046511627906974,0.57461240310077522,29.184821529531501,29.213938411669378,63.725208246956385,101.58346368399231,176,534,null,null,null,null,null,null,null,"",""]
[null,704,"ΤΥΜΠΑΚΙ","8110-ΤΥΜΠ",721,1834,1315,0,519,0,20,14,0,6,0,2903,2490,3634,6.6273474320025398,1.7891029273419727,1.7653543403217231,87.933000000000007,93.928571428571431,86.5,146,182,"Rural",0,0,6,2,14,null,1.4349239178608364,4165.5841335500081,413,2.7699757869249395,3.0571044395883975,0.90607823241324514,1262.5841335500081,1.3849878934624698,0.85773337926283155,29.298967235215457,26.981786556536818,null,20.770926627626594,125.22907337237341,0.51609105180533754,0.47527472527472525,20.770926627626594,20.770926627626594,64.629604193355974,59.518213443463182,416,1262,null,null,null,null,null,null,null,"",""]
[null,707,"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ","8115-ΧΕΡΣ",724,4894,1464,0,3430,0,35,12,0,23,0,5707,4720,8137,10.396136542383614,7.9976816075375492,2.2767121571520486,78.230999999999995,122,149.13043478260869,164,233,"Urban",0,0,23,9,12,null,1.5893094866006834,9070.1892400301003,987,3.4620060790273555,3.407486565380041,1.0159999203522123,3363.1892400301003,1.7310030395136777,0.82705449448046264,50.979801177832201,62.316720612959529,null,28.363062905204128,135.63693709479588,0.52360515021459231,0.64004478447471536,28.363062905204128,28.363062905204128,71.020198822167799,86.81371416964916,993,2849,null,null,null,null,null,null,null,"",""]
[null,711,"ΤΕΦΕΛΙ","8117-ΤΕΦΕ",728,164,107,0,57,0,2,1,0,1,0,376,348,404,3.9958250478954245,3.9958250478954245,0.46914404344583915,89.561000000000007,107,57,188,202,"Rural",0,0,1,1,1,null,1.3423754920417594,504.73318500770154,28,2,4.5976137502750545,0.43500826920929342,128.73318500770154,1,0.92553191489361697,14.831683168316829,7.9009900990099027,null,{"$f":"(1-AP716)*Y716","v":14.000000000000011},{"$f":"AP716*Y716","v":174},0.52970297029702973,0.28217821782178215,14.000000000000011,7.9009900990099062,92.168316831683171,49.099009900990097,22,142,null,null,null,null,null,null,null,"",""]
[null,714,"ΓΑΖΙΟΥ","8120-ΓΑΖ",731,3823,1062,0,2761,0,24,7,0,17,0,4325,3238,6348,10.317777274041598,3.6037981810890991,1.2055866453104238,89.980999999999995,151.71428571428572,162.41176470588235,181,265,"Suburban",0,0,17,4,7,null,1.680441478439425,7267.9093942505133,1087,2.8610855565777369,2.7073683479765531,1.0567773530764921,2942.9093942505133,1.4305427782888684,0.74867052023121383,74.134261595749663,79.361519544757599,null,45.490635838150297,135.5093641618497,0.57250673854447443,0.61287458379578241,45.490635838150297,45.490635838150297,77.580024118536059,83.050245161124749,1092,1955,null,null,null,null,null,null,null,"",""]
[null,717,"ΚΟΡΦΩΝ","8120-ΚΡΦ",734,198,119,17,79,79,4,2,1,2,2,225,168,329,6.4848169462650764,6.4848169462650764,0.21916879326537858,89.980999999999995,102,0,57,83,"Suburban",0,0,0,0,1,null,1.680441478439425,378.09933264887064,57,2.8245614035087718,2.6859532043661516,1.0516048451318161,153.09933264887064,1.4122807017543859,0.7466666666666667,49.697349397590358,0,null,14.439999999999998,42.56,1.2289156626506024,0,14.439999999999998,0,52.302650602409642,0,29,105,null,null,null,null,null,null,null,"",""]
[null,721,"ΑΓ.ΜΑΡΙΝΑΣ","8202-ΑΓΜ",738,2175,617,0,1558,0,11,3,0,8,0,2120,1674,3170,4.3499834863579272,4.3499834863579272,0.60209002842815884,93.751999999999995,205.66666666666666,194.75,193,289,"Suburban",0,0,8,0,3,null,1.6120276310013155,3417.4985777227889,446,3.3542600896860986,2.9091896361497511,1.1529877763917062,1297.4985777227889,1.6771300448430493,0.78962264150943395,97.213317446845537,92.053291277665323,null,40.602830188679249,152.39716981132077,0.71164936562860437,0.67387543252595161,40.602830188679249,40.602830188679249,108.45334921982112,102.69670872233468,447,1147,null,null,null,null,null,null,null,"",""]
[null,724,"ΜΑΛΕΜΕ","8202-ΜΑΛ",741,721,328,0,393,0,5,3,0,2,0,1287,1179,1468,2.4598042088886785,2.4598042088886785,0.18565037070219448,91.742999999999995,109.33333333333333,196.5,258,294,"Suburban",0,0,2,1,3,null,1.4143416927899686,1820.2577586206896,108,2.675925925925926,4.9375718390804595,0.54195179597108867,533.25775862068963,1.337962962962963,0.91608391608391604,21.439132296275147,38.531611245896954,null,21.650349650349661,236.34965034965035,0.37188208616780044,0.66836734693877553,21.544888973460413,21.650349650349661,87.894201037058181,157.96838875410305,108,580,null,null,null,null,null,null,null,"",""]
[null,725,"ΠΑΖΙΝΟΥ","8202-ΠΑΖ",742,1467,115,0,1352,0,9,1,0,8,0,939,604,1788,9.2029143043427375,9.0760763012302377,0.89295922781733883,96.066999999999993,115,169,105,199,"Rural",0,0,8,1,1,null,1.8389034480727893,1726.7303377403491,335,3.5343283582089553,2.3514338440010421,1.5030524321259149,787.73033774034911,1.7671641791044777,0.64323748668796588,75.969383659511635,111.64196381267359,null,37.460063897763582,67.53993610223641,0.57788944723618085,0.84924623115577891,37.460063897763582,37.460063897763582,39.030616340488372,57.358036187326398,338,498,null,null,null,null,null,null,null,"",""]
[null,728,"ΚΑΝΤΑΝΟΣ","8203-ΚΑΝΤ",745,319,165,0,154,101,8,1,0,7,6,607,539,727,24.322044573010189,24.322044573010189,1.2301279646033243,75.656000000000006,165,53,76,91,"Rural",0,0,1,1,1,null,1.4798509201024925,898.26950850221294,68,2.7647058823529411,4.2833751250325429,0.64545032868956032,291.26950850221294,1.3823529411764706,0.88797364085667219,42.635280699531108,13.694968951970594,null,8.5140032948929143,67.485996705107084,1.8131868131868132,0.58241758241758246,8.5140032948929143,8.5140032948929143,122.36471930046889,39.305031048029406,69,398,null,null,null,null,null,null,null,"",""]
[null,731,"ΒΡΥΣΕΣ","8209-ΒΡΥΣ",748,605,345,0,260,0,6,2,0,4,0,1131,1039,1261,12.74034477205714,12.74034477205714,0.43704671515337651,92.075000000000003,172.5,65,189,211,"Suburban",0,0,4,4,2,null,1.4702016164845899,1662.7980282440712,92,2.4130434782608696,5.7804133504790354,0.41745171702312528,531.79802824407125,1.2065217391304348,0.91865605658709104,30.554577796774254,11.513319169798983,null,15.374005305039793,173.62599469496021,0.81753554502369663,0.30805687203791471,15.374005305039793,11.428337963719567,141.94542220322575,53.486680830201017,77,498,null,null,null,null,null,null,null,"",""]
[null,735,"ΚΑΚΟΠΕΤΡΟ","8213-ΚΑΚΟ",752,175,0,0,175,147,11,0,0,11,9,313,287,357,12.365517107398285,11.487626151602742,0.2255013386166515,91.742999999999995,0,14,29,33,"Rural",0,0,2,2,0,null,1.4143416927899684,442.6889498432601,26,2.6923076923076925,4.9880365324330809,0.53975300196817722,129.6889498432601,1.3461538461538463,0.91693290734824284,0,2.7189466550488905,null,2.4089456869009576,26.591054313099043,0,0.42424242424242425,0,2.4089456869009576,0,11.281053344951109,27,125,null,null,null,null,null,null,null,"",""]
[null,738,"ΚΟΝΤΟΠΟΥΛΑ","8215-ΚΟΝ",755,160,0,0,160,0,3,0,0,3,0,103,66,195,16.810250992622361,16.810250992622361,0.16880014854722575,96.066999999999993,0,53.333333333333336,35,65,"Suburban",0,0,3,2,0,null,1.8389034480727893,189.4070551514973,37,3.4864864864864864,2.3353258149053326,1.4929336473025794,86.407055151497303,1.7432432432432432,0.64077669902912626,0,34.931540950958421,null,12.572815533980581,22.427184466019419,0,0.8205128205128206,0,12.572815533980581,0,18.401792382374911,38,56,null,null,null,null,null,null,null,"",""]
[null,741,"ΠΑΤΣΙΑΝΟΣ","8217-ΠΑΤΣ",758,173,0,0,173,173,6,0,0,6,6,760,721,788,21.664268418414533,21.664268418414533,0.1578972489961519,82.858999999999995,0,0,127,132,"Rural",0,0,0,0,0,null,1.3283038501560873,1009.5109261186263,39,1.7179487179487178,6.3977160543237526,0.26852531487196601,249.51092611862634,0.85897435897435892,0.9486842105263158,0,0,null,6.5171052631578936,120.48289473684211,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,745,"ΕΠΙΣΚΟΠΗΣ ΡΕΘ","8301-ΕΠΙ",762,536,340,0,196,0,4,2,0,2,0,523,435,809,13.041476404326149,13.041476404326149,0.44048109773338429,90.444000000000003,170,98,131,203,"Rural",0,0,2,1,2,null,1.6447888699926678,860.2245790061653,88,4.25,3.8320974887064239,1.1090532045505566,337.2245790061653,2.125,0.83173996175908227,78.754438677956841,45.399617590822174,null,22.042065009560222,108.95793499043978,0.83743842364532017,0.48275862068965519,22.042065009560222,22.042065009560222,91.245561322043159,52.600382409177826,89,288,null,null,null,null,null,null,null,"",""]
[null,748,"ΠΡΙΝΕΣ","8301-ΠΡΙ",765,1683,218,0,1465,0,10,2,0,8,0,1133,850,2215,8.2798889495462458,7.4457096894791617,0.81620261880633183,88.918000000000006,109,183.125,114,222,"Suburban",0,0,8,0,2,null,1.8083427282976325,2048.8523111612176,283,4.8233215547703177,3.2362272479194969,1.4904149756081346,915.85231116121759,2.4116607773851588,0.75022065313327446,67.007919658405086,112.57637878390305,null,28.474845542806712,85.525154457193295,0.49099099099099097,0.82488738738738743,28.474845542806712,28.474845542806712,41.992080341594907,70.548621216096947,285,649,null,null,null,null,null,null,null,"",""]
[null,749,"ΡΕΘΥΜΝΟΥ","8301-ΡΕΘ",766,20952,2986,0,17966,0,130,16,0,114,0,13410,10060,26229,13.958202471846205,5.2012461141145829,4.8006492140932142,88.918000000000006,186.625,157.59649122807016,104,202,"Urban",0,0,114,22,16,null,1.8083427282976321,24249.875986471245,3350,4.8265671641791048,3.2357838765585809,1.4916222307505909,10839.875986471247,2.4132835820895524,0.750186428038777,114.54396840690781,96.727274010810959,null,25.980611483967191,78.019388516032805,0.92388613861386137,0.78018064964391165,25.980611483967191,25.980611483967191,72.081031593092192,60.869217217259212,3378,8093,null,null,null,null,null,null,null,59.95,17]
[null,752,"ΒΡΥΣΕΣ","8303-ΒΡΥ",769,202,0,0,202,202,4,0,0,4,4,554,533,563,11.649671071113403,11.649671071113403,0.33719414571415052,84.474999999999994,0,0,139,141,"Rural",0,0,0,0,0,null,1.4374181478016839,796.3296538821329,21,1.4285714285714286,11.539507327720614,0.12379830334174351,242.3296538821329,0.7142857142857143,0.96209386281588449,0,0,null,5.2689530685920554,133.73104693140795,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,755,"ΔΡΟΣΙΑ","8304-ΔΡΟΣ",772,268,0,0,268,227,10,0,0,10,9,585,522,659,11.715764401543126,9.9988807298984366,0.34439319858596729,93.567999999999998,0,41,59,66,"Rural",0,0,1,1,0,null,1.5362274533781719,898.69306022623061,63,2.1746031746031744,4.9792549242258826,0.43673264528452654,313.69306022623061,1.0873015873015872,0.89230769230769236,0,8.2955710955710913,null,6.3538461538461508,52.646153846153851,0,0.62121212121212122,0,6.3538461538461508,0,32.704428904428909,64,328,null,null,null,null,null,null,null,"",""]
[null,759,"ΜΠΑΛΙ","8305-ΜΠΑΛ",776,309,62,0,247,24,4,1,0,3,1,675,602,760,4.6195008246271909,4.6195008246271909,0.17900698565638193,93.567999999999998,62,111.5,169,190,"Rural",0,0,2,1,1,null,1.5362274533781721,1036.9535310302663,73,2.1643835616438358,4.958267548359812,0.43652012331601808,361.95353103026628,1.0821917808219179,0.8918518518518519,12.816717348927867,23.049419103313824,null,18.277037037037029,150.72296296296298,0.32631578947368423,0.58684210526315794,12.908569200779723,18.277037037037029,49.183282651072133,88.450580896686176,68,315,null,null,null,null,null,null,null,"",""]
[null,762,"ΑΓ.ΓΑΛΗΝΗΣ","8306-ΑΓΓΑ",779,380,313,0,67,0,4,3,0,1,0,958,901,1042,0.37765938483643502,0.37765938483643502,0.12648345276340117,79.37,104.33333333333333,67,240,261,"Rural",0,0,1,1,3,null,1.4862987750978658,1423.8742265437554,57,2.4736842105263159,8.1732320446272873,0.30265679440147597,465.87422654375536,1.236842105263158,0.94050104384133615,14.102888360969132,9.0564874139130893,null,14.279749478079324,225.72025052192066,0.39974457215836523,0.25670498084291188,14.120413697118028,9.067741703261099,90.230444972364197,57.943512586086911,52,329,null,null,null,null,null,null,null,"",""]
[null,765,"ΜΕΛΑΜΠΩΝ","8306-ΜΕΛΑ",782,216,163,0,53,53,3,2,0,1,1,545,513,592,9.932431507271275,9.932431507271275,0.24059731256619263,79.37,81.5,0,182,198,"Rural",0,0,0,0,2,null,1.486298775097866,810.03283242833697,32,2.46875,8.2822760133855304,0.29807627710186074,265.03283242833697,1.234375,0.94128440366972477,10.984487072560469,0,null,10.686238532110092,171.31376146788992,0.4116161616161616,0,10.686238532110092,0,70.515512927439531,0,22,142,null,null,null,null,null,null,null,"",""]
[null,769,"ΣΧΙΣΜΑ","8401-ΣΧΙ",786,1460,315,0,1145,0,17,3,0,14,0,1768,1415,2501,12.715467461370858,8.8938050069050547,0.79923858526851654,75.893000000000001,105,81.785714285714292,{"$f":"ROUNDUP(IFERROR(P774/K774,0),0)","v":104},{"$f":"ROUNDUP(IFERROR(R774/K774,0),0)","v":148},"Suburban",0,0,14,4,{"$f":"L774-M774","v":3},null,1.5690494011976051,2774.0793413173656,353,3.0764872521246458,2.8500831198792227,1.0794377296108533,1006.0793413173656,{"$f":"IF(AM774>2,AL774,IF(AM774<=1, AK774/2,AK774/ROUNDUP(AM774,0)))","v":1.5382436260623229},0.80033936651583715,45.947933227344997,35.789376561435382,null,20.764705882352935,83.235294117647058,{"$f":"W774/Z774","v":0.70945945945945943},{"$f":"X774/Z774","v":0.5526061776061777},20.764705882352935,20.764705882352935,{"$f":"AV774*AU774","v":59.052066772655003},{"$f":"AW774*AU774","v":45.996337724278909},353,822,null,null,null,null,null,null,null,"",""]
[null,772,"ΙΕΡΑΠΕΤΡΑΣ","8403-ΙΕΡΑ",789,6922,2449,0,4473,93,57,19,0,38,3,9260,7415,12556,102.55060577547917,10.013079144004985,2.2716038060148107,76.994,128.89473684210526,125.14285714285714,163,221,"Urban",0,0,35,3,19,null,1.4784122963559956,13690.097864256519,1845,2.7864498644986448,2.4011370537975711,1.1604709777360163,4430.0978642565187,1.3932249322493224,0.80075593952483803,52.769144741342828,51.233135686572354,null,32.4767818574514,130.52321814254859,0.58323410335794235,0.56625727213962507,32.4767818574514,32.4767818574514,76.125592100762432,73.909721456284785,1852,4255,null,null,null,null,null,null,null,51.5,7]
[null,773,"ΚΑΒΒΟΥΣΙΟΥ","8403-ΚΑΒΒ",790,209,209,0,0,0,2,2,0,0,0,281,225,380,8.5965435847308785E-2,8.5965435847308785E-2,0.17029566959298251,76.994,104.5,0,141,190,"Rural",0,0,0,0,2,null,1.4784122963559956,415.43385527603476,56,2.7678571428571428,2.4006045585006208,1.1529833737322828,134.43385527603476,1.3839285714285714,0.80071174377224197,42.404804270462627,0,null,28.099644128113884,112.90035587188612,0.55000000000000004,0,28.099644128113884,0,62.095195729537373,0,57,125,null,null,null,null,null,null,null,"",""]
[null,776,"ΜΑΛΛΩΝ","8403-ΜΑΛΛ",793,110,37,37,73,73,3,1,1,2,2,148,119,200,1.9288214212204597,1.9288214212204597,0.16019879467866732,76.994,0,0,50,67,"Rural",0,0,0,0,0,null,1.4784122963559956,218.80501986068734,29,2.7931034482758621,2.4415524089892187,1.1439866856809282,70.805019860687338,1.396551724137931,0.80405405405405406,0,0,null,9.7972972972972965,40.202702702702702,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,779,"ΖΑΚΡΟΥ","8404-ΖΑΚΡ",796,376,272,0,104,61,9,3,0,6,5,519,433,698,30.106828405381794,30.106828405381794,0.22567973645800765,78.677000000000007,90.666666666666671,43,58,78,"Rural",0,0,1,1,3,null,1.4105161958290193,732.05790563526102,86,3.0813953488372094,2.4774175073867561,1.2437933209277854,213.05790563526102,1.5406976744186047,0.83429672447013492,34.419379806663038,16.323897040660043,null,9.6107899807321751,48.389210019267828,1.1623931623931625,0.55128205128205132,9.6107899807321751,9.6107899807321751,56.247286860003634,26.676102959339957,87,329,null,null,null,null,null,null,null,"",""]
[null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ","8404-ΣΤΑΥ",800,106,63,10,43,43,3,2,1,1,1,143,115,193,6.7775411713236382,6.7775411713236382,0.1436714684638469,76.994,53,0,48,65,"Rural",0,0,0,0,1,null,1.4784122963559956,211.41295837890738,28,2.7857142857142856,2.4433199421038347,1.1401348786584331,68.412958378907376,1.3928571428571428,0.80419580419580416,21.525013448090373,0,null,9.3986013986014001,38.6013986013986,0.81538461538461537,0,9.3986013986014001,0,31.474986551909627,0,19,63,null,null,null,null,null,null,null,"",""]
[null,786,"ΝΙΚΑΙΑ","1351-ΝΙΚ",803,32988,3477,0,29511,0,285,39,0,246,0,13092,4966,39007,7.3535647585143273,2.9060325813091601,4.6285811747988808,84.143000000000001,89.15384615384616,119.96341463414635,46,137,"Dense Urban",0,0,246,20,39,null,2.7648955783955538,36198.012912354592,8126,4.1891459512675366,2.843467008657961,1.4732528770378452,23106.012912354592,2.0945729756337683,0.37931561258783991,77.799083341095965,104.68470061178363,null,28.551481820959367,17.448518179040637,0.65075800112296467,0.87564536229303902,28.551481820959367,28.551481820959367,11.354762812750195,15.278714022362715,8138,4202,null,null,null,null,null,null,null,99.33,27]
[null,790,"ΑΙΑΝΤΕΙΟΥ","1354-ΑΙΑΝ",807,3333,121,0,3212,0,35,1,0,34,0,5296,4814,5947,16.364230438586532,11.58203458719816,3.4666903135569203,78.653999999999996,121,94.470588235294116,152,170,"Suburban",0,0,34,14,1,null,1.3277273010143755,7031.6437861721324,482,2.3506224066390042,3.6009207181994451,0.65278371577544125,1735.6437861721326,1.1753112033195021,0.90898791540785495,22.658201528345472,17.690360551542454,null,13.833836858006048,138.16616314199396,0.71176470588235297,0.5557093425605536,13.833836858006048,13.833836858006048,98.341798471654528,76.780227683751662,485,2709,null,null,null,null,null,null,null,"",""]
[null,793,"Π ΘΕΡΜΗΣ","2501-ΘΕΡΜ",810,616,306,306,310,310,4,2,2,2,2,991,902,1208,1.0813426206400247,1.0813426206400247,0.48751315039118281,77.218000000000004,0,0,248,302,"Rural",0,0,0,0,0,null,1.6282849669946444,1613.6304022916927,89,3.4382022471910112,6.9958472167605921,0.49146331254258885,622.63040229169269,1.7191011235955056,0.9101917255297679,0,0,null,22.272452068617561,225.72754793138245,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,796,"ΠΑΛΑΙΟΧΩΡΙ","2502-ΠΑΛΧ",813,18,0,0,18,18,1,0,0,1,1,30,27,36,0.1374045711448296,0,0.1374045711448296,77.218000000000004,0,0,30,36,"Rural",0,0,0,0,0,null,1.6282849669946444,48.848549009839331,3,3,6.2828496699464438,0.47749033600951535,18.848549009839331,1.5,0.9,0,0,null,2.9999999999999991,27,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,797,"ΠΛΩΜΑΡΙ","2502-ΠΛΩΜ",814,1600,900,0,700,443,16,8,0,8,5,2575,2343,3138,3.3988074282907386,3.0929548005543563,0.79025821892372239,77.218000000000004,112.5,85.666666666666671,161,197,"Suburban",0,0,3,1,8,null,1.6282849669946446,4192.8337900112101,232,3.4267241379310347,6.9734215086690092,0.49139782152435535,1617.8337900112101,1.7133620689655173,0.90990291262135925,28.842048198708781,21.962685591313061,null,14.505631067961161,146.49436893203884,0.57106598984771573,0.43485617597292725,14.505631067961161,14.505631067961161,83.657951801291219,63.70398107535361,233,1179,null,null,null,null,null,null,null,"",""]
[null,800,"ΠΑΡΑΚΟΙΛΑ","2503-ΠΑΡΑ",817,170,170,0,0,0,1,1,0,0,0,247,225,300,0.55875907864901109,0,0.55875907864901109,77.218000000000004,170,0,247,300,"Rural",0,0,0,0,1,null,1.6282849669946444,402.18638684767717,22,3.4090909090909092,7.0539266748944165,0.48328981377481312,155.18638684767717,1.7045454545454546,0.91093117408906887,42.5,0,null,21.999999999999989,225,0.56666666666666665,0,21.999999999999989,0,127.5,0,22,128,null,null,null,null,null,null,null,"",""]
[null,803,"ΣΙΓΡΙ","2506-ΣΙΓΡ",820,157,157,0,0,0,2,2,0,0,0,253,230,308,9.3780194673939415E-2,9.3780194673939415E-2,9.7865987377656755E-2,77.218000000000004,78.5,0,127,154,"Rural",0,0,0,0,2,null,1.6282849669946444,411.95609664964502,23,3.3913043478260869,6.911134636941088,0.49070153107697229,158.95609664964502,1.6956521739130435,0.90909090909090906,19.648170011806378,0,null,11.545454545454549,115.45454545454545,0.50974025974025972,0,11.545454545454549,0,58.851829988193622,0,24,118,null,null,null,null,null,null,null,"",""]
[null,807,"ΣΚΟΥΤΑΡΙ","2511-ΣΚΟΥ",824,189,189,0,0,0,2,2,0,0,0,305,277,371,8.0736127638615703E-3,8.0736127638615703E-3,0.1679136555202469,77.218000000000004,94.5,0,153,186,"Rural",0,0,0,0,2,null,1.6282849669946444,496.62691493336655,28,3.3571428571428572,6.8438183904773764,0.49053652005349119,191.62691493336655,1.6785714285714286,0.90819672131147544,23.902353252247494,0,null,14.045901639344258,138.95409836065573,0.50806451612903225,0,14.045901639344258,0,70.597646747752506,0,29,142,null,null,null,null,null,null,null,"",""]
[null,810,"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ","2513-ΑΓΕΥ",827,123,123,123,0,0,1,1,1,0,0,303,289,341,0.301832743166986,0,0.301832743166986,76.400999999999996,0,0,303,341,"Rural",0,0,0,0,0,null,1.1551724137931034,350.01724137931035,14,3.7142857142857144,3.3583743842364537,1.1059772643931058,47.017241379310349,1.8571428571428572,0.95379537953795379,0,0,null,14.000000000000002,289,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ","2601-ΑΓΚ",831,363,177,0,186,0,7,3,0,4,0,536,464,662,4.4005382118607193,4.0560772775959801,0.32592690071348068,70.941000000000003,59,46.5,77,95,"Rural",0,0,4,2,3,null,1.6119650942018402,864.01329049218634,72,2.75,4.5557401457248101,0.60363407745734798,328.01329049218634,1.375,0.86567164179104472,17.602670856245091,13.873291437549099,null,10.343283582089557,66.656716417910445,0.62105263157894741,0.48947368421052634,10.343283582089557,10.343283582089557,41.397329143754909,32.626708562450901,73,255,null,null,null,null,null,null,null,"",""]
[null,817,"ΠΥΡΓΟΣ","2601-ΠΥΡ",834,368,92,0,276,0,6,2,0,4,0,544,471,672,8.2575406178062725,7.5985226446755361,0.37821512043902572,70.941000000000003,46,69,91,112,"Rural",0,0,4,4,2,null,1.6119650942018402,876.90901124580103,73,2.7534246575342465,4.5603974143260411,0.60376857702897402,332.90901124580103,1.3767123287671232,0.8658088235294118,13.640395220588232,20.460592830882348,null,12.211397058823527,78.788602941176478,0.4107142857142857,0.6160714285714286,12.211397058823527,12.211397058823527,32.359604779411768,48.539407169117652,74,259,null,null,null,null,null,null,null,"",""]
[null,820,"ΓΙΑΛΙΣΚΑΡΙ","2607-ΓΙΑΛ",837,360,184,0,176,0,4,2,0,2,0,694,588,829,7.2078933287483595,7.2078933287483595,0.24198744009304463,68.403999999999996,92,88,174,208,"Rural",0,0,2,1,2,null,1.3765094554568238,955.29756208703566,106,2.2735849056603774,2.4650713404437328,0.92232012451660472,261.29756208703566,1.1367924528301887,0.8472622478386167,26.793393925958767,25.62846375526491,null,26.576368876080693,147.42363112391931,0.44230769230769229,0.42307692307692307,26.576368876080693,25.563843937042787,65.206606074041233,62.37153624473509,105,256,null,null,null,null,null,null,null,"",""]
[null,821,"ΚΑΡΑΒΟΣΤΑΜΟΣ","2607-ΚΑΡΑ",838,305,58,0,247,0,5,1,0,4,0,587,498,702,1.2387848709229037,1.2387848709229037,0.668322450697868,68.403999999999996,58,61.75,118,141,"Rural",0,0,4,4,1,null,1.376509455456824,808.01105035315572,89,2.292134831460674,2.4832702286871431,0.92303077006342615,221.01105035315572,1.146067415730337,0.848381601362862,16.820399434557253,17.907925260067422,null,17.890971039182283,100.10902896081771,0.41134751773049644,0.43794326241134751,16.868752038856066,17.890971039182283,41.179600565442747,43.842074739932578,89,217,null,null,null,null,null,null,null,"",""]
[null,824,"ΧΑΛΚΕΙΟΣ","2701-ΧΑΛ",841,1130,228,0,902,540,10,2,0,8,4,1294,1039,1727,10.239991988146187,10.239991988146187,0.87581499282766662,84.978999999999999,114,90.5,130,173,"Rural",0,0,4,4,2,null,1.6417077370702453,2124.3698117688973,255,2.6980392156862747,3.2563522030152834,0.82854649849852613,830.36981176889731,1.3490196078431373,0.80293663060278209,45.216642395761681,35.895667866810804,null,25.61823802163833,104.38176197836167,0.65895953757225434,0.52312138728323698,25.61823802163833,25.61823802163833,68.783357604238319,54.604332133189196,257,575,null,null,null,null,null,null,null,"",""]
[null,828,"ΒΡΟΝΤΑΔΟΣ","2706-ΒΡΟΝ",845,2356,282,0,2074,5,19,2,0,17,1,2698,2166,3601,2.799612166359196,2.799612166359196,3.0818415038099354,84.978999999999999,141,129.3125,142,190,"Rural",0,0,16,8,2,null,1.6417077370702451,4429.3274746155212,532,2.6973684210526314,3.254374952284814,0.82884377510307394,1731.3274746155209,1.3486842105263157,0.80281690140845074,56.400000000000006,51.724999999999994,null,27.999999999999993,114,0.74210526315789471,0.68059210526315794,27.999999999999993,27.999999999999993,84.6,77.587500000000006,532,1489,null,null,null,null,null,null,null,"",""]
[null,830,"ΙΑΛΥΣΟΥ","2401-ΙΑΛΥ",847,7422,265,0,7157,0,63,3,0,60,0,5963,4505,9451,11.621109868533409,11.621109868533409,5.0030830641284698,85.834999999999994,88.333333333333329,119.28333333333333,95,151,"Urban",0,3,57,0,3,null,1.6690040214750852,9952.2709800559333,1458,3.3923182441700961,2.736125500724234,1.2398255282048183,3989.2709800559333,1.696159122085048,0.75549220191178934,46.34764639485806,62.586812310943237,null,23.228240818380012,71.771759181619984,0.58498896247240617,0.78995584988962475,23.228240818380012,23.228240818380012,41.985686938475268,56.696521022390094,1464,3528,null,null,null,null,null,null,null,"",""]
[null,835,"ΚΑΤΤΑΒΙΑ","2402-ΚΑΤΤ",852,113,62,0,51,0,6,4,0,2,0,91,69,144,2.3201268226608427,2.3201268226608427,0.21935753462623475,85.834999999999994,15.5,25.5,16,24,"Rural",0,0,2,2,4,null,1.6690040214750852,151.87936595423275,22,3.4090909090909092,2.7672439070105797,1.2319444991654924,60.879365954232753,1.7045454545454546,0.75824175824175821,7.6648351648351642,12.609890109890109,null,3.8681318681318686,12.131868131868131,0.64583333333333337,1.0625,3.8681318681318686,3.8681318681318686,7.8351648351648358,12.890109890109891,24,58,null,null,null,null,null,null,null,"",""]
[null,839,"ΚΑΛΥΜΝΟΣ","2403-ΚΑΛΥ",856,4559,1733,0,2826,0,43,16,0,27,0,7190,6110,7765,5.2654318141715528,2.618858665646044,13.164048127890654,82.677999999999997,108.3125,104.66666666666667,168,181,"Suburban",0,0,27,10,16,null,1.6322782336850332,11736.080500195389,1080,1.5324074074074074,4.2093337964772113,0.36404986667721106,4546.0805001953886,0.76620370370370372,0.84979137691237827,22.88029674040834,22.110138646626552,null,{"$f":"(1-AP844)*Y844","v":25.23504867872045},{"$f":"AP844*Y844","v":142.76495132127954},0.59841160220994472,0.57826887661141813,23.140801373915586,22.361874610992871,85.43220325959166,82.556528020040119,975,3596,null,null,null,null,null,null,null,"",""]
[null,842,"ΑΝΤΙΜΑΧΕΙΑΣ","2405-ΑΝΤΙ",859,698,393,0,305,0,8,5,0,3,0,546,401,931,0.49305899225457334,0.49305899225457334,1.1578883058729141,83.516999999999996,78.599999999999994,101.66666666666667,69,117,"Rural",0,0,3,0,5,null,1.6347778897588958,892.58872780835713,145,3.6551724137931036,2.3902670883334975,1.5291899518816965,346.58872780835713,1.8275862068965518,0.73443223443223449,44.556241194702729,57.632118593657054,null,18.324175824175821,50.675824175824182,0.67179487179487174,0.868945868945869,18.324175824175821,18.324175824175821,34.043758805297266,44.034548073009617,147,303,null,null,null,null,null,null,null,"",""]
[null,845,"ΜΑΣΤΙΧΑΡΙ","2405-ΜΑΣΤ",862,320,88,0,232,0,5,2,0,3,0,251,184,427,1.1511125689404904,1.1511125689404904,0.30893432613717436,83.516999999999996,44,77.333333333333329,51,86,"Rural",0,0,3,1,2,null,1.6347778897588963,410.32925032948299,67,3.6268656716417911,2.3780485123803432,1.5251436851519171,159.32925032948299,1.8134328358208955,0.73306772908366535,24.872046696933197,43.714506315821978,null,13.613545816733067,37.386454183266935,0.51162790697674421,0.89922480620155032,13.613545816733067,13.613545816733067,19.127953303066803,33.61882701751135,69,140,null,null,null,null,null,null,null,"",""]
[null,846,"ΠΑΤΜΟΣ","2407-ΠΑΤΜ",863,2256,971,0,1285,0,20,8,0,12,0,2934,2541,3280,7.2834688114173245,5.4517424412300661,1.475398858312913,84.186999999999998,121.375,107.08333333333333,147,164,"Suburban",0,0,12,0,8,null,1.4714885954381753,4317.3475390156063,393,1.8804071246819338,3.5199682926605762,0.53421138156350367,1383.3475390156063,0.94020356234096691,0.86605316973415136,27.154092005835693,23.956751271883874,null,19.69018404907975,127.30981595092025,0.74009146341463417,0.65294715447154472,19.69018404907975,19.69018404907975,94.220907994164307,83.126582061449454,394,1752,null,null,null,null,null,null,null,"",""]
[null,849,"ΕΜΠΩΝΑΣ","2413-ΕΜΠΩ",866,393,76,0,317,0,4,1,0,3,0,317,239,501,0.34366726477102777,0.34366726477102777,4.736413346656404E-2,85.834999999999994,76,105.66666666666667,80,126,"Suburban",0,0,3,3,1,null,1.6690040214750854,529.07427480760202,78,3.358974358974359,2.7189009590718207,1.2354162249885876,212.07427480760202,1.6794871794871795,0.75394321766561512,39.619247909468733,55.084656084656089,null,19.684542586750791,60.315457413249206,0.60317460317460314,0.83862433862433872,19.684542586750791,19.684542586750791,36.380752090531267,50.582010582010582,79,189,null,null,null,null,null,null,null,"",""]
[null,853,"ΚΑΡΑΤΖΑΣ","2804-ΚΑΡΖ",870,94,60,60,34,34,3,1,1,2,2,157,124,203,4.1820667430503153,4.1820667430503153,0.32471972061016796,77.159000000000006,0,0,53,68,"Rural",0,0,0,0,0,null,1.4663630718277789,230.21900227696128,33,2.393939393939394,2.2187576447564021,1.0789548825204049,73.219002276961277,1.196969696969697,0.78980891719745228,0,0,null,11.14012738853503,41.859872611464972,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,856,"ΣΠΕΤΣΕΣ","2831-ΣΠΕΤ",873,2630,868,0,1762,0,24,7,0,17,0,2919,1972,4570,8.1097492238286755,2.7770546480806471,1.735522847165456,93.168000000000006,124,103.64705882352941,122,191,"Suburban",0,0,17,0,7,null,1.7654402102496713,5153.3199737187906,947,2.7434002111932418,2.3593663925224821,1.1627698944461846,2234.3199737187906,1.3717001055966209,0.67557382665296339,70.491723300491984,58.921449931435895,null,39.579993148338467,82.42000685166154,0.64921465968586389,0.54265475823837384,39.579993148338467,39.579993148338467,53.508276699508016,44.725608892093511,950,1135,null,null,null,null,null,null,null,"",""]
[null,859,"ΠΙΤΡΟΦΟΣ","3006-ΠΙΤΡ",876,396,0,0,396,0,6,0,0,6,0,657,573,769,4.7550763286450568,4.7550763286450568,0.36191786483041033,86.47,0,66,110,129,"Rural",0,0,6,6,0,null,1.5518322555359594,1019.5537918871253,84,2.3333333333333335,4.3161165700848247,0.54060943337484424,362.55379188712527,1.1666666666666667,0.87214611872146119,0,16.916427737071245,null,14.063926940639268,95.936073059360737,0,0.51162790697674421,0,14.063926940639268,0,49.083572262928755,85,295,null,null,null,null,null,null,null,"",""]
[null,863,"ΜΗΛΟΣ","3009-ΜΗΛΟ",880,2760,589,0,2171,0,22,6,0,16,0,3633,3201,4196,4.9544839611656917,4.9544839611656917,1.0109153583918338,70.028999999999996,98.166666666666671,135.6875,166,191,"Suburban",0,0,16,2,6,null,1.3203110183956002,4796.6899298312155,432,2.3032407407407409,2.6937266894241101,0.85503876461689177,1163.6899298312155,1.1516203703703705,0.88109000825763828,22.994158405425551,31.782884909706397,null,19.739058629232044,146.26094137076797,0.51396160558464221,0.71040575916230364,19.739058629232044,19.739058629232044,75.17250826124112,103.9046150902936,435,2114,null,null,null,null,null,null,null,"",""]
[null,866,"ΑΠΕΙΡΑΝΘΟΣ","3011-ΑΠΕΙ",883,343,100,0,243,0,4,1,0,3,0,541,414,714,0.16407734353222847,0.16407734353222847,0.15046441753766759,71.888999999999996,100,81,136,179,"Rural",0,0,3,3,1,null,1.4813270899954316,801.39795568752845,127,2.3622047244094486,2.0503776038388066,1.1520827773317586,260.39795568752845,1.1811023622047243,0.76524953789279115,41.858135668480678,33.905089891469345,null,31.926062846580404,104.07393715341959,0.55865921787709494,0.45251396648044695,31.926062846580404,31.926062846580404,58.141864331519322,47.094910108530655,128,200,null,null,null,null,null,null,null,"",""]
[null,869,"ΝΑΞΟΣ","3011-ΝΑΞΟ",886,4838,2245,0,2593,0,42,20,0,22,0,7614,5827,10065,4.3392547619049893,1.2083286885901694,0.75277514462127271,71.888999999999996,112.25,117.86363636363636,182,240,"Urban",0,0,22,1,20,null,1.4813270899954314,11278.824463225215,1787,2.3715724678231673,2.0508251053302828,1.1563991788764594,3664.8244632252154,1.1857862339115837,0.76530076175466244,47.105367032221338,49.461112255335067,null,42.715261360651439,139.28473863934857,0.46770833333333334,0.49109848484848484,42.715261360651439,42.715261360651439,65.144632967778662,68.402524108301293,1795,2808,null,null,null,null,null,null,null,"",""]
[null,870,"ΧΑΛΚΕΙΟ","3011-ΧΑΛ",887,1133,210,0,923,0,15,4,0,11,0,1783,1364,2357,10.655933156755605,7.6536064982070728,0.74062986173594714,71.888999999999996,52.5,83.909090909090907,119,158,"Suburban",0,0,11,4,4,null,1.4813270899954314,2641.2062014618541,419,2.3699284009546537,2.0482248244912986,1.1570645822746797,858.20620146185411,1.1849642004773269,0.76500280426247902,22.250917597279511,35.562938428206039,null,27.964666292764996,91.035333707234997,0.33227848101265822,0.53107019562715763,22.021509403153544,27.964666292764996,30.249082402720489,48.346152480884868,396,653,null,null,null,null,null,null,null,"",""]
[null,873,"ΑΡΝΑΔΟΣ","3013-ΑΡΝΑ",890,622,148,0,474,0,5,1,0,4,0,1013,776,1350,4.7920958207556099,4.7920958207556099,0.42094055012810067,77.988,148,118.5,203,270,"Suburban",0,0,4,0,1,null,1.5368603642671292,1556.8395490026019,237,2.4219409282700424,2.2946816413611892,1.055458362770255,543.83954900260187,1.2109704641350212,0.76604146100691017,62.759445724105149,50.249961610178786,null,47.493583415597236,155.50641658440276,0.54814814814814816,0.43888888888888888,47.493583415597236,47.493583415597236,85.240554275894851,68.250038389821214,238,359,null,null,null,null,null,null,null,"",""]
[null,877,"ΚΟΥΝΔΟΥΡΟΣ","3021-ΚΟΥΝ",894,232,95,0,137,0,3,1,0,2,0,562,520,613,2.5169837217816817,2.5169837217816817,0.10258751561808058,78.307000000000002,95,68.5,188,205,"Rural",0,0,2,2,1,null,1.3831010838310112,777.30280911302827,42,2.2142857142857144,5.1262573598340069,0.43194977521718009,215.30280911302827,1.1071428571428572,0.92526690391459077,14.388941932123942,10.375184445794631,null,14.049822064056936,173.95017793594306,0.46341463414634149,0.33414634146341465,14.049822064056936,10.395399704886728,80.611058067876058,58.124815554205369,35,197,null,null,null,null,null,null,null,"",""]
[null,880,"ΛΕΠΕΝΟΥ","5801-ΛΕΠΕ",897,347,347,0,0,0,4,4,0,0,0,338,260,534,0.11250090397840198,0.11250090397840198,0.75109097116951795,88.555000000000007,86.75,0,85,134,"Rural",0,0,0,0,4,null,1.6657118667983632,563.0106109778468,78,3.5128205128205128,2.8847514227929074,1.2177203502059573,225.01061097784677,1.7564102564102564,0.76923076923076927,44.420780711825486,0,null,19.615384615384613,65.384615384615387,0.64738805970149249,0,19.615384615384613,0,42.329219288174514,0,79,170,null,null,null,null,null,null,null,"",""]
[null,883,"ΦΥΤΕΙΕΣ","5801-ΦΥΤΕ",901,491,297,0,194,0,7,4,0,3,0,985,825,1185,1.1070181096628875,1.1070181096628875,1.0597158631939334,79.694000000000003,74.25,64.666666666666671,141,170,"Suburban",0,0,3,3,4,null,1.4019364124035067,1380.9073662174542,160,2.25,2.4744210388590888,0.90930361675126825,395.90736621745418,1.125,0.8375634517766497,22.66964019110182,19.743704588434362,null,22.90355329949239,118.09644670050761,0.43676470588235294,0.38039215686274513,22.507793371155572,19.602747088683195,51.58035980889818,44.92296207823231,149,342,null,null,null,null,null,null,null,"",""]
[null,887,"ΣΠΑΡΤΟΣ","5811-ΣΠΑΡ",905,118,118,0,0,0,2,2,0,0,0,303,259,365,6.6803100252927168E-3,6.6803100252927168E-3,0.28761694204923383,76.754999999999995,59,0,152,183,"Rural",0,0,0,0,2,null,1.330229092940957,403.05941516111,44,2.4090909090909092,2.2740776172979547,1.0593705732671415,100.05941516111001,1.2045454545454546,0.8547854785478548,17.110840592255947,0,null,22.07260726072607,129.92739273927393,0.32240437158469948,0,17.143825857995637,0,41.889159407744053,0,35,84,null,null,null,null,null,null,null,"",""]
[null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ","5821-ΑΓΝΙ",909,158,158,0,0,0,1,1,0,0,0,276,217,361,0.34343760223345748,0,0.34343760223345748,80.763000000000005,158,0,276,361,"Rural",0,0,0,0,1,null,1.4801955990220048,408.53398533007334,59,2.4406779661016951,2.2463387344080226,1.0865137695917828,132.53398533007334,1.2203389830508475,0.78623188405797106,63.02493074792244,0,null,58.999999999999986,217,0.4376731301939058,0,58.999999999999986,0,94.97506925207756,0,59,95,null,null,null,null,null,null,null,"",""]
[null,891,"ΘΥΡΙΟ","5821-ΘΥΡΙ",910,147,147,0,0,0,3,3,0,0,0,257,202,336,0.16605746456330769,0.16605746456330769,0.30721053402247944,80.763000000000005,49,0,86,112,"Rural",0,0,0,0,3,null,1.4801955990220046,380.41026894865519,55,2.4363636363636365,2.2438230717937309,1.0858091562522294,123.4102689486552,1.2181818181818183,0.78599221789883267,19.427042801556418,0,null,18.404669260700391,67.595330739299612,0.4375,0,18.404669260700391,0,29.572957198443582,0,56,89,null,null,null,null,null,null,null,"",""]
[null,894,"ΑΝΑΛΗΨΗΣ","5825-ΑΝΑΛ",913,98,98,98,0,0,2,2,2,0,0,342,312,371,5.1121698636828285E-2,5.1121698636828285E-2,0.21760980907851246,75.376999999999995,0,0,171,186,"Rural",0,0,0,0,0,null,1.4242688022284122,487.09993036211699,30,1.9666666666666666,4.8366643454039,0.40661632195658065,145.09993036211699,0.98333333333333328,0.91228070175438591,0,0,null,15.000000000000009,156,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,897,"ΠΑΡΑΒΟΛΑ","5841-ΠΑΡΑ",916,739,380,209,359,163,8,4,2,4,2,720,554,1138,5.6269658874459667,5.6269658874459667,0.77877069047124681,88.555000000000007,85.5,98,{"$f":"ROUNDUP(IFERROR(P902/K902,0),0)","v":90},{"$f":"ROUNDUP(IFERROR(R902/K902,0),0)","v":143},"Rural",0,0,2,2,{"$f":"L902-M902","v":2},null,1.6657118667983632,1199.3125440948215,166,3.5180722891566263,2.8874249644266357,1.2184116756278098,479.31254409482153,{"$f":"IF(AM902>2,AL902,IF(AM902<=1, AK902/2,AK902/ROUNDUP(AM902,0)))","v":1.7590361445783131},0.76944444444444449,44.09527972027972,50.54195804195804,null,20.749999999999996,69.25,{"$f":"W902/Z902","v":0.59790209790209792},{"$f":"X902/Z902","v":0.68531468531468531},20.749999999999996,20.749999999999996,{"$f":"AV902*AU902","v":41.40472027972028},{"$f":"AW902*AU902","v":47.45804195804196},166,356,null,null,null,null,null,null,null,"",""]
[null,901,"ΜΥΡΤΙΑ","5901-ΜΥΡ",920,694,217,0,477,0,5,2,0,3,0,893,737,1227,3.9516872897304665,3.9516872897304665,0.39006239095875528,88.980999999999995,108.5,159,179,246,"Suburban",0,0,3,3,2,null,1.4970759038115491,1336.8887821037133,156,3.141025641025641,2.8454409109212393,1.1038801153697839,443.88878210371331,1.5705128205128205,0.82530795072788354,43.34260827210737,63.515895993226451,null,31.269876819708845,147.73012318029114,0.44105691056910568,0.64634146341463417,31.269876819708845,31.269876819708845,65.15739172789263,95.484104006773549,157,417,null,null,null,null,null,null,null,"",""]
[null,904,"ΕΦΥΡΑ","5902-ΕΦΥΡ",923,273,83,0,190,190,6,1,0,5,5,353,264,487,15.888156970225861,15.888156970225861,0.445149079310033,89.733999999999995,83,0,59,82,"Rural",0,0,0,0,1,null,1.4605194973442155,515.56338256250808,89,2.50561797752809,1.8265548602528998,1.3717726371389518,162.56338256250808,1.252808988764045,0.74787535410764872,38.337248669937125,0,null,14.875354107648725,44.124645892351275,1.0121951219512195,0,14.875354107648725,0,44.662751330062875,0,15,45,null,null,null,null,null,null,null,"",""]
[null,907,"ΧΑΒΑΡΙ","5902-ΧΑΒΑ",927,374,328,0,46,0,4,3,0,1,0,483,361,667,0.17833889174270257,0.17833889174270257,0.5666042943519255,89.733999999999995,109.33333333333333,46,121,167,"Suburban",0,0,1,1,3,null,1.4605194973442155,705.43091721725614,122,2.5081967213114753,1.823204239485706,1.3757080347833075,222.43091721725614,1.2540983606557377,0.7474120082815735,50.125174082476867,21.089250071285999,null,30.563146997929607,90.436853002070393,0.65469061876247503,0.27544910179640719,30.563146997929607,21.115483319076134,59.208159250856461,24.910749928714001,113,203,null,null,null,null,null,null,null,"",""]
[null,911,"ΤΡΑΓΑΝΟ","5903-ΤΡΑΓ",931,605,605,0,0,0,5,5,0,0,0,1053,913,1211,5.3749091649297601E-2,5.3749091649297601E-2,0.66242479332463033,96.206999999999994,121,0,211,243,"Suburban",0,0,0,0,5,null,1.3045374189746612,1373.6779021803184,140,2.1285714285714286,2.2905564441451314,0.92928136916784954,320.67790218031837,1.0642857142857143,0.8670465337132004,29.903024476412682,0,null,28.053181386514716,182.94681861348528,0.49794238683127573,0,28.053181386514716,0,91.096975523587318,0,141,456,null,null,null,null,null,null,null,"",""]
[null,914,"ΑΡΧ.ΟΛΥΜΠΙΑ","5904-ΟΛΥΜ",934,1196,433,0,763,0,12,5,0,7,0,2686,2262,3040,12.126748964686293,7.662312457510235,1.4741737099847583,81.707999999999998,86.6,109,224,254,"Suburban",0,0,7,0,5,null,1.3663499277008881,3670.0159058045856,424,1.8349056603773586,2.3207922306711923,0.79063762629310796,984.0159058045856,0.91745283018867929,0.84214445271779603,22.284035623618522,28.0480356001665,null,35.359642591213685,188.64035740878631,0.34094488188976374,0.42913385826771655,22.121052292141801,27.842894917360933,64.315964376381473,80.9519643998335,306,889,null,null,null,null,null,null,null,"",""]
[null,915,"ΠΕΛΟΠΙΟ","5904-ΠΕΛΟ",935,726,291,0,435,0,9,3,0,6,0,1631,1374,1846,11.076670779832986,11.076670779832986,1.2643275112239392,81.707999999999998,97,72.5,182,206,"Suburban",0,0,6,1,3,null,1.3663499277008881,2228.5167320801484,257,1.8365758754863812,2.3249678291056357,0.7899360380366518,597.51673208014836,0.91828793774319062,0.84242795830778661,24.804741864244349,18.539626651110467,null,28.678111587982837,153.32188841201716,0.470873786407767,0.35194174757281554,24.800700029167889,18.536605691903834,72.195258135755651,53.960373348889533,186,541,null,null,null,null,null,null,null,"",""]
[null,918,"ΛΕΥΚΗ","5910-ΛΕΚΗ",939,219,67,67,152,152,10,1,1,9,8,767,689,832,35.487636982954292,35.487636982954292,0.74239312879521946,82.495999999999995,0,0,77,84,"Rural",0,0,1,1,0,null,1.4441365550875638,1107.6527377521613,78,1.8333333333333333,4.3673427916943757,0.41978233007491134,340.65273775216133,0.91666666666666663,0.89830508474576276,0,0,null,7.8305084745762672,69.169491525423737,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,921,"ΛΕΥΚΑ","6103-ΛΕΥΚ",942,8702,118,0,8584,0,58,1,0,57,0,4254,2359,10395,14.750702449286083,11.743623262631603,12.962852895826801,97.268000000000001,118,150.59649122807016,74,180,"Suburban",0,0,57,0,1,null,2.1655206286836921,9212.1247544204271,1895,4.2406332453825861,2.6164246725173759,1.6207740623782181,4958.1247544204271,2.1203166226912931,0.55453690644099674,91.098798516428985,116.26406281073838,null,32.964268923366241,41.035731076633759,0.65555555555555556,0.83664717348927864,32.964268923366241,32.964268923366241,26.901201483571018,34.332428417331791,1912,1984,null,null,null,null,null,null,null,31.25,11]
[null,925,"ΚΩΝ/ΠΟΛΕΩΣ","6104-ΚΩΝ",946,27967,6516,0,21451,0,166,38,0,128,0,11722,6502,28647,10.977420813670614,3.0876143822396447,9.2526404734606889,97.268000000000001,171.47368421052633,167.5859375,71,173,"Urban",0,67,61,38,38,null,2.1655206286836912,25384.232809430228,5220,4.2423371647509578,2.6172859788180514,1.6208917172539046,13662.232809430228,2.1211685823754789,0.55468350110902576,132.43861329189608,129.4358914133594,null,31.617471421259172,39.382528578740832,0.99117736537876489,0.96870484104046239,31.617471421259172,31.617471421259172,39.035070918630254,38.150046086640607,5249,6367,null,null,null,null,null,null,null,54.8,24]
[null,928,"ΔΙΑΚΟΠΤΟ","6110-ΔΚΠ",949,1723,567,0,1156,0,15,6,0,9,0,2150,1680,3055,5.2834607915488787,4.0539984011523691,3.26712886920805,88.783000000000001,94.5,128.44444444444446,144,204,"Suburban",0,0,9,4,6,null,1.6129677806684011,3467.8807284370623,470,2.9255319148936172,2.80400154986609,1.0433417610034244,1317.8807284370623,1.4627659574468086,0.78139534883720929,42.376333789329678,57.59793281653748,null,31.479069767441864,112.52093023255814,0.46323529411764708,0.62962962962962965,31.479069767441864,31.479069767441864,52.123666210670322,70.846511627906978,473,951,null,null,null,null,null,null,null,"",""]
[null,932,"ΚΑΓΚΑΔΙ","6115-ΚΑΓΚ",953,379,69,0,310,0,4,1,0,3,0,707,641,765,11.517527223009644,11.517527223009644,0.76708579427562396,93.516999999999996,69,103.33333333333333,177,192,"Rural",0,0,3,3,1,null,1.3333098094565985,942.65003528581508,66,1.8787878787878789,3.5704550800881076,0.52620403748127154,235.65003528581511,0.93939393939393945,0.90664780763790664,11.328699611032533,16.965685407826498,null,16.523338048090523,160.47666195190948,0.359375,0.53819444444444442,11.156382602545969,16.523338048090523,57.671300388967467,86.36764792550683,61,317,null,null,null,null,null,null,null,"",""]
[null,935,"ΠΗΓΑΔΙΑ","6115-ΠΗΓΑ",956,74,0,0,74,0,1,0,0,1,0,139,126,150,3.7141694096525069E-2,0,3.7141694096525069E-2,93.516999999999996,0,74,139,150,"Rural",0,0,1,1,0,null,1.3333098094565985,185.33006351446718,13,1.8461538461538463,3.5638510395743985,0.51802216917975263,46.330063514467184,0.92307692307692313,0.90647482014388492,0,11.839999999999996,null,12.999999999999996,126,0,0.49333333333333335,0,11.839999999999998,0,62.160000000000004,12,63,null,null,null,null,null,null,null,"",""]
[null,938,"ΣΤΑΥΡΟΔΡΟΜΙ","6116-ΣΤΔΡ",959,416,0,0,416,364,29,0,0,29,20,1711,1651,1765,106.69143170292379,61.175968267449782,1.6146338673163503,77.787999999999997,0,5.7777777777777777,59,61,"Rural",0,0,9,9,0,null,1.2977177100599262,2220.3950019125336,60,1.9,8.4899166985422276,0.22379489310257214,509.39500191253364,0.95,0.96493278784336645,0,0.38540292695182465,null,2.0689655172413799,56.931034482758619,0,9.4717668488160295E-2,0,0.37233842095345776,0,5.392374850825953,11,157,null,null,null,null,null,null,null,"",""]
[null,939,"ΚΑΛΥΒΙΑ ΑΣΤΡΑ","6118-ΑΣΤΡ",960,74,0,0,74,74,6,0,0,6,6,220,202,238,0.66318823909587521,0,0.66318823909587521,73.671999999999997,0,0,37,40,"Rural",0,0,0,0,0,null,1.4493704692865317,318.86150324303696,18,2,5.4923057357242762,0.36414578798684771,98.861503243036964,1,0.91818181818181821,0,0,null,3.0272727272727264,33.972727272727276,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,942,"ΛΙΒΑΡΤΖΙΝΟ","6118-ΛΙΒΑ",963,379,0,0,379,314,8,0,0,8,7,1121,1031,1217,61.902624384304815,61.902624384304815,0.88425098546116687,73.671999999999997,0,65,141,153,"Suburban",0,0,1,1,0,null,1.4493704692865319,1624.7442960702022,90,2.0666666666666669,5.5971588452244685,0.36923495005505519,503.74429607020215,1.0333333333333334,0.91971454058876001,0,9.9072956568889836,null,11.320249776984838,129.67975022301516,0,0.42483660130718953,0,9.9391299784855995,0,55.092704343111016,80,441,null,null,null,null,null,null,null,"",""]
[null,945,"ΠΑΛΑΙΟΜΑΝΙNΑ","6311-ΠΑΜΑ",966,312,125,0,187,86,4,1,0,3,2,522,431,665,16.510067222747367,16.510067222747367,0.44516713295002874,81.364999999999995,125,101,131,167,"Rural",0,0,1,0,1,null,1.4517437236379882,757.81022373902988,91,2.5714285714285716,2.5913211399893394,0.99232338738190906,235.81022373902988,1.2857142857142858,0.82567049808429116,44.039793975267855,35.58415353201643,null,22.837164750957857,108.16283524904215,0.74850299401197606,0.60479041916167664,22.837164750957857,22.837164750957857,80.960206024732145,65.41584646798357,92,278,null,null,null,null,null,null,null,"",""]
[null,949,"ΑΝΤΙΡΙΟ","6331-ΑΝΤΙ",970,1162,287,0,875,0,11,2,0,9,0,1877,1590,2518,14.131504280221769,14.131504280221769,1.8724622885547801,81.162999999999997,143.5,97.222222222222229,171,229,"Suburban",0,0,9,3,2,null,1.5777254374158813,2961.3906460296093,287,3.2334494773519165,3.7783646203122281,0.85578015948199249,1084.3906460296096,1.6167247386759582,0.84709643047416094,52.729363496986039,35.724501014218177,null,26.146510388918479,144.85348961108153,0.6266375545851528,0.42455118874332853,26.146510388918479,26.146510388918479,90.770636503013961,61.497721208004052,288,736,null,null,null,null,null,null,null,"",""]
[null,952,"ΜΑΡΑΘΙΑΣ","6331-ΜΑΡΘ",973,396,0,0,396,101,4,0,0,4,1,1045,926,1200,7.719401303543294,7.719401303543294,0.81897429556109214,80.631,0,98.333333333333329,262,300,"Rural",0,0,3,3,0,null,1.5052213868003341,1572.9563492063492,119,2.3025210084033612,4.4366079765239421,0.51898229922206773,527.95634920634916,1.1512605042016806,0.88612440191387565,0,22.234938862307274,null,29.835406698564579,232.16459330143542,0,0.32777777777777778,0,22.517235513024971,0,76.098394471026054,91,305,null,null,null,null,null,null,null,"",""]
[null,956,"ΝΥΔΡΙ","6401-ΝΥΔ",977,1183,505,0,678,0,7,3,0,4,0,1486,1192,2022,0.85084930135087966,0.85084930135087966,0.82621072624856828,84.278000000000006,168.33333333333334,169.5,213,289,"Suburban",0,0,4,0,3,null,1.746099632552256,2594.7040539726522,294,2.8231292517006801,3.7711022243967767,0.74862177785495221,1108.7040539726524,1.41156462585034,0.80215343203230149,68.813571030502303,69.29049677031766,null,42.141318977119781,170.85868102288021,0.58246828143021923,0.58650519031141868,42.141318977119781,42.141318977119781,99.51976230283104,100.20950322968234,295,700,null,null,null,null,null,null,null,"",""]
[null,959,"ΣΒΟΡΩΝΑΤΑ","6701-ΣΒΡ",980,1399,354,0,1045,150,11,2,0,9,1,1850,1552,2364,4.300414821917621,4.300414821917621,1.053655971086644,81.024000000000001,177,111.875,169,215,"Suburban",0,0,8,1,2,null,1.4786433473852907,2735.4901926627876,298,2.7248322147651005,2.9714435995395561,0.9170062037143597,885.49019266278765,1.3624161073825503,0.8389189189189189,60.281015713387816,38.101348208673798,null,27.222702702702705,141.77729729729728,0.82325581395348835,0.52034883720930236,27.222702702702705,27.222702702702705,116.71898428661218,73.773651791326202,300,898,null,null,null,null,null,null,null,"",""]
[null,962,"ΣΤΑΥΡΟΣ","6702-ΣΤΡ",983,595,181,0,414,373,7,2,0,5,4,989,869,1085,7.9794518178510829,6.9895217340213787,0.89474374186905847,83.123000000000005,{"$f":"IFERROR((G967-H967)/(L967-M967),0)","v":90.5},{"$f":"IFERROR((I967-J967)/(N967-O967),0)","v":41},142,155,"Suburban",0,0,{"$f":"N967-O967-AB967-AC967","v":1},1,2,null,1.3427312775330396,{"$f":"P967*AH967","v":1327.9612334801761},{"$f":"P967-Q967","v":120},{"$f":"(R967-Q967)/AJ967","v":1.8},{"$f":"(AI967-Q967)/AJ967-1","v":2.8246769456681347},{"$f":"AK967/AL967","v":0.63724101361766072},{"$f":"AJ967*AL967","v":338.96123348017613},0.9,{"$f":"Q967/P967","v":0.87866531850353891},{"$f":"W967-AZ967","v":17.650141883296911},{"$f":"X967-BA967","v":7.9961968753057846},null,17.229524772497477,124.77047522750253,0.58387096774193548,0.26451612903225807,{"$f":"IF(AK967*AV967<1, AT967*AK967*AV967,AT967)","v":17.229524772497477},{"$f":"IF(AK967*AW967<1, AT967*AK967*AW967,AT967)","v":8.2034769561955745},72.849858116703089,33.003803124694215,{"$f":"ROUNDUP(AX967*L967+AY967*N967,0)","v":76},{"$f":"ROUNDUP(AZ967*L967+BA967*N967,0)","v":311},null,null,null,null,null,null,null,"",""]
[null,963,"ΧΑΥΔΑΤΑ","6703-ΧΔΤ",984,337,156,0,181,0,5,2,0,3,0,447,375,570,4.4523238063382937,4.4523238063382937,0.76682847922323305,81.024000000000001,78,60.333333333333336,90,114,"Rural",0,0,3,3,2,null,1.4786433473852909,660.95357628122508,72,2.7083333333333335,2.9715774483503483,0.91141266899735252,213.95357628122508,1.3541666666666667,0.83892617449664431,26.339809254680326,20.373955021782649,null,14.496644295302012,75.503355704697981,0.68421052631578949,0.5292397660818714,14.496644295302012,14.496644295302012,51.660190745319674,39.959378311550687,73,224,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B970+1","v":966},"ΒΟΛΙΜΑ","6901-ΒΟΛ",987,407,201,79,206,181,11,2,1,9,8,530,458,636,42.137612520899694,42.137612520899694,1.2404691143091664,88.363,122,25,49,58,"Suburban",0,0,1,1,1,null,1.4924030538967421,790.97361856527334,72,2.4722222222222223,3.6246335911843524,0.68206127875519174,260.97361856527334,1.2361111111111112,0.86415094339622645,32.932856213402729,6.7485361093038385,null,6.6566037735849042,42.343396226415095,2.103448275862069,0.43103448275862066,6.6566037735849042,6.6566037735849042,89.067143786597271,18.251463890696161,74,343,null,null,null,null,null,null,null,"",""]
[null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ","3103-ΑΜΠ",990,18347,5807,0,12540,0,127,38,0,89,0,4353,1191,23233,1.4992308086293535,1.0543698001171884,1.2763451435872006,122.30500000000001,152.81578947368422,140.89887640449439,35,183,"Dense Urban",0,0,89,14,38,null,3.2745016095469412,14253.905506357834,3162,6.9709044908285893,3.1312161626685118,2.2262610208577187,9900.9055063578344,3.1312161626685118,0.27360441075120606,144.81913597021443,133.5258196181799,null,25.423845623707784,9.5761543762922123,0.83505895887259141,0.7699392153251059,25.423845623707784,25.423845623707784,7.9966535034697843,7.3730567863145051,3229,961,null,null,null,null,null,null,null,60.96,20]
[null,973,"ΦΙΛΥΡΟΥ","3104-ΦΛΡ",994,1814,1306,0,508,0,10,7,0,3,0,822,466,1888,0.89414259223665249,0.77093214023784273,0.73227541686580255,109.355,186.57142857142858,169.33333333333334,83,189,"Suburban",0,0,3,3,7,null,2.3503328322954693,1931.9735881468757,356,3.99438202247191,3.1179033374912244,1.28111156444187,1109.973588146876,1.997191011235955,0.56690997566909973,140.12251886426375,127.17602784107245,null,35.946472019464721,47.053527980535279,0.98715041572184437,0.89594356261022934,35.946472019464721,35.946472019464721,46.448909707164837,42.157305492260889,360,452,null,null,null,null,null,null,null,"",""]
[null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ","3111-ΑΓΒ",997,344,344,0,0,0,3,3,0,0,0,477,416,556,7.706972664344483E-2,7.706972664344483E-2,0.52348076484974349,90.241,114.66666666666667,0,159,186,"Suburban",0,0,0,0,3,null,1.4173795978633779,676.09006818083128,61,2.2950819672131146,3.2637716095218243,0.70319931716955142,199.09006818083128,1.1475409836065573,0.8721174004192872,29.18040621266428,0,null,20.333333333333336,138.66666666666666,0.61648745519713266,0,20.333333333333336,0,85.486260454002391,0,61,257,null,null,null,null,null,null,null,"",""]
[null,980,"ΒΕΡΤΙΣΚΟΥ","3111-ΒΕΡΤ",1001,176,0,0,176,176,2,0,0,2,2,245,214,285,10.844104361441568,10.844104361441568,0.39215648206101905,90.241,0,0,123,143,"Rural",0,0,0,0,0,null,1.4173795978633781,347.25800147652762,31,2.2903225806451615,3.298645208920246,0.69432219459420386,102.25800147652762,1.1451612903225807,0.87346938775510208,0,0,null,15.563265306122444,107.43673469387755,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,983,"ΛΑΓΚΑΔΑ","3111-ΛΑΓ",1004,4165,1876,0,2289,0,34,14,0,20,0,5911,5159,6898,7.0734484632762893,2.456931314840181,1.8608970554001598,90.241,134,114.45,174,203,"Urban",0,0,20,5,14,null,1.4173795978633776,8378.1308029704251,752,2.3125,3.280759046503225,0.70486736978284414,2467.1308029704251,1.15625,0.87277956352563013,33.755032989341913,28.830324818135693,null,22.136355946540355,151.86364405345964,0.66009852216748766,0.56379310344827582,22.136355946540355,22.136355946540355,100.24496701065809,85.619675181864309,753,3116,null,null,null,null,null,null,null,"",""]
[null,986,"ΟΣΣΑΣ","3111-ΟΣΣΑ",1007,225,204,0,21,21,3,2,0,1,1,312,272,364,3.1272778975001407,3.1272778975001407,0.48699284384014829,90.241,102,0,104,122,"Suburban",0,0,0,0,2,null,1.4173795978633779,442.22243453337387,40,2.2999999999999998,3.2555608633343471,0.70648348980468412,130.22243453337387,1.1499999999999999,0.87179487179487181,26.1967213114754,0,null,13.333333333333332,90.666666666666671,0.83606557377049184,0,13.333333333333332,0,75.8032786885246,0,27,152,null,null,null,null,null,null,null,"",""]
[null,987,"ΣΟΧΟΥ","3111-ΣΟΧ",1008,773,535,0,238,0,9,7,0,2,0,1071,935,1249,0.21023195153329732,0.21023195153329732,0.71397038924663103,90.241,76.428571428571431,119,119,139,"Suburban",0,0,2,2,7,null,1.4173795978633776,1518.0135493116775,136,2.3088235294117645,3.2868643331740994,0.70243955800334223,447.01354931167754,1.1544117647058822,0.87301587301587302,19.305698298504062,30.059152677857711,null,15.111111111111111,103.88888888888889,0.54984583761562178,0.85611510791366907,15.111111111111111,15.111111111111111,57.122873130067369,88.940847322142289,136,578,null,null,null,null,null,null,null,"",""]
[null,990,"ΚΥΜΙΝΑ","3113-ΚΥΜΙ",1011,1782,572,0,1210,0,10,4,0,6,0,1111,804,1914,0.68296098951784001,0.68296098951784001,3.7014290704376531,95.073999999999998,143,201.66666666666666,112,192,"Suburban",0,0,6,3,4,null,1.6582397003745317,1842.3043071161048,307,3.6156351791530943,2.3820987202478987,1.5178359941257282,731.30430711610495,1.8078175895765471,0.72367236723672368,82.633663366336634,116.53465346534652,null,30.94869486948695,81.051305130513057,0.74479166666666663,1.0503472222222221,30.94869486948695,30.94869486948695,60.366336633663366,85.132013201320134,310,753,null,null,null,null,null,null,null,"",""]
[null,994,"ΓΕΦΥΡΑ","3125-ΓΕΦ",1015,964,556,0,408,0,8,4,0,4,0,1136,910,1385,1.1968474179763675,1.1968474179763675,2.1087762790828219,102.262,139,102,142,174,"Suburban",0,0,4,0,4,null,1.3840299105354521,1572.2579783682736,226,2.1017699115044248,1.9303450370277595,1.0888053022586139,436.25797836827365,1.0508849557522124,0.801056338028169,48.130747126436788,35.318965517241381,null,28.25,113.75,0.79885057471264365,0.58620689655172409,28.25,28.25,90.869252873563212,66.681034482758619,226,631,null,null,null,null,null,null,null,"",""]
[null,999,"ΦΟΙΝΙΚΑΣ","3201-ΦΝ",1020,4344,221,0,4123,0,34,1,0,33,0,1912,1134,4573,7.9228567174080355,7.3981943903415548,0.95167284886743775,111.462,221,124.93939393939394,57,135,"Urban",0,0,33,6,1,null,2.347214241115398,4487.8736290126408,778,4.4203084832904889,3.3108915540008237,1.3350810231005801,2575.8736290126408,2.2101542416452444,0.59309623430962344,165.65753138075314,93.652269557499693,null,23.193514644351463,33.806485355648533,1.6370370370370371,0.92547699214365875,23.193514644351463,23.193514644351463,55.342468619246858,31.287124381894252,789,1088,null,null,null,null,null,null,null,"",""]
[null,1001,"ΕΠΑΝΩΜΗΣ","3203-ΕΠΑΝ",1022,3425,924,0,2501,0,25,6,0,19,0,2935,2228,5830,8.4541902163295557,5.5610866425906176,0.17584977490673279,97.451999999999998,154,131.63157894736841,118,234,"Suburban",0,0,19,3,6,null,1.7045670258500361,5002.9042208698556,707,5.0947666195190946,2.9248998880761747,1.7418601711083279,2067.9042208698556,2.5473833097595473,0.75911413969335606,95.048623305522796,81.24285949662081,null,28.424531516183986,89.57546848381601,0.65811965811965811,0.56252811515969403,28.424531516183986,28.424531516183986,58.951376694477204,50.388719450747594,711,1312,null,null,null,null,null,null,null,"",""]
[null,1005,"ΧΑΡΙΛΑΟΥ","3207-ΧΡΛ",1026,29106,5044,0,24062,0,163,25,0,138,0,5991,2375,31159,5.5050790750530458,2.2947266434615403,1.2054289724304066,126.55500000000001,201.76,174.36231884057972,37,192,"Urban",0,6,132,1,25,null,3.3595428012964881,20127.020922567259,3616,7.9601769911504423,3.9092978215064322,2.0362165674251496,14136.020922567259,3.9092978215064322,0.39642797529627777,186.34654996383463,161.04191395537347,null,22.332164914037719,14.667835085962277,1.0508333333333333,0.90813707729468607,22.332164914037719,22.332164914037719,15.41345003616536,13.320404885206234,3641,2224,null,null,null,null,null,null,null,77.88,27]
[null,1008,"ΒΕΡΟΙΑ","3301-ΒΕΡ",1029,20169,4483,0,15686,427,145,36,0,109,4,10719,7584,20579,24.072205042866695,2.8843661052279259,9.3424341460545097,92.823999999999998,124.52777777777777,145.32380952380953,74,142,"Urban",0,0,105,7,36,null,1.8592525760957306,19929.328363170138,3135,4.1451355661881975,2.9379037841053073,1.4109160376913208,9210.3283631701379,2.0725677830940987,0.70752868737755392,78.612875233175956,91.741157759130587,null,21.64287713406101,52.35712286593899,0.8769561815336463,1.0234071093226023,21.64287713406101,21.64287713406101,45.914902544601816,53.582651764678943,3139,7494,null,null,null,null,null,null,null,47.1,21]
[null,1011,"ΜΕΛΙΚΗ","3301-ΜΕΛ",1032,1141,726,0,415,0,9,5,0,4,0,1293,1117,1627,2.0390990841892767,2.0390990841892767,2.5599305852801066,99.855000000000004,145.19999999999999,103.75,144,181,"Suburban",0,0,4,4,5,null,1.3056030684704298,1688.1447675322659,176,2.8977272727272729,2.2451407246151471,1.2906662112344827,395.14476753226592,1.4488636363636365,0.86388244392884761,45.405827383317728,32.443902142005612,null,19.600928074245942,124.39907192575406,0.80220994475138119,0.57320441988950277,19.600928074245942,19.600928074245942,99.79417261668226,71.306097857994388,177,785,null,null,null,null,null,null,null,"",""]
[null,1012,"ΡΙΖΩΜΑΤΑ","3301-ΡΙΖΩ",1033,317,251,0,66,66,3,2,0,1,1,219,155,420,5.0134836546164516,5.0134836546164516,0.95072936924628904,92.823999999999998,125.5,0,73,140,"Rural",0,0,0,0,2,null,1.859252576095731,407.17631416496511,64,4.140625,2.9402549088275798,1.408253749553662,188.17631416496511,2.0703125,0.70776255707762559,79.184523809523796,0,null,21.333333333333332,51.666666666666671,0.89642857142857146,0,21.333333333333332,0,46.315476190476197,0,43,93,null,null,null,null,null,null,null,"",""]
[null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ","3306-ΓΙΑ",1036,271,143,0,128,128,2,1,0,1,1,244,168,376,9.8806651872499263,9.8806651872499263,1.5250021188878677,93.994,143,0,122,188,"Rural",0,0,0,0,1,null,1.9023560432083015,464.17487454282559,76,2.736842105263158,2.8970378229319156,0.94470361539614511,220.17487454282559,1.368421052631579,0.68852459016393441,79.106382978723417,0,null,38,84,0.76063829787234039,0,38,0,63.89361702127659,0,38,64,null,null,null,null,null,null,null,"",""]
[null,1019,"ΚΑΡΙΤΣΑ","3401-ΚΑΡΙ",1040,752,420,0,332,49,7,4,0,3,1,1054,798,1600,3.4593148084991694,3.4593148084991694,1.5786351188889396,86.298000000000002,105,141.5,151,229,"Rural",0,0,2,2,4,null,1.713053018621753,1805.5578816273276,256,3.1328125,2.9357729751067483,1.0671167445725558,751.55788162732756,1.56640625,0.75711574952561667,52.580479437866146,70.858455623410094,null,36.675521821631882,114.32447817836811,0.45851528384279477,0.61790393013100442,36.675521821631882,36.675521821631882,52.419520562133854,70.641544376589906,257,422,null,null,null,null,null,null,null,"",""]
[null,1022,"ΝΕΑ ΕΦΕΣΣΟΣ","3401-ΝΕΦ",1043,886,436,0,450,0,8,4,0,4,0,1241,939,1885,9.9955134764058027,9.9955134764058027,2.3644462312923151,86.298000000000002,109,112.5,156,236,"Rural",0,0,4,0,4,null,1.713053018621753,2125.8987961095954,302,3.1324503311258276,2.9301284639390577,1.0690488044045627,884.89879610959542,1.5662251655629138,0.7566478646253022,54.482880126743055,56.232330406042145,null,37.96293311845286,118.03706688154715,0.46186440677966101,0.47669491525423729,37.96293311845286,37.96293311845286,54.517119873256945,56.267669593957855,304,444,null,null,null,null,null,null,null,"",""]
[null,1025,"ΜΕΘΩΜΗΣ","3402-ΜΕΘΩ",1046,515,179,0,336,0,8,3,0,5,0,809,700,929,1.7033353965286389,1.7033353965286389,1.3497473271516691,92.924000000000007,59.666666666666664,67.2,{"$f":"ROUNDUP(IFERROR(P1030/K1030,0),0)","v":102},{"$f":"ROUNDUP(IFERROR(R1030/K1030,0),0)","v":117},"Rural",0,0,5,1,{"$f":"L1030-M1030","v":3},null,1.4599912549191083,1181.1329252295586,109,2.1009174311926606,3.4140635342161341,0.61537150967960219,372.13292522955862,{"$f":"IF(AM1030>2,AL1030,IF(AM1030<=1, AK1030/2,AK1030/ROUNDUP(AM1030,0)))","v":1.0504587155963303},0.86526576019777501,14.658056268686671,16.508738233336501,null,13.742892459826949,88.257107540173052,{"$f":"W1030/Z1030","v":0.50997150997150997},{"$f":"X1030/Z1030","v":0.57435897435897443},13.742892459826949,13.742892459826949,{"$f":"AV1030*AU1030","v":45.008610397979993},{"$f":"AW1030*AU1030","v":50.691261766663501},110,389,null,null,null,null,null,null,null,"",""]
[null,1029,"ΑΡΝΙΣΣΑ","3501-ΑΡΝ",1050,749,469,0,280,153,9,4,0,5,3,578,393,1073,40.805981393524512,36.799556185938762,2.0249713950273494,92.715999999999994,117.25,63.5,65,120,"Rural",0,0,2,1,4,null,1.9536668824563028,1129.2194580597429,185,3.6756756756756759,2.9795646381607725,1.2336284397389679,551.21945805974292,1.8378378378378379,0.67993079584775085,74.067311851211073,40.113213667820069,null,20.804498269896197,44.195501730103807,0.9770833333333333,0.52916666666666667,20.804498269896197,20.804498269896197,43.182688148788927,23.386786332179931,188,290,null,null,null,null,null,null,null,"",""]
[null,1032,"ΑΜΠΕΛΙΕΣ","3502-ΑΜΠ",1054,258,126,0,132,0,2,1,0,1,0,259,202,390,0.44901640425118966,0.44901640425118966,0.80457285324229988,97.911000000000001,126,132,130,195,"Rural",0,0,1,1,1,null,1.5143012113541856,392.20401374073407,57,3.2982456140350878,2.3369125217672644,1.411368882366562,133.20401374073407,1.6491228070175439,0.77992277992277992,60.486486486486484,63.366795366795373,null,28.610038610038611,101.38996138996139,0.64615384615384619,0.67692307692307696,28.610038610038611,28.610038610038611,65.513513513513516,68.633204633204627,58,135,null,null,null,null,null,null,null,"",""]
[null,1035,"ΕΛΕΥΘΕΡΟΧΩΡΙ","3502-ΕΛΕΥ",1057,63,0,0,63,0,1,0,0,1,0,64,50,96,0.15014844529338706,0,0.15014844529338706,97.911000000000001,0,63,64,96,"Rural",0,0,1,1,0,null,1.5143012113541856,96.915277526667879,14,3.2857142857142856,2.3510912519048484,1.3975273324896291,32.915277526667879,1.6428571428571428,0.78125,0,30.1875,null,14,50,0,0.65625,0,14,0,32.8125,14,33,null,null,null,null,null,null,null,"",""]
[null,1036,"ΕΣΩΒΑΛΤΑ","3502-ΕΣΩΒ",1058,334,223,0,111,0,3,2,0,1,0,335,261,505,6.7529865589217817,6.7529865589217817,0.92919678938804373,97.911000000000001,111.5,111,112,169,"Rural",0,0,1,1,2,null,1.5143012113541856,507.29090580365215,74,3.2972972972972974,2.3282554838331371,1.4162093980634689,172.29090580365215,1.6486486486486487,0.77910447761194035,53.929250198710584,53.687414996025787,null,24.740298507462683,87.259701492537317,0.65976331360946749,0.65680473372781067,24.740298507462683,24.740298507462683,57.570749801289416,57.312585003974213,75,173,null,null,null,null,null,null,null,"",""]
[null,1039,"ΝΕΑ ΠΕΛΛΑ","3502-ΠΕΛ",1061,874,325,0,549,0,9,3,0,6,0,876,682,1321,13.150545974223546,13.150545974223546,1.9031221040206558,97.911000000000001,108.33333333333333,91.5,98,147,"Suburban",0,0,6,6,3,null,1.5143012113541854,1326.5278611462663,194,3.2938144329896906,2.3223085626096203,1.4183362564397435,450.52786114626633,1.6469072164948453,0.77853881278538817,52.105530187721968,44.009132420091319,null,21.703196347031959,76.296803652968038,0.7369614512471655,0.62244897959183676,21.703196347031959,21.703196347031959,56.227803145611361,47.490867579908681,196,454,null,null,null,null,null,null,null,"",""]
[null,1043,"ΛΟΥΤΡΑΚΙΟΥ","3503-ΛΟΥΤ",1065,446,351,0,95,95,4,3,0,1,1,631,523,794,3.191589689427869,3.191589689427869,1.6236700895826879,95.113,117,0,158,199,"Rural",0,0,0,0,3,null,1.4015257007931223,884.36271720046022,108,2.5092592592592591,2.3459510851894465,1.0696127788430101,253.36271720046022,1.2546296296296295,0.82884310618066559,40.005056980624204,0,null,27.042789223454836,130.95721077654517,0.5879396984924623,0,27.042789223454836,0,76.994943019375796,0,82,231,null,null,null,null,null,null,null,"",""]
[null,1046,"ΠΡΟΜΑΧΩΝ","3503-ΠΡΜΑ",1068,618,111,0,507,168,4,1,0,3,1,875,725,1101,3.4407525564475661,3.4407525564475661,1.2202416409567409,95.113,111,169.5,219,276,"Rural",0,0,2,2,1,null,1.4015257007931223,1226.3349881939821,150,2.5066666666666668,2.3422332546265472,1.0702036877477163,351.3349881939821,1.2533333333333334,0.82857142857142863,38.022670807453409,58.061645962732925,null,37.54285714285713,181.45714285714286,0.40217391304347827,0.61413043478260865,37.54285714285713,37.54285714285713,72.977329192546591,111.43835403726708,151,408,null,null,null,null,null,null,null,"",""]
[null,1049,"ΜΑΝΔΑΛΟΥ","3504-ΜΑΝΔ",1071,510,288,0,222,222,4,2,0,2,2,577,462,779,5.2509974719514378,5.2509974719514378,1.7180846760019004,98.72,144,0,145,195,"Suburban",0,0,0,0,2,null,1.370292388758362,790.65870831357483,115,2.7565217391304349,1.8579018114223897,1.4836746065821806,213.65870831357483,1.3782608695652174,0.80069324090121319,58.264231435808554,0,null,28.899480069324088,116.10051993067592,0.7384615384615385,0,28.899480069324088,0,85.735768564191446,0,58,172,null,null,null,null,null,null,null,"",""]
[null,1053,"ΒΑΦΕΙΟΧΩΡΙ","3601-ΒΑΦ",1075,176,176,0,0,0,3,3,0,0,0,271,225,337,9.2767911708258571E-2,9.2767911708258571E-2,0.76088709850252401,93.135000000000005,58.666666666666664,0,91,113,"Rural",0,0,0,0,3,null,1.3465487416996818,364.91470900061375,46,2.4347826086956523,2.0416241087089948,1.192571442661533,93.914709000613755,1.2173913043478262,0.8302583025830258,19.441247863806069,0,null,15.446494464944653,75.553505535055351,0.5191740412979351,0,15.446494464944653,0,39.225418802860595,0,47,118,null,null,null,null,null,null,null,"",""]
[null,1056,"ΚΟΡΩΜΟΥΔΑ","3601-ΚΟΡΩ",1078,241,107,0,134,104,3,1,0,2,1,267,226,397,17.747821946059592,17.747821946059592,0.91066925926916931,100.747,107,30,89,133,"Suburban",0,0,1,0,1,null,1.3448868125450861,359.08477894953802,41,4.1707317073170733,2.245970218281415,1.8569844218631086,92.08477894953802,2.0853658536585367,0.84644194756554303,46.393483709273184,13.007518796992482,null,13.66666666666667,75.333333333333329,0.80451127819548873,0.22556390977443608,13.66666666666667,12.857142857142859,60.606516290726816,16.992481203007518,40,95,null,null,null,null,null,null,null,"",""]
[null,1057,"ΜΕΓ.ΒΡΥΣΗ","3601-Μ.ΒΡ",1079,803,163,0,640,0,7,2,0,5,0,886,750,1321,15.995936825826149,15.995936825826149,3.4405941051912503,100.747,81.5,128,127,189,"Rural",0,0,5,1,2,null,1.3448868125450861,1191.5697159149463,136,4.1985294117647056,2.2468361464334285,1.8686406743230235,305.5697159149463,2.0992647058823528,0.84650112866817151,35.141746390053385,55.191945250635996,null,19.49435665914222,107.50564334085779,0.43121693121693122,0.67724867724867721,19.49435665914222,19.49435665914222,46.358253609946615,72.808054749364004,137,457,null,null,null,null,null,null,null,"",""]
[null,1060,"Ν ΓΥΝΑΙΚΟΚΑΣΤΡΟ","3601-ΝΓΥΝ",1082,413,191,0,222,133,5,2,0,3,2,457,387,680,8.7953226738977097,8.7953226738977097,1.4258768148153633,100.747,95.5,89,92,136,"Rural",0,0,1,1,2,null,1.3448868125450859,614.6132733331043,70,4.1857142857142859,2.2516181904729184,1.8589804894208728,157.6132733331043,2.092857142857143,0.84682713347921224,40.792476509203254,38.016025228472138,null,14.091903719912475,77.90809628008752,0.70220588235294112,0.65441176470588236,14.091903719912475,14.091903719912475,54.707523490796746,50.983974771527862,71,263,null,null,null,null,null,null,null,"",""]
[null,1063,"Σ.Σ ΜΟΥΡΙΩΝ","3601-ΣΣΜΟ",1085,785,125,0,660,188,12,1,0,11,4,866,733,1291,14.154291474652478,14.154291474652478,3.370791927432041,100.747,125,67.428571428571431,73,108,"Rural",0,0,7,7,1,null,1.3448868125450859,1164.6719796640443,133,4.1954887218045114,2.2456539824364237,1.8682703366671891,298.67197966404433,2.0977443609022557,0.8464203233256351,53.485319904199812,28.851509708322645,null,11.211316397228638,61.788683602771364,1.1574074074074074,0.6243386243386243,11.211316397228638,11.211316397228638,71.514680095800188,38.577061720248786,135,496,null,null,null,null,null,null,null,"",""]
[null,1067,"ΠΛΑΓΙΩΝ","3605-ΠΛΓΙ",1089,193,68,0,125,125,3,1,0,2,2,297,246,369,15.912702017102919,15.912702017102919,0.70039267223624213,93.135000000000005,68,0,99,123,"Rural",0,0,0,0,1,null,1.346548741699682,399.92497628480555,51,2.4117647058823528,2.0181367898981479,1.1950452109859564,102.92497628480554,1.2058823529411764,0.82828282828282829,22.666666666666664,0,null,17,82,0.55284552845528456,0,17,0,45.333333333333336,0,17,46,null,null,null,null,null,null,null,"",""]
[null,1070,"ΑΔΕΛΦΙΚΟ","3701-ΑΔΛ",1092,227,91,0,136,0,5,2,0,3,0,137,103,321,3.2098331001739782,3.2098331001739782,1.6162259455743928,116.14,45.5,45.333333333333336,28,65,"Rural",0,0,3,3,2,null,1.7598117154811717,241.09420502092053,34,6.4117647058823533,3.0615942653211921,2.0942568316477086,104.09420502092053,3.0615942653211921,0.75182481751824815,30.764233576642336,30.651544076361596,null,6.9489051094890524,21.051094890510949,0.7,0.69743589743589751,6.9489051094890524,6.9489051094890524,14.735766423357664,14.68178925697174,35,74,null,null,null,null,null,null,null,"",""]
[null,1073,"ΠΡΟΒΑΤΑΣ","3701-ΠΡΒ",1096,597,343,0,254,0,6,4,0,2,0,358,269,843,2.0886614139614514,2.0886614139614514,2.157140012243695,116.14,85.75,127,60,141,"Rural",0,0,2,2,4,null,1.7598117154811719,630.01259414225956,89,6.4494382022471912,3.0563212824972981,2.1101964113463234,272.0125941422595,3.0563212824972981,0.75139664804469275,58.332015927730893,86.392606680137874,null,14.916201117318435,45.083798882681563,0.60815602836879434,0.900709219858156,14.916201117318435,14.916201117318435,27.417984072269107,40.607393319862119,90,191,null,null,null,null,null,null,null,"",""]
[null,1077,"ΔΗΜΗΤΡΙΤΣΙ","3702-ΔΗΜΗ",1100,595,165,0,430,0,8,2,0,6,0,1008,910,1125,14.069177170718781,14.069177170718781,1.7558581229644517,87.337999999999994,82.5,71.666666666666671,126,141,"Rural",0,0,6,6,2,null,1.3460867136773025,1356.8554073867208,98,2.193877551020408,3.5597490549665389,0.61630118223067554,348.8554073867208,1.096938775510204,0.90277777777777779,15.944148936170208,13.850472813238767,null,12.249999999999998,113.75,0.58510638297872342,0.50827423167848707,12.249999999999998,12.249999999999998,66.555851063829792,57.816193853427905,98,481,null,null,null,null,null,null,null,"",""]
[null,1080,"ΣΙΤΟΧΩΡΙΟΥ","3702-ΣΙΤΟ",1103,628,175,0,453,328,9,2,0,7,5,1063,960,1187,28.073267953713984,25.579696932311442,2.3827442821321787,87.337999999999994,87.5,62.5,119,132,"Rural",0,0,2,2,2,null,1.3460867136773023,1430.8901766389722,103,2.203883495145631,3.5717492877570116,0.61703196881705724,367.89017663897221,1.1019417475728155,0.90310442144873004,16.260797058068931,11.614855041477803,null,11.530573847601126,107.46942615239888,0.66287878787878785,0.47348484848484851,11.530573847601126,11.530573847601126,71.239202941931069,50.885144958522197,104,499,null,null,null,null,null,null,null,"",""]
[null,1081,"ΑΓΡΙΑΝΗΣ","3703-ΑΓΡΙ",1104,42,42,0,0,0,1,1,0,0,0,92,80,98,0.29072121131971662,0,0.29072121131971662,89.238,42,0,92,98,"Suburban",0,0,0,0,1,null,1.3538983050847457,124.55864406779661,12,1.5,2.7132203389830507,0.55284857571214396,32.558644067796607,0.75,0.86956521739130432,7.7142857142857153,0,null,12.000000000000002,80,0.42857142857142855,0,7.7142857142857153,0,34.285714285714285,0,8,35,null,null,null,null,null,null,null,"",""]
[null,1084,"ΠΡΩΤΗΣ","3703-ΠΡΩΤ",1107,503,503,0,0,0,5,5,0,0,0,1071,935,1203,0.36175275264811374,0.36175275264811374,0.90278831344951826,91.269000000000005,100.6,0,215,241,"Rural",0,0,0,0,5,null,1.4130668900323082,1513.3946392246021,136,1.9705882352941178,3.2529017590044269,0.60579395914410583,442.39463922460209,0.98529411764705888,0.87301587301587302,22.249542251202001,0,null,27.301587301587301,187.69841269841271,0.41742738589211614,0,22.457671311954932,0,78.350457748797993,0,113,392,null,null,null,null,null,null,null,"",""]
[null,1087,"ΠΡΟΜΑΧΩΝΟΣ","3707-ΠΡΟΜ",1110,100,99,0,1,0,2,1,0,1,0,164,131,201,3.175578539970358,3.175578539970358,0.36023446314129681,91.724000000000004,99,1,82,101,"Suburban",0,0,1,1,1,null,1.3930707228289132,228.46359854394177,33,2.1212121212121211,1.9534423801194478,1.0858841513832698,64.463598543941771,1.0606060606060606,0.79878048780487809,34.797029702970292,0.35148514851485146,null,16.499999999999996,65.5,0.98019801980198018,9.9009900990099011E-3,16.499999999999996,0.34653465346534645,64.202970297029708,0.64851485148514854,17,65,null,null,null,null,null,null,null,"",""]
[null,1091,"ΚΕΡΚΙΝΗΣ","3710-ΚΕΡΚ",1114,348,165,0,183,59,4,2,0,2,1,571,457,700,3.5694917760301106,3.5694917760301106,1.6160538312601818,91.724000000000004,82.5,124,143,175,"Rural",0,0,1,1,2,null,1.3930707228289132,795.44338273530946,114,2.1315789473684212,1.9688016029413111,1.0826783888147629,224.44338273530946,1.0657894736842106,0.80035026269702281,28.544958719039272,42.903937953465103,null,28.549912434325737,114.45008756567427,0.47142857142857142,0.70857142857142852,28.549912434325737,28.549912434325737,53.955041280960728,81.096062046534897,115,271,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1098+1","v":1094},"ΚΡΗΜΝΗΣ","3801-ΚΡΗ",1117,173,64,0,109,109,3,1,0,2,2,239,185,368,8.7445572155328879,8.7445572155328879,1.2722781874229447,80.516999999999996,64,0,80,123,"Rural",0,0,0,0,1,null,1.639799703264095,391.91212908011869,54,3.3888888888888888,2.8317060940762722,1.1967657575686275,152.91212908011869,1.6944444444444444,0.77405857740585771,31.779025070585433,0,null,18.075313807531384,61.924686192468613,0.52032520325203258,0,18.075313807531384,0,32.220974929414567,0,19,33,null,null,null,null,null,null,null,"",""]
[null,1098,"ΒΑΡΒΑΡΑΣ","3802-ΒΑΡΒ",1121,177,177,0,0,0,2,2,0,0,0,241,176,377,2.4785075954723582E-2,2.4785075954723582E-2,0.18886573143621155,80.483000000000004,88.5,0,121,189,"Rural",0,0,0,0,2,null,1.7070320687486902,411.39472856843435,65,3.0923076923076924,2.6214573625912978,1.1796139568911246,170.39472856843435,1.5461538461538462,0.73029045643153523,47.122670091549757,0,null,32.634854771784241,88.365145228215766,0.46825396825396826,0,32.634854771784241,0,41.377329908450243,0,66,83,null,null,null,null,null,null,null,"",""]
[null,1101,"Ν.ΣΚΙΩΝΗ","3803-ΝΣΚ",1124,676,169,0,507,0,10,2,0,8,0,755,418,2513,13.068604156122692,13.068604156122692,0.56804209656562987,114.1,84.5,63.375,76,252,"Rural",0,0,8,2,2,null,1.8820032098044936,1420.9124234023927,337,6.2166172106824922,1.976001256386922,3.1460593411005466,665.91242340239273,1.976001256386922,0.55364238410596023,70.390907179648906,52.793180384736679,null,33.923178807947025,42.076821192052975,0.33531746031746029,0.25148809523809523,33.923178807947025,33.923178807947025,14.109092820351096,10.581819615263322,340,113,null,null,null,null,null,null,null,"",""]
[null,1104,"ΣΑΝΗ","3803-ΣΑΝ",1127,572,460,0,112,0,5,3,0,2,0,451,250,1500,1.737393154689943,1.737393154689943,0.46500966832544433,114.1,153.33333333333334,56,91,300,"Suburban",0,0,2,2,3,null,1.8820032098044941,848.78344762182678,201,6.2189054726368163,1.979022127471775,3.1424133092344673,397.78344762182678,1.979022127471775,0.55432372505543237,127.55112096575512,46.583887657058391,null,40.556541019955652,50.443458980044348,0.51111111111111118,0.18666666666666668,40.556541019955652,40.556541019955652,25.782212367578225,9.4161123429416111,203,97,null,null,null,null,null,null,null,"",""]
[null,1105,"Ν.ΜΟΥΔΑΝΙΑ","3804-ΜΟΥΔ",1128,5368,2605,0,2763,0,40,18,0,22,0,9079,7582,14326,18.849218619144633,4.6267066590899741,3.3174280632877884,75.569999999999993,144.72222222222223,125.59090909090909,227,359,"Suburban",0,0,22,9,18,null,1.4517787340275268,13180.699126235915,1497,4.5050100200400802,2.739945976109496,1.6441966591023207,4101.6991262359152,2.2525050100200401,0.83511399933913422,68.301278737355787,59.272304950683164,null,37.429122150016532,189.57087784998348,0.40312596719281957,0.3498354013674348,37.429122150016532,37.429122150016532,76.420943484866442,66.318604140225929,1498,2835,null,null,null,null,null,null,null,"",""]
[null,1108,"ΙΕΡΙΣΣΟΣ","3805-ΙΕΡΙ",1131,1386,1121,0,265,0,11,8,0,3,0,1882,1375,2948,0.48563476763343782,0.48563476763343782,1.231113571986669,80.483000000000004,140.125,88.333333333333329,172,268,"Rural",0,0,3,3,8,null,1.70703206874869,3212.6343533850345,507,3.1025641025641026,2.6245253518442495,1.1821429350583093,1330.6343533850345,1.5512820512820513,0.73060573857598299,74.420917133249802,46.914167208590413,null,46.335812964930923,125.66418703506908,0.52285447761194026,0.32960199004975121,46.335812964930923,46.335812964930923,65.704082866750198,41.419166124742915,510,650,null,null,null,null,null,null,null,"",""]
[null,1111,"ΣΤΡΑΤΟΝΙΚΗΣ","3805-ΣΤΝΙ",1134,344,106,0,238,0,3,1,0,2,0,468,342,732,0.64129709531918211,0.64129709531918211,0.41319379270613033,80.483000000000004,106,119,156,244,"Suburban",0,0,2,2,1,null,1.7070320687486902,798.89100817438703,126,3.0952380952380953,2.6261191124951351,1.1786358358655102,330.89100817438703,1.5476190476190477,0.73076923076923073,56.475409836065573,63.4016393442623,null,42.000000000000007,114,0.4344262295081967,0.48770491803278687,42.000000000000007,42.000000000000007,49.524590163934427,55.5983606557377,126,161,null,null,null,null,null,null,null,"",""]
[null,1115,"ΝΙΚΗΤΗ","3809-ΝΙΚΗ",1138,1854,764,0,1090,0,16,6,0,10,0,2184,1387,4980,2.9883020209168536,1.6986429350719541,2.3062872875293552,82.326999999999998,127.33333333333333,109,137,312,"Suburban",0,0,10,4,6,null,1.7639324029241432,3852.4283679863288,797,4.5081555834378921,2.0933856561936373,2.1535236806938785,1668.4283679863288,2.0933856561936373,0.63507326007326004,91.824867529194449,78.604009638865406,null,49.994963369963372,87.005036630036628,0.40811965811965811,0.34935897435897434,49.994963369963372,49.994963369963372,35.508465804138879,30.39599036113459,800,518,null,null,null,null,null,null,null,"",""]
[null,1118,"ΝΕΟΥ ΚΟΣΜΟΥ","1553-ΝΚ",1141,15364,4332,0,11032,0,95,25,0,70,0,3180,907,17291,1.1171257387791724,0.91226219630292815,1.2239182406077809,109.523,173.28,157.6,34,183,"Dense Urban",0,0,70,2,25,null,3.5703207384222853,11353.619948182866,2273,7.2080950285965688,3.5959612618490393,2.0044974079865852,8173.6199481828662,3.5959612618490393,0.28522012578616351,164.09759521600165,149.24850534419355,null,24.302515723270439,9.6974842767295595,0.94688524590163936,0.86120218579234975,24.302515723270439,24.302515723270439,9.1824047839983507,8.3514946558064409,2309,815,null,null,null,null,null,null,null,57.41,17]
[null,1122,"ΜΟΝΟΛΙΘΟΥ","2413-ΜΟΝΟ",1145,124,35,0,89,59,4,2,0,2,1,100,76,158,4.8774196231483424,4.8774196231483424,0.18155504653523669,85.834999999999994,17.5,30,25,40,"Rural",0,0,1,1,2,null,1.6690040214750854,166.90040214750854,24,3.4166666666666665,2.7875167561461893,1.2257026470363868,66.900402147508544,1.7083333333333333,0.76,9.1875,15.75,null,6,19,0.4375,0.75,6,6,8.3125,14.25,24,46,null,null,null,null,null,null,null,"",""]
[null,1125,"Ε.ΠΕΖΩΝ","8102-ΠΕΖ",1148,1715,0,0,1715,0,15,0,0,15,0,3923,3634,4221,20.553665370495573,16.503258008538275,1.768156708802386,89.561000000000007,0,114.33333333333333,262,282,"Suburban",0,0,15,7,0,null,1.3423754920417594,5266.1390552798221,289,2.0311418685121105,4.6475399836672047,0.43703591053549373,1343.1390552798221,1.0155709342560553,0.92633188886056594,0,15.934111673352703,null,19.301045118531722,242.69895488146827,0,0.40543735224586286,0,15.894425733188932,0,98.399221659980626,239,1476,null,null,null,null,null,null,null,"",""]
[null,1128,"ΤΣΟΥΤΣΟΥΡΟΣ","8106-ΤΣΟΥ",1151,79,79,0,0,0,2,2,0,0,0,187,170,207,4.3947337729086357E-2,4.3947337729086357E-2,0.25662256424953911,84.394000000000005,39.5,0,94,104,"Rural",0,0,0,0,2,null,1.3089406001224739,244.77189222290264,17,2.1764705882352939,3.3983466013472139,0.64044985504788443,57.771892222902636,1.088235294117647,0.90909090909090906,7.0437062937062933,0,null,8.5454545454545485,85.454545454545453,0.37980769230769229,0,7.0640168654874556,0,32.456293706293707,0,15,65,null,null,null,null,null,null,null,"",""]
[null,1129,"ΕΜΠΑΡΟΣ","8105-ΕΜΠΑ",1152,355,98,0,257,257,6,1,0,5,5,1221,1114,1325,10.584312842370386,10.584312842370386,0.36929018499366134,67.647999999999996,98,0,204,221,"Rural",0,0,0,0,1,null,1.3473365820870442,1645.0979667282809,107,1.97196261682243,3.9635323993297282,0.49752655413032781,424.09796672828094,0.98598130841121501,0.91236691236691236,15.465885465885478,0,null,17.877149877149879,186.12285012285011,0.4434389140271493,0,15.632583632583636,0,82.534114534114522,0,16,83,null,null,null,null,null,null,null,"",""]
[null,1132,"ΛΗΞΟΥΡΙ","6703-ΛΗΞ",1155,2228,1096,0,1132,0,23,11,0,12,0,2946,2472,3764,15.20273608217266,4.9598040450579344,1.2110576849342554,81.024000000000001,99.63636363636364,94.333333333333329,129,164,"Suburban",0,0,12,2,11,null,1.4786433473852907,4356.083301397066,474,2.7257383966244726,2.9748592856478187,0.9162579251310381,1410.083301397066,1.3628691983122363,0.83910386965376782,33.873690960571892,32.07080290762174,null,20.75560081466395,108.24439918533605,0.60753880266075388,0.57520325203252032,20.75560081466395,20.75560081466395,65.762672675791748,62.262530425711589,478,1471,null,null,null,null,null,null,null,"",""]
[null,1135,"ΝΕΟ ΔΙΑΣΕΛΟ","7001-ΝΕΔΙ",1158,228,0,0,228,0,3,0,0,3,0,1057,1005,1080,9.7414437360574286,9.7414437360574286,0.86014583332281913,66.975999999999999,0,76,353,360,"Rural",0,0,3,3,0,null,1.107935855263158,1171.0881990131579,52,1.4423076923076923,2.1940038271761138,0.65738613326125139,114.08819901315792,0.72115384615384615,0.95080416272469248,0,5.1439608956165301,null,17.366130558183553,335.63386944181644,0,0.21111111111111111,0,5.2877641122674275,0,70.85603910438347,16,213,null,null,null,null,null,null,null,"",""]
[null,1139,"ΜΑΡΤΙΝΟ","2304-ΜΑΡΤ",1163,602,293,0,309,0,6,4,0,2,0,964,779,1222,0.39956523899328561,0.39956523899328561,0.86955969982338344,96.07,73.25,154.5,161,204,"Rural",0,0,2,2,4,null,1.6212375361103346,1562.8729848103626,185,2.3945945945945946,3.2371512692452029,0.73972279804920427,598.8729848103626,1.1972972972972973,0.80809128630705396,26.534203126271251,55.96633969978032,null,30.897302904564313,130.1026970954357,0.35906862745098039,0.75735294117647056,26.566236219591566,30.897302904564313,46.715796873728749,98.53366030021968,169,384,null,null,null,null,null,null,null,"",""]
[null,1142,"ΠΑΡΑΛ.ΔΙΣΤΟΜΟΥ","1904-ΠΔΙΣ",1166,1370,697,0,673,0,13,7,0,6,0,2150,1599,3121,3.9269535424317898,3.9269535424317898,0.93001743649289326,98.826999999999998,99.571428571428569,112.16666666666667,166,241,"Suburban",0,0,6,2,7,null,1.7958788898233811,3861.1396131202691,551,2.7622504537205081,3.1055165392382378,0.88946570363398214,1711.1396131202691,1.3811252268602541,0.74372093023255814,48.56372313588178,54.706767023706135,null,42.542325581395346,123.45767441860465,0.41315945465323056,0.46542185338865838,42.542325581395346,42.542325581395346,51.007705435546789,57.459899642960536,554,702,null,null,null,null,null,null,null,"",""]
[null,1146,"Λ.ΑΙΔΗΨΟΥ","2209-ΛΑΙΔ",1170,1912,831,0,1081,0,28,11,0,16,0,3462,2913,4953,2.9708618649337968,2.9641973936048234,4.0387238945332049,77.704999999999998,75.545454545454547,67.5625,124,177,"Urban",0,0,16,4,11,null,1.4709647495361784,5092.4799628942492,549,3.7158469945355193,2.9699088577308728,1.2511653294891254,1630.4799628942492,1.8579234972677596,0.84142114384748701,31.013661866142556,27.736420972495573,null,19.663778162911612,104.33622183708839,0.42681047765793528,0.3817090395480226,19.663778162911612,19.663778162911612,44.531792679311991,39.826079027504427,531,1128,null,null,null,null,null,null,null,"",""]
[null,1149,"ΛΙΜΝΗ","2210-ΛΙΜΝ",1173,866,493,0,373,0,8,4,0,4,0,1855,1457,2296,5.0787999657396208,3.5004291817642881,1.0338037371392226,82.070999999999998,123.25,93.25,232,287,"Suburban",0,0,4,3,4,null,1.4683461117196057,2723.7820372398687,398,2.108040201005025,2.1828694403011775,0.96571978245028345,868.7820372398686,1.0540201005025125,0.78544474393530994,44.995620180884131,34.043339406632427,null,49.776819407008091,182.22318059299189,0.42944250871080142,0.32491289198606271,45.062062229401654,34.093608948411394,78.254379819115869,59.206660593367573,317,550,null,null,null,null,null,null,null,"",""]
[null,1152,"ΤΕΜΕΝΗ","6110-ΤΕΜ",1176,850,243,0,607,0,8,2,0,6,0,1061,829,1507,1.6527800659202116,1.6527800659202116,0.49086874216237064,88.783000000000001,121.5,101.16666666666667,133,189,"Suburban",0,0,6,2,2,null,1.6129677806684011,1711.3588152891734,232,2.9224137931034484,2.803270755556782,1.0425014377617627,650.35881528917344,1.4612068965517242,0.7813383600377003,54.695570216776616,45.542127738797554,null,29.081998114985861,103.91800188501414,0.6428571428571429,0.53527336860670194,29.081998114985861,29.081998114985861,66.804429783223384,55.624538927869118,233,468,null,null,null,null,null,null,null,"",""]
[null,1153,"ΚΕΡΝΙΤΣΑ","6110-ΚΕΡ",1177,72,0,0,72,0,1,0,0,1,0,91,71,128,7.5027785138126343E-2,0,7.5027785138126343E-2,88.783000000000001,0,72,{"$f":"ROUNDUP(IFERROR(P1158/K1158,0),0)","v":91},{"$f":"ROUNDUP(IFERROR(R1158/K1158,0),0)","v":128},"Suburban",0,0,1,1,{"$f":"L1158-M1158","v":0},null,1.6129677806684011,146.78006804082449,20,2.85,2.7890034020412244,1.0218703920956616,55.780068040824489,{"$f":"IF(AM1158>2,AL1158,IF(AM1158<=1, AK1158/2,AK1158/ROUNDUP(AM1158,0)))","v":1.425},0.78021978021978022,0,32.0625,null,20,71,{"$f":"W1158/Z1158","v":0},{"$f":"X1158/Z1158","v":0.5625},0,20,{"$f":"AV1158*AU1158","v":0},{"$f":"AW1158*AU1158","v":39.9375},20,40,null,null,null,null,null,null,null,"",""]
[null,1156,"ΔΡΥΟΠΗ","2804-ΔΡΥΟ",1180,139,98,98,41,41,2,1,1,1,1,232,183,300,1.2682522083710899,1.2682522083710899,0.22187342081270206,77.159000000000006,0,0,116,150,"Suburban",0,0,0,0,0,null,1.4663630718277789,340.19623266404471,49,2.3877551020408165,2.2080863808988718,1.0813685201340741,108.19623266404471,1.1938775510204083,0.78879310344827591,0,0,null,24.499999999999993,91.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1160,"ΠΑΝΟΡΑΜΑ","2205-ΠΑΝΟ",1184,762,187,0,575,0,15,4,0,11,0,1285,1072,1595,3.3058721376273779,2.9156559129457627,1.2316998427591628,90.911000000000001,46.75,52.272727272727273,86,107,"Rural",0,0,11,11,4,null,1.5868703751118356,2039.1284320187087,213,2.455399061032864,3.5405090705103692,0.6935158227624354,754.12843201870862,1.227699530516432,0.8342412451361868,15.403580130186551,17.223254399333534,null,14.255252918287935,71.744747081712063,0.43691588785046731,0.48853016142735767,14.255252918287935,14.255252918287935,31.346419869813449,35.049472873393739,214,511,null,null,null,null,null,null,null,"",""]
[null,1163,"ΟΞΥΛΙΘΟΣ","2202-ΟΞΥΛ",1187,425,119,0,306,0,5,1,0,4,0,846,694,1020,1.4045877789574734,1.4045877789574734,1.0164077783052126,88.89,119,76.5,170,204,"Rural",0,0,4,4,1,null,1.5786167680507799,1335.5097857709598,152,2.1447368421052633,3.2204591169142089,0.66597238599952013,489.50978577095975,1.0723684210526316,0.82033096926713944,37.650512214342001,24.203900709219866,null,30.543735224586296,139.4562647754137,0.58333333333333337,0.375,30.543735224586296,24.565602836879442,81.349487785657999,52.296099290780134,129,291,null,null,null,null,null,null,null,"",""]
[null,1168,"ΒΟΝΙΤΣΑ","5821-ΒΟΝΙ",1192,1411,1008,0,403,0,12,8,0,4,0,2460,1936,3219,1.1640188534657678,0.85664436794694787,1.5784983813526727,80.763000000000005,126,100.75,205,269,"Rural",0,0,4,2,8,null,1.4801955990220048,3641.2811735941318,524,2.4484732824427482,2.2543533847216257,1.0861089033497262,1181.2811735941318,1.2242366412213741,0.78699186991869918,50.431226765799252,40.324969021065669,null,43.666666666666664,161.33333333333334,0.46840148698884759,0.37453531598513012,43.666666666666664,40.044067534076831,75.568773234200748,60.425030978934331,510,847,null,null,null,null,null,null,null,"",""]
[null,1171,"ΓΑΛΑΤΣΙΟΥ","1150-ΓΛΣ",1195,32715,4253,0,28462,0,212,27,0,185,0,6038,1083,36921,3.4757253663529939,1.6928775281348547,2.8061050875771936,127.62,157.5185185185185,153.84864864864866,29,175,"Dense Urban",0,0,185,2,27,null,3.7572989229135763,22686.570896552174,4955,7.2326942482341066,3.3599537631790461,2.1526171959553508,16648.570896552174,3.3599537631790461,0.17936402782378272,152.83656696302603,149.27577730231062,null,23.798443193110302,5.2015568068896991,0.90010582010582008,0.87913513513513519,23.798443193110302,23.798443193110302,4.6819515554924633,4.5728713463380579,5046,973,null,null,null,null,null,null,null,92,24]
[null,1174,"ΚΙΒΩΤΟΣ","4701-ΚΙΒΩ",1198,405,133,0,272,0,6,1,0,5,0,634,529,914,32.453379976310096,32.453379976310096,2.4506875241073991,83.483000000000004,133,54.4,106,153,"Rural",0,0,5,5,1,null,1.5393677825731946,975.95917415140536,105,3.6666666666666665,3.2567540395371939,1.1258653930119094,341.95917415140536,1.8333333333333333,0.83438485804416407,56.116616152244276,22.952961794602171,null,17.555205047318609,88.444794952681391,0.86928104575163401,0.35555555555555557,17.555205047318609,17.555205047318609,76.883383847755724,31.447038205397828,106,235,null,null,null,null,null,null,null,"",""]
[null,1177,"ΜΥΡΣΙΝΗ","7209-ΜΥΡΣ",1201,234,99,99,135,135,5,2,2,3,3,543,478,637,12.06944282627356,12.06944282627356,7.1072544895862233E-2,76.501999999999995,0,0,109,128,"Rural",0,0,0,0,0,null,1.6190587762752711,879.14891551747223,65,2.4461538461538463,5.1715217771918809,0.47300464960665789,336.14891551747223,1.2230769230769232,0.88029465930018413,0,0,null,13.047882136279929,95.952117863720076,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1178,"ΚΑΛΟΥΔΙΑΝΑ","8204-ΚΑΛΔ",1202,680,134,0,546,252,15,1,0,14,11,1193,1052,1433,23.171561127209902,23.171561127209902,0.78646910295525863,93.26,134,98,80,96,"Rural",0,0,3,3,1,null,1.4296817172464842,1705.6102886750557,141,2.7021276595744679,3.6355339622344376,0.74325468765906166,512.6102886750557,1.3510638297872339,0.88181056160938809,35.531153953618329,25.985470801899979,null,9.4551550712489529,70.544844928751047,1.3958333333333333,1.0208333333333333,9.4551550712489529,9.4551550712489529,98.468846046381671,72.014529198100021,142,1107,null,null,null,null,null,null,null,"",""]
[null,1181,"ΠΑΝΟΡΑΜΑ","3207-ΠΑΝ",1205,7512,1273,0,6239,0,40,6,0,34,0,3403,1930,7815,6.0726737675837796,4.2720333997360376,0.55876091761595192,109.355,212.16666666666666,183.5,86,196,"Suburban",0,0,34,0,6,null,2.3503328322954689,7998.1826283014807,1473,3.9952477936184656,3.1196080300756828,1.2806890337186174,4595.1826283014807,1.9976238968092328,0.56714663532177489,159.36898015156694,137.83601504075037,null,37.225389362327363,48.774610637672637,1.0824829931972788,0.93622448979591832,37.225389362327363,37.225389362327363,52.797686515099713,45.663984959249639,1490,1870,null,null,null,null,null,null,null,47.1,12]
[null,1185,"ΒΟΛΙΣΣΟΣ","2704-ΒΟΛΙ",1209,353,129,0,224,70,9,1,0,8,4,405,325,540,24.818726953000674,24.818726953000674,0.67337733954734236,84.978999999999999,129,38.5,45,60,"Rural",0,0,4,3,1,null,1.6417077370702455,664.89163351344939,80,2.6875,3.2486454189181178,0.82726787735886742,259.89163351344939,1.34375,0.80246913580246915,51.361111111111114,15.328703703703699,null,8.8888888888888893,36.111111111111114,2.15,0.64166666666666672,8.8888888888888893,8.8888888888888893,77.638888888888886,23.171296296296301,80,264,null,null,null,null,null,null,null,"",""]
[null,1188,"ΜΥΡΤΟΥΣ","8403-ΜΥΡΤ",1212,377,138,0,239,123,7,2,0,5,4,505,404,684,11.653037733118756,11.653037733118756,0.18601000887691022,76.994,69,116,73,98,"Rural",0,0,1,1,2,null,1.4784122963559954,746.59820965977769,101,2.7722772277227721,2.3920614817799772,1.1589489855669886,241.59820965977769,1.386138613861386,0.8,27.881632653061217,46.873469387755094,null,14.599999999999996,58.400000000000006,0.70408163265306123,1.1836734693877551,14.599999999999996,14.599999999999996,41.118367346938783,69.126530612244906,103,428,null,null,null,null,null,null,null,"",""]
[null,1191,"ΠΕΡΔΙΚΑ","6801-ΠΕΡ",1215,533,307,0,226,0,6,2,0,4,0,486,351,804,1.341142009976108,1.341142009976108,1.7150979809450844,91.313999999999993,153.5,56.5,81,134,"Rural",0,0,4,0,2,null,1.8069038287609285,878.15526077781124,135,3.3555555555555556,2.9048537835393424,1.1551547188261804,392.15526077781124,1.6777777777777778,0.72222222222222221,86.486940298507463,31.833955223880597,null,22.5,58.5,1.1455223880597014,0.42164179104477612,22.5,22.5,67.013059701492537,24.666044776119403,135,233,null,null,null,null,null,null,null,"",""]
[null,1195,"ΔΡΟΣΟΧΩΡΙΟΥ","6502-ΔΡΟΣ",1219,377,175,0,202,0,3,1,0,2,0,198,116,479,2.1658397065293902,2.1658397065293902,0.56992315734314947,100.307,175,101,66,160,"Suburban",0,0,2,2,1,null,2.0352648368212569,402.98243769060889,82,4.4268292682926829,2.4997858254952305,1.7708834185487421,204.98243769060889,2.2134146341463414,0.58585858585858586,132.70833333333334,76.591666666666669,null,27.333333333333332,38.666666666666664,1.09375,0.63124999999999998,27.333333333333332,27.333333333333332,42.291666666666664,24.408333333333331,82,92,null,null,null,null,null,null,null,"",""]
[null,1198,"ΚΑΛΕΝΤΖΙ","6502-ΚΑΛΕ",1222,150,44,0,106,106,7,1,0,6,6,707,695,720,17.178311881128295,17.178311881128295,0.60213181892545908,63.575000000000003,44,0,101,103,"Rural",0,0,0,0,1,null,1.1631661169935774,822.35844471445921,12,2.0833333333333335,9.6132037262049348,0.21671582051822219,115.35844471445921,1.0416666666666667,0.983026874115983,1.5866851595006963,0,null,1.7142857142857175,99.285714285714278,0.42718446601941745,0,1.5256588072122081,0,42.413314840499304,0,2,43,null,null,null,null,null,null,null,"",""]
[null,1201,"ΣΟΥΡΠΗ","4001-ΣΟΥΡ",1225,667,460,0,207,64,7,4,0,3,1,1074,959,1192,5.5871322356714916,4.8477023608748242,2.5758898336698652,95.844999999999999,115,71.5,154,171,"Rural",0,0,2,1,4,null,1.2935473358318397,1389.2698386833958,115,2.026086956521739,2.7414768581164854,0.73904944720698806,315.26983868339585,1.0130434782608695,0.8929236499068901,22.522351813736705,14.003027432018904,null,16.489757914338924,137.51024208566108,0.67251461988304095,0.41812865497076024,16.489757914338924,13.969545994097599,92.477648186263295,57.496972567981096,108,543,null,null,null,null,null,null,null,"",""]
[null,1202,"ΜΗΛΙΕΣ","4002-ΜΗΛΕ",1226,477,235,0,242,0,6,3,0,3,0,1479,1411,1544,2.1781376716861236,2.1781376716861236,0.92321176044865083,83.736999999999995,78.333333333333329,80.666666666666671,247,258,"Suburban",0,0,3,1,3,null,1.579975764919721,2336.7841563162674,68,1.9558823529411764,12.614472887003933,0.15505066049618493,857.7841563162674,0.9779411764705882,0.95402298850574707,6.7877721346045377,6.9899610918055259,null,11.356321839080474,235.64367816091954,0.30361757105943149,0.31266149870801035,6.7438409918008091,6.9447213617693446,71.545561198728791,73.676705574861145,42,436,null,null,null,null,null,null,null,"",""]
[null,1205,"ΑΣΤΥΠΑΛΑΙΑ","2409-ΑΣΤΥ",1229,694,592,0,102,0,6,5,0,1,0,1337,1009,1516,0.26718667078855485,0.26718667078855485,0.37046645111098375,75.911000000000001,118.4,102,223,253,"Rural",0,0,1,0,5,null,1.5047169811320757,2011.8066037735853,328,1.5457317073170731,2.0573372066267845,0.75132637583095041,674.80660377358538,0.77286585365853655,0.75467464472700074,39.641796127842113,34.150871664188301,null,54.707554225878837,168.29244577412118,0.46798418972332018,0.40316205533596838,39.574241192451986,34.092674000254249,78.758203872157893,67.849128335811699,232,462,null,null,null,null,null,null,null,"",""]
[null,1209,"Π.ΟΦΡΥΝΙΟΥ","5102-ΟΦΡΥ",1233,580,184,0,396,0,9,3,0,6,0,915,712,1353,2.38337737844284,2.38337737844284,2.4802052925459708,79.394999999999996,61.333333333333336,66,102,151,"Suburban",0,0,6,1,3,null,1.6114472463896128,1474.4742304464958,203,3.1576354679802954,2.7560306918546589,1.1457185427261618,559.47423044649577,1.5788177339901477,0.77814207650273226,29.094546375710202,31.308261860818583,null,22.629508196721311,79.370491803278696,0.40618101545253865,0.4370860927152318,22.629508196721311,22.629508196721311,32.238786957623134,34.691738139181417,204,305,null,null,null,null,null,null,null,"",""]
[null,1212,"ΜΑΚΡΥΧΩΡΙΟΥ","5111-ΜΑΚΧ",1236,72,29,29,43,43,5,1,1,4,4,107,90,127,58.20526071267178,58.20526071267178,1.0631922311090272,95.472999999999999,0,0,22,26,"Rural",0,0,0,0,0,null,1.3290159038822142,142.20470171539694,17,2.1764705882352939,2.0708648067880553,1.0509959805686373,35.204701715396936,1.088235294117647,0.84112149532710279,0,0,null,3.4953271028037385,18.504672897196262,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1215,"ΤΡΙΚΛΙΝΟ","6601-ΤΡΙ",1239,1709,479,0,1230,0,10,2,0,8,0,1837,1500,2868,4.0818995127486275,4.0818995127486275,3.0394676842431361,77.706000000000003,239.5,153.75,184,287,"Suburban",0,0,8,3,2,null,1.6446463733496886,3021.2153878433778,337,4.0593471810089019,3.5139922487934063,1.1551952575885029,1184.215387843378,2.029673590504451,0.81654872074033746,114.12136228019097,73.261626098452453,null,33.755035383777908,150.24496461622209,0.83449477351916379,0.5357142857142857,33.755035383777908,33.755035383777908,125.37863771980903,80.488373901547547,338,895,null,null,null,null,null,null,null,"",""]
[null,1219,"ΚΑΛΛΟΝΗ","2503-ΚΑΛΛ",1243,1544,973,0,571,8,12,7,0,5,1,2485,2261,3028,1.633208358953379,0.79871882636347569,0.88134896656157946,77.218000000000004,139,140.75,208,253,"Urban",0,0,4,0,7,null,1.6282849669946444,4046.2881429816912,224,3.4241071428571428,6.9700363525968356,0.49126101639074216,1561.2881429816912,1.7120535714285714,0.90985915492957747,35.024316650893496,35.465270277793238,null,18.749295774647884,189.25070422535211,0.54940711462450598,0.55632411067193677,18.749295774647884,18.749295774647884,103.9756833491065,105.28472972220676,225,1255,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1226+1","v":1222},"ΑΛΜΥΡΟΣ","7301-ΑΛΜΥ",1246,1046,118,0,928,36,11,1,0,10,3,693,481,1302,8.9118713338161797,8.9118713338161797,2.5060145111200955,87.914000000000001,118,127.42857142857143,63,119,"Suburban",0,0,7,2,1,null,1.8927869048433674,1311.7013250564537,212,3.8726415094339623,2.9184024766813854,1.3269730752962061,618.7013250564537,1.9363207547169812,0.69408369408369408,74.640183346065697,80.604168940303396,null,19.272727272727273,43.727272727272727,0.99159663865546221,1.0708283313325331,19.272727272727273,19.272727272727273,43.359816653934303,46.824402488268035,212,512,null,null,null,null,null,null,null,"",""]
[null,1223,"ΜΕΡΟΠΗ","7312-ΜΕΡΟ",1247,792,200,0,592,342,15,3,0,12,8,1944,1750,2058,80.511735290457466,28.23738532916639,2.1634294524492641,79.486999999999995,66.666666666666671,62.5,130,138,"Suburban",0,0,4,4,3,null,1.4322113576532531,2784.2188792779243,194,1.5876288659793814,4.331025150917136,0.36657114901380466,840.21887927792443,0.79381443298969068,0.90020576131687247,10.132005327925881,9.4987549949305148,null,{"$f":"(1-AP1228)*Y1228","v":12.97325102880658},{"$f":"AP1228*Y1228","v":117.02674897119343},0.48309178743961356,0.45289855072463769,9.9501003956183727,9.3282191208922249,56.53466133874079,53.001245005069485,142,806,null,null,null,null,null,null,null,"",""]
[null,1226,"ΞΥΛΑΓΑΝΗ","5302-ΞΥΛ",1250,649,469,0,180,0,8,6,0,2,0,1711,1616,1787,3.927808447782843,3.927808447782843,1.9306011536008756,81.846999999999994,78.166666666666671,90,214,224,"Rural",0,0,2,2,6,null,1.0982027202072537,1879.0248542746112,95,1.8,1.7686826765748553,1.0177065811973645,168.02485427461124,0.9,0.94447691408533019,7.6358854471069577,8.7918510478417033,null,11.881940385739339,202.11805961426066,0.34895833333333337,0.4017857142857143,7.4633438047925234,8.5931890289722013,70.530781219559714,81.208148952158297,62,586,null,null,null,null,null,null,null,"",""]
[null,1229,"ΘΡΥΛΟΡΙΟ","5302-ΘΡΥ",1253,510,171,0,339,0,7,2,0,5,0,856,779,1057,5.6824888313025674,5.6824888313025674,4.9139559966923505,85.762,85.5,67.8,123,151,"Rural",0,0,5,2,2,null,1.1953173988708277,1023.1916934334284,77,3.6103896103896105,2.1713206939406291,1.6627620325569146,167.19169343342844,1.8051948051948052,0.91004672897196259,22.119162746797059,17.540108002723279,null,11.0642523364486,111.9357476635514,0.56622516556291391,0.44900662251655626,11.0642523364486,11.0642523364486,63.380837253202941,50.259891997276718,78,379,null,null,null,null,null,null,null,"",""]
[null,1233,"ΑΡΧ.ΚΛΕΩΝΕΣ","7413-ΚΛΕΩ",1257,154,154,0,0,0,2,2,0,0,0,285,247,333,2.6601540990975237E-3,2.6601540990975237E-3,7.2464352163580131E-2,95.626999999999995,77,0,143,167,"Rural",0,0,0,0,2,null,1.4401048165710006,410.42987272273518,38,2.263157894736842,3.3007861242825047,0.68564208934584847,125.42987272273518,1.131578947368421,0.8666666666666667,19.857085828343308,0,null,19.066666666666663,123.93333333333334,0.46107784431137727,0,19.066666666666663,0,57.142914171656692,0,39,115,null,null,null,null,null,null,null,"",""]
[null,1236,"ΑΙΑΝΗΣ","4601-ΑΙΑΝ",1260,582,562,0,20,0,5,4,0,1,0,415,298,812,3.2760438270229213,3.2760438270229213,1.1668467282785806,105.774,140.5,20,83,163,"Rural",0,0,1,1,4,null,1.6501384626899185,684.80746201631621,117,4.3931623931623935,2.3060466839001386,1.9050622105066783,269.80746201631621,2.1965811965811968,0.71807228915662646,89.12699386503067,12.687116564417177,null,23.400000000000002,59.599999999999994,0.8619631901840491,0.12269938650306748,23.400000000000002,12.613496932515339,51.373006134969323,7.3128834355828216,107,213,null,null,null,null,null,null,null,"",""]
[null,1239,"ΕΡΑΤΥΡΑΣ","4605-ΕΡΑ",1263,320,176,0,144,0,2,1,0,1,0,501,434,600,0.57813506223679023,0.57813506223679023,0.49737468610405344,92.465999999999994,176,144,251,300,"Rural",0,0,1,1,1,null,1.4977833194790802,750.38944305901919,67,2.4776119402985075,3.7222304934181967,0.66562560934351711,249.38944305901919,1.2388059701492538,0.8662674650698603,48.439228210246171,39.632095808383227,null,33.566866267465066,217.43313373253494,0.58666666666666667,0.48,33.566866267465066,33.566866267465066,127.56077178975383,104.36790419161677,68,232,null,null,null,null,null,null,null,"",""]
[null,1243,"ΜΗΤΡΟΠΟΛΗ","4201-ΜΗΤΡ",1267,482,102,0,380,0,9,1,0,8,0,564,489,792,7.4702565124139051,7.4702565124139051,1.6812357985054633,90.703999999999994,102,47.5,63,88,"Rural",0,0,8,8,1,null,1.5481284389393863,873.1444395618139,75,4.04,4.1219258608241853,0.98012437302600974,309.1444395618139,2.02,0.86702127659574468,38.687741779497095,18.016350338491293,null,8.3776595744680851,54.622340425531917,1.1590909090909092,0.53977272727272729,8.3776595744680851,8.3776595744680851,63.312258220502905,29.483649661508707,76,300,null,null,null,null,null,null,null,"",""]
[null,1246,"ΚΑΛΛΙΦΟΝΙ","4201-ΚΑΛΦ",1270,374,106,0,268,85,4,1,0,3,1,319,262,514,2.9419559528517834,2.9419559528517834,1.5332574171179651,100.011,106,91.5,80,129,"Rural",0,0,2,2,1,null,1.5303361344537818,488.1772268907564,57,4.4210526315789478,2.9680215243992349,1.4895621865390025,169.1772268907564,2.2105263157894739,0.82131661442006265,52.009574493936967,44.89505722825691,null,14.294670846394988,65.705329153605007,0.82170542635658916,0.70930232558139539,14.294670846394988,14.294670846394988,53.990425506063033,46.60494277174309,58,194,null,null,null,null,null,null,null,"",""]
[null,1247,"ΠΡΟΑΣΤΙΟ","4201-ΠΡΟΑ",1271,694,319,0,375,0,7,3,0,4,0,1265,1210,1297,4.1319436789834301,4.1319436789834301,2.7715933236101615,98.540999999999997,106.33333333333333,93.75,181,186,"Rural",0,0,4,4,3,null,1.1110366623321961,1405.461377850228,55,1.5818181818181818,2.5538432336405092,0.61938734569987541,140.46137785022802,0.79090909090909089,0.95652173913043481,7.3573320866448455,6.4866760168303017,null,7.8695652173912993,173.13043478260869,0.57168458781362008,0.50403225806451613,7.1164562879850353,6.2743051128394702,98.976001246688483,87.263323983169698,47,646,null,null,null,null,null,null,null,"",""]
[null,1250,"ΠΟΡΤΟΧΕΛΙ","7503-ΠΟΡΤ",1274,1521,767,0,754,0,12,7,0,5,0,2116,1742,2731,2.5136235521446908,2.0419542739605165,0.71768155879313211,89.504999999999995,109.57142857142857,150.80000000000001,177,228,"Suburban",0,0,5,2,7,null,1.5701679879199699,3322.4754624386565,374,2.644385026737968,3.2258702204242153,0.81974315333436454,1206.4754624386565,1.322192513368984,0.82325141776937616,39.543991713688769,54.423256392398784,null,31.284499054820419,145.71550094517957,0.48057644110275688,0.66140350877192988,31.284499054820419,31.284499054820419,70.027436857739801,96.376743607601227,376,973,null,null,null,null,null,null,null,"",""]
[null,1253,"ΟΘΟΥΣ","2404-ΟΘΟΥ",1277,499,28,0,471,221,12,1,0,11,5,952,842,1150,4.2963011514411953,4.2963011514411953,0.24380855485293118,74.066999999999993,28,41.666666666666664,80,96,"Rural",0,0,6,6,1,null,1.4626502575844305,1392.4430452203778,110,2.8,4.0040276838216169,0.69929586434016833,440.44304522037788,1.4,0.88445378151260501,7.3627450980392162,10.95646591970122,null,9.2436974789915993,70.756302521008394,0.29166666666666669,0.43402777777777773,7.5490196078431397,9.2436974789915993,20.637254901960784,30.710200746965445,110,359,null,null,null,null,null,null,null,"",""]
[null,1257,"ΠΕΛΑΣΓΙΑΣ","2319-ΠΕΛΑ",1281,641,273,0,368,0,9,3,0,6,0,980,743,1277,10.385363428095577,5.450922138950653,1.1041844009045427,87.257000000000005,91,61.333333333333336,109,142,"Suburban",0,0,6,6,3,null,1.5570938999314601,1525.9520219328308,237,2.2531645569620253,2.3035950292524507,0.97810792624136245,545.9520219328308,1.1265822784810127,0.75816326530612244,38.040694164989944,25.63914918079908,null,26.360204081632656,82.639795918367341,0.64084507042253525,0.431924882629108,26.360204081632656,25.653693590112105,52.959305835010056,35.694184152534255,234,374,null,null,null,null,null,null,null,"",""]
[null,1260,"ΚΟΛΧΙΚΟΥ","3111-ΚΟΛ",1284,493,304,0,189,0,5,3,0,2,0,683,596,797,2.4845987851901228,2.4845987851901228,1.0258134620405062,90.241,101.33333333333333,94.5,137,160,"Rural",0,0,2,2,3,null,1.4173795978633779,968.07026534068711,87,2.3103448275862069,3.2766697165596224,0.70508932160913074,285.07026534068717,1.1551724137931034,0.87262079062957543,25.618936066373848,23.891343338213773,null,17.450951683748166,119.54904831625183,0.6333333333333333,0.59062499999999996,17.450951683748166,17.450951683748166,75.71439726695948,70.608656661786227,88,369,null,null,null,null,null,null,null,"",""]
[null,1264,"ΤΥΡΝΑΒΟΥ","4109-ΤΥΡΝ",1288,3270,1531,0,1739,0,30,15,0,15,0,4225,3738,5006,1.0199008702959151,0.53528103021857154,2.2868838860936784,104.43600000000001,102.06666666666666,115.93333333333334,141,167,"Suburban",0,0,15,0,15,null,1.3516507866164413,5710.7245734544649,487,2.6036960985626285,3.0507691446703591,0.85345562875881331,1485.7245734544649,1.3018480492813143,0.88473372781065085,25.823810556401995,29.332205458904681,null,16.252544378698229,124.74745562130177,0.61117764471057878,0.69421157684630741,16.252544378698229,16.252544378698229,76.242856110264668,86.601127874428656,488,2443,null,null,null,null,null,null,null,"",""]
[null,1267,"ΜΑΝΔΡΑ","4102-ΜΑΝΔ",1291,367,0,0,367,0,4,0,0,4,0,158,80,436,17.662086392735866,17.662086392735866,1.3113419987503216,109.26600000000001,0,91.75,40,109,"Rural",0,0,4,4,0,null,2.3138205692194895,365.58364993667936,78,4.5641025641025639,2.6613288453420432,1.7149712904103624,207.58364993667936,2.2820512820512819,0.50632911392405067,0,74.702038090814071,null,19.746835443037973,20.253164556962027,0,0.84174311926605505,0,19.746835443037973,0,17.047961909185926,79,69,null,null,null,null,null,null,null,"",""]
[null,1270,"ΑΓ. ΓΕΩΡΓΙΟΣ","1901-ΑΓΓΕ",1294,631,262,0,369,72,6,2,0,4,1,565,392,943,9.8997791992959652,9.8997791992959652,1.0165358948513157,91.103999999999999,131,99,95,158,"Rural",0,0,3,2,2,null,1.7699915339028707,1000.045216655122,173,3.1849710982658959,2.514712235000705,1.2665350149954644,435.04521665512198,1.5924855491329479,0.69380530973451326,76.351853926291028,57.701019379410781,null,29.088495575221241,65.911504424778755,0.82911392405063289,0.62658227848101267,29.088495575221241,29.088495575221241,54.648146073708965,41.298980620589219,175,275,null,null,null,null,null,null,null,"",""]
[null,1271,"ΒΑΡΘΟΛΟΜΙΟ","5903-ΒΑΡΘ",1295,1143,827,0,316,0,8,5,0,3,0,1988,1723,2288,2.388476926082892,2.0132583136332016,1.420482613183728,96.206999999999994,165.4,105.33333333333333,249,286,"Suburban",0,0,3,3,5,null,1.3045374189746612,2593.4203889216265,265,2.1320754716981134,2.2846052412136846,0.93323583139705113,605.42038892162645,1.0660377358490567,0.86670020120724345,40.593352773986581,25.851470126118016,null,33.191649899396381,215.8083501006036,0.57832167832167836,0.36829836829836826,33.191649899396381,26.063408422563356,124.80664722601342,79.481863207215312,245,863,null,null,null,null,null,null,null,"",""]
[null,1274,"ΚΑΡΥΑ","6401-ΚΑΡΥ",1298,427,273,0,154,50,9,4,0,5,1,537,431,730,8.3922580817151449,7.9059158716430815,0.69609771948871457,84.278000000000006,68.25,26,60,82,"Rural",0,0,4,4,4,null,1.7460996325522558,937.65550268056131,106,2.8207547169811322,3.7797688932128422,0.74627703351023189,400.65550268056126,1.4103773584905661,0.8026070763500931,28.168585638370352,10.730889766998228,null,11.843575418994414,48.156424581005588,0.83231707317073167,0.31707317073170732,11.843575418994414,10.592723804333017,40.081414361629648,15.269110233001772,101,237,null,null,null,null,null,null,null,"",""]
[null,1277,"ΑΒΔΟΥ","8115-ΑΒΔΟ",1301,341,118,0,223,0,4,2,0,2,0,398,329,567,6.4745327096241283,6.4745327096241283,0.23908102607455045,78.230999999999995,59,111.5,100,142,"Rural",0,0,2,2,2,null,1.5893094866006829,632.54517566707182,69,3.4492753623188408,3.3992054444503159,1.0147298887009819,234.54517566707179,1.7246376811594204,0.8266331658291457,24.653974095831266,46.591832401443838,null,17.336683417085432,82.663316582914575,0.41549295774647887,0.78521126760563376,17.336683417085432,17.336683417085432,34.346025904168734,64.908167598556162,70,199,null,null,null,null,null,null,null,"",""]
[null,1281,"ΚΙΝΕΤΤΑΣ","1255-ΚΙΝΕ",1305,1584,199,0,1385,0,17,2,0,15,0,2310,1949,2845,5.3459933911426845,4.7446119442713783,4.721383012871387,86.635999999999996,99.5,92.333333333333329,{"$f":"ROUNDUP(IFERROR(P1286/K1286,0),0)","v":136},{"$f":"ROUNDUP(IFERROR(R1286/K1286,0),0)","v":168},"Suburban",0,0,15,8,{"$f":"L1286-M1286","v":2},null,1.3759074008498584,3178.346095963173,361,2.4819944598337949,2.4053908475434156,1.0318466382993905,868.34609596317307,{"$f":"IF(AM1286>2,AL1286,IF(AM1286<=1, AK1286/2,AK1286/ROUNDUP(AM1286,0)))","v":1.2409972299168974},0.84372294372294376,31.540125747268604,29.268391396962826,null,21.253679653679647,114.74632034632035,{"$f":"W1286/Z1286","v":0.59226190476190477},{"$f":"X1286/Z1286","v":0.54960317460317454},21.253679653679647,21.253679653679647,{"$f":"AV1286*AU1286","v":67.959874252731396},{"$f":"AW1286*AU1286","v":63.064941936370502},362,1082,null,null,null,null,null,null,null,"",""]
[null,1284,"ΚΟΡΥΦΑΣΙΟΥ","7315-ΚΟΡΥ",1308,679,112,0,567,0,8,1,0,7,0,1299,1124,1407,25.389885343084693,25.389885343084693,0.90063341732308988,86.149000000000001,112,81,163,176,"Suburban",0,0,7,7,1,null,1.5705819521633864,2040.1859558602389,175,1.6171428571428572,4.235348319201365,0.3818205104433518,741.18595586023889,0.80857142857142861,0.86528098537336418,22.246763244453774,16.089176989292469,null,21.959199384141641,141.04080061585836,0.63636363636363635,0.46022727272727271,21.959199384141641,16.343205437749312,89.753236755546226,64.910823010707531,137,545,null,null,null,null,null,null,null,"",""]
[null,1288,"ΑΓ.ΔΕΚΑ","8107-ΑΓΔΕ",1313,483,241,0,242,0,5,2,0,3,0,1117,1059,1239,8.9822134440009354,8.9822134440009354,0.8021904785777193,87.531999999999996,120.5,80.666666666666671,224,248,"Rural",0,0,3,3,2,null,1.3238949630875618,1478.7906737688065,58,3.103448275862069,6.2377702373932156,0.49752526267447295,361.79067376880653,1.5517241379310345,0.9480752014324082,17.312718398937236,11.589703603161311,null,11.631154879140563,212.36884512085945,0.48588709677419356,0.32526881720430112,11.631154879140563,11.631154879140563,103.18728160106276,69.07696306350536,59,414,null,null,null,null,null,null,null,"",""]
[null,1291,"Ν.ΤΡΙΓΛΙΑ","3804-ΤΡΙΓ",1316,1023,578,0,445,0,9,6,0,3,0,1731,1446,2731,0.31743949518395209,0.31743949518395209,2.5160690590534678,75.569999999999993,96.333333333333329,148.33333333333334,193,304,"Suburban",0,0,3,3,6,null,1.4517787340275268,2513.028988601649,285,4.5087719298245617,2.7439613635145577,1.6431615946842544,782.02898860164896,2.2543859649122808,0.8353552859618717,45.243846726869172,69.666130773206859,null,31.776429809358763,161.22357019064123,0.31688596491228066,0.48793859649122812,31.776429809358763,31.776429809358763,51.089486606464156,78.667202560126483,286,543,null,null,null,null,null,null,null,"",""]
[null,1294,"ΛΟΥΤΡΑ","2501-ΛΟΥΤ",1319,280,280,0,0,0,2,2,0,0,0,452,411,550,2.8580170841112595E-2,2.8580170841112595E-2,0.15113535337501749,77.218000000000004,140,0,226,275,"Rural",0,0,0,0,2,null,1.6282849669946444,735.98480508157922,41,3.3902439024390243,6.9264586605263228,0.48946280756137639,283.98480508157922,1.6951219512195121,0.90929203539823011,35.38181818181819,0,null,20.499999999999993,205.5,0.50909090909090904,0,20.499999999999993,0,104.61818181818181,0,41,210,null,null,null,null,null,null,null,"",""]
[null,1295,"ΠΑΝΑΓΙΟΥΔΑ","2501-ΠΑΝ",1320,1711,251,0,1460,0,13,2,0,11,0,2753,2505,3355,4.1723506093209215,4.1723506093209215,0.92464344532390141,77.218000000000004,125.5,132.72727272727272,212,259,"Suburban",0,0,11,1,2,null,1.6282849669946444,4482.6685141362559,248,3.4274193548387095,6.9744698150655484,0.49142364161289259,1729.6685141362559,1.7137096774193548,0.90991645477660732,32.028041715110376,33.872467152525275,null,19.09771158735925,192.90228841264076,0.48455598455598453,0.51246051246051239,19.09771158735925,19.09771158735925,93.471958284889624,98.854805574747445,249,1275,null,null,null,null,null,null,null,"",""]
[null,1298,"ΚΟΠΑΝΟΣ","3306-ΚΟΠ",1323,1843,377,0,1466,207,16,3,0,13,2,1656,1139,2556,19.047039675584859,12.249792318012387,4.1121474963240479,93.994,125.66666666666667,114.45454545454545,104,160,"Suburban",0,0,11,0,3,null,1.9023560432083018,3150.3016075529476,517,2.7408123791102517,2.8903319295028003,0.94826907288178863,1494.3016075529476,1.3704061895551258,0.6878019323671497,69.484712157809994,63.285208058849371,null,32.468599033816432,71.531400966183568,0.78541666666666665,0.71534090909090908,32.468599033816432,32.468599033816432,56.181954508856677,51.169337395696083,520,834,null,null,null,null,null,null,null,"",""]
[null,1301,"ΕΓΓΑΡΩΝ","3011-ΕΓΓΑ",1326,365,0,0,365,0,6,0,0,6,0,575,440,760,7.7745119892388859,7.7745119892388859,0.43716485844612407,71.888999999999996,0,60.833333333333336,96,127,"Rural",0,0,6,6,0,null,1.4813270899954316,851.76307674737313,135,2.3703703703703702,2.0500968647953566,1.1562235965894148,276.76307674737313,1.1851851851851851,0.76521739130434785,0,25.645384000912934,null,22.539130434782606,73.460869565217394,0,0.47900262467191601,0,22.539130434782606,0,35.187949332420402,136,212,null,null,null,null,null,null,null,"",""]
[null,1305,"ΑΛΙΣΤΡΑΤΗΣ","3703-ΑΛΙΣ",1330,762,624,0,138,0,8,6,0,2,0,1621,1406,1746,1.6626706651863643,1.6626706651863643,1.2633680569721668,89.882999999999996,104,69,203,219,"Rural",0,0,2,2,6,null,1.3576416172091823,2200.7370614960846,215,1.5813953488372092,2.6964514488189981,0.58647276943548698,579.73706149608461,0.79069767441860461,0.86736582356570013,20.384350378451771,13.524232462626657,null,26.924737816162875,176.07526218383714,0.47488584474885842,0.31506849315068491,20.220000619720064,13.415192718852735,83.615649621548229,55.475767537373343,149,613,null,null,null,null,null,null,null,"",""]
[null,1308,"ΕΛΑΙΟΧΩΡΙΑ","3804-ΕΛΧ",1333,485,112,0,373,0,4,1,0,3,0,821,686,1295,18.316586538723509,18.316586538723509,1.5653858852350426,75.569999999999993,112,124.33333333333333,206,324,"Rural",0,0,3,3,1,null,1.4517787340275268,1191.9103406365996,135,4.5111111111111111,2.7474840047155524,1.6419062325271472,370.91034063659959,2.2555555555555555,0.83556638246041415,52.499421061337429,58.280607309163258,null,33.873325213154686,172.12667478684531,0.34567901234567899,0.38374485596707819,33.873325213154686,33.873325213154686,59.500578938662571,66.05272602417007,136,258,null,null,null,null,null,null,null,"",""]
[null,1312,"ΟΛΥΜΠΙΑΔΑΣ","3805-ΟΛΥΜ",1337,367,336,0,31,31,4,3,0,1,1,499,364,781,0.61670862534837656,0.61670862534837656,0.3777314628724231,80.483000000000004,112,0,125,196,"Rural",0,0,0,0,3,null,1.70703206874869,851.80900230559632,135,3.088888888888889,2.6134000170784915,1.1819426297937905,352.80900230559632,1.5444444444444445,0.72945891783567129,59.895791583166343,0,null,33.817635270541089,91.182364729458911,0.5714285714285714,0,33.817635270541089,0,52.104208416833657,0,102,157,null,null,null,null,null,null,null,"",""]
[null,1315,"ΒΟΥΡΒΟΥΡΟΥΣ","3809-ΒΟΥΡ",1340,461,111,0,350,0,3,1,0,2,0,553,351,1260,2.8291598085013598,2.8291598085013598,0.34735566196488987,82.326999999999998,111,175,185,420,"Rural",0,0,2,0,1,null,1.763932402924143,975.45461881705103,202,4.5,2.0913594990943118,2.1517104074879421,422.45461881705097,2.0913594990943118,0.63471971066907773,79.966739860501164,126.0736889692586,null,67.576853526220617,117.42314647377938,0.26428571428571429,0.41666666666666669,67.576853526220617,67.576853526220617,31.033260139498836,48.92631103074141,203,129,null,null,null,null,null,null,null,"",""]
[null,1318,"ΛΑΚΩΜΑ","3807-ΛΑΚ",1343,565,426,0,139,0,6,5,0,1,0,956,798,1508,0.42011420472479866,0.42011420472479866,0.6757656260916074,75.569999999999993,85.2,139,160,252,"Suburban",0,0,1,0,5,null,1.4517787340275266,1387.9004697303153,158,4.4936708860759493,2.7335472767741473,1.6438972628192186,431.90046973031525,2.2468354430379747,0.83472803347280333,40.045188284518829,65.331938633193857,null,26.443514644351467,133.55648535564853,0.33809523809523812,0.55158730158730163,26.443514644351467,26.443514644351467,45.154811715481173,73.668061366806143,159,300,null,null,null,null,null,null,null,"",""]
[null,1319,"ΜΗΛΕΣΙ","1661-ΜΗΛΕ",1344,176,176,0,0,0,2,2,0,0,0,253,209,351,4.5289838063548391E-3,4.5289838063548391E-3,0.15811747369128787,77.688999999999993,88,0,127,176,"Rural",0,0,0,0,2,null,1.5241488985746259,385.60967133938033,44,3.2272727272727271,3.0138561668040982,1.0708117934821477,132.60967133938033,1.6136363636363635,0.82608695652173914,35.543478260869563,0,null,22.086956521739129,104.91304347826087,0.5,0,22.086956521739129,0,52.456521739130437,0,45,105,null,null,null,null,null,null,null,"",""]
[null,1322,"ΔΙΚΑΙΑ","5506-ΔΙΚΑ",1347,284,233,0,51,51,5,4,0,1,1,346,290,495,1.3480163516589472,1.3480163516589472,0.83604916467235146,103.31399999999999,58.25,0,70,99,"Suburban",0,0,0,0,4,null,1.2911525334733525,446.73877658177997,56,3.6607142857142856,1.7989067246746422,2.0349661466613163,100.73877658177996,1.7989067246746422,0.83815028901734101,23.72921410638174,0,null,11.329479768786129,58.670520231213871,0.58838383838383834,0,11.329479768786129,0,34.52078589361826,0,46,139,null,null,null,null,null,null,null,"",""]
[null,1326,"ΜΑΡΠΗΣΣΑΣ","3012-ΜΑΡΠ",1351,1847,133,0,1714,0,17,1,0,16,0,2120,1824,2554,11.014159230859731,11.014159230859731,1.9599435075813749,86.813999999999993,133,107.125,125,151,"Rural",0,0,16,0,1,null,1.5305314158271168,3244.7266015534879,296,2.4662162162162162,3.7997520322752969,0.64904662074473385,1124.7266015534879,1.2331081081081081,0.86037735849056607,38.273022616518816,30.827049231538169,null,17.45283018867924,107.54716981132076,0.88079470198675491,0.70943708609271527,17.45283018867924,17.45283018867924,94.726977383481184,76.297950768461831,297,1316,null,null,null,null,null,null,null,"",""]
[null,1329,"ΡΥΣΙΟΥ","3203-ΡΥΣΙ",1354,1614,692,0,922,0,13,5,0,8,0,1068,787,1719,2.2611503465891216,2.2611503465891216,5.2427022854619115E-2,111.464,138.4,115.25,83,133,"Suburban",0,0,8,3,5,null,1.8437009110901665,1969.0725730442978,281,3.3167259786476868,3.2066639610117358,1.034322903482916,901.07257304429777,1.6583629893238434,0.73689138576779023,74.754746416603311,62.250610726253839,null,21.83801498127341,61.16198501872659,1.0406015037593985,0.86654135338345861,21.83801498127341,21.83801498127341,63.645253583396695,52.999389273746161,284,743,null,null,null,null,null,null,null,"",""]
[null,1333,"ΑΓ.ΤΡΙΑΔΑΣ","3203-ΑΓΤΡ",1358,1342,550,0,792,0,14,7,0,7,0,1150,873,2284,1.1790319410132097,0.83103311267574853,0.12823368024463477,97.451999999999998,78.571428571428569,113.14285714285714,83,164,"Suburban",0,0,7,3,7,null,1.7045670258500365,1960.252079727542,277,5.0938628158844761,2.925097760749249,1.7414333579673962,810.25207972754197,2.546931407942238,0.75913043478260867,48.384752310256019,69.674043326768668,null,19.99217391304348,63.00782608695652,0.47909407665505227,0.68989547038327526,19.99217391304348,19.99217391304348,30.186676261172551,43.468813816088471,280,516,null,null,null,null,null,null,null,"",""]
[null,1337,"ΓΑΛΑΤΙΣΤΑ","3801-ΓΑΛ",1362,824,824,0,0,0,7,7,0,0,0,1134,879,1753,0.27997655900492124,0.27997655900492124,1.0730782509515833,80.516999999999996,117.71428571428571,0,162,251,"Rural",0,0,0,0,7,null,1.639799703264095,1859.5328635014837,255,3.4274509803921567,2.8452269156920931,1.2046318560705866,725.53286350148369,1.7137254901960783,0.77513227513227512,58.823644198715336,0,null,36.428571428571431,125.57142857142857,0.46898121798520204,0,36.428571428571431,0,58.890641515570373,0,255,413,null,null,null,null,null,null,null,"",""]
[null,1340,"ΑΡΧΑΓΓΕΛΟΣ","6001-ΑΡΧ",1365,1139,101,0,1038,0,10,1,0,9,0,1069,779,1738,26.115260151477749,26.115260151477749,5.3913162611458185,87.087000000000003,101,115.33333333333333,107,174,"Suburban",0,0,9,2,1,null,1.5781791192478969,1687.0734784760018,290,3.306896551724138,2.1312878568137994,1.5515954549038873,618.07347847600181,1.653448275862069,0.72871842843779233,55.739884734901025,63.650165406850682,null,29.02712815715622,77.972871842843773,0.58045977011494254,0.66283524904214552,29.02712815715622,29.02712815715622,45.260115265098975,51.683167926482646,291,511,null,null,null,null,null,null,null,"",""]
[null,1343,"ΒΑΡΒΑΣΑΙΝΑ","5901-ΒΑΡ",1368,350,210,0,140,0,4,2,0,2,0,451,372,619,9.1706785992320867,9.1706785992320867,0.4629423643710957,88.980999999999995,105,70,113,155,"Suburban",0,0,2,2,2,null,1.4970759038115493,675.18123261900871,79,3.1265822784810124,2.8377371217596039,1.1017871438853728,224.18123261900871,1.5632911392405062,0.82483370288248337,41.860310421286037,27.906873614190687,null,19.793791574279378,93.206208425720618,0.67741935483870963,0.45161290322580644,19.793791574279378,19.793791574279378,63.139689578713963,42.093126385809313,80,211,null,null,null,null,null,null,null,"",""]
[null,1344,"ΒΡΟΧΙΤΣΑ","5901-ΒΡΟ",1369,330,95,0,235,0,3,1,0,2,0,425,351,584,3.9512051614146237,3.9512051614146237,0.58323086839566007,88.980999999999995,95,117.5,142,195,"Rural",0,0,2,2,1,null,1.4970759038115491,636.25725911990833,74,3.1486486486486487,2.8548278259447071,1.1029206805516236,211.25725911990833,1.5743243243243243,0.82588235294117651,37.865882352941178,46.834117647058818,null,24.724705882352936,117.27529411764706,0.48717948717948717,0.60256410256410253,24.724705882352936,24.724705882352936,57.134117647058822,70.665882352941182,75,199,null,null,null,null,null,null,null,"",""]
[null,1347,"ΑΡΜΕΝΩΝ","8301-ΑΡΜ",1372,478,173,0,305,0,5,1,0,4,0,322,242,629,19.91231876925573,19.91231876925573,0.69904523341580216,88.918000000000006,173,76.25,65,126,"Rural",0,0,4,4,1,null,1.8083427282976328,582.28635851183776,80,4.8375000000000004,3.2535794813979724,1.4868239819122111,260.28635851183776,2.4187500000000002,0.75155279503105588,105.92689539583949,46.687432219264522,null,16.149068322981368,48.850931677018629,1.373015873015873,0.60515873015873012,16.149068322981368,16.149068322981368,67.073104604160505,29.562567780735478,81,186,null,null,null,null,null,null,null,"",""]
[null,1351,"ΠΕΡΙΣΤΕΡΙΩΝ","1354-ΠΕΡΙ",1376,635,240,0,395,0,10,4,0,6,0,1009,917,1133,2.5274127685614176,2.5274127685614176,0.5890479189465132,78.653999999999996,60,65.833333333333329,101,114,"Suburban",0,0,6,0,4,null,1.3277273010143753,1339.6768467235047,92,2.347826086956522,3.5943135513424425,0.65320569655911931,330.6768467235047,1.173913043478261,0.90882061446977203,11.6890094413437,12.825440914807665,null,{"$f":"(1-AP1356)*Y1356","v":9.2091179385530246},{"$f":"AP1356*Y1356","v":91.790882061446979},0.52631578947368418,0.57748538011695905,9.2091179385530246,9.2091179385530246,48.3109905586563,53.007892418525664,93,512,null,null,null,null,null,null,null,"",""]
[null,1354,"ΣΤΡΥΜΟΝΙΚΟ","3701-ΣΡΝ",1379,338,279,0,59,0,3,2,0,1,0,635,582,671,0.17583455910331749,0.17583455910331749,1.1494362966119875,97.016000000000005,139.5,59,212,224,"Rural",0,0,1,1,2,null,1.1593762656946132,736.2039287160793,53,1.679245283018868,1.9095080889826286,0.87941250037519203,101.20392871607932,0.839622641509434,0.91653543307086616,18.49277277840271,7.8213160854893147,null,17.694488188976376,194.30551181102362,0.6227678571428571,0.26339285714285715,17.694488188976376,7.8262935883014624,121.00722722159729,51.178683914510685,44,294,null,null,null,null,null,null,null,"",""]
[null,1357,"ΑΝΩ ΠΟΡΟΙΑ","3710-ΑΝΠΟ",1382,337,337,0,0,0,4,4,0,0,0,553,442,678,9.6533469825261189E-2,9.6533469825261189E-2,0.83645058565786701,91.724000000000004,84.25,0,139,170,"Rural",0,0,0,0,4,null,1.3930707228289132,770.368109724389,111,2.1261261261261262,1.9582712587782791,1.0857158407423944,217.36810972438897,1.0630630630630631,0.79927667269439417,29.190415913200724,0,null,27.900542495479211,111.09945750452079,0.49558823529411766,0,27.900542495479211,0,55.059584086799276,0,112,221,null,null,null,null,null,null,null,"",""]
[null,1361,"ΠΑΛΑΙΚΑΣΤΡΟΥ","8404-ΠΑΛΚ",1386,514,408,0,106,0,6,4,0,2,0,709,591,954,0.7696878026701085,0.7696878026701085,0.24807042887516101,78.677000000000007,102,53,119,159,"Suburban",0,0,2,0,4,null,1.4105161958290195,1000.0559828427748,118,3.0762711864406778,2.4665761257862275,1.2471827462694298,291.05598284277482,1.5381355932203389,0.83356840620592387,38.365702424355327,19.935119887165023,null,19.805359661495061,99.194640338504939,0.64150943396226412,0.33333333333333331,19.805359661495061,19.805359661495061,63.634297575644673,33.064880112834977,119,321,null,null,null,null,null,null,null,"",""]
[null,1364,"ΣΚΡΙΠΕΡΟΥ","6605-ΣΚΡΙ",1389,621,222,0,399,95,5,2,0,3,1,668,545,1042,4.5226741521868119,4.5226741521868119,0.27787708567536551,77.706000000000003,111,152,134,209,"Suburban",0,0,2,0,2,null,1.6446463733496886,1098.623777397592,123,4.0406504065040654,3.5010063203056259,1.1541397063662915,430.62377739759199,2.0203252032520327,0.81586826347305386,52.936724636850705,72.489929232444197,null,24.673652694610784,109.32634730538922,0.53110047846889952,0.72727272727272729,24.673652694610784,24.673652694610784,58.063275363149295,79.510070767555803,124,355,null,null,null,null,null,null,null,"",""]
[null,1365,"ΚΑΡΟΥΣΑΔΩΝ","6605-ΚΑΡΟ",1390,803,135,0,668,0,7,1,0,6,0,863,704,1348,3.8201193681017127,3.7677854076986232,0.23800149856968306,77.706000000000003,135,111.33333333333333,124,193,"Suburban",0,0,6,3,1,null,1.6446463733496888,1419.3298202007813,159,4.050314465408805,3.4989296867973669,1.1575866987816295,556.32982020078134,2.0251572327044025,0.81575898030127458,64.244531967651099,52.981910314062887,null,22.845886442641952,101.15411355735804,0.69948186528497414,0.57685664939550951,22.845886442641952,22.845886442641952,70.755468032348901,58.351423019270442,160,421,null,null,null,null,null,null,null,"",""]
[null,1368,"ΠΛΑΤΑΝΟΣ","2602-ΠΛΑΤ",1393,305,153,0,152,89,5,2,0,3,1,451,390,557,4.0243912269675111,4.0243912269675111,0.16420788861409052,70.941000000000003,76.5,31.5,91,112,"Rural",0,0,2,2,2,null,1.61196509420184,726.99625748502979,61,2.737704918032787,4.5245288112299962,0.60508066856326193,275.99625748502979,1.3688524590163935,0.8647450110864745,22.750692904656319,9.3679323725055426,null,12.308203991130821,78.691796008869176,0.6830357142857143,0.28125,12.308203991130821,9.4770648558758328,53.749307095343681,22.132067627494457,54,174,null,null,null,null,null,null,null,"",""]
[null,1371,"ΜΟΝΕΜΒΑΣΙΑ","7214-ΜΟΝΕ",1396,853,615,0,238,0,6,4,0,2,0,1643,1364,2009,1.312984706403161,1.2638059213750108,0.53892465656062338,77.507999999999996,153.75,119,274,335,"Suburban",0,0,2,1,4,null,1.466621181904062,2409.6586018683738,279,2.3118279569892475,2.7478802934350317,0.84131319785379366,766.65860186837381,1.1559139784946237,0.83018867924528306,49.350675865953249,38.196620670233727,null,46.528301886792441,227.47169811320757,0.45895522388059701,0.35522388059701493,46.528301886792441,38.209809140541957,104.39932413404675,80.803379329766273,263,580,null,null,null,null,null,null,null,"",""]
[null,1375,"ΡΟΔΙΑΣ","8120-ΡΟΔ",1400,472,268,0,204,0,4,2,0,2,0,535,401,784,2.041435725629019,2.041435725629019,0.51907070339241901,89.980999999999995,134,102,134,196,"Rural",0,0,2,2,2,null,1.6804414784394253,899.03619096509249,134,2.8582089552238807,2.7166879922768095,1.0520931970654699,364.03619096509249,1.4291044776119404,0.74953271028037383,65.333625786763307,49.731565897386986,null,33.562616822429909,100.4373831775701,0.68367346938775508,0.52040816326530615,33.562616822429909,33.562616822429909,68.666374213236693,52.268434102613014,135,242,null,null,null,null,null,null,null,"",""]
[null,1378,"ΤΥΛΙΣΣΟΥ","8120-ΤΥΛ",1403,359,318,0,0,0,3,2,0,0,0,407,305,597,0.15711738434846809,0.15711738434846809,0.45739862456502567,89.980999999999995,159,0,136,199,"Suburban",0,0,0,0,2,null,1.680441478439425,683.93968172484597,102,2.8627450980392157,2.7150949188710389,1.0543812218651902,276.93968172484597,1.4313725490196079,0.74938574938574942,77.569259071771626,0,null,34.08353808353808,101.91646191646193,0.79899497487437188,0,34.08353808353808,0,81.430740928228374,0,69,163,null,null,null,null,null,null,null,"",""]
[null,1381,"ΘΗΒΑ","1902-ΘΗΒ",1406,8575,2819,0,5756,130,63,21,0,42,2,9302,7073,13282,19.707954420943295,3.1356280313963087,4.9139744651533004,88.555000000000007,134.23809523809524,140.65,148,211,"Urban",0,0,40,2,21,null,1.4593362047124394,13574.745376235111,2229,2.7855540601166444,1.9168889081359852,1.4531640557226468,4272.7453762351115,1.3927770300583222,0.7603741130939583,62.643149521066007,65.635309891059464,null,35.464631262094173,112.53536873790583,0.63619950349808174,0.66658767772511851,35.464631262094173,35.464631262094173,71.594945717029233,75.014690108940542,2235,4655,null,null,null,null,null,null,null,42.8,11]
[null,1385,"ΠΕΛΕΤΑ","7110-ΠΕΛΕ",1410,423,81,81,342,335,13,1,1,12,11,846,763,1093,370.97067847260325,370.97067847260325,2.3128292487322613,80.305000000000007,0,7,66,85,"Suburban",0,0,1,1,0,null,1.5688779436663076,1327.2707403416962,83,3.9759036144578315,5.7984426547192314,0.68568473488686255,481.27074034169618,1.9879518072289157,0.90189125295508277,0,2.0979557780559031,null,6.4751773049645376,59.524822695035461,0,8.2352941176470587E-2,0,2.120150187734668,0,4.9020442219440969,26,59,null,null,null,null,null,null,null,"",""]
[null,1388,"ΚΕΡΠΙΝΗ","7107-ΚΕΡΠ",1413,126,51,51,75,75,3,1,1,2,2,444,409,490,15.349762123512591,15.349762123512591,0.27995165138983658,72.944000000000003,0,0,148,164,"Rural",0,0,0,0,0,null,1.3981705676620928,620.78773204196921,35,2.3142857142857145,5.051078058341977,0.45817658875091349,176.78773204196921,1.1571428571428573,0.9211711711711712,0,0,null,11.666666666666663,136.33333333333334,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1389,"ΦΑΡΚΑΔΟΝΑ","4308-ΦΑΡΚ",1414,797,448,0,349,71,9,5,0,4,1,1466,1406,1466,2.7428037545157276,2.7428037545157276,2.2508500323190015,98.379000000000005,89.6,92.666666666666671,163,163,"Rural",0,0,3,1,5,null,1.1338809473010456,1662.2694687433329,60,1,3.271157812388882,0.30570215726452943,196.26946874333294,0.5,0.95907230559345158,3.6671214188267385,3.7926330150068281,null,6.6712141882673928,156.32878581173262,0.54969325153374227,0.56850715746421265,3.667121418826738,3.7926330150068202,85.932878581173256,88.874033651659843,34,786,null,null,null,null,null,null,null,"",""]
[null,1392,"ΤΟΥΜΠΑΣ","3207-ΤΟΥ",1417,47826,6550,0,41276,0,283,43,0,240,0,8041,2624,51420,4.3198089697765374,2.4884009150786519,1.3349854979651183,133.63,152.32558139534885,171.98333333333332,29,182,"Urban",0,210,30,1,43,null,3.7774750687118281,30374.677027511811,5417,9.0079379730478131,4.122886658207829,2.1848618989112496,22333.677027511811,4.122886658207829,0.32632757119761224,144.40507000396289,163.04067289299846,null,19.536500435269247,9.4634995647307552,0.83695374393048816,0.94496336996336994,19.536500435269247,19.536500435269247,7.9205113913859506,8.9426604403348584,5529,2487,null,null,null,null,null,null,null,110.6,35]
[null,1395,"ΚΟΥΡΝΑΣ","8209-ΚΟΥΡ",1420,181,75,0,106,0,2,1,0,1,0,340,312,378,0.62445758486701963,0.62445758486701963,0.2430723407524702,92.075000000000003,75,106,170,189,"Suburban",0,0,1,1,1,null,1.4702016164845901,499.86854960476063,28,2.3571428571428572,5.7095910573128794,0.41283917420387123,159.86854960476063,1.1785714285714286,0.91764705882352937,13.095238095238102,18.507936507936506,null,14.000000000000007,156,0.3968253968253968,0.56084656084656082,13.0952380952381,14.000000000000007,61.904761904761898,87.492063492063494,28,150,null,null,null,null,null,null,null,"",""]
[null,1399,"ΛΕΧΩΝΙΑ","4004-ΛΕΧ",1424,1491,470,0,1021,0,17,5,0,12,0,1026,731,1918,7.1713240457107084,4.2861359631483591,2.2875704421646565,90.543999999999997,94,85.083333333333329,61,113,"Suburban",0,0,12,7,5,null,1.816603740832357,1863.8354380939982,295,4.0237288135593223,2.8401201291321971,1.4167459933424642,837.83543809399816,2.0118644067796612,0.71247563352826515,57.846590419017055,52.359369519340788,null,17.538986354775826,43.461013645224178,0.83185840707964598,0.75294985250737456,17.538986354775826,17.538986354775826,36.153409580982945,32.72396381399254,299,574,null,null,null,null,null,null,null,"",""]
[null,1402,"ΜΕΓ.ΤΥΜΠΑΝΟ","5401-ΤΥΜ",1427,645,99,0,546,191,6,1,0,5,2,1139,1086,1270,16.080779928061315,16.080779928061315,1.7504309659837141,94.799000000000007,99,118.33333333333333,190,212,"Rural",0,0,3,2,1,null,1.1532545940646792,1313.5569826396697,53,3.4716981132075473,3.293527974333391,1.0540970473797837,174.55698263966971,1.7358490566037736,0.95346795434591747,14.402206503553259,17.214758615358292,null,8.8410886742756816,181.15891132572432,0.46698113207547171,0.55817610062893075,8.8410886742756816,8.8410886742756816,84.597793496446741,101.11857471797504,54,591,null,null,null,null,null,null,null,"",""]
[null,1405,"ΕΡΑΣΜΙΟ","5401-ΕΡΑ",1430,515,235,0,280,0,6,2,0,4,0,1115,1086,1115,15.178610707105401,15.178610707105401,2.2314621464852697,94.031000000000006,117.5,70,186,186,"Rural",0,0,4,1,2,null,1.0785482123510293,1202.5812567713976,29,1,3.0200433369447461,0.33112107623318376,87.581256771397634,0.5,0.97399103139013454,3.0560538116591971,1.8206278026905807,null,4.8376681614349746,181.16233183856502,0.63172043010752688,0.37634408602150538,3.0560538116591909,1.8206278026905818,114.4439461883408,68.179372197309419,14,502,null,null,null,null,null,null,null,"",""]
[null,1409,"ΠΑΝΤΟΚΡΑΤΩΡΑ","6901-ΠΑΝ",1434,2240,0,0,2240,0,13,0,0,13,0,2915,2517,3500,7.9976957842147769,7.9976957842147769,2.6139917464902576,88.363,0,172.30769230769232,{"$f":"ROUNDUP(IFERROR(P1414/K1414,0),0)","v":225},{"$f":"ROUNDUP(IFERROR(R1414/K1414,0),0)","v":270},"Suburban",0,0,13,2,{"$f":"L1414-M1414","v":0},null,1.4924030538967423,4350.3549021090039,398,2.4698492462311559,3.6064193520326731,0.6848480459819748,1435.3549021090039,{"$f":"IF(AM1414>2,AL1414,IF(AM1414<=1, AK1414/2,AK1414/ROUNDUP(AM1414,0)))","v":1.2349246231155779},0.86346483704974275,0,48.322997756960007,null,30.72041166380788,194.27958833619212,{"$f":"W1414/Z1414","v":0},{"$f":"X1414/Z1414","v":0.63817663817663828},0,30.72041166380788,{"$f":"AV1414*AU1414","v":0},{"$f":"AW1414*AU1414","v":123.98469455073231},400,1612,null,null,null,null,null,null,null,"",""]
[null,1412,"ΚΑΛΑΜΟΣ","1661-ΚΑΛΑ",1437,586,586,0,0,0,5,5,0,0,0,842,695,1169,0.15966807088737117,0.15966807088737117,0.61466616248679617,77.688999999999993,117.2,0,169,234,"Rural",0,0,0,0,5,null,1.5241488985746261,1283.3333725998352,147,3.2244897959183674,3.0022678408152057,1.0740180313302166,441.33337259983523,1.6122448979591837,0.82541567695961993,47.333148588017963,0,null,29.504750593824234,139.49524940617576,0.50085470085470085,0,29.504750593824234,0,69.86685141198204,0,148,350,null,null,null,null,null,null,null,"",""]
[null,1413,"ΑΓ. ΝΙΚΟΛΑΟΥ","8401-ΑΓΝ",1438,7527,2450,0,5077,0,52,17,0,35,0,9258,7412,13099,13.008294421123479,3.0403515111296979,2.201680970696378,75.893000000000001,144.11764705882354,145.05714285714285,179,252,"Urban",0,0,35,6,17,null,1.5690494011976053,14526.25935628743,1846,3.0807150595882988,2.8538783078480119,1.0794836805467487,5268.2593562874299,1.5403575297941494,0.80060488226398785,62.16030085974046,62.565520780213873,null,35.691726074746178,143.30827392525381,0.57189542483660138,0.57562358276643988,35.691726074746178,35.691726074746178,81.957346199083076,82.491622076928977,1856,4281,null,null,null,null,null,null,null,46,10]
[null,1416,"ΚΑΛΥΒΙΑ ΑΙΤ","5801-ΚΑΛΥ",1441,245,245,0,0,0,2,2,0,0,0,239,184,378,0.1475202327288376,0.1475202327288376,0.16774489546199553,88.555000000000007,122.5,0,120,189,"Rural",0,0,0,0,2,null,1.665711866798363,398.10513616480875,55,3.5272727272727273,2.8928206575419773,1.2193195309486771,159.10513616480875,1.7636363636363637,0.76987447698744771,62.620874012087405,0,null,27.615062761506273,92.38493723849372,0.64814814814814814,0,27.615062761506273,0,59.879125987912595,0,56,120,null,null,null,null,null,null,null,"",""]
[null,1419,"ΚΑΛΛΙΠΕΥΚΗΣ","4102-ΚΑΛΛ",1444,82,0,0,82,82,1,0,0,1,1,169,160,180,0.38404863718916948,0,0.38404863718916948,83.393000000000001,0,0,169,180,"Rural",0,0,0,0,0,null,1.2896030063596069,217.94290807477356,9,2.2222222222222223,5.4381008971970619,0.40863938794655563,48.942908074773555,1.1111111111111112,0.94674556213017746,0,0,null,9.0000000000000089,160,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1423,"ΑΜΦΙΣΣΑ","2101-ΑΜΦ",1448,3558,2375,0,1183,0,26,16,0,10,0,5226,4211,6772,13.545118336414399,1.5819185779711651,1.9172232397991025,91.694999999999993,148.4375,118.3,201,261,"Urban",0,0,10,10,16,null,1.6268772379883492,8502.0604457271129,1015,2.5231527093596058,3.2276457593370571,0.78173160795621177,3276.0604457271129,1.2615763546798029,0.80577879831611177,56.325753389330984,44.889846743295024,null,39.038461538461533,161.96153846153845,0.56872605363984674,0.45325670498084292,39.038461538461533,39.038461538461533,92.111746610669016,73.410153256704973,1015,2208,null,null,null,null,null,null,null,"",""]
[null,1426,"ΑΓ ΑΘΑΝΑΣΙΟΣ","3125-ΑΘΑΝ",1451,1655,1241,0,414,0,8,6,0,2,0,1950,1562,2378,0.29409039762666001,0.29409039762666001,1.0926096587747449,102.262,206.83333333333334,207,244,298,"Suburban",0,0,2,2,6,null,1.3840299105354521,2698.8583255441317,388,2.1030927835051547,1.9300472307838445,1.0896587140258902,748.85832554413173,1.0515463917525774,0.801025641025641,71.176863419950678,71.234217862674228,null,48.549743589743599,195.4502564102564,0.69407158836689042,0.69463087248322153,48.549743589743599,48.549743589743599,135.65646991338267,135.76578213732577,389,1086,null,null,null,null,null,null,null,"",""]
[null,1430,"ΜΠΑΤΣΙ","3006-ΜΠΑΤ",1455,946,397,0,549,0,10,4,0,6,0,1567,1367,1836,5.0895691875919367,5.0895691875919367,0.43159415012220659,86.47,99.25,91.5,157,184,"Suburban",0,0,6,6,4,null,1.5518322555359592,2431.7211444248478,200,2.3450000000000002,4.3236057221242392,0.54237137951789782,864.72114442484781,1.1725000000000001,0.87236758136566683,25.372555735134995,23.391323423323442,null,20.038289725590307,136.96171027440968,0.53940217391304346,0.49728260869565216,20.038289725590307,20.038289725590307,73.877444264865005,68.108676576676558,201,705,null,null,null,null,null,null,null,"",""]
[null,1433,"ΠΕΥΚΟΙ","2402-ΠΕΥΚ",1458,470,378,0,92,0,6,4,0,2,0,378,286,599,0.7766900259239502,0.7766900259239502,0.23833923192951609,85.834999999999994,94.5,46,63,100,"Rural",0,0,2,0,4,null,1.6690040214750852,630.88352011758218,92,3.402173913043478,2.7487339143215452,1.237723991877627,252.88352011758215,1.701086956521739,0.75661375661375663,49.455000000000005,24.073333333333334,null,15.333333333333332,47.666666666666664,0.94499999999999995,0.46,15.333333333333332,15.333333333333332,45.044999999999995,21.926666666666666,92,225,null,null,null,null,null,null,null,"",""]
[null,1436,"ΝΕΑ ΚΙΟΣ","7502-ΝΕΑΚ",1461,1082,485,0,597,0,9,4,0,5,0,1144,904,1603,0.57509534228597348,0.57509534228597348,0.69667244419848018,98.063000000000002,121.25,119.4,128,179,"Suburban",0,0,5,0,4,null,1.544228005748044,1766.5968385757624,240,2.9125000000000001,2.5941534940656767,1.122716911957047,622.59683857576238,1.45625,0.79020979020979021,52.735720982927688,51.931093487518069,null,26.853146853146853,101.14685314685315,0.67737430167597767,0.66703910614525141,26.853146853146853,26.853146853146853,68.514279017072312,67.468906512481936,242,612,null,null,null,null,null,null,null,"",""]
[null,1437,"ΦΙΧΤΙΑ","7502-ΦΙΧΤ",1462,520,284,0,236,0,5,2,0,3,0,550,434,771,5.1351560000220768,5.1351560000220768,0.68845408859625867,98.063000000000002,142,78.666666666666671,110,155,"Rural",0,0,3,3,2,null,1.544228005748044,849.32540316142422,116,2.9051724137931036,2.5803914065640017,1.1258650166028781,299.32540316142422,1.4525862068965518,0.78909090909090907,62.480000000000004,34.613333333333337,null,23.200000000000003,86.8,0.91612903225806452,0.50752688172043015,23.200000000000003,23.200000000000003,79.52,44.053333333333335,116,292,null,null,null,null,null,null,null,"",""]
[null,1440,"ΙΝΙ","8106-ΙΝΙ",1465,260,143,0,117,117,3,1,0,2,2,614,558,680,9.57871859811919,9.57871859811919,0.31624154352732264,84.394000000000005,143,0,205,227,"Rural",0,0,0,0,1,null,1.3089406001224739,803.68952847519904,56,2.1785714285714284,3.3873130084856973,0.64315621943227552,189.68952847519904,1.0892857142857142,0.90879478827361559,25.637360272065905,0,null,18.697068403908801,186.30293159609118,0.62995594713656389,0,18.697068403908801,0,117.36263972793409,0,19,118,null,null,null,null,null,null,null,"",""]
[null,1443,"ΒΛΑΧΑΤΑ","6701-ΒΛΧ",1468,550,550,0,0,0,4,4,0,0,0,728,611,930,0.12530983787417185,0.12530983787417185,0.25822860448692853,81.024000000000001,137.5,0,182,233,"Suburban",0,0,0,0,4,null,1.4786433473852907,1076.4523568964917,117,2.7264957264957266,2.978225272619587,0.91547666039968689,348.45235689649166,1.3632478632478633,0.8392857142857143,47.357832618025739,0,null,29.249999999999996,152.75,0.59012875536480691,0,29.249999999999996,0,90.142167381974261,0,117,361,null,null,null,null,null,null,null,"",""]
[null,1447,"ΠΑΧΥΚΑΛΑΜΟΣ","7001-ΠΑΧΥ",1472,721,162,0,559,0,7,2,0,5,0,1332,1190,1485,3.1372313781871259,3.1372313781871259,1.4257581116441493,85.072000000000003,81,111.8,191,213,"Suburban",0,0,5,2,2,null,1.3430903461863215,1788.9963411201802,142,2.0774647887323945,3.2182840923956348,0.64551939141766868,456.99634112018015,1.0387323943661972,0.89339339339339341,16.109440426341834,22.235005427963173,null,20.361861861861858,170.63813813813815,0.38028169014084506,0.52488262910798122,16.086315188427864,20.361861861861858,64.890559573658166,89.564994572036824,134,578,null,null,null,null,null,null,null,"",""]
[null,1450,"Ν.ΑΠΟΛΛΩΝΙΑΣ","3111-ΝΑΠΟ",1475,697,496,0,201,0,8,5,0,3,0,1435,1189,1941,18.362776873248421,9.7546972909805163,3.1996719784858154,73.489000000000004,99.2,67,180,243,"Suburban",0,0,3,3,5,null,1.3556256888087364,1945.3228634405366,246,3.0569105691056913,2.0744831847176286,1.4735769331009483,510.32286344053665,1.5284552845528456,0.82857142857142863,38.315343915343924,25.878306878306873,null,30.857142857142847,149.14285714285714,0.4082304526748971,0.27572016460905352,30.857142857142847,26.008001032391274,60.884656084656079,41.121693121693127,233,428,null,null,null,null,null,null,null,"",""]
[null,1454,"ΔΡΟΣΙΑ","2201-ΔΡΟΣ",1479,1703,847,0,856,0,13,6,0,7,0,1336,934,2354,1.2768259964760729,0.93776157832042151,0.83067348822188869,92.852999999999994,141.16666666666666,122.28571428571429,103,182,"Suburban",0,0,7,2,6,null,1.8284565821363126,2442.8179937341138,402,3.5323383084577116,2.7532785913783924,1.2829570968658472,1106.8179937341138,1.7661691542288558,0.69910179640718562,85.314707124213115,73.903919006570845,null,30.992514970059883,72.007485029940113,0.77564102564102555,0.67189952904238626,30.992514970059883,30.992514970059883,55.851959542453542,48.381795279143439,403,674,null,null,null,null,null,null,null,"",""]
[null,1457,"ΛΑΒΑΡΩΝ","5503-ΛΑΒΑ",1482,327,260,0,67,0,6,3,0,3,0,651,593,745,12.973009798740815,12.973009798740815,0.93945672691234772,84.185000000000002,86.666666666666671,22.333333333333332,109,125,"Rural",0,0,3,2,3,null,1.1741131351869609,764.34765100671154,58,2.6206896551724137,1.9542698449433025,1.3410070579318822,113.34765100671154,1.3103448275862069,0.91090629800307221,17.826441372247828,4.5937368151561699,null,9.7112135176651293,99.288786482334871,0.69333333333333336,0.17866666666666667,9.7112135176651293,4.547080389144905,68.840225294418843,17.739596518177162,43,260,null,null,null,null,null,null,null,"",""]
[null,1460,"ΚΕΦΑΛΑΡΙΟΥ","5201-ΚΕΦ",1485,290,202,0,88,0,3,2,0,1,0,459,402,518,0.98893382346975967,0.98893382346975967,0.67732077158690907,101.41,101,88,153,173,"Suburban",0,0,1,1,2,null,1.293857946827091,593.88079759363472,57,2.0350877192982457,2.3663297823444687,0.86001863919489652,134.88079759363472,1.0175438596491229,0.87581699346405228,22.76878612716763,19.838150289017349,null,19,134,0.58381502890173409,0.50867052023121384,19,19,78.23121387283237,68.161849710982651,57,225,null,null,null,null,null,null,null,"",""]
[null,1461,"ΦΩΤΟΛΙΒΟΣ","5201-ΦΩΤ",1486,597,336,0,261,0,6,3,0,3,0,1094,914,1217,8.1297957489615023,8.1297957489615023,1.5947036359244964,99.084999999999994,112,87,183,203,"Rural",0,0,3,3,3,null,1.4108602150537635,1543.4810752688172,180,1.6833333333333333,2.4971170848267623,0.67411069491365672,449.48107526881722,0.84166666666666667,0.8354661791590493,27.646725083527713,21.475581091668843,null,30.109689213893976,152.89031078610603,0.55172413793103448,0.42857142857142855,27.963941246926819,21.721990075737796,84.353274916472287,65.524418908331157,150,450,null,null,null,null,null,null,null,"",""]
[null,1464,"Σ.Σ. ΑΓΡΑ","3501-ΑΓΡ",1489,561,0,0,561,326,5,0,0,5,3,433,294,804,56.015204481442751,56.015204481442751,0.7793108291916554,92.715999999999994,0,117.5,87,161,"Rural",0,0,2,2,0,null,1.9536668824563026,845.93776010357908,139,3.6690647482014387,2.9707752525437345,1.2350529529488277,412.93776010357908,1.8345323741007193,0.67898383371824478,0,74.38874384978412,null,27.928406466512705,59.071593533487295,0,0.72981366459627328,0,27.928406466512705,0,43.11125615021588,140,216,null,null,null,null,null,null,null,"",""]
[null,1467,"ΠΕΥΚΙ","2206-ΠΕΥΚ",1492,846,212,0,634,148,7,2,0,5,1,1468,1235,2100,5.0074574362098456,5.0074574362098456,3.1202692528717266,77.704999999999998,106,121.5,210,300,"Suburban",0,0,4,2,2,null,1.470964749536178,2159.3762523191094,233,3.7124463519313307,2.9672800528717143,1.2511277283512385,691.37625231910943,1.8562231759656653,0.84128065395095364,43.576975476839237,49.94908038147139,null,33.331062670299737,176.66893732970027,0.35333333333333333,0.40500000000000003,33.331062670299737,33.331062670299737,62.423024523160763,71.55091961852861,234,483,null,null,null,null,null,null,null,"",""]
[null,1471,"ΜΑΥΡΙΚΙΟΥ","6110-ΜΑΥ",1496,101,101,0,0,0,1,1,0,0,0,127,99,180,7.5027785138126343E-2,0,7.5027785138126343E-2,88.783000000000001,101,0,127,180,"Rural",0,0,0,0,1,null,1.6129677806684011,204.84690814488692,28,2.8928571428571428,2.7802467194602474,1.0405037519183755,77.846908144886925,1.4464285714285714,0.77952755905511806,45.45,0,null,28.000000000000007,99,0.56111111111111112,0,28.000000000000007,0,55.55,0,28,56,null,null,null,null,null,null,null,"",""]
[null,1474,"ΥΔΡΑ","2814-ΥΔΡΑ",1499,1682,1410,0,272,0,11,8,0,3,0,1781,1547,2092,3.1619242094759161,2.6952192513502835,0.85315548664205776,92.822000000000003,{"$f":"IFERROR((G1479-H1479)/(L1479-M1479),0)","v":176.25},{"$f":"IFERROR((I1479-J1479)/(N1479-O1479),0)","v":90.666666666666671},162,191,"Rural",0,0,{"$f":"N1479-O1479-AB1479-AC1479","v":3},3,8,null,1.9517438961336921,{"$f":"P1479*AH1479","v":3476.0558790141058},{"$f":"P1479-Q1479","v":234},{"$f":"(R1479-Q1479)/AJ1479","v":2.3290598290598292},{"$f":"(AI1479-Q1479)/AJ1479-1","v":7.243828542795324},{"$f":"AK1479/AL1479","v":0.32152332365407799},{"$f":"AJ1479*AL1479","v":1695.0558790141058},1.1645299145299146,{"$f":"Q1479/P1479","v":0.86861313868613144},{"$f":"W1479-AZ1479","v":46.401431191959347},{"$f":"X1479-BA1479","v":23.869861530426363},null,21.284671532846708,140.71532846715328,0.92277486910994766,0.47469458987783597,{"$f":"IF(AK1479*AV1479<1, AT1479*AK1479*AV1479,AT1479)","v":21.284671532846708},{"$f":"IF(AK1479*AW1479<1, AT1479*AK1479*AW1479,AT1479)","v":21.284671532846708},129.84856880804065,66.796805136240309,{"$f":"ROUNDUP(AX1479*L1479+AY1479*N1479,0)","v":235},{"$f":"ROUNDUP(AZ1479*L1479+BA1479*N1479,0)","v":1240},null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1482+1","v":1478},"ΕΡΕΤΡΙΑ","2205-ΕΡΕΤ",1503,2259,780,0,1479,0,34,9,0,25,0,4648,3976,5391,9.2300746314527622,5.1880278971397962,1.7319201131025319,90.605000000000004,86.666666666666671,59.16,137,159,"Urban",0,0,25,14,9,null,1.5481026882185149,7195.5812948396579,672,2.1056547619047619,3.7910435935113957,0.55542879156249203,2547.5812948396579,1.0528273809523809,0.85542168674698793,22.788007375413599,15.55544441918618,null,19.807228915662655,117.19277108433735,0.54507337526205457,0.37207547169811317,19.807228915662655,15.518220861884195,63.878659291253072,43.604555580813816,567,1666,null,null,null,null,null,null,null,"",""]
[null,1481,"ΑΥΛΩΝΑΡΙ","2203-ΑΥΛ",1506,867,315,0,552,156,8,2,0,6,2,1725,1416,2081,15.131846923295971,15.131846923295971,2.0276407931961895,88.89,157.5,99,216,261,"Suburban",0,0,4,4,2,null,1.5786167680507799,2723.1139248875952,309,2.1521035598705502,3.2301421517397904,0.6662566100106162,998.1139248875952,1.0760517799352751,0.82086956521739129,50.503898050974527,31.74530734632684,null,38.692173913043483,177.30782608695651,0.60344827586206895,0.37931034482758619,38.692173913043483,31.585007496251876,106.99610194902547,67.25469265367316,267,618,null,null,null,null,null,null,null,"",""]
[null,1484,"ΑΜΦΙΛΟΧΙΑΣ","5811-ΑΜΦΙ",1509,1462,882,0,580,0,14,9,0,5,0,3749,3204,4517,0.53390407246888427,0.49624949072043767,0.6990768822792558,76.754999999999995,98,116,268,323,"Suburban",0,0,5,1,9,null,1.330229092940957,4987.0288694356477,545,2.4091743119266056,2.2716126044690785,1.060556851633458,1238.0288694356477,1.2045871559633028,0.85462790077353956,28.507903449175714,33.744048980656984,null,38.959722592691399,229.04027740730859,0.30340557275541796,0.3591331269349845,28.47787851786277,33.708509266041645,69.492096550824286,82.255951019343016,425,1037,null,null,null,null,null,null,null,"",""]
[null,1485,"ΓΕΡΑΚΑ","1654-ΓΕΡ",1510,13671,2097,0,11574,0,77,12,0,65,0,8142,5156,14638,6.0454701353094036,4.114770827299802,5.8422935301907524,103.622,174.75,178.06153846153848,106,191,"Urban",0,0,65,0,12,null,2.0201891554830449,16448.380103942953,2986,3.175485599464166,2.7817749845756707,1.1415321573712949,8306.3801039429527,1.587742799732083,0.63325964136575785,113.33541902178736,115.48314204980011,null,38.87447801522967,67.12552198477033,0.91492146596858637,0.93225936367297635,38.87447801522967,38.87447801522967,61.414580978212641,62.578396411738375,2994,4805,null,null,null,null,null,null,null,48.88,15]
[null,1488,"ΣΚΑΛΑ ΛΑΚ","7216-ΣΚΑΛ",1513,1677,1176,0,501,0,16,11,0,5,0,2865,2397,3234,8.0133251668377845,3.0066174285115719,1.7044262312961114,92.418999999999997,106.90909090909091,100.2,180,203,"Suburban",0,0,5,1,11,null,1.4899056603773579,4268.5797169811303,468,1.7884615384615385,2.9991019593613895,0.59633235638389659,1403.5797169811303,0.89423076923076927,0.83664921465968589,27.597892629125695,25.865984061073419,null,29.403141361256541,150.59685863874347,0.52664576802507834,0.49359605911330051,27.694398398135533,25.956433600701519,79.311198279965211,74.334015938926584,435,1245,null,null,null,null,null,null,null,"",""]
[null,1492,"ΜΟΔΙ","8202-ΜΟΔ",1517,748,154,0,594,0,7,2,0,4,0,1463,1341,1669,3.3211549444757931,3.3211549444757931,0.54039513976235332,91.742999999999995,77,148.5,209,239,"Rural",0,0,4,0,2,null,1.4143416927899684,2069.1818965517236,122,2.6885245901639343,4.9687040700960958,0.5410917116889068,606.18189655172364,1.3442622950819672,0.91660970608339032,15.280334728033466,29.469216975493111,null,17.428571428571423,191.57142857142858,0.32217573221757323,0.62133891213389125,15.096234309623426,17.428571428571423,61.719665271966534,119.03078302450689,100,600,null,null,null,null,null,null,null,"",""]
[null,1495,"ΒΙΚΙ","2702-ΒΙΚΙ",1520,96,0,0,96,96,2,0,0,2,2,111,89,147,17.871468588602109,17.871468588602109,0.18116250404137735,84.978999999999999,0,0,56,74,"Rural",0,0,0,0,0,null,1.6417077370702453,182.22955881479723,22,2.6363636363636362,3.2377072188544194,0.81426869638214128,71.22955881479723,1.3181818181818181,0.80180180180180183,0,0,null,11.099099099099098,44.900900900900901,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1498,"ΦΕΡΜΩΝ","8403-ΦΕΡΜ",1523,692,139,0,553,173,11,2,0,9,3,927,742,1256,16.141441779826511,16.141441779826511,0.47639946802013156,76.994,69.5,63.333333333333336,85,115,"Rural",0,0,6,0,2,null,1.4784122963559956,1370.4881987220078,185,2.7783783783783784,2.3972335066054478,1.1589936360903961,443.48819872200784,1.3891891891891892,0.80043149946062564,28.382181886403082,25.863858793364919,null,16.963322545846822,68.036677454153178,0.60434782608695647,0.55072463768115942,16.963322545846822,16.963322545846822,41.117818113596918,37.469474539968417,187,420,null,null,null,null,null,null,null,"",""]
[null,1502,"ΔΗΛΕΣΙ","1909-ΔΗΛ",1527,2213,342,0,1871,0,25,5,0,20,0,3449,2863,4228,4.3209367847277553,4.3209367847277553,4.348901559361785,84.076999999999998,68.400000000000006,93.55,138,170,"Suburban",0,0,20,8,5,null,1.3620148081669281,4697.5890733677352,586,2.3293515358361776,2.1306980774193431,1.093233978348279,1248.5890733677352,1.1646757679180888,0.83009567990721944,22.309181518939845,30.512045776269339,null,23.446796172803715,114.55320382719628,0.40235294117647064,0.55029411764705882,21.974840107106925,23.446796172803715,46.090818481060161,63.037954223730658,579,1492,null,null,null,null,null,null,null,"",""]
[null,1506,"ΑΛΜΥΡΟΥ","4001-ΑΛΜΥ",1531,4295,1719,0,2576,85,44,14,0,30,1,7067,6308,7844,166.96745225032106,15.429786713168609,5.1847241264394999,95.844999999999999,122.78571428571429,85.896551724137936,161,179,"Urban",0,0,29,18,14,null,1.2935473358318406,9141.4990223236164,759,2.0237154150197627,2.7332002929164907,0.74041972711057169,2074.4990223236164,1.0118577075098814,0.8925994056884109,24.208332434589437,16.935294885235436,null,17.291495684165845,143.70850431583415,0.68595371109337588,0.47986900404546334,17.291495684165845,16.792087904970554,98.577381851124855,68.9612568389025,746,3449,null,null,null,null,null,null,null,"",""]
[null,1509,"ΛΕΡΟΣ","2406-ΛΕΡΟ",1534,3204,674,0,2530,0,24,6,0,18,0,4991,4112,6048,11.077382044364242,9.5280564470326734,1.7455952433872004,88.784999999999997,112.33333333333333,140.55555555555554,208,252,"Suburban",0,0,18,4,6,null,1.3739982190561,6857.6251113089947,879,2.2025028441410694,2.123578056096695,1.0371659463224274,1866.625111308995,1.1012514220705347,0.82388298938088556,35.943251291478092,44.973504336023524,null,36.632338208775806,171.36766179122421,0.44576719576719576,0.55776014109347438,35.965758471068035,36.632338208775806,76.390082041855237,95.582051219532019,876,2179,null,null,null,null,null,null,null,"",""]
[null,1510,"ΛΕΙΨΟΙ","2406-ΛΕΙΨ",1535,341,341,0,0,0,4,4,0,0,0,691,595,811,7.8711233469094838E-2,7.8711233469094838E-2,0.48284357399685729,75.156999999999996,85.25,0,173,203,"Rural",0,0,0,0,4,null,1.2997237569060773,898.10911602209944,96,2.25,2.1573866252302025,1.0429285014038294,207.10911602209944,1.125,0.86107091172214179,22.691925744797651,0,null,24.034732272069473,148.96526772793052,0.41995073891625617,0,22.71015804894742,0,62.558074255202349,0,91,251,null,null,null,null,null,null,null,"",""]
[null,1513,"Ν.ΠΕΡΑΜΟΥ","5102-ΝΠΕΡ",1538,2790,420,0,2370,0,29,5,0,24,0,4397,3420,6507,11.527127156425262,9.307033163722485,3.3931347702036625,79.394999999999996,84,98.75,152,225,"Suburban",0,0,24,3,5,null,1.6114472463896128,7085.5335423751276,977,3.1596724667349028,2.7518255295548899,1.1482095913420727,2688.5335423751276,1.5798362333674514,0.77780304753240848,39.862269729360925,46.861894473504663,null,33.773936775073913,118.22606322492609,0.37333333333333335,0.43888888888888888,33.773936775073913,33.773936775073913,44.137730270639075,51.888105526495337,980,1467,null,null,null,null,null,null,null,"",""]
[null,1517,"ΠΟΝΤΟΛΙΒΑΔΟ","5102-ΠΟΝ",1542,216,130,0,86,0,2,1,0,1,0,318,269,380,1.3876818644888458,1.3876818644888458,3.6352118451972322,95.472999999999999,130,86,159,190,"Rural",0,0,1,0,1,null,1.329015903882214,422.62705743454404,49,2.2653061224489797,2.1352460700927356,1.0609110369890977,104.62705743454404,1.1326530612244898,0.84591194968553463,37.973684210526315,25.121052631578948,null,24.499999999999993,134.5,0.68421052631578949,0.45263157894736844,24.499999999999993,24.499999999999993,92.026315789473685,60.878947368421052,49,153,null,null,null,null,null,null,null,"",""]
[null,1520,"ΑΞΙΟΥΠΟΛΗΣ","3605-ΑΞΠΟ",1545,1268,746,0,522,56,13,8,0,5,1,1947,1615,2422,8.4803514219328591,3.9341950035916975,3.839565569023935,93.135000000000005,93.25,116.5,150,187,"Suburban",0,0,4,2,8,null,1.346548741699682,2621.7304000892809,332,2.4307228915662651,2.0323204821966292,1.1960332599408847,674.73040008928092,1.2153614457831325,0.82948125321006672,31.205245832749689,38.985642246813285,null,25.577812018489993,124.42218798151001,0.49866310160427807,0.62299465240641716,25.577812018489993,25.577812018489993,62.044754167250311,77.514357753186715,333,884,null,null,null,null,null,null,null,"",""]
[null,1523,"ΚΛΕΙΝΟΥ","4303-ΚΛΕΙ",1548,84,48,0,36,0,2,1,0,1,0,206,180,240,0.61336472280020471,0.61336472280020471,0.42234491557706366,83.667000000000002,48,36,103,120,"Rural",0,0,1,1,1,null,1.3889617128188323,286.12611284067947,26,2.3076923076923075,3.081773570795364,0.74881955298770486,80.126112840679468,1.1538461538461537,0.87378640776699024,12,9,null,13.000000000000005,90,0.4,0.3,12.000000000000005,9.0000000000000036,36,27,21,63,null,null,null,null,null,null,null,"",""]
[null,1527,"ΘΟΥΡΙΑ","7301-ΘΟΥΡ",1552,1321,64,0,1257,212,15,1,0,14,4,831,567,1606,28.253238817547466,17.271785261510725,1.9645015247931319,88.141000000000005,64,104.5,56,108,"Rural",0,0,10,3,1,null,1.9156034482758624,1591.8664655172415,264,3.9356060606060606,2.8820699451410663,1.3655484202391306,760.86646551724152,1.9678030303030303,0.68231046931407946,41.357400722021659,67.528880866425993,null,17.790613718411549,38.209386281588451,0.59259259259259256,0.96759259259259256,17.790613718411549,17.790613718411549,22.642599277978341,36.971119133574007,267,541,null,null,null,null,null,null,null,"",""]
[null,1530,"ΣΑΠΕΣ","5313-ΣΑΠ",1555,1088,634,0,454,0,11,6,0,5,0,2728,2563,2899,8.7363576080072427,3.5981127834712243,2.3331485825093257,82.171999999999997,105.66666666666667,90.8,248,264,"Rural",0,0,5,1,6,null,1.1099518172357519,3027.9485574191312,165,2.0363636363636362,1.8178700449644318,1.1201920852397782,299.94855741913125,1.0181818181818181,0.93951612903225812,12.407828282828291,10.662121212121207,null,14.999999999999986,233,0.40025252525252525,0.34393939393939393,12.225895316804396,10.505785123966932,93.258838383838381,80.13787878787879,126,961,null,null,null,null,null,null,null,"",""]
[null,1531,"ΓΡΑΤΙΝΗ","5302-ΓΡΑ",1556,252,0,0,252,0,5,0,0,5,0,527,462,661,15.405030369686525,15.405030369686525,0.77473048320693871,77.638000000000005,0,50.4,106,133,"Rural",0,0,5,5,0,null,1.2155978310297164,640.62005695266055,65,3.0615384615384613,1.7480008761947778,1.751451331193336,113.62005695266056,1.5307692307692307,0.87666034155597727,0,15.185938280235689,null,13.074003795066409,92.925996204933597,0,0.37894736842105264,0,13.074003795066409,0,35.21406171976431,66,177,null,null,null,null,null,null,null,"",""]
[null,1534,"ΚΑΜΑΤΕΡΟΥ","1252-ΚΑΜΑ",1559,21850,1219,0,20631,0,129,7,0,122,0,13916,6865,27361,9.1531193541572158,4.6352433069563777,6.3378229426209973,88.757999999999996,174.14285714285714,169.10655737704917,108,213,"Urban",0,0,122,0,7,null,2.151841867878304,29945.031433394477,7051,2.9068217274145511,2.2732990261515353,1.2786798806382746,16029.031433394475,1.4534108637072756,0.4933170451279103,130.58405390665348,126.80749682645796,null,54.721759126185688,53.278240873814312,0.81757209926224006,0.79392749942276608,54.721759126185688,54.721759126185688,43.558803236203651,42.299060550591207,7060,5466,null,null,null,null,null,null,null,58.62,20]
[null,1537,"ΒΡΑΧΑΤΙ","7408-ΒΡΑΧ",1562,4484,928,0,3556,0,40,8,0,32,0,5527,4437,7660,10.921861185452203,5.6334228645890265,2.845353496512681,93.945999999999998,116,111.125,{"$f":"ROUNDUP(IFERROR(P1542/K1542,0),0)","v":139},{"$f":"ROUNDUP(IFERROR(R1542/K1542,0),0)","v":192},"Suburban",0,0,32,5,{"$f":"L1542-M1542","v":8},null,1.4762797674854675,8159.398274892179,1090,2.9568807339449541,2.4150442888919073,1.2243588026709262,2632.398274892179,{"$f":"IF(AM1542>2,AL1542,IF(AM1542<=1, AK1542/2,AK1542/ROUNDUP(AM1542,0)))","v":1.478440366972477},0.80278632169350461,48.582673692780901,46.540944949226528,null,27.412701284602861,111.58729871539714,{"$f":"W1542/Z1542","v":0.60416666666666663},{"$f":"X1542/Z1542","v":0.57877604166666663},27.412701284602861,27.412701284602861,{"$f":"AV1542*AU1542","v":67.417326307219099},{"$f":"AW1542*AU1542","v":64.584055050773472},1097,2607,null,null,null,null,null,null,null,"",""]
[null,1541,"ΣΕΡΒΙΩΝ","4604-ΣΕΡΒ",1566,2144,931,0,1213,0,19,8,0,11,0,3767,3321,4218,87.224303115994061,25.223235038658622,5.1052472773283206,91.617000000000004,116.375,110.27272727272727,199,222,"Suburban",0,0,11,5,8,null,1.3678682940675562,5152.7598637524843,446,2.0112107623318387,3.1070848963060183,0.64729829710251785,1385.7598637524841,1.0056053811659194,0.8816033979293868,24.407781570394405,23.127928167083994,null,23.560923812052028,175.43907618794796,0.52421171171171166,0.4967239967239967,23.560923812052028,23.537755133321895,91.967218429605595,87.144799105643273,448,1695,null,null,null,null,null,null,null,"",""]
[null,1544,"ΛΕΥΚΟΠΗΓΗΣ","4601-ΛΕΥΚ",1569,922,370,0,552,0,9,2,0,7,0,658,473,1286,6.5060476870352568,6.5060476870352568,5.8786063909134674,105.774,185,78.857142857142861,74,143,"Suburban",0,0,7,4,2,null,1.6501384626899187,1085.7911084499665,185,4.3945945945945946,2.312384369999819,1.9004602572170726,427.79110844996649,2.1972972972972973,0.71884498480243164,116.18190320317979,49.523096963826447,null,20.805471124620059,53.194528875379945,1.2937062937062938,0.55144855144855143,20.805471124620059,20.805471124620059,68.818096796820214,29.334045893316411,188,343,null,null,null,null,null,null,null,"",""]
[null,1547,"ΑΓ.ΚΥΡΙΑΚΗ","7317-ΑΓΚΥ",1572,147,98,0,49,0,2,1,0,1,0,230,194,283,1.1180963248425451,1.1180963248425451,0.1593409321360772,87.433999999999997,98,49,115,142,"Rural",0,0,1,1,1,null,1.4953608533807434,343.93299627757096,36,2.4722222222222223,3.1648054521547486,0.78116088321922506,113.93299627757095,1.2361111111111112,0.84347826086956523,31.056338028169023,15.528169014084511,null,18,97,0.6901408450704225,0.34507042253521125,18,15.3556338028169,66.943661971830977,33.471830985915489,34,101,null,null,null,null,null,null,null,"",""]
[null,1551,"ΚΡΑΝΙΑ","4201-ΚΡΑΝ",1576,430,143,0,287,0,6,2,0,4,0,1066,991,1122,8.1300832932540796,8.1300832932540796,2.4113538374397625,82.471999999999994,71.5,71.75,178,187,"Rural",0,0,4,4,2,null,1.2601567498400512,1343.3270953294946,75,1.7466666666666666,3.697694604393261,0.47236639407468584,277.32709532949457,0.87333333333333329,0.92964352720450283,8.2295552367288352,8.2583299053887274,null,12.523452157598497,165.47654784240152,0.38235294117647056,0.38368983957219249,8.3637015781922504,8.3929452900041106,63.270444763271165,63.491670094611273,51,381,null,null,null,null,null,null,null,"",""]
[null,1554,"ΜΕΣΟΠΟΤΑΜΙΑ","4801-ΜΕΣΟ",1579,941,457,0,484,213,7,3,0,4,2,746,500,1327,7.2070863183891811,5.3267569403267592,1.2275414070811133,96.661000000000001,152.33333333333334,135.5,107,190,"Rural",0,0,2,2,3,null,1.8963363225262511,1414.6668966045834,246,3.3617886178861789,2.718158116278794,1.2367892058054835,668.66689660458337,1.6808943089430894,0.67024128686327078,94.834861953812151,84.35529843375194,null,35.284182305630026,71.715817694369974,0.80175438596491233,0.7131578947368421,35.284182305630026,35.284182305630026,57.498471379521192,51.14470156624806,247,378,null,null,null,null,null,null,null,"",""]
[null,1555,"ΚΑΡΑΒΟΜΥΛΟΥ","2319-ΚΑΡΒ",1580,757,187,0,570,0,11,2,0,9,0,1157,878,1508,14.888831608743196,11.785742854120095,1.4611622547807679,87.257000000000005,93.5,63.333333333333336,106,138,"Suburban",0,0,9,6,2,null,1.5570938999314599,1801.5576422206991,279,2.2580645161290325,2.3102424452354806,0.97741452235281323,644.55764222069911,1.1290322580645162,0.75885911840968023,38.999617952475788,26.416853515045986,null,25.560933448573895,80.439066551426109,0.67753623188405798,0.45893719806763289,25.560933448573895,25.560933448573895,54.500382047524212,36.91647981828735,282,442,null,null,null,null,null,null,null,"",""]
[null,1558,"ΔΟΡΚΑΔΑΣ","3111-ΔΟΡ",1583,252,133,0,119,114,5,1,0,4,3,350,305,408,48.227370855698375,48.227370855698375,1.0507259182002739,90.241,133,5,70,82,"Rural",0,0,1,1,1,null,1.4173795978633779,496.08285925218223,45,2.2888888888888888,3.246285761159605,0.70507929901749478,146.08285925218223,1.1444444444444444,0.87142857142857144,34.060975609756085,1.280487804878049,null,9,61,1.6219512195121952,6.097560975609756E-2,9,1.2560975609756095,98.939024390243915,3.719512195121951,15,114,null,null,null,null,null,null,null,"",""]
[null,1561,"ΓΙΑΝΝΟΥΛΗΣ","4102-ΓΙΑΝ",1586,2571,656,0,1915,0,16,5,0,11,0,1104,556,3051,0.95794140646290649,0.95794140646290649,1.397355327593764,109.26600000000001,131.19999999999999,174.09090909090909,69,191,"Suburban",0,0,11,0,5,null,2.3138205692194895,2554.4579084183165,548,4.5529197080291972,2.6468210007633513,1.7201464348046662,1450.4579084183165,2.2764598540145986,0.50362318840579712,107.32984293193716,142.41730128510233,null,34.25,34.75,0.68691099476439788,0.91147072822465491,34.25,34.25,23.870157068062827,31.673607805806757,548,468,null,null,null,null,null,null,null,"",""]
[null,1565,"ΔΑΥΛΕΙΑ","1901-ΔΑΥΛ",1590,579,454,0,125,125,5,3,0,2,2,519,360,866,18.48787989794554,18.48787989794554,1.3251288569035631,91.103999999999999,151.33333333333334,0,104,174,"Rural",0,0,0,0,3,null,1.7699915339028705,918.62560609558977,159,3.1823899371069184,2.5133685917961621,1.2661851299863045,399.62560609558977,1.5911949685534592,0.69364161849710981,88.591987243372529,0,null,31.861271676300579,72.138728323699425,0.86973180076628354,0,31.861271676300579,0,62.741346089960807,0,96,189,null,null,null,null,null,null,null,"",""]
[null,1568,"ΛΕΧΑΙΝΑ","5903-ΛΕΧΑ",1593,1377,1003,0,374,0,10,7,0,3,0,2444,2091,2786,6.3594633889120615,3.4871699961045515,1.3193202993791169,94.795000000000002,143.28571428571428,124.66666666666667,245,279,"Suburban",0,0,3,1,7,null,1.4107925493060631,3447.9769905040184,353,1.9688385269121813,2.8441274518527435,0.69224694049123059,1003.9769905040184,0.98441926345609065,0.85556464811783961,35.634829080779667,31.004314567458024,null,35.386661211129294,209.61333878887069,0.51356886840757809,0.44683393070489846,35.386661211129294,31.131197852199911,107.65088520493461,93.662352099208647,342,1035,null,null,null,null,null,null,null,"",""]
[null,1571,"ΒΑΣΙΛΙΚΗ","6401-ΒΑΣ",1596,738,259,0,479,314,8,2,0,6,4,928,744,1262,23.341957789797341,23.341957789797341,0.7240398307820668,84.278000000000006,129.5,82.5,116,158,"Suburban",0,0,2,2,2,null,1.746099632552256,1620.3804590084935,184,2.8152173913043477,3.7629372772200735,0.74814358675256254,692.38045900849352,1.4076086956521738,0.80172413793103448,53.275316455696199,33.939873417721522,null,23,93,0.819620253164557,0.52215189873417722,23,23,76.224683544303801,48.560126582278478,184,444,null,null,null,null,null,null,null,"",""]
[null,1575,"ΛΙΜΕΝΑΡΙΑ ΘΑΣΟΥ","5114-ΛΙΜΕ",1600,1658,867,0,791,0,15,8,0,7,0,2475,2080,3004,5.155437134135882,5.155437134135882,1.9807233156012358,76.709000000000003,108.375,113,165,201,"Suburban",0,0,7,0,8,null,1.6858430540827145,4172.4615588547185,395,2.339240506329114,4.297371035075237,0.54434222394021403,1697.4615588547185,1.169620253164557,0.84040404040404038,33.608830845771152,35.043117744610285,null,26.333333333333339,138.66666666666666,0.53917910447761197,0.56218905472636815,26.333333333333339,26.333333333333339,74.766169154228848,77.956882255389715,395,1144,null,null,null,null,null,null,null,"",""]
[null,1578,"ΜΕΓΑΡΑ","1255-ΜΕΓΡ",1603,8315,695,0,7620,0,59,5,0,54,0,12120,10226,14931,22.217747134131507,3.1144534797067984,4.6514210129498901,86.635999999999996,139,141.11111111111111,206,254,"Urban",0,0,54,0,5,null,1.3759074008498582,16675.997698300282,1894,2.4841605068637804,2.4054898090286598,1.0327046481510092,4555.9976983002816,1.2420802534318902,0.84372937293729378,43.884461162651689,44.550971763843037,null,32.191749174917483,173.80825082508252,0.547244094488189,0.55555555555555558,32.191749174917483,32.191749174917483,95.115538837348311,96.560139347268077,1900,5690,null,null,null,null,null,null,null,60.86,15]
[null,1579,"ΛΟΥΤΡΟΠΥΡΓΟΣ","1259-ΛΟΥΤ",1604,839,85,0,754,0,12,2,0,10,0,1224,1033,1507,3.001804777261234,3.001804777261234,0.45559303881101249,86.635999999999996,42.5,75.400000000000006,102,126,"Rural",0,0,10,5,2,null,1.3759074008498586,1684.110658640227,191,2.4816753926701569,2.408956327959304,1.0301869585043308,460.11065864022709,1.2408376963350785,0.84395424836601307,13.463955026455025,23.886640211640213,null,15.916666666666666,86.083333333333329,0.33730158730158732,0.59841269841269851,13.323412698412698,15.916666666666666,29.036044973544975,51.513359788359793,186,574,null,null,null,null,null,null,null,"",""]
[null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ","7315-ΦΟΙΝ",1607,273,194,0,79,0,3,2,0,1,0,530,459,569,0.23159729588429767,0.23159729588429767,0.28587145955658538,86.069000000000003,97,79,177,190,"Rural",0,0,1,1,2,null,1.5752755511022045,834.89604208416836,71,1.5492957746478873,4.2943104518896948,0.36077870754922381,304.89604208416836,0.77464788732394363,0.86603773584905663,18.742095332671298,15.264180734856005,null,23.711320754716976,153.28867924528302,0.51052631578947372,0.41578947368421054,18.754617676266133,15.27437934458788,78.257904667328702,63.735819265143995,53,221,null,null,null,null,null,null,null,"",""]
[null,1585,"ΜΑΓΑΡΙΚΑΡΙ","8107-ΜΑΓΑ",1610,198,0,0,198,0,5,0,0,5,0,314,269,393,11.951061125189756,11.951061125189756,0.4849524966285389,87.933000000000007,0,39.6,63,79,"Rural",0,0,5,5,0,null,1.4349239178608362,450.56611020830258,45,2.7555555555555555,3.0348024490733909,0.90798514954306264,136.5661102083026,1.3777777777777778,0.85668789808917201,0,12.546013061356124,null,9.0286624203821635,53.971337579617838,0,0.50126582278481013,0,9.0286624203821635,0,27.053986938643877,46,136,null,null,null,null,null,null,null,"",""]
[null,1589,"ΚΟΝΤΟΠΟΥΛΙ","2514-ΚΟΠΟ",1614,493,260,0,233,129,4,2,0,2,1,887,793,1030,2.9308595631794718,2.9308595631794718,0.61771616185242573,76.400999999999996,130,104,222,258,"Rural",0,0,1,1,2,null,1.4092034786615215,1249.9634855727695,94,2.521276595744681,3.8613136763060583,0.65295824351588827,362.96348557276946,1.2606382978723405,0.89402480270574969,29.993969743845199,23.995175795076165,null,23.526493799323568,198.47350620067644,0.50387596899224807,0.40310077519379844,23.526493799323568,23.526493799323568,100.0060302561548,80.004824204923835,95,361,null,null,null,null,null,null,null,"",""]
[null,1592,"ΤΡΙΚΑΛΑ","3304-ΤΡΙΚ",1617,407,407,0,0,0,4,4,0,0,0,462,399,581,0.14366527590661973,0.14366527590661973,1.2048619588725298,99.855000000000004,101.75,0,116,146,"Rural",0,0,0,0,4,null,1.3056030684704296,603.18861763333848,63,2.8888888888888888,2.2410891687831507,1.2890557542864194,141.18861763333848,1.4444444444444444,0.86363636363636365,31.93150684931507,0,null,15.818181818181817,100.18181818181819,0.69691780821917804,0,15.818181818181817,0,69.81849315068493,0,64,280,null,null,null,null,null,null,null,"",""]
[null,1596,"ΝΑΥΠΛΙΟΥ","7501-ΝΑΥΠ",1621,9465,910,0,8555,0,74,8,0,66,0,7479,5712,12557,9.317808457477323,3.7606249622857968,2.6650134786697492,95.488,113.75,129.62121212121212,102,170,"Urban",0,0,66,12,8,null,1.6532749726434268,12364.843520400189,1767,3.8737973967176003,2.765050096434742,1.4009863335613622,4885.8435204001889,1.9368986983588001,0.76373846770958687,61.624849578820694,70.223188564343801,null,24.098676293622141,77.901323706377866,0.66911764705882348,0.76247771836007128,24.098676293622141,24.098676293622141,52.125150421179306,59.398023556868324,1784,4338,null,null,null,null,null,null,null,38.53,14]
[null,1599,"ΜΕΤΑΜΟΡΦΩΣΕΩΣ","3809-ΜΕΤΦ",1624,390,172,0,218,0,4,2,0,2,0,538,404,900,0.21552389853039658,0.21552389853039658,0.35950912771248694,80.834000000000003,86,109,135,225,"Rural",0,0,2,2,2,null,1.6614183194970247,893.84305588939924,134,3.7014925373134329,2.655545193204472,1.3938729217584154,355.84305588939924,1.8507462686567164,0.75092936802973975,47.252044609665425,59.889219330855013,null,33.624535315985135,101.37546468401487,0.38222222222222224,0.48444444444444446,33.624535315985135,33.624535315985135,38.747955390334575,49.110780669144987,135,176,null,null,null,null,null,null,null,"",""]
[null,1602,"ΚΟΡΩΝΕΙΑ","1901-ΚΟΡΩ",1627,92,92,92,0,0,1,1,1,0,0,83,58,138,0.18630298634198811,0,0.18630298634198811,91.103999999999999,{"$f":"IFERROR((G1607-H1607)/(L1607-M1607),0)","v":0},{"$f":"IFERROR((I1607-J1607)/(N1607-O1607),0)","v":0},83,138,"Rural",0,0,{"$f":"N1607-O1607-AB1607-AC1607","v":0},0,0,null,1.7699915339028705,{"$f":"P1607*AH1607","v":146.90929731393825},{"$f":"P1607-Q1607","v":25},{"$f":"(R1607-Q1607)/AJ1607","v":3.2},{"$f":"(AI1607-Q1607)/AJ1607-1","v":2.5563718925575301},{"$f":"AK1607/AL1607","v":1.2517740510746074},{"$f":"AJ1607*AL1607","v":63.909297313938254},1.6,{"$f":"Q1607/P1607","v":0.6987951807228916},{"$f":"W1607-AZ1607","v":0},{"$f":"X1607-BA1607","v":0},null,24.999999999999996,58,0,0,{"$f":"IF(AK1607*AV1607<1, AT1607*AK1607*AV1607,AT1607)","v":0},{"$f":"IF(AK1607*AW1607<1, AT1607*AK1607*AW1607,AT1607)","v":0},0,0,{"$f":"ROUNDUP(AX1607*L1607+AY1607*N1607,0)","v":0},{"$f":"ROUNDUP(AZ1607*L1607+BA1607*N1607,0)","v":0},null,null,null,null,null,null,null,"",""]
[null,1603,"ΔΡΥΟΠΙΔΑ","3024-ΔΡΠΔ",1628,551,0,0,551,0,7,0,0,7,0,1673,1536,1821,50.050781701064302,50.050781701064302,0.53010624038391474,63.49,0,78.714285714285708,239,261,"Rural",0,0,7,2,0,null,1.5258368540786482,2552.7250568735785,137,2.0802919708029197,6.4213507800991136,0.32396485444310369,879.72505687357852,1.0401459854014599,0.9181111775254035,0,12.537414965986386,null,19.571428571428562,219.42857142857144,0,0.30158730158730157,0,12.278911564625844,0,66.176870748299322,86,464,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1610+1","v":1606},"ΥΨΗΛΑΝΤΗΣ","1903-ΥΨΗΛ",1631,201,99,0,102,0,3,2,0,1,0,352,292,418,2.2211692482278713,2.2211692482278713,0.49584402960059348,91.591999999999999,49.5,102,118,140,"Rural",0,0,1,1,2,null,1.336566091954023,470.4712643678161,60,2.1,1.9745210727969349,1.0635490443387989,118.47126436781609,1.05,0.82954545454545459,14.890178571428571,30.682792207792204,null,20.11363636363636,97.88636363636364,0.35357142857142859,0.72857142857142854,14.934374999999999,20.11363636363636,34.609821428571429,71.317207792207796,50,141,null,null,null,null,null,null,null,"",""]
[null,1609,"Ν.ΣΜΥΡΝΗΣ","1462-ΝΣΜ",1634,43318,3673,0,39645,0,242,22,0,220,0,8273,1473,46130,4.4077076663259263,2.3558821018553457,3.6524699971838182,115.33799999999999,166.95454545454547,180.20454545454547,35,191,"Dense Urban",0,9,211,0,22,null,4.0970651485660579,33895.019974086994,6800,6.5672058823529413,3.7679441138363226,1.7429148851325604,25622.019974086994,3.2836029411764707,0.17804907530520972,161.50735390864799,174.3250488894187,null,28.76828236431766,6.2317176356823403,0.87410756782484533,0.94347929557353649,28.76828236431766,28.76828236431766,5.4471915458974864,5.8794965651267583,6962,1414,null,null,null,null,null,null,null,95.82,30]
[null,1613,"ΑΠΟΛΛΩΝΙΑ","3009-ΑΠΛΛ",1638,340,286,0,54,0,4,3,0,1,0,448,395,517,1.2690510595582616,1.2690510595582616,0.1709113167429844,70.028999999999996,95.333333333333329,54,112,130,"Rural",0,0,1,0,3,null,1.3203110183956002,591.49933624122889,53,2.3018867924528301,2.7075346460609224,0.85017814852406337,143.49933624122889,1.1509433962264151,0.8816964285714286,22.916666666666671,12.980769230769226,null,13.249999999999996,98.75,0.73333333333333328,0.41538461538461541,13.249999999999996,12.669230769230765,72.416666666666657,41.019230769230774,53,259,null,null,null,null,null,null,null,"",""]
[null,1616,"ΑΛΙΣΣΟΣ","6115-ΑΛΙΣ",1641,677,232,0,445,0,7,2,0,5,0,1262,1145,1366,1.5654291972157701,1.5654291972157701,0.81452246921029547,93.516999999999996,116,89,181,196,"Rural",0,0,5,5,2,null,1.3333098094565983,1682.6369795342271,117,1.8888888888888888,3.5951878592668978,0.5253936547488387,420.63697953422707,0.94444444444444442,0.90729001584786051,18.808871567644488,14.430944564830682,null,16.780507131537249,164.21949286846277,0.59183673469387754,0.45408163265306123,16.780507131537249,14.392804586176791,97.191128432355512,74.569055435169318,106,568,null,null,null,null,null,null,null,"",""]
[null,1620,"ΠΕΙΡΑΙΑ","1352-ΠΡ",1645,26660,4992,0,21668,0,274,64,0,210,0,6993,2345,27255,2.7809896582095859,1.2224198344983757,1.8089489681107991,91.602999999999994,78,103.18095238095238,26,100,"Dense Urban",0,110,100,58,64,null,3.3470794392523384,23406.126518691603,4648,5.3592943201376935,3.5312234334534427,1.5176876856235761,16413.126518691603,2.6796471600688467,0.33533533533533533,71.199399399399397,94.184895371562035,null,17.281281281281281,8.7187187187187192,0.78,1.0318095238095237,17.281281281281281,17.281281281281281,6.8006006006006015,8.9960570093903431,4736,2325,null,null,null,null,null,null,null,77.37,21]
[null,1623,"ΚΟΛΙΝΔΡΟΥ","3402-ΚΟΛΙ",1648,809,660,0,149,0,7,5,0,2,0,1270,1099,1459,2.522896352073619,2.522896352073619,0.84790432155754925,92.924000000000007,132,74.5,182,209,"Suburban",0,0,2,2,5,null,1.4599912549191081,1854.1888937472672,171,2.1052631578947367,3.4163093201594572,0.61623903475943831,584.18889374726723,1.0526315789473684,0.86535433070866141,32.529796933278078,18.359620238857701,null,24.505511811023624,157.49448818897639,0.63157894736842102,0.35645933014354064,24.505511811023624,18.389933315751797,99.470203066721922,56.140379761142299,160,610,null,null,null,null,null,null,null,"",""]
[null,1626,"ΜΥΤΙΚΑΣ","6001-ΜΥΤ",1651,588,53,0,535,0,7,1,0,6,0,552,402,898,7.3536145158250719,7.3536145158250719,2.3035861653338707,87.087000000000003,53,89.166666666666671,79,129,"Suburban",0,0,6,2,1,null,1.5781791192478969,871.15487382483911,150,3.3066666666666666,2.1276991588322609,1.5541044197627334,319.15487382483911,1.6533333333333333,0.72826086956521741,29.362571621166161,49.399295023031122,null,21.467391304347824,57.532608695652172,0.41085271317829458,0.69121447028423777,21.467391304347824,21.467391304347824,23.637428378833839,39.767371643635549,151,263,null,null,null,null,null,null,null,"",""]
[null,1627,"ΠΗΛΙ","2210-ΠΗΛΙ",1652,198,198,198,0,0,2,2,2,0,0,425,334,525,0.14829667350291992,0.14829667350291992,0.4662047745560875,82.070999999999998,0,0,213,263,"Rural",0,0,0,0,0,null,1.4683461117196059,624.04709748083258,91,2.098901098901099,2.1873307415476106,0.95957189236779772,199.04709748083258,1.0494505494505495,0.78588235294117648,0,0,null,45.607058823529414,167.3929411764706,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1630,"ΡΕΝΤΗΣ","1351-ΡΕΝ",1655,7466,2265,0,5201,0,72,20,0,52,0,2062,692,8035,1.0499896467200982,0.81636527314813911,0.97386894640075028,91.602999999999994,113.25,100.01923076923077,29,112,"Urban",0,0,52,9,20,null,3.3470794392523362,6901.6778037383174,1370,5.3598540145985405,3.5326115355754144,1.5172497628515764,4839.6778037383174,2.6799270072992702,0.33559650824442289,103.40908185534155,91.328007255838244,null,19.267701260911736,9.7322987390882645,1.0111607142857142,0.89302884615384615,19.267701260911736,19.267701260911736,9.8409181446584455,8.691223513392524,1388,649,null,null,null,null,null,null,null,61.15,15]
[null,1634,"ΚΑΛΚΑΝΗ","3701-ΚΛΚ",1659,10151,3353,0,6798,0,66,18,0,48,0,6072,4557,14323,11.245184686247457,3.6790888578591421,5.2294141121703479,116.14,186.27777777777777,141.625,92,218,"Urban",0,0,48,7,18,null,1.7598117154811712,10685.576736401672,1515,6.446204620462046,3.0452651725423578,2.1167958306502399,4613.576736401672,3.0452651725423578,0.75049407114624511,127.27945741821888,96.769208715596335,null,22.95454545454545,69.045454545454547,0.85448521916411824,0.64965596330275233,22.95454545454545,22.95454545454545,58.998320359558889,44.855791284403672,1515,3216,null,null,null,null,null,null,null,"",""]
[null,1637,"ΑΦΑΝΤΟΥ","2401-ΑΦΑΝ",1662,2284,1459,0,825,0,25,17,0,8,0,1836,1387,2909,1.9586658805801496,0.6430021388998961,0.73371959508501472,85.834999999999994,85.82352941176471,103.125,74,117,"Suburban",0,0,8,2,17,null,1.6690040214750852,3064.2913834282563,449,3.3897550111358576,2.7356155532923303,1.2391196588483591,1228.2913834282563,1.6948775055679288,0.75544662309368193,44.816716888420082,53.851478269370425,null,18.096949891067538,55.903050108932462,0.73353443941679242,0.88141025641025639,18.096949891067538,18.096949891067538,41.006812523344628,49.273521730629575,453,1092,null,null,null,null,null,null,null,"",""]
[null,1640,"ΤΗΝΟΣ","3013-ΤΗΝΟ",1665,3679,1649,0,2030,0,33,14,0,19,0,5991,4592,7985,13.695197606347449,2.8328410145904948,0.99317835985634495,77.988,117.78571428571429,106.84210526315789,182,242,"Urban",0,0,19,1,14,null,1.5368603642671295,9207.3304423243735,1399,2.4253037884203001,2.299021045264027,1.0549289200359497,3216.3304423243735,1.2126518942101501,0.76648305792021365,49.88861795250925,45.253407877511499,null,42.500083458521118,139.49991654147888,0.48671782762691856,0.44149630274032187,42.500083458521118,42.500083458521118,67.897096333205042,61.588697385646391,1403,2121,null,null,null,null,null,null,null,"",""]
[null,1644,"ΑΕΤΟΣ","5831-ΑΕΤΟ",1669,105,80,0,25,25,3,2,0,1,1,184,145,240,0.18105564187854117,0.18105564187854117,0.35685686605447176,80.763000000000005,40,0,62,80,"Rural",0,0,0,0,2,null,1.4801955990220046,272.35599022004885,39,2.4358974358974357,2.2655382107704836,1.075195917825202,88.355990220048852,1.2179487179487178,0.78804347826086951,15.570652173913047,0,null,13.14130434782609,48.858695652173907,0.5,0,13.14130434782609,0,24.429347826086953,0,27,49,null,null,null,null,null,null,null,"",""]
[null,1647,"ΠΥΘΑΓΟΡΕΙΟ","2601-ΠΥΘ",1672,1250,882,0,368,0,14,7,0,7,0,1844,1596,2280,5.0811606497711148,3.4511395361785198,0.51949298892866169,70.941000000000003,126,52.571428571428569,132,163,"Suburban",0,0,7,0,7,null,1.6119650942018404,2972.4636337081938,248,2.7580645161290325,4.5502565875330392,0.60613384389919445,1128.4636337081938,1.3790322580645162,0.86550976138828628,37.686145083374385,15.72392447923103,null,17.752711496746212,114.24728850325378,0.77300613496932513,0.32252410166520595,17.752711496746212,15.791787468084669,88.313854916625615,36.847504092197539,235,877,null,null,null,null,null,null,null,"",""]
[null,1650,"ΤΕΡΨΙΘΕΑΣ","1451-ΤΕ",1675,45345,2941,0,42404,0,330,19,0,311,0,13113,3600,45345,10.19627838863129,5.3957459075215075,10.303073664056527,104.533,154.78947368421052,136.34726688102893,40,138,"Urban",0,0,311,3,19,null,3.1500264636691258,41306.297018093246,9513,4.3882056133711762,2.9636599409327493,1.4806710961548717,28193.297018093243,2.1941028066855881,0.27453671928620454,142.47196809426808,125.49731576996857,null,29.018531228551822,10.981468771448181,1.1216628527841341,0.9880236730509343,29.018531228551822,29.018531228551822,12.317505589942447,10.849951111060363,9577,3609,null,null,null,null,null,null,null,90.39,31]
[null,1651,"ΚΕΦΑΛΑΡΙ","7502-ΚΕΦΑ",1676,346,67,0,279,0,3,1,0,2,0,366,289,513,2.2602871742425328,2.2602871742425328,5.1137077176794506E-2,98.063000000000002,67,139.5,122,171,"Rural",0,0,2,1,1,null,1.544228005748044,565.18745010378404,77,2.9090909090909092,2.5868500013478446,1.12456884147715,199.18745010378404,1.4545454545454546,0.7896174863387978,29.255360623781684,60.912280701754398,null,25.666666666666668,96.333333333333329,0.391812865497076,0.81578947368421051,25.666666666666668,25.666666666666668,37.744639376218316,78.587719298245602,77,195,null,null,null,null,null,null,null,"",""]
[null,1654,"ΜΕΓΑΣ ΒΑΛΤΟΣ","7404-ΜΒΑΛ",1679,308,102,0,206,21,5,1,0,4,1,392,319,544,9.899239823159693,9.899239823159693,1.2448725608730229,91.307000000000002,102,61.666666666666664,79,109,"Rural",0,0,3,3,1,null,1.5129717475915359,593.08492505588208,73,3.0821917808219177,2.7545880144641379,1.1189302228273545,201.08492505588208,1.5410958904109588,0.81377551020408168,41.840338887848709,25.295629719777814,null,14.711734693877547,64.288265306122454,0.93577981651376152,0.56574923547400613,14.711734693877547,14.711734693877547,60.159661112151291,36.37103694688885,74,206,null,null,null,null,null,null,null,"",""]
[null,1658,"ΛΕΒΙΔΙ","7130-ΛΕΒΙ",1683,395,395,0,0,0,3,3,0,0,0,401,325,655,8.2154620467444692E-2,8.2154620467444692E-2,1.1112744708108824,89.203000000000003,131.66666666666666,0,134,219,"Suburban",0,0,0,0,3,null,1.794132385768302,719.44708669308909,76,4.3421052631578947,4.1900932459616982,1.036278910342318,318.44708669308909,2.1710526315789473,0.81047381546134667,66.372330209483891,0,null,25.396508728179548,108.60349127182046,0.60121765601217647,0,25.396508728179548,0,65.294336457182766,0,77,196,null,null,null,null,null,null,null,"",""]
[null,1661,"ΤΑΞΙΑΡΧΕΣ","4302-ΤΑΞ",1686,599,103,0,496,0,7,2,0,5,0,1102,1057,1102,15.521389360982681,15.521389360982681,3.0611700211916792,98.379000000000005,51.5,99.2,158,158,"Rural",0,0,5,5,2,null,1.1338809473010452,1249.5368039257517,45,1,3.2785956427944809,0.30500864057382177,147.53680392575163,0.5,0.95916515426497273,2.1029945553539022,4.0508166969147084,null,6.4519056261343088,151.54809437386569,0.32594936708860761,0.6278481012658228,2.1029945553539044,4.0508166969147057,49.397005444646098,95.149183303085294,25,575,null,null,null,null,null,null,null,"",""]
[null,1664,"ΓΑΛΑΤΑ","8202-ΓΑΛ",1689,3603,567,0,3036,0,18,3,0,15,0,2305,1484,4391,7.6183883475597032,7.3714817081607027,1.9756070441439273,96.066999999999993,189,202.4,129,244,"Suburban",0,0,15,0,3,null,1.838903448072789,4238.6724478077786,821,3.5408038976857492,2.3552648572567341,1.5033569947669738,1933.6724478077788,1.7704019488428746,0.64381778741865514,124.66835461043348,133.50727499022082,null,45.947505422993487,83.052494577006513,0.77459016393442626,0.82950819672131149,45.947505422993487,45.947505422993487,64.331645389566518,68.89272500977917,828,1227,null,null,null,null,null,null,null,"",""]
[null,1667,"ΒΑΡΝΑΣ","3104-ΒΡΝ",1692,25256,4065,0,21191,0,162,30,0,132,0,7447,1924,30708,2.8997635513268643,1.5393486968902459,2.5501162031536597,107.212,135.5,160.53787878787878,46,190,"Suburban",0,0,132,11,30,null,3.07582805205179,22905.691503629681,5523,5.2116603295310524,2.798966413838436,1.8619945933484443,15458.691503629681,2.6058301647655262,0.25835907076675169,127.02446269426756,150.49621989009415,null,34.11548274472942,11.884517255270577,0.7131578947368421,0.84493620414673043,34.11548274472942,34.11548274472942,8.4755373057324377,10.041658897784641,5527,1580,null,null,null,null,null,null,null,61.09,24]
[null,1672,"ΟΙΝΟΦΥΤΑ","1909-ΟΙΝ",1697,1722,852,0,870,0,14,6,0,8,0,1872,1554,2294,1.6044122404260472,0.83389899885905527,1.7849883227072874,84.076999999999998,142,108.75,134,164,"Suburban",0,0,8,4,6,null,1.3620148081669283,2549.6917208884897,318,2.3270440251572326,2.1311060405298421,1.0919419216599264,677.69172088848984,1.1635220125786163,0.83012820512820518,45.68488117573483,34.987541041275804,null,22.762820512820507,111.23717948717949,0.86585365853658536,0.66310975609756095,22.762820512820507,22.762820512820507,96.31511882426517,73.762458958724196,319,1168,null,null,null,null,null,null,null,"",""]
[null,1675,"ΒΥΖΑΝΤΙΟ","3201-ΒΖ",1700,16355,2536,0,13819,0,88,14,0,74,0,2439,374,17553,1.552158273114945,1.552158273114945,1.1451923138759765,132.53200000000001,181.14285714285714,186.74324324324326,28,200,"Urban",0,0,74,0,14,null,4.5206697085888168,11025.913419248123,2065,8.3191283292978202,4.1583115831710042,2.0006024471484896,8586.9134192481233,4.1583115831710042,0.15334153341533416,177.25411585544427,182.73427390490122,null,23.706437064370643,4.2935629356293568,0.90571428571428569,0.93371621621621625,23.706437064370643,23.706437064370643,3.8887412874128744,4.0089693383420331,2087,352,null,null,null,null,null,null,null,49.32,20]
[null,1676,"ΣΤΑΥΡΟΥΠΟΛΗ","5403-ΣΤΑ",1701,366,206,0,160,160,5,2,0,3,3,203,143,504,22.976225987129283,22.976225987129283,1.1734708856282308,103.899,103,0,41,101,"Rural",0,0,0,0,2,null,2.047184366160967,415.57842633067628,60,6.0166666666666666,3.5429737721779384,1.6981967842703218,212.57842633067631,3.0083333333333333,0.70443349753694584,73.54631029605423,0,null,12.118226600985221,28.881773399014779,1.0198019801980198,0,12.118226600985221,0,29.453689703945766,0,25,59,null,null,null,null,null,null,null,"",""]
[null,1679,"ΚΑΛΛΙΠΑΔΟΥ","6901-ΚΑΛΠ",1704,2502,216,0,2286,0,17,1,0,16,0,3255,2810,3909,25.466465620424451,18.402427471942993,3.1124134012981224,88.363,216,142.875,192,230,"Suburban",0,0,16,10,1,null,1.4924030538967421,4857.7719404338959,445,2.4696629213483146,3.6017346976042601,0.68568707267390971,1602.7719404338957,1.2348314606741573,0.86328725038402454,60.338048487277092,39.911104988980156,null,26.248847926267288,165.75115207373273,0.93913043478260871,0.62119565217391304,26.248847926267288,26.248847926267288,155.66195151272291,102.96389501101984,447,1804,null,null,null,null,null,null,null,"",""]
[null,1683,"ΛΟΓΓΑΝΙΚΟΣ","7202-ΛΟΓΓ",1708,126,93,0,33,33,4,1,0,3,3,141,120,193,9.6266927788478736,9.6266927788478736,1.1101716343058461,92.76,93,0,36,49,"Rural",0,0,0,0,1,null,1.7449087725764836,246.03213693328419,21,3.4761904761904763,5.00153033015639,0.69502537158097799,105.03213693328419,1.7380952380952381,0.85106382978723405,34.849761181068168,0,null,5.3617021276595747,30.638297872340427,1.8979591836734695,0,5.3617021276595747,0,58.150238818931832,0,6,59,null,null,null,null,null,null,null,"",""]
[null,1686,"ΤΟΥΡΛΩΤΗΣ","8404-ΤΟΥΡ",1711,522,134,0,388,286,8,2,0,6,4,719,599,968,14.037524155801583,14.037524155801583,0.41208848494132738,78.677000000000007,67,51,90,121,"Suburban",0,0,2,2,2,null,1.4105161958290193,1014.1611448010649,120,3.0750000000000002,2.4596762066755407,1.2501645507870003,295.16114480106489,1.5375000000000001,0.83310152990264252,25.482626237083188,19.397222956585711,null,15.020862308762172,74.979137691237824,0.55371900826446285,0.42148760330578511,15.020862308762172,15.020862308762172,41.517373762916812,31.602777043414289,121,273,null,null,null,null,null,null,null,"",""]
[null,1689,"ΠΟΛΥΔΕΝΔΡΙ","3301-ΠΟΛΔ",1714,201,54,0,147,117,3,1,0,2,1,140,99,267,19.898120111938436,19.898120111938436,0.83962517770001555,92.823999999999998,54,30,47,89,"Rural",0,0,1,1,1,null,1.8592525760957308,260.29536065340233,41,4.0975609756097562,2.9340331866683496,1.3965625863498206,120.29536065340233,2.0487804878048781,0.70714285714285718,33.834510433386839,18.796950240770464,null,13.764285714285712,33.235714285714288,0.6067415730337079,0.33707865168539325,13.764285714285712,13.764285714285712,20.165489566613164,11.203049759229534,42,43,null,null,null,null,null,null,null,"",""]
[null,1693,"ΑΠΟΛΑΚΚΙΑΣ","2402-ΑΠΛΚ",1718,265,94,0,171,92,8,2,0,6,4,214,162,338,76.007828405623542,76.007828405623542,0.423080752282468,85.834999999999994,47,39.5,27,43,"Rural",0,0,2,1,2,null,1.6690040214750852,357.16686059566825,52,3.3846153846153846,2.753208857609005,1.2293347725005932,143.16686059566825,1.6923076923076923,0.7570093457943925,24.659421864812,20.724407737448384,null,6.5607476635514024,20.439252336448597,1.0930232558139534,0.91860465116279066,6.5607476635514024,6.5607476635514024,22.340578135188,18.775592262551616,53,158,null,null,null,null,null,null,null,"",""]
[null,1696,"ΚΑΤΟΥΝΑ","5831-ΚΑΤΝ",1721,552,490,0,62,62,10,9,0,1,1,963,758,1260,1.5873028244799594,1.5873028244799594,1.1093909029412783,80.763000000000005,54.444444444444443,0,97,126,"Suburban",0,0,0,0,9,null,1.480195599022005,1425.4283618581908,205,2.448780487804878,2.2557481066253211,1.0855735534533331,462.42836185819084,1.224390243902439,0.78712357217030116,21.453277438047252,0,null,20.649013499480787,76.350986500519213,0.43209876543209874,0,20.649013499480787,0,32.991167006397191,0,186,297,null,null,null,null,null,null,null,"",""]
[null,1697,"ΛΥΧΝΟ","2302-ΛΥΧ",1722,137,51,0,86,0,3,1,0,2,0,101,62,189,4.7331367191649898,4.7331367191649898,0.55318493097038335,86.840999999999994,51,43,34,63,"Rural",0,0,2,2,1,null,1.9092673977044845,192.83600716815295,39,3.2564102564102564,2.3547694145680245,1.3828998441478548,91.83600716815296,1.6282051282051282,0.61386138613861385,34.104196133899109,28.754518308973754,null,13.12871287128713,20.871287128712872,0.80952380952380953,0.68253968253968256,13.12871287128713,13.12871287128713,16.895803866100895,14.245481691026246,40,46,null,null,null,null,null,null,null,"",""]
[null,1700,"ΜΟΝΟΠΗΓΑΔΟΥ","3201-ΜΟΝΟ",1726,72,72,0,0,0,1,1,0,0,0,48,35,77,6.9589757282448858E-2,0,6.9589757282448858E-2,111.464,72,0,48,77,"Rural",0,0,0,0,1,null,1.8437009110901663,88.497643732327987,13,3.2307692307692308,3.1152033640252297,1.0370973747905421,40.497643732327987,1.6153846153846154,0.72916666666666663,39.272727272727273,0,null,13.000000000000002,35,0.93506493506493504,0,13.000000000000002,0,32.727272727272727,0,13,33,null,null,null,null,null,null,null,"",""]
[null,1703,"ΕΛΑΦΟΣ","3401-ΕΛΑ",1729,343,116,0,227,103,4,2,0,2,1,362,283,517,9.9657648366553353,9.9657648366553353,1.3464433062347505,94.215000000000003,58,124,91,130,"Rural",0,0,1,0,2,null,1.6958716520955295,613.90553805858167,79,2.962025316455696,3.1886776969440715,0.92891963314273118,251.90553805858164,1.481012658227848,0.78176795580110492,26.260220994475141,56.1425414364641,null,19.859116022099453,71.140883977900543,0.44615384615384618,0.9538461538461539,19.859116022099453,19.859116022099453,31.739779005524859,67.8574585635359,80,200,null,null,null,null,null,null,null,"",""]
[null,1707,"ΣΠΗΛΙΑ","7304-ΣΠΗΛ",1733,410,146,0,264,30,7,3,0,4,1,640,541,788,9.9517332955502003,6.0181383888705584,0.63379942654118737,87.433999999999997,48.666666666666664,78,92,113,"Rural",0,0,3,1,3,null,1.4953608533807432,957.03094616367571,99,2.4949494949494948,3.2023327895320781,0.77910375308434276,317.03094616367571,1.2474747474747474,0.84531250000000002,15.173340707964606,24.318915929203541,null,14.231249999999998,77.768749999999997,0.43067846607669613,0.69026548672566368,14.231249999999998,14.231249999999998,33.493325958702059,53.681084070796459,100,316,null,null,null,null,null,null,null,"",""]
[null,1710,"ΕΛΑΙΑ","7214-ΕΛΑ",1736,211,25,0,186,0,2,1,0,1,0,407,338,497,0.35774920170999414,0.35774920170999414,0.20609740934843351,77.507999999999996,25,186,204,249,"Suburban",0,0,1,1,1,null,1.4666211819040622,596.91482103495332,69,2.3043478260869565,2.7523887106514975,0.83721743849963381,189.91482103495332,1.1521739130434783,0.83046683046683045,7.9904384121251582,59.448861786211182,null,34.584766584766591,169.41523341523342,0.10040160642570281,0.74698795180722888,8.0015393268405344,34.584766584766591,17.009561587874842,126.55113821378882,43,144,null,null,null,null,null,null,null,"",""]
[null,1713,"ΚΑΡΥΤΑΙΝΑ","7111-ΚΑΡΤ",1739,170,78,0,92,0,2,1,0,1,0,505,458,572,17.885629216502032,17.885629216502032,0.43384608518547846,75.084000000000003,78,92,253,286,"Rural",0,0,1,1,1,null,1.4125445686465665,713.33500716651611,47,2.4255319148936172,4.4326597269471515,0.54719560361203778,208.33500716651611,1.2127659574468086,0.90693069306930696,15.421782178217825,18.189794364051792,null,23.54653465346534,229.45346534653467,0.27272727272727271,0.32167832167832167,15.576237623762371,18.371972581873568,62.578217821782175,73.810205635948208,34,137,null,null,null,null,null,null,null,"",""]
[null,1717,"ΑΡΟΑΝΙΑ","6118-ΑΡΟΑ",1743,80,0,0,80,80,3,0,0,3,3,237,218,257,0.3315941195479376,0,0.3315941195479376,73.671999999999997,0,0,79,86,"Rural",0,0,0,0,0,null,1.4493704692865319,343.50080122090804,19,2.0526315789473686,5.6053053274162128,0.36619442814429826,106.50080122090804,1.0263157894736843,0.91983122362869196,0,0,null,6.3333333333333348,72.666666666666671,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1720,"ΚΑΠΠΑΔΟΚΙΚΟ","4203-ΚΑΠΔ",1746,95,95,0,0,0,1,1,0,0,0,188,180,195,0.48942892972344154,0,0.48942892972344154,90.147000000000006,95,0,188,195,"Rural",0,0,0,0,1,null,1.1867837756332931,223.11534981905911,8,1.875,4.3894187273823881,0.4271636215299397,35.115349819059105,0.9375,0.95744680851063835,7.3076923076923066,0,null,7.9999999999999911,180,0.48717948717948717,0,7.3076923076922995,0,87.692307692307693,0,8,88,null,null,null,null,null,null,null,"",""]
[null,1721,"ΡΕΝΤΙΝΑΣ","4203-ΡΕΝΤ",1747,167,127,127,40,40,2,1,1,1,1,330,316,343,9.5005842832408618,9.5005842832408618,0.17844733761144388,90.147000000000006,0,0,165,172,"Rural",0,0,0,0,0,null,1.1867837756332931,391.63864595898673,14,1.9285714285714286,4.4027604256419091,0.43803687735070179,61.638645958986729,0.9642857142857143,0.95757575757575752,0,0,null,7.0000000000000089,158,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1724,"ΕΡΕΤΡΙΑΣ","4110-ΕΡΕΤ",1750,169,73,0,96,0,4,1,0,3,0,257,226,318,40.95917930393577,40.95917930393577,0.88791285655784491,96.522999999999996,73,32,65,80,"Rural",0,0,3,3,1,null,1.2085397711917845,310.59472119628862,31,2.967741935483871,1.7288619740738262,1.7165869687623436,53.594721196288617,1.4838709677419355,0.87937743190661477,20.841926070038916,9.1361867704280151,null,7.8404669260700395,57.159533073929957,0.91249999999999998,0.4,7.8404669260700395,7.8404669260700395,52.158073929961084,22.863813229571985,32,121,null,null,null,null,null,null,null,"",""]
[null,1727,"ΝΕΡΑΙΔΑΣ","4001-ΝΕΡΑ",1753,54,0,0,54,54,1,0,0,1,1,88,79,97,0.34301763067216406,0,0.34301763067216406,95.844999999999999,0,0,88,97,"Rural",0,0,0,0,0,null,1.2935473358318397,113.83216555320189,9,2,2.8702406170224322,0.69680569222617517,25.832165553201889,1,0.89772727272727271,0,0,null,9.0000000000000018,79,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1731,"ΚΡΑΝΕΑΣ","4303-ΚΡΝΕ",1757,79,79,0,0,0,2,2,0,0,0,193,168,225,8.3565540639517544E-2,8.3565540639517544E-2,0.66007787008572993,83.667000000000002,39.5,0,97,113,"Rural",0,0,0,0,2,null,1.3889617128188323,268.06961057403464,25,2.2799999999999998,3.002784422961386,0.7592952669414188,75.069610574034655,1.1399999999999999,0.8704663212435233,9.9850291164198275,0,null,12.56476683937824,84.435233160621763,0.34955752212389379,0,10.01400797835756,0,29.514970883580173,0,21,60,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1738+1","v":1734},"ΓΕΦΥΡΙΑ","4203-ΓΕΦΥ",1760,199,106,0,93,0,3,1,0,2,0,393,376,408,23.216208658392958,23.216208658392958,1.3280457829970627,90.147000000000006,106,46.5,131,136,"Rural",0,0,2,2,1,null,1.1867837756332933,466.40602382388425,17,1.8823529411764706,4.3180014014049561,0.43593152622970571,73.406023823884254,0.94117647058823528,0.95674300254452926,8.3137254901960773,3.647058823529413,null,5.6666666666666661,125.33333333333333,0.77941176470588236,0.34191176470588236,5.6666666666666661,3.6470588235294117,97.686274509803923,42.852941176470587,13,184,null,null,null,null,null,null,null,"",""]
[null,1737,"ΤΣΑΡΙΤΣΑΝΗΣ","4103-ΤΣΑ",1763,370,370,0,0,0,4,4,0,0,0,763,677,859,0.19477847917027252,0.19477847917027252,0.82037215754182846,84.92,92.5,0,191,215,"Rural",0,0,0,0,4,null,1.3349120773920491,1018.5379150501335,86,2.1162790697674421,2.9713711052341107,0.7122230764240749,255.53791505013353,1.058139534883721,0.88728702490170375,19.587704593251857,0,null,21.528178243774583,169.47182175622541,0.43023255813953487,0,19.601237465329643,0,72.912295406748143,0,79,292,null,null,null,null,null,null,null,"",""]
[null,1741,"ΙΝΑΧΟΣ","7502-ΙΝΑΧ",1768,508,257,0,251,0,5,2,0,3,0,538,425,753,3.0567525287848345,3.0567525287848345,0.34668554199262602,98.063000000000002,128.5,83.666666666666671,108,151,"Rural",0,0,3,3,2,null,1.5442280057480442,830.79466709244775,113,2.9026548672566372,2.5911032486057324,1.1202389826876062,292.79466709244775,1.4513274336283186,0.78996282527881045,55.896661660799126,36.394454155280364,null,22.684014869888472,85.315985130111528,0.85099337748344372,0.55408388520971308,22.684014869888472,22.684014869888472,72.603338339200874,47.272212511386307,114,288,null,null,null,null,null,null,null,"",""]
[null,1744,"ΧΩΡΑ","7308-ΧΩΡΑ",1771,972,840,0,132,0,10,8,0,2,0,1887,1636,2026,3.1475783005853621,1.4047775086882952,0.99325169905647503,86.069000000000003,105,66,189,203,"Suburban",0,0,2,2,8,null,1.5752755511022047,2972.5449649298603,251,1.5537848605577689,4.3248803383659773,0.35926655514007089,1085.5449649298603,0.77689243027888444,0.8669846316905141,20.244778246806632,12.725289183707034,null,25.139904610492835,163.86009538950717,0.51724137931034486,0.3251231527093596,20.204484403267355,12.699961624910909,84.755221753193368,53.274710816292966,188,785,null,null,null,null,null,null,null,"",""]
[null,1745,"ΦΡΕΑΤΤΥΔΑΣ","1352-ΦΡ",1772,27253,6910,0,20343,0,219,58,0,161,0,6992,2345,27253,1.8973861932450851,0.92707748552283975,1.5738911427237974,91.602999999999994,119.13793103448276,126.35403726708074,32,125,"Dense Urban",0,0,161,12,58,null,3.3470794392523326,23402.77943925231,4647,5.3600172154077903,3.5314782524752122,1.5177828751036355,16410.77943925231,2.6800086077038952,0.33538329519450799,108.90897182987455,115.50551672186135,null,21.267734553775746,10.732265446224256,0.95310344827586213,1.010832298136646,21.267734553775746,21.267734553775746,10.228959204608222,10.848520545219381,4658,2340,null,null,null,null,null,null,null,63.28,26]
[null,1748,"ΦΑΝΕΡΩΜΕΝΗΣ","1354-ΦΑΝ",1775,3931,136,0,3795,0,33,1,0,32,0,6246,5678,7014,17.807727421375624,14.233950150323317,3.2125586153203134,78.653999999999996,136,118.59375,190,213,"Suburban",0,0,32,15,1,null,1.327727301014376,8292.9847221357923,568,2.352112676056338,3.6038463417883664,0.65266730403636741,2046.984722135792,1.176056338028169,0.90906179955171307,25.717573237482313,22.426054787740213,null,17.278258085174517,172.72174191482549,0.63849765258215962,0.5567781690140845,17.278258085174517,17.278258085174517,110.28242676251769,96.167695212259787,571,3188,null,null,null,null,null,null,null,"",""]
[null,1751,"ΕΞΟΧΗΣ","5401-ΕΞΧ",1778,266,62,0,204,0,4,1,0,3,0,576,561,576,7.8801248662621939,7.8801248662621939,1.2093722190501806,94.031000000000006,62,68,144,144,"Suburban",0,0,3,3,1,null,1.078548212351029,621.24377031419272,15,1,3.0162513542795146,0.33153735632184006,45.243770314192716,0.5,0.97395833333333337,1.6145833333333286,1.7708333333333286,null,3.7499999999999947,140.25,0.43055555555555558,0.47222222222222221,1.614583333333331,1.7708333333333308,60.385416666666671,66.229166666666671,7,260,null,null,null,null,null,null,null,"",""]
[null,1755,"ΧΙΛΗ","5501-ΧΙΛΗ",1782,1454,361,0,1093,0,10,2,0,8,0,984,657,2034,5.7272320661219611,5.7272320661219611,0.83291798517625759,100.285,180.5,136.625,99,204,"Rural",0,0,8,2,2,null,1.7627610208816706,1734.556844547564,327,4.2110091743119265,2.2952808701760365,1.8346378558842618,750.55684454756397,2.1055045871559632,0.66768292682926833,122.0139212697274,92.355412706241026,null,32.899390243902438,66.100609756097569,0.88480392156862742,0.6697303921568627,32.899390243902438,32.899390243902438,58.486078730272602,44.269587293758967,329,472,null,null,null,null,null,null,null,"",""]
[null,1758,"ΠΕΝΤΑΛΟΦΟΣ","5502-ΠΕΝΤ",1785,175,175,0,0,0,3,3,0,0,0,214,180,305,0.12008140275669506,0.12008140275669506,0.52515524461946561,103.31399999999999,58.333333333333336,0,72,102,"Rural",0,0,0,0,3,null,1.2911525334733525,276.30664216329745,34,3.6764705882352939,1.8325482989205133,2.0062066524527444,62.306642163297454,1.8325482989205133,0.84112149532710279,23.698918819864389,0,null,11.4392523364486,60.560747663551403,0.57189542483660138,0,11.4392523364486,0,34.634414513468947,0,35,104,null,null,null,null,null,null,null,"",""]
[null,1762,"ΠΡΑΓΓΙΟΥ","5503-ΠΡΑΓ",1789,106,46,0,60,60,2,1,0,1,1,172,137,223,5.0700292009211427,5.0700292009211427,0.64008998482420365,88.286000000000001,46,0,86,112,"Rural",0,0,0,0,1,null,1.3232024256425066,227.59081721051112,35,2.4571428571428573,1.5883090631574603,1.5470180924726382,55.590817210511112,1.2285714285714286,0.79651162790697672,17.866071428571431,0,null,17.500000000000004,68.5,0.4107142857142857,0,17.500000000000004,0,28.133928571428569,0,18,29,null,null,null,null,null,null,null,"",""]
[null,1765,"ΤΥΧΕΡΟΥ","5504-ΤΥΧΕ",1792,864,451,0,413,0,10,5,0,5,0,1718,1564,1968,5.5251371958927802,4.5285616474721344,2.1268222202876554,84.185000000000002,90.2,82.6,172,197,"Suburban",0,0,5,0,5,null,1.1741131351869609,2017.1263662511988,154,2.6233766233766236,1.9423790016311608,1.3505997651197723,299.12636625119876,1.3116883116883118,0.910360884749709,18.50607659715287,16.946806285197638,null,15.417927823050052,156.58207217694994,0.45786802030456852,0.4192893401015228,15.417927823050052,15.417927823050052,71.693923402847133,65.653193714802356,155,687,null,null,null,null,null,null,null,"",""]
[null,1768,"ΙΠΠΕΙΟΣ","2501-ΙΠΠ",1795,517,235,0,282,30,8,2,0,6,1,832,757,1014,4.5549274690968362,4.5549274690968362,0.73136220517309014,77.218000000000004,117.5,50.4,104,127,"Rural",0,0,5,5,2,null,1.6282849669946446,1354.7330925395443,75,3.4266666666666667,6.9697745671939231,0.49164670013800249,522.73309253954426,1.7133333333333334,0.90985576923076927,29.953248031496059,12.848031496062994,null,9.3749999999999964,94.625,0.92519685039370081,0.3968503937007874,9.3749999999999964,9.3749999999999964,87.546751968503941,37.551968503937005,75,401,null,null,null,null,null,null,null,"",""]
[null,1769,"ΜΕΓΑΛΟΧΩΡΙ","2502-ΜΕΓΧ",1796,152,100,0,52,52,3,2,0,1,1,246,224,299,0.15955145520035197,0.15955145520035197,0.12058062025708044,77.218000000000004,50,0,82,100,"Rural",0,0,0,0,2,null,1.6282849669946446,400.55810188068256,22,3.4090909090909092,7.0253682673037527,0.48525440651373497,154.55810188068256,1.7045454545454546,0.91056910569105687,12.666666666666671,0,null,7.3333333333333366,74.666666666666657,0.5,0,7.3333333333333366,0,37.333333333333329,0,15,75,null,null,null,null,null,null,null,"",""]
[null,1772,"ΑΝΤΙΣΣΑ","2506-ΑΝΤΙ",1799,469,83,0,386,120,6,1,0,5,3,755,687,920,14.099721132134741,14.099721132134741,0.58431170811508015,77.218000000000004,83,133,126,154,"Rural",0,0,2,2,1,null,1.6282849669946446,1229.3551500809567,68,3.4264705882352939,6.9758110306023049,0.49119314918418105,474.35515008095672,1.713235294117647,0.90993377483443705,21.20722456351595,33.982661047561706,null,11.348344370860932,114.65165562913907,0.53896103896103897,0.86363636363636365,11.348344370860932,11.348344370860932,61.79277543648405,99.017338952438294,69,557,null,null,null,null,null,null,null,"",""]
[null,1775,"ΜΗΘΥΜΝΑ","2511-ΜΗΘΥ",1802,862,124,0,738,54,9,1,0,8,1,1388,1263,1691,3.8751673755492964,3.8751673755492964,0.41851675513546993,77.218000000000004,124,97.714285714285708,155,188,"Suburban",0,0,7,0,1,null,1.6282849669946446,2260.0595341885669,125,3.4239999999999999,6.9764762735085348,0.49079218014426623,872.05953418856689,1.712,0.90994236311239196,30.972913728616106,24.407226947434793,null,13.958933717579246,141.04106628242076,0.65957446808510634,0.51975683890577506,13.958933717579246,13.958933717579246,93.027086271383894,73.307058766850915,126,680,null,null,null,null,null,null,null,"",""]
[null,1779,"ΠΑΝΑΓΙΑ","2514-ΠΑΝΓ",1806,242,0,0,242,242,2,0,0,2,2,436,390,506,6.7153926724153283,6.7153926724153283,0.45713977576427978,76.400999999999996,0,0,218,253,"Rural",0,0,0,0,0,null,1.4092034786615217,614.41271669642344,46,2.5217391304347827,3.8785373194874664,0.6501778693128627,178.41271669642344,1.2608695652173914,0.89449541284403666,0,0,null,23.000000000000007,195,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1782,"ΚΑΡΛΟΒΑΣΙ","2602-ΚΑΡΛ",1809,4856,2045,0,2811,513,38,13,0,25,5,7160,6198,8856,15.200827754812858,3.911524888234549,2.0386019339832018,70.941000000000003,157.30769230769232,114.9,189,234,"Urban",0,0,20,8,13,null,1.6119650942018402,11541.670074485175,962,2.7629937629937631,4.5547505971779367,0.60661801432238194,4381.6700744851751,1.3814968814968815,0.86564245810055862,47.32243975405774,34.565050494198545,null,25.39357541899442,163.60642458100557,0.67225509533201844,0.49102564102564106,25.39357541899442,25.39357541899442,109.98525255363458,80.334949505801461,965,3439,null,null,null,null,null,null,null,"",""]
[null,1786,"ΧΙΟΣ","2701-ΧΙΟΣ",1813,14660,2649,0,12011,212,104,21,0,83,2,16525,13264,22060,38.051116218717688,4.3799617626336191,3.8457027498742145,84.978999999999999,126.14285714285714,145.66666666666666,159,213,"Urban",0,0,81,14,21,null,1.6417077370702451,27129.220355085799,3261,2.6973321067157312,3.2518308356595522,0.82948106560058654,10604.220355085799,1.3486660533578656,0.80266263237518909,50.561753455681128,58.387468411071566,null,31.376641452344934,127.62335854765506,0.5922199865861838,0.68388106416275429,31.376641452344934,31.376641452344934,75.581103687176011,87.279198255595091,3264,8832,null,null,null,null,null,null,null,41,13]
[null,1789,"ΨΑΡΑ","2707-ΨΑΡΑ",1816,271,271,271,0,0,2,2,2,0,0,374,339,411,2.896542752423573E-2,2.896542752423573E-2,0.21859705174218247,76.856999999999999,0,0,187,206,"Rural",0,0,0,0,0,null,1.3426573426573427,502.15384615384619,35,2.0571428571428569,3.6615384615384627,0.56182472989195653,128.15384615384619,1.0285714285714285,0.9064171122994652,0,0,null,17.500000000000007,169.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1792,"ΨΙΝΘΟΣ","2401-ΨΙΝΘ",1819,214,214,0,0,0,4,4,0,0,0,173,131,273,6.2213251087121488E-2,6.2213251087121488E-2,0.17283608909123316,85.834999999999994,53.5,0,44,69,"Rural",0,0,0,0,4,null,1.669004021475085,288.73769571518972,42,3.3809523809523809,2.7556594217902313,1.2269122788606164,115.73769571518972,1.6904761904761905,0.75722543352601157,27.666541006953171,0,null,10.682080924855491,33.317919075144509,0.77536231884057971,0,10.682080924855491,0,25.833458993046829,0,43,104,null,null,null,null,null,null,null,"",""]
[null,1793,"ΛΑΡΔΟΥ","2402-ΛΑΡΔ",1820,708,505,0,203,0,10,7,0,3,0,570,431,902,0.88182073412717565,0.88173675386642048,0.2244996956019078,85.834999999999994,72.142857142857139,67.666666666666671,{"$f":"ROUNDUP(IFERROR(P1798/K1798,0),0)","v":57},{"$f":"ROUNDUP(IFERROR(R1798/K1798,0),0)","v":91},"Rural",0,0,3,0,{"$f":"L1798-M1798","v":7},null,1.6690040214750852,951.33229224079855,139,3.3884892086330933,2.7433977859050254,1.2351432322510449,381.33229224079855,{"$f":"IF(AM1798>2,AL1798,IF(AM1798<=1, AK1798/2,AK1798/ROUNDUP(AM1798,0)))","v":1.6942446043165467},0.756140350877193,37.974097331240188,35.617948717948721,null,13.899999999999999,43.1,{"$f":"W1798/Z1798","v":0.79277864992150704},{"$f":"X1798/Z1798","v":0.74358974358974361},13.899999999999999,13.899999999999999,{"$f":"AV1798*AU1798","v":34.168759811616951},{"$f":"AW1798*AU1798","v":32.04871794871795},139,336,null,null,null,null,null,null,null,"",""]
[null,1796,"ΔΙΑΦΑΝΙ","2404-ΔΙΑΦ",1823,285,0,0,285,0,5,0,0,5,0,544,481,657,15.695413193565527,15.695413193565527,0.2135243943407226,74.066999999999993,0,57,109,132,"Rural",0,0,5,1,0,null,1.4626502575844305,795.68174012593022,63,2.7936507936507935,3.9949482559671461,0.69929586434016833,251.68174012593019,1.3968253968253967,0.8841911764705882,0,15.382728943850267,null,12.623161764705886,96.376838235294116,0,0.43181818181818182,0,12.623161764705886,0,41.617271056149733,64,209,null,null,null,null,null,null,null,"",""]
[null,1800,"ΕΛΕΟΥΣΑ","2413-ΕΛΕΟ",1828,377,0,0,377,40,7,0,0,7,1,304,230,481,11.702481921855806,11.702481921855806,5.1807099918102249E-2,85.834999999999994,0,56.166666666666664,44,69,"Rural",0,0,6,3,0,null,1.6690040214750852,507.37722252842588,74,3.3918918918918921,2.7483408449787281,1.2341598379578516,203.37722252842588,1.6959459459459461,0.75657894736842102,0,29.068713450292396,null,10.710526315789476,33.289473684210527,0,0.81400966183574874,0,10.710526315789476,0,27.097953216374268,75,190,null,null,null,null,null,null,null,"",""]
[null,1803,"ΠΟΡΟΣ","2804-ΠΟΡΟ",1831,1799,768,0,1031,66,17,6,0,11,2,2289,1816,3216,1.3285770068196374,1.3285770068196374,0.53370018727030288,76.459000000000003,128,107.22222222222223,135,190,"Suburban",0,0,9,1,6,null,1.7954545454545454,4109.795454545454,473,2.9598308668076112,3.8494618489333066,0.76889471384884256,1820.795454545454,1.4799154334038056,0.79335954565312361,55.846037111126435,46.780751573122409,null,27.896461336828313,107.10353866317169,0.67368421052631577,0.56432748538011701,27.896461336828313,27.896461336828313,72.153962888873565,60.44147064909982,475,1098,null,null,null,null,null,null,null,"",""]
[null,1806,"ΓΑΥΡΙΟ","3006-ΓΑΥΡ",1834,893,508,0,385,0,9,5,0,4,0,1479,1290,1733,2.4812638461451728,2.4812638461451728,0.77511373307863618,86.47,101.6,96.25,165,193,"Suburban",0,0,4,4,5,null,1.5518322555359589,2295.1599059376831,189,2.3439153439153437,4.318306380622662,0.54278579084455136,816.15990593768311,1.1719576719576719,0.87221095334685594,25.839666207737338,24.479014493058258,null,21.085192697768768,143.91480730223122,0.52642487046632125,0.49870466321243523,21.085192697768768,21.085192697768768,75.760333792262657,71.770985506941742,190,666,null,null,null,null,null,null,null,"",""]
[null,1810,"ΚΙΜΩΛΟΣ","3009-ΚΙΜΩ",1838,583,459,0,124,0,6,4,0,2,0,1250,1046,1471,0.43984641588352907,0.43984641588352907,0.51892598703333126,70.028999999999996,114.75,62,209,246,"Rural",0,0,2,2,4,null,1.2679337829552424,1584.9172286940529,204,2.0833333333333335,1.6417511210492792,1.2689702517162464,334.91722869405294,1.0416666666666667,0.83679999999999999,33.169653658536575,17.921730081300815,null,34.108800000000002,174.8912,0.46646341463414637,0.25203252032520324,33.146890243902448,17.909430894308947,81.580346341463425,44.078269918699185,169,415,null,null,null,null,null,null,null,"",""]
[null,1813,"ΛΙΓΑΡΙΔΙΑ","3011-ΛΙΓΑ",1841,76,25,0,51,0,2,1,0,1,0,121,93,159,5.2823131971454425,5.2823131971454425,7.5377360203892116E-2,71.888999999999996,25,51,61,80,"Rural",0,0,1,1,1,null,1.4813270899954316,179.24057788944722,28,2.3571428571428572,2.0800206389088296,1.1332305137026932,58.240577889447231,1.1785714285714286,0.76859504132231404,10.348657024793388,21.111260330578514,null,14.115702479338843,46.884297520661157,0.3125,0.63749999999999996,10.397727272727273,14.115702479338843,14.651342975206612,29.888739669421486,25,45,null,null,null,null,null,null,null,"",""]
[null,1816,"ΠΑΡΟΥ","3012-ΠΑΡΟ",1844,3986,1193,0,2793,0,42,12,0,30,0,4574,3935,5511,5.0464926607392231,1.7328554777268581,5.2245530840733876,86.813999999999993,99.416666666666671,93.1,109,132,"Urban",0,0,30,2,12,null,1.5305314158271168,7000.6506959932321,639,2.4663536776212833,3.7975754240895654,0.64945482372152474,2426.6506959932321,1.2331768388106417,0.86029733275032794,28.791360947692937,26.962035583204155,null,15.227590730214255,93.77240926978574,0.75315656565656575,0.70530303030303021,15.227590730214255,15.227590730214255,70.625305718973735,66.137964416795839,640,2832,null,null,null,null,null,null,null,"",""]
[null,1817,"ΑΙΓΙΑΛΗ","3017-ΑΙΓΛ",1845,490,243,0,247,0,6,2,0,4,0,948,866,1004,4.7371987146287804,4.7371987146287804,0.80928625001270071,75.006,121.5,61.75,158,168,"Rural",0,0,4,0,2,null,1.2859087814840029,1219.0415248468348,82,1.6829268292682926,3.305384449351644,0.50914707655213942,271.04152484683482,0.84146341463414631,0.9135021097046413,17.116071428571445,8.6989087301587347,null,13.666666666666675,144.33333333333331,0.7232142857142857,0.36755952380952384,13.666666666666675,8.4538690476190528,104.38392857142856,53.051091269841265,62,421,null,null,null,null,null,null,null,"",""]
[null,1820,"ΑΠΟΛΛΩΝΙΑ","3030-ΑΠΛΝ",1848,1900,386,0,1514,0,14,3,0,11,0,3036,2796,3263,9.1218864129779629,9.1218864129779629,0.62278516629793002,72.650000000000006,128.66666666666666,137.63636363636363,217,234,"Suburban",0,0,11,2,3,null,1.2783006868481301,3880.920885270923,240,1.9458333333333333,3.5205036886288461,0.55271447083504976,844.92088527092301,0.97291666666666665,0.92094861660079053,18.779917345134734,20.08911553970843,null,17.154150197628457,199.84584980237153,0.54985754985754987,0.58818958818958811,17.154150197628457,17.154150197628457,109.88674932153192,117.5472480966552,241,1623,null,null,null,null,null,null,null,"",""]
[null,1824,"ΔΗΜΗΤΡΑ","4701-ΔΗΜΗ",1852,116,116,0,0,0,1,1,0,0,0,277,233,300,0.36698707380973561,0,0.36698707380973561,88.075000000000003,116,0,277,300,"Rural",0,0,0,0,1,null,1.3213678844519967,366.01890399320308,44,1.5227272727272727,2.0231569089364339,0.75264912276515661,89.018903993203082,0.76136363636363635,0.84115523465703967,25.906666666666666,0,null,44.000000000000007,233,0.38666666666666666,0,25.906666666666673,0,90.093333333333334,0,26,91,null,null,null,null,null,null,null,"",""]
[null,1827,"ΒΟΓΑΤΣΙΚΟ","4801-ΒΟΓΑ",1855,182,182,0,0,0,2,2,0,0,0,219,166,294,5.1093262695850926E-2,5.1093262695850926E-2,0.36262987998000945,99.971000000000004,91,0,110,147,"Rural",0,0,0,0,2,null,1.634201954397394,357.89022801302929,53,2.4150943396226414,2.6205703398684772,0.92159111430065699,138.89022801302929,1.2075471698113207,0.75799086757990863,39.384431398130026,0,null,26.621004566210051,83.378995433789953,0.61904761904761907,0,26.621004566210051,0,51.615568601869974,0,54,104,null,null,null,null,null,null,null,"",""]
[null,1830,"ΝΕΣΤΟΡΙΟ","4801-ΝΕΣΤ",1858,341,136,0,205,120,6,2,0,4,3,1253,1100,1405,22.705487561462402,22.705487561462402,0.73828005156427812,71.832999999999998,68,85,209,235,"Suburban",0,0,1,1,2,null,1.2891050583657588,1615.2486381322958,153,1.9934640522875817,2.3676381577274235,0.8419631377292075,362.24863813229581,0.99673202614379086,0.87789305666400641,14.908016505068687,18.635020631335848,null,25.52035115722266,183.47964884277735,0.28936170212765955,0.36170212765957449,14.720959059958224,18.40119882494778,53.091983494931313,66.364979368664152,104,372,null,null,null,null,null,null,null,"",""]
[null,1834,"ΑΓ.ΠΑΝΤΕΛΕΗΜΟΝΑ","4902-ΑΓΠΑ",1862,266,266,0,0,0,2,2,0,0,0,372,310,464,0.26184478124235749,0.26184478124235749,0.74002455164710401,98.483999999999995,133,0,186,232,"Rural",0,0,0,0,2,null,1.3603632825170289,506.05514109633475,62,2.4838709677419355,2.1621796951021732,1.1487810071329714,134.05514109633475,1.2419354838709677,0.83333333333333337,44.142241379310349,0,null,30.999999999999993,155,0.57327586206896552,0,30.999999999999993,0,88.857758620689651,0,62,178,null,null,null,null,null,null,null,"",""]
[null,1836,"ΛΙΒΑΔΕΙΑ","1901-ΛΙΒ",1864,9870,2702,0,7168,51,98,26,0,72,1,8445,5864,14102,67.269650054507395,3.4091976178415537,4.1935787713008033,91.103999999999999,103.92307692307692,100.2394366197183,87,144,"Urban",0,0,71,10,26,null,1.7699915339028711,14947.578503809747,2581,3.1917861294072063,2.5194027523478293,1.2668820522771849,6502.5785038097474,1.5958930647036031,0.69437537004144467,60.325428489016403,58.187143266149086,null,26.589342806394313,60.410657193605687,0.72168803418803418,0.69610719874804383,26.589342806394313,26.589342806394313,43.597648434060517,42.052293353569219,2606,4162,null,null,null,null,null,null,null,42.5,11]
[null,1841,"ΠΡΟΔΡΟΜΟΣ","1902-ΠΡΟ",1869,119,95,95,24,24,2,1,1,1,1,134,102,191,7.7147116145442216E-2,7.7147116145442216E-2,0.35154166396295261,88.555000000000007,0,0,67,96,"Rural",0,0,0,0,0,null,1.4593362047124399,195.55105143146693,32,2.78125,1.9234703572333416,1.4459541783635601,61.551051431466931,1.390625,0.76119402985074625,0,0,null,16,51,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1842,"ΣΑΡΑΝΤΙ","1902-ΣΑΡ",1870,115,115,115,0,0,2,2,2,0,0,130,99,185,0.11614008032286391,0.11614008032286391,0.15890218265597844,88.555000000000007,0,0,65,93,"Rural",0,0,0,0,0,null,1.4593362047124399,189.71370661261719,31,2.774193548387097,1.9262486004070061,1.4402053544910687,59.713706612617187,1.3870967741935485,0.7615384615384615,0,0,null,15.500000000000004,49.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1845,"ΑΣΩΠΙΑ","1902-ΑΣΩ",1873,242,242,0,0,0,2,2,0,0,0,378,314,463,0.10244163764071244,0.10244163764071244,0.643501555291351,84.076999999999998,121,0,189,232,"Rural",0,0,0,0,2,null,1.3620148081669283,514.84159748709885,64,2.328125,2.1381499607359196,1.0888501942112114,136.84159748709885,1.1640625,0.8306878306878307,39.116379310344826,0,null,32,157,0.52155172413793105,0,32,0,81.883620689655174,0,64,164,null,null,null,null,null,null,null,"",""]
[null,1849,"ΡΑΠΤΟΠΟΥΛΟ","2001-ΡΑΠ",1877,98,0,0,98,0,2,0,0,2,0,895,811,960,1.9623538741196449,1.9623538741196449,0.23730444331335088,66.488,0,49,448,480,"Rural",0,0,2,2,0,null,1.2278704297626684,1098.9440346375882,84,1.7738095238095237,2.4279051742570021,0.73059258764187629,203.94403463758817,0.88690476190476186,0.90614525139664803,0,7.5589571694599655,null,42.046927374301681,405.95307262569833,0,0.10208333333333333,0,7.613705772811918,0,41.441042830540034,16,83,null,null,null,null,null,null,null,"",""]
[null,1852,"ΓΑΛΑΞΙΔΙ","2103-ΓΑΛ",1880,1059,1059,0,0,0,8,8,0,0,0,1556,1254,2016,0.15018820309712572,0.14159508266651727,0.50975177064410826,91.694999999999993,132.375,0,195,252,"Suburban",0,0,0,0,8,null,1.6268772379883494,2531.4209823098718,302,2.5231788079470197,3.2298708023505691,0.78120115705889914,975.42098230987187,1.2615894039735098,0.8059125964010283,49.822926230260748,0,null,37.847043701799478,157.15295629820051,0.52529761904761907,0,37.847043701799478,0,82.552073769739252,0,303,661,null,null,null,null,null,null,null,"",""]
[null,1855,"ΠΟΤΙΔΑΝΕΙΑ","2104-ΠΟΤΙ",1883,143,73,0,70,0,3,1,0,2,0,405,359,465,14.821483741211846,14.821483741211846,0.40349525545410525,80.631,73,35,135,155,"Rural",0,0,2,2,1,null,1.5052213868003341,609.61466165413538,46,2.3043478260869565,4.44814481856816,0.51804694318129618,204.61466165413538,1.1521739130434783,0.88641975308641974,16.640860215053763,7.9784946236559122,null,15.333333333333336,119.66666666666667,0.47096774193548385,0.22580645161290322,15.333333333333336,7.978494623655914,56.359139784946237,27.021505376344088,32,111,null,null,null,null,null,null,null,"",""]
[null,1859,"ΜΑΝΙΚΙΑ","2202-ΜΑΝΙ",1887,58,37,0,21,0,2,1,0,1,0,116,95,140,3.409105335375235,3.409105335375235,0.16055758976473006,88.89,37,21,58,70,"Rural",0,0,1,1,1,null,1.5786167680507803,183.11954509389051,21,2.1428571428571428,3.1961688139947864,0.6704455451396687,67.119545093890508,1.0714285714285714,0.81896551724137934,11.892857142857142,6.75,null,10.499999999999998,47.5,0.52857142857142858,0.3,10.499999999999998,6.7499999999999991,25.107142857142858,14.25,18,40,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1866+1","v":1862},"ΝΕΟΧΩΡΙ ΕΥΒ","2203-ΝΕΟΧ",1890,534,198,0,336,202,8,2,0,6,3,1063,872,1282,23.366388834500246,23.366388834500246,3.69420935651834,88.89,99,44.666666666666664,133,161,"Rural",0,0,3,3,2,null,1.5786167680507799,1678.069624437979,191,2.1465968586387434,3.220259813811408,0.66659120156460061,615.06962443797897,1.0732984293193717,0.8203198494825964,31.912102744488521,14.398053090105936,null,23.89746001881468,109.10253998118532,0.6149068322981367,0.2774327122153209,23.89746001881468,14.231802255034291,67.087897255511479,30.268613576560728,134,316,null,null,null,null,null,null,null,"",""]
[null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ","2206-ΑΓΡΒ",1891,206,73,0,133,0,2,1,0,1,0,389,327,556,7.4606550382845684,7.4606550382845684,0.30753767093670892,77.704999999999998,73,133,195,278,"Rural",0,0,1,0,1,null,1.470964749536178,572.20528756957322,62,3.693548387096774,2.9549239930576325,1.2499639231920967,183.20528756957322,1.846774193548387,0.84061696658097684,29.956177988200707,54.577694142886202,null,{"$f":"(1-AP1868)*Y1868","v":31.079691516709516},{"$f":"AP1868*Y1868","v":163.92030848329048},0.26258992805755393,0.47841726618705038,30.143838656581163,31.079691516709516,43.043822011799293,78.422305857113798,62,122,null,null,null,null,null,null,null,"",""]
[null,1866,"ΚΑΡΥΣΤΟΣ","2207-ΚΑΡΥ",1894,2828,1399,0,1429,140,27,13,0,14,1,5417,4329,8125,4.7322436384464828,1.7199612590765998,0.87872876787409548,80.584999999999994,107.61538461538461,99.15384615384616,201,301,"Suburban",0,0,13,13,13,null,1.4649957599170829,7935.8820314708382,1088,3.4889705882352939,2.3151489259842264,1.5070177771618072,2518.8820314708382,1.744485294117647,0.79915082148790839,50.186196817894619,46.240177053799975,null,40.370684880930412,160.62931511906959,0.35752619473549707,0.32941477127523644,40.370684880930412,40.370684880930412,57.429187797489995,52.913669100046185,1091,1488,null,null,null,null,null,null,null,"",""]
[null,1869,"ΡΟΒΙΕΣ","2210-ΡΟΒΙ",1897,391,391,0,0,0,4,4,0,0,0,838,658,1037,0.14767681659008952,0.14767681659008952,0.48169616568653278,82.070999999999998,97.75,0,210,260,"Rural",0,0,0,0,4,null,1.4683461117196057,1230.4740416210295,180,2.1055555555555556,2.180411342339053,0.96566896102127442,392.47404162102953,1.0527777777777778,0.78520286396181382,35.756723884707185,0,null,45.1073985680191,164.89260143198089,0.37596153846153846,0,35.707373324765932,0,61.993276115292815,0,143,248,null,null,null,null,null,null,null,"",""]
[null,1873,"ΒΑΣΙΛΙΚΑ","2302-ΒΣΛΚ",1901,263,0,0,263,142,4,0,0,4,2,194,119,363,13.991341418879141,13.991341418879141,1.0430038762541654,86.840999999999994,0,60.5,49,91,"Rural",0,0,2,2,0,null,1.9092673977044841,370.39787515466992,75,3.2533333333333334,2.351971668728932,1.3832366165751993,176.39787515466989,1.6266666666666667,0.61340206185567014,0,40.517248215701827,null,18.943298969072163,30.056701030927837,0,0.6648351648351648,0,18.943298969072163,0,19.982751784298177,76,80,null,null,null,null,null,null,null,"",""]
[null,1876,"ΑΡΚΙΤΣΑ","2304-ΑΡΚΙ",1904,516,218,0,298,0,6,2,0,4,0,827,668,1048,21.552207035988783,21.552207035988783,1.2527372508751633,96.07,109,74.5,138,175,"Suburban",0,0,4,1,2,null,1.6212375361103344,1340.7634423632464,159,2.3899371069182389,3.2312166186367701,0.73964001457956674,513.76344236324644,1.1949685534591195,0.80773881499395406,39.571387113491099,27.046498531698049,null,26.53204353083434,111.46795646916566,0.62285714285714289,0.42571428571428571,26.53204353083434,26.53204353083434,69.428612886508901,47.453501468301951,160,329,null,null,null,null,null,null,null,"",""]
[null,1879,"ΔΡΥΜΑΙΑΣ","2309-ΔΡΥΜ",1907,125,100,0,25,0,2,1,0,1,0,224,191,266,3.8335374237462458,3.8335374237462458,0.37716633277108003,90.442999999999998,100,25,112,133,"Rural",0,0,1,1,1,null,1.6433893605960839,368.11921677352279,33,2.2727272727272729,4.3672489931370544,0.5204024950944558,144.11921677352279,1.1363636363636365,0.8526785714285714,28.195488721804509,7.0488721804511272,null,16.500000000000004,95.5,0.75187969924812026,0.18796992481203006,16.500000000000004,7.0488721804511298,71.804511278195491,17.951127819548873,24,90,null,null,null,null,null,null,null,"",""]
[null,1883,"ΜΕΛΙΤΑΙΑΣ","2312-ΜΕΛΙ",1911,203,0,0,203,75,3,0,0,3,1,441,395,477,63.766220280475977,63.766220280475977,1.3397282333458078,81.506,0,64,147,159,"Rural",0,0,2,2,0,null,1.3343577135832823,588.45175169022752,46,1.7826086956521738,3.2054728628310327,0.55611411231159091,147.4517516902275,0.89130434782608692,0.89569160997732422,0,11.0020964360587,null,15.333333333333339,131.66666666666666,0,0.40251572327044027,0,11.002096436058705,0,52.9979035639413,34,159,null,null,null,null,null,null,null,"",""]
[null,1886,"ΜΩΛΟΥ","2315-ΜΩΛΟ",1914,916,719,0,197,0,8,6,0,2,0,1386,1040,2069,13.520913043117419,6.4933698322237356,1.3125057545181216,84.856999999999999,119.83333333333333,98.5,174,259,"Suburban",0,0,2,0,6,null,1.5816923895689194,2192.2256519425223,346,2.9739884393063583,2.3301319420304112,1.2763176134630851,806.22565194252229,1.4869942196531791,0.75036075036075034,59.424947210661493,48.845818917247485,null,43.437229437229441,130.56277056277057,0.46267696267696268,0.38030888030888033,43.437229437229441,43.437229437229441,60.408386122671835,49.654181082752515,348,462,null,null,null,null,null,null,null,"",""]
[null,1887,"ΒΙΤΩΛΗΣ","2317-ΒΙΤΩ",1915,112,0,0,112,47,2,0,0,2,1,329,298,366,5.4656817376316074,5.4656817376316074,0.23211463474145061,76.412999999999997,0,65,165,183,"Rural",0,0,1,1,0,null,1.441664297223012,474.30755378637099,31,2.193548387096774,4.6873404447216451,0.46797291832448423,145.30755378637099,1.096774193548387,0.9057750759878419,0,11.915641038417462,null,15.547112462006085,149.45288753799392,0,0.3551912568306011,0,12.113209427475216,0,53.084358961582538,25,107,null,null,null,null,null,null,null,"",""]
[null,1890,"ΣΤΥΛΙΔΑ","2319-ΣΤΥΛ",1918,2073,1138,0,935,0,17,10,0,7,0,3167,2402,4129,5.0718194435678736,2.2948344620445362,1.8388340573237834,87.257000000000005,113.8,133.57142857142858,187,243,"Suburban",0,0,7,2,10,null,1.5570938999314601,4931.3163810829337,765,2.257516339869281,2.3062959229842273,0.97884938241063701,1764.316381082934,1.1287581699346405,0.75844647931796649,47.379439721094997,55.611067209670864,null,45.170508367540265,141.82949163245974,0.46831275720164606,0.549676660787772,45.170508367540265,45.170508367540265,66.420560278905,77.96036136175772,768,1210,null,null,null,null,null,null,null,"",""]
[null,1893,"ΚΑΛΩΝ ΝΕΡΩΝ","4002-ΚΑΝΕ",1921,916,287,0,629,0,11,3,0,8,0,2841,2710,2965,6.2822731466528463,6.2822731466528463,1.0075644698993793,83.736999999999995,95.666666666666671,78.625,259,270,"Rural",0,0,8,3,3,null,1.5799757649197212,4488.7111481369284,131,1.9465648854961832,12.577947695701743,0.154760135165881,1647.7111481369284,0.97328244274809161,0.95388947553678283,8.1290538455855739,6.6809776161236982,null,11.942625835973248,247.05737416402675,0.35432098765432102,0.29120370370370369,8.2369340477401014,6.7696404826156664,87.537612821081098,71.944022383876302,79,839,null,null,null,null,null,null,null,"",""]
[null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ","4004-ΝΙΩ",1925,16037,1814,0,14223,0,128,18,0,110,0,11026,7852,20629,13.767172049920028,3.2046963093768261,4.6824220504294702,90.543999999999997,100.77777777777777,129.30000000000001,87,162,"Urban",0,0,110,16,18,null,1.8166037408323565,20029.872846417562,3174,4.0255198487712667,2.8367589308183874,1.4190560237735566,9003.872846417562,2.0127599243856333,0.71213495374569202,62.236037678244983,79.850140072958865,null,25.044259024124795,61.955740975875209,0.62208504801097386,0.79814814814814827,25.044259024124795,25.044259024124795,38.541740099532788,49.449859927041146,3206,6134,null,null,null,null,null,null,null,63.7,18]
[null,1900,"ΓΛΩΣΣΑΣ","4009-ΓΛΩΣ",1928,540,77,0,463,0,6,1,0,5,0,1270,1178,1402,1.9263392607237735,1.9263392607237735,0.73562051778146587,78.566000000000003,77,92.6,212,234,"Suburban",0,0,5,1,1,null,1.7834519572953738,2264.9839857651245,92,2.4347826086956523,10.815043323533962,0.2251292515303632,994.98398576512443,1.2173913043478262,0.92755905511811021,12.292846086546874,14.783344774210917,null,15.357480314960636,196.64251968503936,0.32905982905982906,0.39572649572649571,12.30424658456155,14.797054983511682,64.707153913453126,77.816655225789077,87,454,null,null,null,null,null,null,null,"",""]
[null,1903,"ΕΛΕΥΘΕΡΙΟ","4102-ΕΛΕΥ",1931,90,90,0,0,0,1,1,0,0,0,142,138,146,0.50963977712766506,0,0.50963977712766506,100.5,90,0,142,146,"Rural",0,0,0,0,1,null,1.0948327860062999,155.46625561289457,4,2,3.3665639032236427,0.59407753944159691,13.466255612894571,1,0.971830985915493,4.9315068493150704,0,null,3.9999999999999947,138,0.61643835616438358,0,3.9999999999999947,0,85.06849315068493,0,4,86,null,null,null,null,null,null,null,"",""]
[null,1907,"ΜΕΣΑΓΓΑΛΩΝ","4102-ΜΕΣΑ",1935,313,114,0,199,0,7,3,0,4,0,641,608,684,2.0752074132618259,2.0752074132618259,2.1067056249752962,83.393000000000001,38,49.75,92,98,"Rural",0,0,4,0,3,null,1.2896030063596069,826.63552707650797,33,2.3030303030303032,5.625319002318423,0.40940439148093299,185.63552707650797,1.1515151515151516,0.94851794071762874,4.1630742780731609,5.450340666687886,null,4.7363494539781561,87.26365054602185,0.38775510204081631,0.50765306122448983,4.2296157152408522,4.7363494539781561,33.836925721926839,44.299659333312114,32,279,null,null,null,null,null,null,null,"",""]
[null,1910,"ΣΩΤΗΡΙΟ","4102-ΣΩΤΗ",1939,342,72,0,270,0,4,1,0,3,0,538,524,553,6.320964708140874,6.320964708140874,2.4186687721328082,100.5,72,90,135,139,"Suburban",0,0,3,3,1,null,1.0948327860062999,589.02003887138937,14,2.0714285714285716,3.6442884908135271,0.5684041141776236,51.020038871389382,1.0357142857142858,0.97397769516728627,3.8916316760717677,4.8645395950897239,null,3.513011152416353,131.48698884758366,0.51798561151079137,0.64748201438848918,3.513011152416353,3.513011152416353,68.108368323928232,85.135460404910276,15,324,null,null,null,null,null,null,null,"",""]
[null,1911,"ΦΑΛΑΝΗΣ","4102-ΦΑΛΑ",1940,993,490,0,503,0,8,4,0,4,0,427,215,1179,1.8666210999813861,1.8666210999813861,1.4356308857447702,109.26600000000001,122.5,125.75,54,148,"Rural",0,0,4,4,4,null,2.3138205692194895,988.00138305672203,212,4.5471698113207548,2.646232938946802,1.7183558349668657,561.00138305672203,2.2735849056603774,0.50351288056206089,99.995015507310583,102.64794449015761,null,26.810304449648712,27.189695550351288,0.82770270270270274,0.84966216216216217,26.810304449648712,26.810304449648712,22.504984492689413,23.102055509842394,215,183,null,null,null,null,null,null,null,"",""]
[null,1914,"ΛΙΒΑΔΙΟΥ","4103-ΛΙΒ",1943,524,524,0,0,0,4,4,0,0,0,1079,958,1216,4.324704949474379E-2,4.324704949474379E-2,0.40864083232982951,84.92,131,0,270,304,"Suburban",0,0,0,0,4,null,1.3349120773920491,1440.3701315060209,121,2.1322314049586777,2.9865300124464538,0.71394943163890501,361.37013150602093,1.0661157024793388,0.88785912882298423,27.698758597141619,0,null,30.278035217794258,239.72196478220573,0.43092105263157893,0,27.820167308911763,0,103.30124140285838,0,112,414,null,null,null,null,null,null,null,"",""]
[null,1917,"ΑΝΑΤΟΛΗΣ","4104-ΑΝΑΤ",1946,106,106,106,0,0,1,1,1,0,0,314,279,369,0.58733287070169471,0,0.58733287070169471,80.414000000000001,0,0,314,369,"Rural",0,0,0,0,0,null,1.4124729564481233,443.51650832471074,35,2.5714285714285716,3.7004716664203068,0.69489211193341527,129.51650832471074,1.2857142857142858,0.88853503184713378,0,0,null,34.999999999999993,279,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1921,"ΚΡΗΝΗΣ","4110-ΚΡΗΝ",1950,120,120,0,0,0,2,2,0,0,0,183,161,226,0.15431088616362032,0.15431088616362032,0.66751394748381987,96.522999999999996,60,0,{"$f":"ROUNDUP(IFERROR(P1926/K1926,0),0)","v":92},{"$f":"ROUNDUP(IFERROR(R1926/K1926,0),0)","v":113},"Rural",0,0,0,0,{"$f":"L1926-M1926","v":2},null,1.2085397711917847,221.16277812809659,22,2.9545454545454546,1.7346717330952997,1.7032302989531318,38.162778128096591,{"$f":"IF(AM1926>2,AL1926,IF(AM1926<=1, AK1926/2,AK1926/ROUNDUP(AM1926,0)))","v":1.4772727272727273},0.8797814207650273,17.023066879442908,0,null,11.060109289617488,80.939890710382514,{"$f":"W1926/Z1926","v":0.53097345132743368},{"$f":"X1926/Z1926","v":0},11.060109289617488,0,{"$f":"AV1926*AU1926","v":42.976933120557092},{"$f":"AW1926*AU1926","v":0},23,86,null,null,null,null,null,null,null,"",""]
[null,1924,"ΧΑΛΚΙΑΔΕΣ","4110-ΧΑΔΕ",1953,138,95,0,43,0,3,2,0,1,0,210,185,260,5.5544914827123,5.5544914827123,0.9298656958128737,96.522999999999996,47.5,43,70,87,"Suburban",0,0,1,1,2,null,1.2085397711917845,253.79335195027474,25,3,1.7517340780109896,1.7125887071891395,43.79335195027474,1.5,0.88095238095238093,13.831417624521073,12.521072796934867,null,8.3333333333333357,61.666666666666664,0.54597701149425293,0.4942528735632184,8.3333333333333357,8.3333333333333357,33.668582375478927,30.478927203065133,25,98,null,null,null,null,null,null,null,"",""]
[null,1928,"ΠΡΟΔΡΟΜΟΣ","4201-ΠΡΟΔ",1957,783,272,0,511,0,10,3,0,7,0,769,658,1129,12.889328868678895,12.889328868678895,3.3274039525446542,99.653000000000006,90.666666666666671,73,77,113,"Rural",0,0,7,0,3,null,1.4248689903068579,1095.7242535459736,111,4.243243243243243,2.9434617436574202,1.4415826033365631,326.72425354597362,2.1216216216216215,0.85565669700910274,37.802731970033491,30.436758461166669,null,11.114434330299089,65.88556566970091,0.80235988200589969,0.64601769911504425,11.114434330299089,11.114434330299089,52.86393469663318,42.563241538833331,112,457,null,null,null,null,null,null,null,"",""]
[null,1931,"ΛΕΟΝΤΑΡΙ","4203-ΛΕΟΝ",1960,396,253,0,143,0,5,3,0,2,0,781,748,812,3.3978459654758835,3.3978459654758835,1.4764751568277283,90.147000000000006,84.333333333333329,71.5,157,163,"Rural",0,0,2,2,3,null,1.1867837756332931,926.87812876960186,33,1.9393939393939394,4.4205493566546021,0.4387223810711256,145.87812876960186,0.96969696969696972,0.95774647887323938,6.5365073878855924,5.5418214810334376,null,6.6338028169014169,150.36619718309859,0.51738241308793453,0.43865030674846628,6.6338028169014169,5.6434805149917988,77.796825945447736,65.958178518966562,32,366,null,null,null,null,null,null,null,"",""]
[null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ","4204-ΔΡΑΚ",1963,198,108,0,90,90,3,2,0,1,1,491,457,517,1.6152175926073435,1.6152175926073435,1.2434775179885105,82.471999999999994,54,0,164,173,"Rural",0,0,0,0,2,null,1.2601567498400514,618.73696417146527,34,1.7647058823529411,3.7569695344548606,0.46971524952996496,127.73696417146526,0.88235294117647056,0.93075356415478616,6.3540256407237763,0,null,11.35641547861507,152.64358452138492,0.31213872832369943,0,6.255488974959678,0,47.645974359276224,0,13,96,null,null,null,null,null,null,null,"",""]
[null,1935,"ΜΕΓ.ΚΕΦΑΛΟΒΡΥΣΟ","4302-ΚΕΦ",1964,1108,278,0,811,213,13,3,0,9,2,875,680,1423,26.231898801706389,25.254433392551594,3.2651511653707224,104.16500000000001,92.666666666666671,85.428571428571431,68,110,"Rural",0,0,7,2,3,null,1.527824788451966,1336.8466898954703,195,3.81025641025641,2.3684445635665141,1.6087589588834406,461.84668989547026,1.905128205128205,0.77714285714285714,48.148155844155845,44.387354359925787,null,15.154285714285715,52.845714285714287,0.84242424242424252,0.77662337662337666,15.154285714285715,15.154285714285715,44.518510822510827,41.041217068645643,182,503,null,null,null,null,null,null,null,"",""]
[null,1938,"ΦΗΚΗ","4302-ΦΗΚ",1967,715,305,0,410,0,7,2,0,5,0,2048,1891,2156,17.145670200510896,17.145670200510896,2.0878120814612178,80.896000000000001,152.5,82,293,308,"Suburban",0,0,5,5,2,null,1.245975152539881,2551.7571124016763,157,1.6878980891719746,3.2086440280361543,0.5260471633573669,503.75711240167624,0.8439490445859873,0.92333984375,18.548270881950089,9.9734964742288952,null,22.46142578125,270.53857421875,0.49512987012987014,0.26623376623376621,18.771659553825081,10.093613661728895,133.95172911804991,72.026503525771105,89,629,null,null,null,null,null,null,null,"",""]
[null,1941,"ΚΑΣΤΑΝΙΑΣ","4303-ΚΣΤΝ",1970,104,69,0,35,0,2,1,0,1,0,254,221,296,1.2818736458786291,1.2818736458786291,0.86466911880420549,83.667000000000002,69,35,127,148,"Suburban",0,0,1,1,1,null,1.3889617128188323,352.79627505598341,33,2.2727272727272729,2.9938265168479821,0.75913793265485852,98.796275055983415,1.1363636363636365,0.87007874015748032,17.483108108108105,8.8682432432432421,null,16.5,110.5,0.46621621621621623,0.23648648648648649,16.5,8.8682432432432439,51.516891891891895,26.131756756756758,26,78,null,null,null,null,null,null,null,"",""]
[null,1945,"ΓΡΙΖΑΝΟ","4308-ΓΡΙΖ",1974,317,221,0,96,27,6,4,0,2,1,583,559,583,1.3761789690643684,1.3761789690643684,1.4878907875172263,98.379000000000005,55.25,69,98,98,"Rural",0,0,1,1,4,null,1.1338809473010454,661.05259227650947,24,1,3.2521913448545616,0.30748498288151005,78.052592276509472,0.5,0.95883361921097765,2.2744425385934832,2.840480274442541,null,4.0343053173241898,93.965694682675803,0.56377551020408168,0.70408163265306123,2.2744425385934846,2.8404802744425419,52.975557461406517,66.159519725557459,15,345,null,null,null,null,null,null,null,"",""]
[null,1948,"ΚΟΡΩΝΗ","6002-ΚΟΡΩ",1977,317,0,0,317,0,5,0,0,5,0,540,446,637,7.5986677525785629,7.5986677525785629,2.0932448376809125,89.626999999999995,0,63.4,108,128,"Suburban",0,0,5,5,0,null,1.4598288414867802,788.30757440286129,94,2.0319148936170213,2.6415699404559714,0.76920730452674846,248.30757440286132,1.0159574468085106,0.82592592592592595,0,19.218125000000001,null,18.799999999999997,89.2,0,0.49531249999999999,0,18.799999999999997,0,44.181874999999998,94,221,null,null,null,null,null,null,null,"",""]
[null,1952,"ΑΝΩ ΠΕΔΙΝΑ","6502-ΑΝΩΠ",1981,420,0,0,420,364,7,0,0,7,6,1512,1435,1552,51.091999437564589,51.091999437564589,0.95448294273847223,86.587999999999994,0,56,216,222,"Rural",0,0,1,0,0,null,1.4260489842415036,2156.1860641731537,77,1.5194805194805194,8.3660527814695289,0.18162454375689666,644.18606417315368,0.75974025974025972,0.94907407407407407,0,4.2882882882882924,null,11,205,0,0.25225225225225223,0,4.2162162162162158,0,51.711711711711708,30,362,null,null,null,null,null,null,null,"",""]
[null,1955,"ΕΛΕΟΥΣΑΣ","6502-ΕΛΕΟ",1984,2552,0,0,2552,550,21,0,0,21,6,4533,3923,5491,103.40173169669586,42.877529226441645,4.0845692062563259,80.674000000000007,0,133.46666666666667,216,262,"Suburban",0,0,15,3,0,null,1.3149009607498687,5960.4460550791546,610,2.5704918032786885,2.3400755001297617,1.0984653286341188,1427.4460550791546,1.2852459016393443,0.86543128171189054,0,38.240157757446241,null,29.066843150231641,186.93315684976835,0,0.50941475826972016,0,29.066843150231641,0,95.226508909220428,611,2000,null,null,null,null,null,null,null,"",""]
[null,1958,"ΚΛΗΜΑΤΙΑ","6502-ΚΛΗΜ",1987,175,85,0,90,45,4,1,0,3,2,355,313,403,7.3580679655098971,7.3580679655098971,1.0195010541011613,79.69,85,45,89,101,"Rural",0,0,1,1,1,null,1.2702541868570942,450.94023633426843,42,2.1428571428571428,2.2842913412921058,0.93808399310616797,95.940236334268448,1.0714285714285714,0.88169014084507047,18.960535490168738,10.037930553618743,null,10.529577464788728,78.47042253521127,0.84158415841584155,0.44554455445544555,10.529577464788728,10.052991214614414,66.039464509831262,34.962069446381257,41,171,null,null,null,null,null,null,null,"",""]
[null,1959,"ΜΟΛΥΒΑΔΙΑΣ","6502-ΜΟΛΥ",1988,138,0,0,138,138,2,0,0,2,2,360,345,375,11.437360373008817,11.437360373008817,0.36409149578202848,68.382999999999996,0,0,180,188,"Rural",0,0,0,0,0,null,1.0735019187247861,386.46069074092298,15,2,1.7640460493948655,1.1337572512271297,26.460690740922985,1,0.95833333333333337,0,0,null,7.4999999999999929,172.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1962,"ΠΩΓΩΝΙΑΝΗΣ","6502-ΠΩΓΩ",1991,150,70,0,80,59,7,1,0,6,5,558,530,579,57.634746856546073,57.634746856546073,1.0977926139508085,72.42,70,21,80,83,"Rural",0,0,1,1,1,null,1.2393179339744225,691.53940715772774,28,1.75,4.7692645413474191,0.36693288552737474,133.53940715772774,0.875,0.94982078853046592,5.9157058340890387,1.7747117502267145,null,4.0143369175627264,75.98566308243727,0.84337349397590367,0.25301204819277107,4.0143369175627264,1.7774323098847009,64.084294165910961,19.225288249773286,15,180,null,null,null,null,null,null,null,"",""]
[null,1966,"ΓΙΑΝΝΑΔΕΣ","6601-ΓΙΑΝ",1996,363,209,0,154,0,2,1,0,1,0,391,319,610,0.43702496037776284,0.43702496037776284,0.34425604490626499,77.706000000000003,209,154,196,305,"Rural",0,0,1,1,1,null,1.6446463733496886,643.05673197972817,72,4.041666666666667,3.5007879441628909,1.1545019953024065,252.05673197972814,2.0208333333333335,0.81585677749360619,99.423747431973482,73.25960337092782,null,36.092071611253189,159.90792838874683,0.68524590163934429,0.5049180327868853,36.092071611253189,36.092071611253189,109.57625256802652,80.74039662907218,73,191,null,null,null,null,null,null,null,"",""]
[null,1969,"ΛΕΥΚΙΜΜΗΣ","6602-ΛΚΙΜ",1999,2419,501,0,1918,0,29,6,0,23,0,2599,2122,4059,22.63399544751173,11.719490692491998,1.8417107718787409,77.706000000000003,83.5,83.391304347826093,90,140,"Urban",0,0,23,7,6,null,1.6446463733496888,4274.4359243358413,477,4.0607966457023057,3.5124442858193738,1.1561170271359944,1675.4359243358413,2.0303983228511528,0.81646787225856099,39.673170999835101,39.621526674138885,null,16.517891496729511,73.482108503270496,0.59642857142857142,0.59565217391304348,16.517891496729511,16.517891496729511,43.826829000164899,43.769777673687209,480,1270,null,null,null,null,null,null,null,"",""]
[null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ","7103-ΒΛΧΚ",2002,226,129,0,97,0,4,1,0,3,0,230,186,375,15.723018697277455,15.723018697277455,0.92803168479958575,89.203000000000003,129,32.333333333333336,58,94,"Rural",0,0,3,3,1,null,1.7941323857683023,412.6504487267095,44,4.2954545454545459,4.1511465619706707,1.0347634036354929,182.6504487267095,2.1477272727272729,0.80869565217391304,64.631267345050873,16.199568300955907,null,11.095652173913043,46.904347826086955,1.3723404255319149,0.34397163120567381,11.095652173913043,11.095652173913043,64.368732654949127,16.133765032377429,45,113,null,null,null,null,null,null,null,"",""]
[null,1976,"ΠΑΡΑΛΙΟ ΑΣΤΡΟΣ","7106-ΠΑΣΤ",2007,1019,455,0,564,158,19,5,0,14,8,2235,1954,3158,149.88149162487639,149.88149162487639,1.4660587982627289,80.366,91,67.666666666666671,118,167,"Suburban",0,0,6,2,5,null,1.6425257975953802,3671.0451576256746,281,4.2846975088967971,5.1104809879917248,0.83841374597903806,1436.0451576256746,2.1423487544483986,0.87427293064876954,34.784774076009057,25.865601236006732,null,14.835794183445195,103.16420581655481,0.54491017964071853,0.40518962075848308,14.835794183445195,14.835794183445195,56.215225923990943,41.801065430659939,282,867,null,null,null,null,null,null,null,"",""]
[null,1979,"ΠΡΑΜΑΤΕΥΤΗΣ","7110-ΠΡΑΜ",2010,252,60,60,192,140,4,1,1,3,2,504,454,651,4.3502404666785113,4.3502404666785113,0.31356485029141135,80.305000000000007,0,52,126,163,"Rural",0,0,1,0,0,null,1.5688779436663074,790.71448360781892,50,3.94,5.7342896721563781,0.68709469267504997,286.71448360781892,1.97,0.90079365079365081,0,15.791411042944787,null,12.499999999999998,113.5,0,0.31901840490797545,0,12.499999999999998,0,36.208588957055213,38,109,null,null,null,null,null,null,null,"",""]
[null,1982,"ΒΛΑΧΕΡΝΑ","7130-ΒΛΧΕ",2013,162,141,0,21,0,3,2,0,1,0,165,134,269,9.7620340596361785,9.7620340596361785,0.7503482005813481,89.203000000000003,70.5,21,55,90,"Rural",0,0,1,1,2,null,1.7941323857683023,296.03184365176986,31,4.354838709677419,4.226833666186125,1.0302839083816593,131.03184365176986,2.1774193548387095,0.81212121212121213,35.511111111111113,10.577777777777778,null,10.333333333333332,44.666666666666664,0.78333333333333333,0.23333333333333334,10.333333333333332,10.333333333333332,34.988888888888887,10.422222222222222,31,81,null,null,null,null,null,null,null,"",""]
[null,1983,"ΚΑΝΔΗΛΑ","7130-ΚΑΝΔ",2014,122,122,0,0,0,2,2,0,0,0,125,101,203,0.15433450757784947,0.15433450757784947,0.95057627699841185,89.203000000000003,61,0,63,102,"Rural",0,0,0,0,2,null,1.7941323857683018,224.26654822103774,24,4.25,4.1361061758765727,1.0275364846259754,99.266548221037738,2.125,0.80800000000000005,30.557411764705883,0,null,12.095999999999997,50.904000000000003,0.59803921568627449,0,12.095999999999997,0,30.442588235294117,0,25,61,null,null,null,null,null,null,null,"",""]
[null,1986,"ΚΑΡΥΕΣ","7202-ΚΑΡΥ",2017,175,125,0,50,50,3,2,0,1,1,196,167,268,4.7293937533554216,4.7293937533554216,0.17588588934047206,92.76,{"$f":"IFERROR((G1991-H1991)/(L1991-M1991),0)","v":62.5},{"$f":"IFERROR((I1991-J1991)/(N1991-O1991),0)","v":0},66,90,"Rural",0,0,{"$f":"N1991-O1991-AB1991-AC1991","v":0},0,2,null,1.7449087725764836,{"$f":"P1991*AH1991","v":342.00211942499078},{"$f":"P1991-Q1991","v":29},{"$f":"(R1991-Q1991)/AJ1991","v":3.4827586206896552},{"$f":"(AI1991-Q1991)/AJ1991-1","v":5.034555842241061},{"$f":"AK1991/AL1991","v":0.69177077975151724},{"$f":"AJ1991*AL1991","v":146.00211942499078},1.7413793103448276,{"$f":"Q1991/P1991","v":0.85204081632653061},{"$f":"W1991-AZ1991","v":23.448129251700678},{"$f":"X1991-BA1991","v":0},null,9.7653061224489797,56.234693877551024,0.69444444444444442,0,{"$f":"IF(AK1991*AV1991<1, AT1991*AK1991*AV1991,AT1991)","v":9.7653061224489797},{"$f":"IF(AK1991*AW1991<1, AT1991*AK1991*AW1991,AT1991)","v":0},39.051870748299322,0,{"$f":"ROUNDUP(AX1991*L1991+AY1991*N1991,0)","v":20},{"$f":"ROUNDUP(AZ1991*L1991+BA1991*N1991,0)","v":79},null,null,null,null,null,null,null,"",""]
[null,{"$f":"B1994+1","v":1990},"ΠΕΤΡΙΝΑ","7209-ΠΕΤΡ",2021,205,77,77,128,128,8,1,1,7,6,597,525,700,17.666635314948696,17.666635314948696,0.58980348375103453,76.501999999999995,0,0,75,88,"Rural",0,0,1,1,0,null,1.6190587762752708,966.57808943633665,72,2.4305555555555554,5.1330290199491202,0.47351291919632427,369.57808943633665,1.2152777777777777,0.87939698492462315,0,0,null,9.0452261306532638,65.954773869346738,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,1993,"Κ.ΓΛΥΚΟΒΡΥΣΗ","7216-ΓΛΥΚ",2024,502,266,0,236,0,4,2,0,2,0,858,718,968,1.3765988045527562,1.3765988045527562,0.75779177671765696,92.418999999999997,133,118,215,242,"Rural",0,0,2,2,2,null,1.4899056603773584,1278.3390566037735,140,1.7857142857142858,3.0024218328840968,0.59475796044253593,420.33905660377354,0.8928571428571429,0.8368298368298368,34.119218247317434,30.271186114161324,null,35.081585081585089,179.91841491841492,0.54958677685950408,0.48760330578512395,34.429241557340738,30.546244389219606,98.880781752682566,87.728813885838676,130,374,null,null,null,null,null,null,null,"",""]
[null,1996,"ΒΕΛΑΝΙΔΙΑ","7235-ΒΕΛΑ",2027,72,72,0,0,0,1,1,0,0,0,140,116,170,5.9492871911102696E-2,0,5.9492871911102696E-2,77.507999999999996,72,0,140,170,"Rural",0,0,0,0,1,null,1.4666211819040622,205.32696546656871,24,2.25,2.7219568944403627,0.82661117984478683,65.326965466568709,1.125,0.82857142857142863,22.870588235294115,0,null,23.999999999999993,116.00000000000001,0.42352941176470588,0,22.870588235294111,0,49.129411764705885,0,23,50,null,null,null,null,null,null,null,"",""]
[null,2000,"ΚΑΜΠΟΣ","7301-ΚΑΜΠ",2031,286,107,0,179,59,3,1,0,2,1,681,577,778,4.044580861413837,4.044580861413837,0.52450532385776572,84.834999999999994,107,120,227,260,"Suburban",0,0,1,1,1,null,1.5866649471240653,1080.5188289914884,104,1.9326923076923077,3.8415272018412345,0.503105199090084,399.51882899148836,0.96634615384615385,0.84728340675477243,27.847435897435901,31.230769230769226,null,34.666666666666657,192.33333333333334,0.41153846153846152,0.46153846153846156,27.573076923076915,30.92307692307692,79.152564102564099,88.769230769230774,90,257,null,null,null,null,null,null,null,"",""]
[null,2001,"ΚΑΡΔΑΜΥΛΗ","7301-ΚΑΡΔ",2032,580,318,0,262,262,8,3,0,5,5,1379,1168,1577,15.183711245301755,15.183711245301755,0.71140079180295812,84.834999999999994,106,0,173,198,"Suburban",0,0,0,0,3,null,1.5866649471240648,2188.0109620840853,211,1.938388625592417,3.8341751757539591,0.50555557238233095,809.01096208408535,0.96919431279620849,0.84699057287889779,27.554984214882694,0,null,26.470630891950684,146.52936910804931,0.53535353535353536,0,26.470630891950684,0,78.445015785117306,0,80,236,null,null,null,null,null,null,null,"",""]
[null,2005,"ΜΕΛΙΓΑΛΑΣ","7312-ΜΕΛΓ",2036,1073,624,0,449,374,12,5,0,7,6,2633,2370,2788,28.484624170346429,17.114468243202463,2.0024383873773339,79.486999999999995,124.8,75,220,233,"Suburban",0,0,1,1,5,null,1.4322113576532536,3771.0125047010165,263,1.5893536121673004,4.3270437441103287,0.36730703597129521,1138.0125047010165,0.79467680608365021,0.90011393847322441,18.733354958279619,11.258025816273808,null,21.974933535890631,198.02506646410936,0.53562231759656653,0.32188841201716739,18.707112922970108,11.242255362361844,106.06664504172038,63.741974183726192,173,977,null,null,null,null,null,null,null,"",""]
[null,2006,"ΑΒΡΑΜΙΟ","7313-ΑΒΡΑ",2037,344,0,0,344,0,6,0,0,6,0,619,528,701,8.3831757247405392,8.3831757247405392,0.60998745123214149,84.155000000000001,0,57.333333333333336,104,117,"Rural",0,0,6,6,0,null,1.4578336450654639,902.39902629552216,91,1.901098901098901,3.1142750142365072,0.61044669864038092,283.39902629552216,0.9505494505494505,0.85298869143780287,0,13.862502243762343,null,15.289176090468501,88.710823909531499,0,0.49002849002849003,0,14.243283671393529,0,43.470831089570993,86,261,null,null,null,null,null,null,null,"",""]
[null,2007,"ΑΧΛΑΔΟΧΩΡΙ","7313-ΑΧΔΟ",2038,80,80,0,0,0,1,1,0,0,0,144,123,163,0.11326999244845015,0,0.11326999244845015,84.155000000000001,80,0,144,163,"Rural",0,0,0,0,1,null,1.4578336450654636,209.92804488942676,21,1.9047619047619047,3.1394307090203215,0.6067220720269686,65.928044889426758,0.95238095238095233,0.85416666666666663,19.631901840490798,0,null,21.000000000000007,123,0.49079754601226994,0,19.631901840490805,0,60.368098159509202,0,20,61,null,null,null,null,null,null,null,"",""]
[null,2008,"ΔΡΟΣΙΑ","7313-ΔΡΟΣ",2039,166,29,29,137,82,4,1,1,3,2,299,255,339,20.28637726704973,20.28637726704973,0.32842080392644801,84.155000000000001,0,55,75,85,"Rural",0,0,1,1,0,null,1.4578336450654639,435.89225987457371,44,1.9090909090909092,3.1111877244221295,0.61362125277911439,136.89225987457371,0.95454545454545459,0.85284280936454848,0,13.61204013377926,null,11.036789297658864,63.963210702341136,0,0.6470588235294118,0,11.036789297658864,0,41.38795986622074,34,125,null,null,null,null,null,null,null,"",""]
[null,2009,"ΜΕΣΣΗΝΗ","7313-ΜΕΣΣ",2040,3147,1419,0,1728,4,31,12,0,19,1,5651,4816,6408,72.692864498495325,11.306079961471253,2.8360033524172077,84.155000000000001,118.25,95.777777777777771,183,207,"Urban",0,0,18,1,12,null,1.4578336450654639,8238.2179282649358,835,1.9065868263473054,3.0984645847484265,0.61533277989753332,2587.2179282649363,0.95329341317365268,0.85223854185099979,29.157106347728643,23.616091775186362,null,27.040346841267038,155.95965315873295,0.57125603864734298,0.46269457863660757,27.040346841267038,23.854112150358294,89.092893652271357,72.161686002591409,778,2441,null,null,null,null,null,null,null,"",""]
[null,2010,"ΕΥΑΓΓΕΛΙΣΜΟΥ","7315-ΕΥΑΓ",2041,162,90,0,72,0,2,1,0,1,0,315,273,338,4.8578081877565698,4.8578081877565698,0.29101278781562406,86.069000000000003,90,72,158,169,"Rural",0,0,1,1,1,null,1.5752755511022043,496.21179859719433,42,1.5476190476190477,4.3145666332665318,0.35869629076683301,181.21179859719433,0.77380952380952384,0.8666666666666667,17.076923076923066,13.661538461538456,null,21.066666666666663,136.93333333333334,0.53254437869822491,0.42603550295857989,17.362637362637365,13.890109890109889,72.923076923076934,58.338461538461544,32,132,null,null,null,null,null,null,null,"",""]
[null,2011,"ΚΥΝΗΓΟΥ","7315-ΚΥΝΗ",2042,140,105,0,35,0,2,1,0,1,0,272,236,292,0.17322475350513819,0.17322475350513819,0.17745752327669051,86.069000000000003,105,35,136,146,"Rural",0,0,1,1,1,null,1.5752755511022045,428.47494989979964,36,1.5555555555555556,4.3465263861055456,0.35788476069722458,156.47494989979964,0.77777777777777779,0.86764705882352944,20.136986301369859,6.7123287671232887,null,17.999999999999996,118,0.71917808219178081,0.23972602739726026,17.999999999999996,6.7123287671232861,84.863013698630141,28.287671232876711,25,114,null,null,null,null,null,null,null,"",""]
[null,2012,"ΜΕΘΩΝΗΣ","7315-ΜΕΘΩ",2043,624,550,0,74,0,6,4,0,2,0,1212,1050,1301,3.1076906104002338,3.1076906104002338,0.65051733873189255,86.069000000000003,137.5,37,202,217,"Rural",0,0,2,2,4,null,1.5752755511022043,1909.2339679358715,162,1.5493827160493827,4.3039133823201947,0.35999393538308772,697.23396793587153,0.77469135802469136,0.86633663366336633,26.612903225806463,7.1612903225806441,null,27,175,0.63364055299539168,0.17050691244239632,26.507296466973887,7.1328725038402467,110.88709677419354,29.838709677419356,121,504,null,null,null,null,null,null,null,"",""]
[null,2013,"ΦΙΛΙΑΤΡΑ","7317-ΦΙΛ",2044,1693,1536,0,157,0,18,15,0,3,0,2637,2227,3251,0.71885086995969438,0.42815013704661359,1.1422055935214761,87.433999999999997,102.4,52.333333333333336,147,181,"Rural",0,0,3,3,15,null,1.4953608533807432,3943.26657036502,410,2.4975609756097561,3.1860160252805363,0.78391350068298538,1306.2665703650198,1.248780487804878,0.84452028820629499,32.165773512089956,16.438888155592849,null,22.855517633674637,124.14448236632536,0.5657458563535912,0.28913443830570906,22.855517633674637,16.504675286037841,70.23422648791005,35.894445177740486,393,1162,null,null,null,null,null,null,null,"",""]
[null,2014,"ΜΗΛΙΤΣΑ","7327-ΜΗΛ",2045,54,54,0,0,0,1,1,0,0,0,98,84,110,6.2398226574065657E-2,0,6.2398226574065657E-2,84.155000000000001,54,0,98,110,"Rural",0,0,0,0,1,null,1.4578336450654636,142.86769721641545,14,1.8571428571428572,3.2048355154582469,0.57948148920126763,44.867697216415458,0.9285714285714286,0.8571428571428571,12.763636363636365,0,null,14.000000000000005,84,0.49090909090909091,0,12.763636363636369,0,41.236363636363635,0,13,42,null,null,null,null,null,null,null,"",""]
[null,2015,"ΧΑΡΟΚΟΠΕΙΟ","7327-ΧΑΡΟ",2046,796,251,0,545,0,10,3,0,7,0,1545,1339,1659,8.979456836779427,6.7208180590853885,1.1295707183695771,86.069000000000003,83.666666666666671,77.857142857142861,155,166,"Suburban",0,0,7,3,3,null,1.5752755511022043,2433.8007264529056,206,1.5533980582524272,4.3145666332665318,0.3600357093283223,888.80072645290556,0.77669902912621358,0.8666666666666667,15.960508701472548,14.85226620768789,null,20.666666666666661,134.33333333333334,0.50401606425702816,0.46901893287435459,16.180709894594553,15.057177391953385,67.706157965194123,63.004876649454971,154,645,null,null,null,null,null,null,null,"",""]
[null,2016,"ΑΘΙΚΙΑ","7401-ΑΘΚ",2047,632,512,0,120,120,7,4,0,3,2,654,476,1049,15.726429734620146,15.726429734620146,0.32168984814715118,93.908000000000001,128,0,94,150,"Rural",0,0,1,0,4,null,1.5989108409321175,1045.6876899696049,178,3.2191011235955056,2.2004926402786791,1.4629002000151321,391.68768996960489,1.6095505617977528,0.72782874617737003,69.618430173292552,0,null,25.584097859327215,68.415902140672785,0.85333333333333339,0,25.584097859327215,0,58.381569826707448,0,103,234,null,null,null,null,null,null,null,"",""]
[null,2017,"ΚΥΡΑΣ ΒΡΥΣΗ","7401-ΚΒΡ",2048,1147,329,0,818,0,9,2,0,7,0,1293,1114,2284,3.2759918338706178,2.9459278032044032,0.24162708210276113,86.225999999999999,164.5,116.85714285714286,144,254,"Suburban",0,0,7,1,2,null,1.5110210210210213,1953.7501801801805,179,6.5363128491620115,3.691341788716092,1.7707146136243987,660.75018018018045,3.2681564245810057,0.86156225831399846,84.1508394687323,59.778885527940098,null,19.935034802784223,124.06496519721578,0.64763779527559051,0.46006749156355459,19.935034802784223,19.935034802784223,80.3491605312677,57.078257329202764,180,561,null,null,null,null,null,null,null,"",""]
[null,2018,"ΚΑΙΣΑΡΙ","7404-ΚΑΙΣ",2049,68,0,0,68,0,2,0,0,2,0,87,71,119,11.955902484880967,11.955902484880967,0.19057102114997793,91.692999999999998,0,34,44,60,"Rural",0,0,2,1,0,null,1.5048889509708061,130.92533873446013,16,3,2.7453336709037579,1.0927633430483539,43.925338734460126,1.5,0.81609195402298851,0,13.652107279693485,null,8.0919540229885065,35.908045977011497,0,0.56666666666666665,0,8.0919540229885065,0,20.347892720306515,17,41,null,null,null,null,null,null,null,"",""]
[null,2019,"ΜΕΛΙΣΣΙ","7405-ΜΕΛΙ",2050,1025,273,0,752,69,9,2,0,7,1,1368,1075,2079,2.9688026034195514,2.4099349425958363,0.74939984869308629,86.307000000000002,136.5,113.83333333333333,152,231,"Rural",0,0,6,3,2,null,1.6177594323531419,2213.0949034590981,293,3.4266211604095562,2.8842829469593791,1.1880322504496001,845.09490345909808,1.7133105802047781,0.78581871345029242,65.919191919191917,54.972903639570305,null,32.55555555555555,119.44444444444444,0.59090909090909094,0.49278499278499277,32.55555555555555,32.55555555555555,70.580808080808083,58.860429693763024,293,554,null,null,null,null,null,null,null,"",""]
[null,2020,"ΞΥΛΟΚΑΣΤΡΟ","7405-ΞΥΛΟ",2051,4779,1401,0,3378,686,43,13,0,30,6,6630,5210,10077,25.694233772793865,10.927024277576571,0.51848063690367641,86.307000000000002,107.76923076923077,112.16666666666667,155,235,"Urban",0,0,24,3,13,null,1.6177594323531419,10725.74503650133,1420,3.4274647887323946,2.8843274904938943,1.1883063903209885,4095.7450365013297,1.7137323943661973,0.78582202111613875,51.911561048944314,54.029770118631198,null,33.197586726998495,121.80241327300151,0.45859247135842884,0.47730496453900711,33.197586726998495,33.197586726998495,55.857669720286459,58.136896548035473,1428,2471,null,null,null,null,null,null,null,43.19,7]
[null,2021,"ΠΙΤΣΑ","7405-ΠΙΤΣ",2052,462,115,0,347,45,5,1,0,4,1,617,485,937,2.2523412358675223,2.2523412358675223,0.41633324927393683,86.307000000000002,115,100.66666666666667,124,188,"Rural",0,0,3,0,1,null,1.6177594323531419,998.15756976188857,132,3.4242424242424243,2.8875573466809739,1.1858612706612837,381.15756976188857,1.7121212121212122,0.78606158833063211,55.376392289389294,48.474407163465408,null,26.528363047001619,97.471636952998381,0.61170212765957444,0.53546099290780147,26.528363047001619,26.528363047001619,59.623607710610706,52.192259503201264,133,269,null,null,null,null,null,null,null,"",""]
[null,2022,"ΑΓ.ΘΕΟΔΩΡΟΙ","7406-ΑΓΘΕ",2053,2634,829,0,1805,0,31,8,0,23,0,2968,2556,5244,7.7872721452561668,5.6301202488052979,2.3758789952164729,86.225999999999999,103.625,78.478260869565219,96,170,"Suburban",0,0,23,13,8,null,1.5110210210210211,4484.7103903903908,412,6.5242718446601939,3.6813358990058029,1.7722566002255231,1516.7103903903908,3.262135922330097,0.86118598382749323,53.230422546377035,40.312964890632216,null,13.32614555256065,82.673854447439354,0.60955882352941182,0.46163682864450128,13.32614555256065,13.32614555256065,50.394577453622965,38.165295978933003,414,1281,null,null,null,null,null,null,null,"",""]
[null,2023,"ΣΟΥΛΙΝΑΡΙ","7408-ΣΟΥΛ",2054,158,87,0,71,0,2,1,0,1,0,195,157,270,3.9457839304236395,3.9457839304236395,0.18547997915998371,93.945999999999998,87,71,98,135,"Rural",0,0,1,1,1,null,1.4762797674854677,287.87455465966622,38,2.9736842105263159,2.4440672278859532,1.2166949323642238,92.874554659666217,1.486842105263158,0.80512820512820515,36.151680911680913,29.503095916429253,null,19.097435897435894,78.902564102564099,0.64444444444444449,0.52592592592592591,19.097435897435894,19.097435897435894,50.848319088319087,41.496904083570747,39,93,null,null,null,null,null,null,null,"",""]
[null,2024,"ΔΕΡΒΕΝΙ","7409-ΔΕΡΒ",2055,1356,334,0,1022,0,14,3,0,11,0,1810,1422,2750,26.976267560474376,20.785225449500153,2.6123657484266012,86.307000000000002,111.33333333333333,92.909090909090907,130,197,"Suburban",0,0,11,5,3,null,1.6177594323531419,2928.1445725591871,388,3.4226804123711339,2.8818159086576984,1.1876818370280151,1118.1445725591871,1.7113402061855669,0.78563535911602211,53.613727084910856,44.741341111142269,null,27.867403314917127,102.13259668508287,0.56514382402707275,0.47161975080756807,27.867403314917127,27.867403314917127,57.719606248422473,48.167749797948638,391,704,null,null,null,null,null,null,null,"",""]
[null,2025,"ΕΞΟΧΗ","3207-ΕΞΧ",2056,3026,199,0,2827,0,19,1,0,18,0,1371,777,3148,19.328132824426916,19.328132824426916,1.3312566969861759,109.355,199,157.05555555555554,73,166,"Suburban",0,0,18,1,1,null,2.3503328322954693,3222.3063130770884,594,3.9915824915824918,3.1166772947425727,1.2807172877075756,1851.3063130770881,1.9957912457912459,0.56673960612691465,149.40345627586936,117.9127780267679,null,31.62800875273523,41.371991247264766,1.1987951807228916,0.94611780455153938,31.62800875273523,31.62800875273523,49.596543724130655,39.142777528787647,601,755,null,null,null,null,null,null,null,"",""]
[null,2026,"ΧΟΡΤΙΑΤΗΣ","3207-ΧΟΡ",2057,1501,907,0,594,0,12,7,0,5,0,681,386,1562,0.48591669136874216,0.48591669136874216,0.90981916384260042,109.355,129.57142857142858,118.8,57,131,"Suburban",0,0,5,0,7,null,2.3503328322954689,1600.5766587932144,295,3.9864406779661019,3.1172090128583543,1.2788493365450324,919.57665879321451,1.993220338983051,0.56681350954478704,97.615385354464621,89.500501059286407,null,24.691629955947139,32.308370044052865,0.98909487459105794,0.90687022900763359,24.691629955947139,24.691629955947139,31.956043216963963,29.29949894071359,297,371,null,null,null,null,null,null,null,"",""]
[null,2027,"ΕΡΜΟΥ","3102-ΕΡΜ",2058,34784,8066,0,26718,0,245,62,0,183,0,4320,814,37754,1.7032171520583683,0.93951310171968672,1.1103184034929887,147.52199999999999,130.09677419354838,146,18,155,"Dense Urban",0,33,150,1,62,null,4.5969056385223208,19858.632358416427,3506,10.536223616657159,4.4320115112425631,2.3773005981438016,15538.632358416426,4.4320115112425631,0.18842592592592591,127.25003295178632,142.80526881720431,null,14.608333333333334,3.3916666666666666,0.83933402705515092,0.9419354838709677,14.608333333333334,14.608333333333334,2.8467412417620537,3.1947311827956986,3580,762,null,null,null,null,null,null,null,82.32,24]
[null,2028,"ΕΥΚΑΡΠΙΑΣ","3103-ΕΥΚ",2059,10418,2641,0,7777,0,63,12,0,51,0,4189,1406,12941,16.159342307366675,7.0491563876341514,4.268554726406351,92.408000000000001,220.08333333333334,152.49019607843138,67,206,"Dense Urban",0,1,50,1,12,null,2.7229815459741182,11406.569696085582,2783,4.1448077614085523,2.5934494057080784,1.5981833893832655,7217.5696960855821,2.0724038807042762,0.33564096443065172,196.05798473579671,135.84363741811623,null,44.512055383146333,22.487944616853664,1.0683656957928802,0.74024367028364746,44.512055383146333,44.512055383146333,24.02534859753662,16.646558660315147,2805,1138,null,null,null,null,null,null,null,43.9,14]
[null,2029,"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ.","3104-ΠΛΔ",2060,26333,4215,0,22118,0,224,41,0,183,0,4058,855,29469,5.5938217433984061,2.062298410451763,3.0946017218220931,135.708,102.80487804878049,120.86338797814207,19,132,"Dense Urban",0,0,183,20,41,null,4.0928561774760182,16608.810368197683,3203,8.9334998438963478,3.9184546887910345,2.2798527872355239,12550.810368197685,3.9184546887910345,0.21069492360768852,99.687083710805297,117.19792779902541,null,14.996796451453919,4.0032035485460815,0.77882483370288258,0.91563172710713692,14.996796451453919,14.996796451453919,3.1177943379751913,3.6654601791166677,3360,799,null,null,null,null,null,null,null,62.04,24]
[null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ","3105-ΡΕΝΤ",2061,296,0,0,296,0,4,0,0,4,0,610,506,825,53.340287490586299,53.340287490586299,0.51537435469924542,73.489000000000004,0,74,153,207,"Suburban",0,0,4,4,0,null,1.3556256888087366,826.93167017332928,104,3.0673076923076925,2.0858814439743201,1.4705091227349041,216.93167017332928,1.5336538461538463,0.82950819672131149,0,28.629508196721311,null,26.085245901639343,126.91475409836066,0,0.35748792270531399,0,26.085245901639343,0,45.370491803278689,105,182,null,null,null,null,null,null,null,"",""]
[null,2031,"ΑΝΑΛΗΨΗΣ","3111-ΑΝΑΛ",2062,234,132,0,102,0,2,1,0,1,0,394,335,498,17.301800254816165,17.301800254816165,0.66417257537433372,81.286000000000001,132,102,197,249,"Suburban",0,0,1,1,1,null,1.3843704751206158,545.44196719752267,59,2.7627118644067798,2.5668130033478418,1.0763198802575142,151.44196719752267,1.3813559322033899,0.85025380710659904,43.204819277108427,33.385542168674704,null,29.499999999999989,167.5,0.53012048192771088,0.40963855421686746,29.499999999999989,29.499999999999989,88.795180722891573,68.614457831325296,59,158,null,null,null,null,null,null,null,"",""]
[null,2032,"ΑΣΣΗΡΟΥ","3111-ΑΣΣ",2063,716,549,0,167,0,6,5,0,1,0,992,866,1157,0.24993211715395161,0.24993211715395161,0.68031922007172851,90.241,109.8,167,166,193,"Suburban",0,0,1,1,5,null,1.4173795978633779,1406.0405610804708,126,2.3095238095238093,3.2860361990513551,0.7028296919524335,414.04056108047075,1.1547619047619047,0.87298387096774188,27.355946013705505,41.606948855089428,null,21.084677419354847,144.91532258064515,0.56891191709844557,0.86528497409326421,21.084677419354847,21.084677419354847,82.444053986294492,125.39305114491057,127,538,null,null,null,null,null,null,null,"",""]
[null,2033,"ΔΡΥΜΟΥ","3111-ΔΡΥ",2064,2104,540,0,1564,0,14,4,0,10,0,1916,1510,2605,5.2366741701987252,5.2366741701987252,3.7862428323980835,115.51,135,156.4,137,187,"Suburban",0,0,10,2,4,null,1.9716068052930051,3777.5986389413979,406,2.6970443349753697,4.5852183225157583,0.58820412579516834,1861.5986389413979,1.3485221674876848,0.78810020876826725,57.053939245085019,66.09804516986145,null,29.030271398747388,107.96972860125261,0.72192513368983957,0.83636363636363642,29.030271398747388,29.030271398747388,77.946060754914981,90.301954830138556,407,1215,null,null,null,null,null,null,null,"",""]
[null,2034,"ΚΑΛΑΜΩΤΟΥ","3111-ΚΑΛ",2065,128,128,0,0,0,1,1,0,0,0,178,155,207,1.7991862166679971,0,1.7991862166679971,90.241,128,0,178,207,"Suburban",0,0,0,0,1,null,1.4173795978633779,252.29356841968126,23,2.2608695652173911,3.2301551486817939,0.69992599771563224,74.293568419681264,1.1304347826086956,0.8707865168539326,32.154589371980677,0,null,22.999999999999996,155,0.61835748792270528,0,22.999999999999996,0,95.845410628019323,0,23,96,null,null,null,null,null,null,null,"",""]
[null,2035,"ΚΡΙΘΙΑΣ","3111-ΚΡΙ",2066,481,405,0,76,0,3,2,0,1,0,667,582,778,3.7130987432646112,3.7130987432646112,0.74157063817581137,90.241,202.5,76,223,260,"Suburban",0,0,1,1,2,null,1.4173795978633779,945.39219177487303,85,2.3058823529411763,3.2752022561749765,0.7040427346414192,278.39219177487303,1.1529411764705881,0.87256371814092959,50.950784223272962,19.122269634413549,null,28.418290854572703,194.58170914542731,0.77884615384615385,0.29230769230769232,28.418290854572703,19.154699573290269,151.54921577672704,56.877730365586451,76,360,null,null,null,null,null,null,null,"",""]
[null,2036,"ΛΑΓΚΑΔΙΚΙΩΝ","3111-ΛΑΓΔ",2067,1150,224,0,846,24,12,2,0,9,1,1890,1610,2374,34.325592520588145,31.864380083030845,3.625979853777749,82.194000000000003,112,102.75,158,198,"Suburban",0,0,8,2,2,null,1.3877482105038261,2622.8441178522312,280,2.7285714285714286,2.6173004209008255,1.0425136552082568,732.84411785223119,1.3642857142857143,0.85185185185185186,35.866816311260763,32.904601571268245,null,23.407407407407405,134.59259259259258,0.56565656565656564,0.51893939393939392,23.407407407407405,23.407407407407405,76.133183688739237,69.845398428731755,258,781,null,null,null,null,null,null,null,"",""]
[null,2037,"ΠΕΤΡΟΚΕΡΑΣΑ","3111-ΠΕΤΡ",2068,129,129,129,0,0,1,1,1,0,0,180,157,209,0.48209182665956207,0,0.48209182665956207,90.241,0,0,180,209,"Rural",0,0,0,0,0,null,1.4173795978633779,255.12832761540801,23,2.2608695652173911,3.2664490267568702,0.69214904218545859,75.128327615408011,1.1304347826086956,0.87222222222222223,0,0,null,23,157,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2038,"ΠΡΟΦΗΤΗ","3111-ΠΡΟΦ",2069,471,297,0,174,0,5,2,0,3,0,970,804,1312,19.571957339715816,19.571957339715816,1.7154409147200638,73.489000000000004,148.5,58,194,263,"Rural",0,0,3,3,2,null,1.3556256888087366,1314.9569181444745,166,3.0602409638554215,2.0780537237618941,1.4726476649099702,344.9569181444744,1.5301204819277108,0.82886597938144335,57.706083650190109,22.538403041825092,null,33.199999999999989,160.80000000000001,0.56463878326996197,0.22053231939163498,33.199999999999989,22.406083650190105,90.793916349809891,35.461596958174908,134,288,null,null,null,null,null,null,null,"",""]
[null,2039,"ΑΘΥΡΑ","3113-ΑΘΥΡ",2070,427,323,0,104,0,4,3,0,1,0,429,334,646,0.45430128543809745,0.45430128543809745,0.59515138238126752,97.911000000000001,107.66666666666667,104,108,162,"Suburban",0,0,1,1,3,null,1.5143012113541854,649.6352196709455,95,3.2842105263157895,2.3224759965362685,1.4140988028353567,220.6352196709455,1.6421052631578947,0.7785547785547785,51.783734783734786,50.020202020202028,null,23.91608391608392,84.08391608391608,0.66460905349794241,0.64197530864197527,23.91608391608392,23.91608391608392,55.882931882931885,53.979797979797972,96,222,null,null,null,null,null,null,null,"",""]
[null,2040,"ΜΙΜΡΟ ΜΟΝΑΣΤΗΡΙ","3113-ΜΙΜΟ",2071,591,366,0,225,0,5,3,0,2,0,696,557,849,5.2243255925362178,5.2243255925362178,1.8449832002103888,102.262,122,112.5,140,170,"Suburban",0,0,2,2,3,null,1.3840299105354521,963.2848177326747,139,2.1007194244604315,1.9229123577890266,1.0924675874858114,267.2848177326747,1.0503597122302157,0.80028735632183912,41.5946585530764,38.355730223123729,null,27.959770114942522,112.04022988505747,0.71764705882352942,0.66176470588235292,27.959770114942522,27.959770114942522,80.4053414469236,74.144269776876271,140,390,null,null,null,null,null,null,null,"",""]
[null,2041,"ΑΝΑΤΟΛΙΚΟ","3125-ΑΝΑ",2072,772,575,0,197,0,4,3,0,1,0,482,349,829,0.16950577470446221,0.16950577470446221,1.1474186458040672,95.073999999999998,191.66666666666666,197,121,208,"Suburban",0,0,1,1,3,null,1.6582397003745319,799.27153558052441,133,3.6090225563909772,2.3855002675227399,1.5128996653346944,317.27153558052441,1.8045112781954886,0.72406639004149376,110.93442453984467,114.02129548356208,null,33.387966804979257,87.612033195020743,0.92147435897435892,0.94711538461538458,33.387966804979257,33.387966804979257,80.732242126821987,82.978704516437915,134,326,null,null,null,null,null,null,null,"",""]
[null,2042,"ΝΕΟΧΩΡΟΥΔΑ","3125-ΝΕΟΧ",2073,1292,642,0,650,0,8,3,0,5,0,1177,927,1600,4.6064141118028292,4.6064141118028292,1.5384175847416683,115.51,214,130,148,200,"Suburban",0,0,5,2,3,null,1.9716068052930054,2320.5812098298675,250,2.6920000000000002,4.5743248393194698,0.58850214940146084,1143.5812098298675,1.3460000000000001,0.78759558198810531,89.276363636363627,54.233305012744268,null,31.435853865760414,116.56414613423959,1.07,0.65,31.435853865760414,31.435853865760414,124.72363636363637,75.766694987255732,252,754,null,null,null,null,null,null,null,"",""]
[null,2043,"ΔΙΩΝΗ-ΠΙΚΕΡΜΙΟΥ","1654-ΔΙΩΝ",2074,912,227,0,685,0,10,2,0,8,0,667,524,1079,1.2994337747674434,1.2994337747674434,3.101379232475109,98.7,113.5,85.625,67,108,"Suburban",0,0,8,0,2,null,1.8199863883847553,1213.9309210526319,143,3.8811188811188813,3.8246917556128102,1.0147533786018867,546.9309210526319,1.9405594405594406,0.7856071964017991,58.183796990393702,43.894164029096565,null,14.36431784107946,52.635682158920538,1.0509259259259258,0.79282407407407407,14.36431784107946,14.36431784107946,55.316203009606298,41.730835970903435,144,445,null,null,null,null,null,null,null,"",""]
[null,2044,"ΦΟΡΤΕΤΖΑ","8102-ΦΟΡΤ",2075,2850,352,0,2498,0,23,4,0,19,0,1427,74,3180,4.6820468971105411,3.7697162269221995,0.89613106644408891,91.183000000000007,88,131.47368421052633,63,139,"Suburban",0,0,19,6,4,null,2.0848852901484483,2975.1313090418357,1353,2.2956393200295637,1.1442212188040175,2.0062897648664926,1548.1313090418357,1.1442212188040175,5.1857042747021721E-2,85.931687446118787,128.38358567009854,null,59.733006306937632,3.2669936930623686,0.63309352517985606,0.94585384324119659,59.733006306937632,59.733006306937632,2.0683125538812117,3.0900985404277916,1374,67,null,null,null,null,null,null,null,"",""]
[null,2045,"ΚΑΛΑΜΑΚΙ ΖΑΚΥΝΘ","6901-ΚΛΜΚ",2076,1131,227,0,904,0,11,2,0,9,0,1472,1271,1767,7.0011531594871244,7.0011531594871244,1.269239546733762,88.363,113.5,100.44444444444444,134,161,"Suburban",0,0,9,0,2,null,1.4924030538967423,2196.8172953360049,201,2.4676616915422884,3.6060561957015169,0.68431038165289415,724.81729533600492,1.2338308457711442,0.86345108695652173,31.933369058871179,28.260171932667205,null,18.29755434782609,115.70244565217391,0.70496894409937894,0.62387853692201523,18.29755434782609,18.29755434782609,81.566630941128821,72.184272511777237,202,813,null,null,null,null,null,null,null,"",""]
[null,2046,"ΒΙΠΕ ΛΑΜΙΑΣ","2302-ΒΙΠΛ",2077,151,120,0,31,0,2,1,0,1,0,111,68,208,0.10618443237227591,0.10618443237227591,1.6408312318332654,86.840999999999994,120,31,56,104,"Rural",0,0,1,0,1,null,1.9092673977044845,211.92868114519777,43,3.2558139534883721,2.3471786312836689,1.3871180957828386,100.92868114519776,1.6279069767441861,0.61261261261261257,80.415800415800419,20.774081774081775,null,21.693693693693696,34.306306306306304,1.1538461538461537,0.29807692307692307,21.693693693693696,21.053361053361055,39.584199584199581,10.225918225918225,43,50,null,null,null,null,null,null,null,"",""]
[null,2047,"ΛΥΓΑΡΙΑ","8120-ΛΥΓΑ",2079,297,80,0,217,0,6,2,0,4,0,337,252,494,0.84122244815631642,0.84122244815631642,1.0532989434693387,89.980999999999995,40,54.25,57,83,"Rural",0,0,4,2,2,null,1.680441478439425,566.30877823408628,85,2.8470588235294119,2.6977503321657208,1.0553455557334055,229.30877823408628,1.4235294117647059,0.74777448071216612,19.458725108147725,26.390895927925349,null,14.376854599406531,42.623145400593472,0.48192771084337349,0.65361445783132532,14.376854599406531,14.376854599406531,20.541274891852275,27.859104072074651,87,153,null,null,null,null,null,null,null,"",""]
[null,2048,"ΚΩΣΤΑΚΙΟΙ","7001-ΚΣΤΚ",2080,1210,0,0,1210,0,10,0,0,10,0,1107,806,1826,4.1829524273619327,4.1829524273619327,0.58060986175995599,88.064999999999998,0,121,111,183,"Suburban",0,0,10,4,0,null,1.5642571462180921,1731.6326608634279,301,3.3887043189368771,2.0751915643303254,1.6329597600452992,624.63266086342799,1.6943521594684385,0.72809394760614277,0,67.562678632250808,null,30.181571815718154,80.818428184281842,0,0.66120218579234968,0,30.181571815718154,0,53.437321367749192,302,535,null,null,null,null,null,null,null,"",""]
[null,2049,"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ","3002-ΑΠΣΥ",2082,3055,715,0,2340,0,24,6,0,18,0,3686,2772,5086,4.5453767587269329,2.2839041925276011,0.27700449511147623,86.105000000000004,119.16666666666667,130,{"$f":"ROUNDUP(IFERROR(P2054/K2054,0),0)","v":154},{"$f":"ROUNDUP(IFERROR(R2054/K2054,0),0)","v":212},"Suburban",0,0,18,2,{"$f":"L2054-M2054","v":6},null,1.5483314154200225,5707.1495972382027,914,2.5317286652078774,2.2113234105450794,1.14489298721973,2021.1495972382027,{"$f":"IF(AM2054>2,AL2054,IF(AM2054<=1, AK2054/2,AK2054/ROUNDUP(AM2054,0)))","v":1.2658643326039387},0.75203472599023335,54.067182642464942,58.982381064507209,null,38.18665219750406,115.81334780249594,{"$f":"W2054/Z2054","v":0.56210691823899372},{"$f":"X2054/Z2054","v":0.6132075471698113},38.18665219750406,38.18665219750406,{"$f":"AV2054*AU2054","v":65.099484024201729},{"$f":"AW2054*AU2054","v":71.017618935492791},917,1669,null,null,null,null,null,null,null,"",""]
[null,2050,"ΠΑΛΙΑ ΠΕΛΛΑ","3502-ΠΠΕΛ",2083,718,248,0,470,0,6,2,0,4,0,720,560,1085,1.1392294051094565,1.1392294051094565,0.73050123297040381,97.911000000000001,{"$f":"IFERROR((G2055-H2055)/(L2055-M2055),0)","v":124},{"$f":"IFERROR((I2055-J2055)/(N2055-O2055),0)","v":117.5},120,181,"Suburban",0,0,{"$f":"N2055-O2055-AB2055-AC2055","v":4},4,2,null,1.5143012113541856,{"$f":"P2055*AH2055","v":1090.2968721750137},{"$f":"P2055-Q2055","v":160},{"$f":"(R2055-Q2055)/AJ2055","v":3.28125},{"$f":"(AI2055-Q2055)/AJ2055-1","v":2.314355451093836},{"$f":"AK2055/AL2055","v":1.4177813518010727},{"$f":"AJ2055*AL2055","v":370.29687217501373},1.640625,{"$f":"Q2055/P2055","v":0.77777777777777779},{"$f":"W2055-AZ2055","v":60.058931860036836},{"$f":"X2055-BA2055","v":56.910681399631684},null,26.666666666666664,93.333333333333329,0.68508287292817682,0.649171270718232,{"$f":"IF(AK2055*AV2055<1, AT2055*AK2055*AV2055,AT2055)","v":26.666666666666664},{"$f":"IF(AK2055*AW2055<1, AT2055*AK2055*AW2055,AT2055)","v":26.666666666666664},63.941068139963164,60.589318600368316,{"$f":"ROUNDUP(AX2055*L2055+AY2055*N2055,0)","v":160},{"$f":"ROUNDUP(AZ2055*L2055+BA2055*N2055,0)","v":371},null,null,null,null,null,null,null,"",""]
[null,2051,"ΑΛΕΠΟΧΩΡΙ","6502-ΑΛΠΧ",2084,61,0,0,61,61,2,0,0,2,2,160,153,166,1.3647495723160126,1.3647495723160126,0.27033571471055268,68.382999999999996,0,0,80,83,"Rural",0,0,0,0,0,null,1.0735019187247861,171.76030699596578,7,1.8571428571428572,1.6800438565665394,1.1054133199464509,11.760306995965776,0.9285714285714286,0.95625000000000004,0,0,null,3.4999999999999964,76.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2052,"ΚΟΣΚΙΝΟΥ","2401-ΚΟΣΚ",2087,1243,94,0,1149,0,10,1,0,9,0,999,755,1583,1.7918233806803856,1.7918233806803856,1.1155778268140419E-2,85.834999999999994,94,127.66666666666667,100,159,"Suburban",0,0,9,0,1,null,1.6690040214750852,1667.3350174536101,244,3.3934426229508197,2.7390779403836483,1.2388996212628831,668.33501745361013,1.6967213114754098,0.75575575575575571,49.320099974188032,66.984391099695088,null,24.42442442442443,75.57557557557557,0.5911949685534591,0.8029350104821803,24.42442442442443,24.42442442442443,44.679900025811968,60.682275566971583,245,591,null,null,null,null,null,null,null,"",""]
[null,2053,"ΚΑΙΝΟΥΡΓΙΟ","5841-ΚΝΡΓ",2091,754,50,0,704,0,8,1,0,7,0,734,565,1161,1.4159323557039243,1.4159323557039243,1.3041650730078644,88.555000000000007,50,100.57142857142857,92,146,"Rural",0,0,7,0,1,null,1.6657118667983632,1222.6325102299986,169,3.526627218934911,2.8913166285798733,1.2197305490775956,488.63251022999856,1.7633136094674555,0.76975476839237056,25.747452502706135,51.789161605443191,null,21.18256130790191,70.817438692098094,0.34246575342465752,0.68884540117416826,21.18256130790191,21.18256130790191,24.252547497293865,48.782266965985379,170,366,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B2058+1","v":2054},"ΝΟΣΟΚΟΜΕΙΟ","5401-ΝΣΚΜ",2092,236,171,0,65,0,4,1,0,3,0,131,92,325,0.9227897966381744,0.9227897966381744,0.62169900677828205,103.899,171,21.666666666666668,33,82,"Rural",0,0,3,3,1,null,2.047184366160967,268.18115196708669,39,5.9743589743589745,3.5174654350535048,1.6984840603751654,137.18115196708669,2.9871794871794872,0.70229007633587781,122.67045242971514,15.543039781542856,null,9.8244274809160324,23.175572519083968,2.0853658536585367,0.26422764227642276,9.8244274809160324,9.8244274809160324,48.329547570284859,6.1236268851238123,40,67,null,null,null,null,null,null,null,"",""]
[null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ","4701-ΠΓΡΕ",2093,85,0,0,85,0,1,0,0,1,0,209,176,226,0.19360672867069201,0,0.19360672867069201,88.075000000000003,0,85,209,226,"Rural",0,0,1,0,0,null,1.3213678844519967,276.1658878504673,33,1.5151515151515151,2.0353299348626455,0.74442550527011497,67.1658878504673,0.75757575757575757,0.84210526315789469,0,18.805309734513273,null,{"$f":"(1-AP2060)*Y2060","v":33.000000000000007},{"$f":"AP2060*Y2060","v":176},0,0.37610619469026546,0,18.805309734513276,0,66.194690265486727,19,67,null,null,null,null,null,null,null,"",""]
[null,2056,"ΨΑΛΙΔΙ","2405-ΨΑΛΔ",2095,103,0,0,0,0,1,0,0,0,0,81,60,138,7.9335901677463364E-2,0,7.9335901677463364E-2,83.516999999999996,0,0,81,138,"Rural",0,0,0,0,0,null,1.634777889758896,132.41700907047058,21,3.7142857142857144,2.4484290033557423,1.5170077258499337,51.417009070470591,1.8571428571428572,0.7407407407407407,0,0,null,21.000000000000004,60,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2057,"ΠΑΛΑΓΙΑ","5501-ΠΑΛΓ",2099,443,284,0,159,0,3,2,0,1,0,300,200,620,0.2828582910844783,0.2828582910844783,0.24286609571123785,100.285,142,159,100,207,"Rural",0,0,1,0,2,null,1.7627610208816709,528.82830626450129,100,4.2,2.288283062645013,1.8354372623574133,228.82830626450129,2.1,0.66666666666666663,96.26731078904993,107.79227053140097,null,33.333333333333336,66.666666666666657,0.68599033816425126,0.76811594202898548,33.333333333333336,33.333333333333336,45.732689210950078,51.207729468599027,100,143,null,null,null,null,null,null,null,"",""]
[null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ","7239-ΚΥΘ",2100,600,218,0,382,382,8,2,0,6,6,1240,1032,1664,7.9876621633635709,7.9876621633635709,0.5504402208755057,76.417000000000002,109,0,155,208,"Suburban",0,0,0,0,2,null,1.3598130841121499,1686.1682242990657,208,3.0384615384615383,2.1450395398993547,1.4165060745705895,446.1682242990658,1.5192307692307692,0.83225806451612905,41.399038461538453,0,null,25.999999999999996,129,0.52403846153846156,0,25.999999999999996,0,67.600961538461547,0,52,136,null,null,null,null,null,null,null,"",""]
[null,2059,"ΛΙΘΙΝΕΣ","8404-ΛΙΘΙ",2103,100,100,100,0,0,1,1,1,0,0,135,108,182,0.10942086000920145,0,0.10942086000920145,76.994,0,0,135,182,"Rural",0,0,0,0,0,null,1.4784122963559956,199.58566000805939,27,2.7407407407407409,2.3920614817799777,1.1457651743555122,64.585660008059392,1.3703703703703705,0.8,0,0,null,26.999999999999993,108,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2060,"ΑΜΦΙΤΡΙΤΗ","5501-ΑΜΦΤ",2107,53,53,0,0,0,1,1,0,0,0,37,25,75,8.0955365237079288E-2,0,8.0955365237079288E-2,100.285,53,0,37,75,"Rural",0,0,0,0,1,null,1.7627610208816706,65.222157772621813,12,4.166666666666667,2.3518464810518176,1.7716575891480835,28.222157772621813,2.0833333333333335,0.67567567567567566,35.333333333333329,0,null,12,25,0.70666666666666667,0,12,0,17.666666666666668,0,12,18,null,null,null,null,null,null,null,"",""]
[null,2061,"ΣΙΔΗΡΩ","5504-ΣΙΔΡ",2109,37,37,37,0,0,1,1,1,0,0,75,68,85,0.41911565195865907,0,0.41911565195865907,84.185000000000002,0,0,75,85,"Rural",0,0,0,0,0,null,1.1741131351869607,88.058485139022054,7,2.4285714285714284,1.8654978770031505,1.3018355359765048,13.058485139022054,1.2142857142857142,0.90666666666666662,0,0,null,7.0000000000000036,68,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2062,"ΚΑΤΩ ΚΑΡΥΩΤΕΣ","5507-ΚΚΑΡ",2112,134,52,0,82,0,3,1,0,2,0,216,189,271,11.851843853843834,11.851843853843834,0.24849779862317342,60.811999999999998,52,41,72,91,"Rural",0,0,2,0,1,null,1.607385398981324,347.19524617996598,27,3.0370370370370372,4.8590831918505915,0.62502264668581964,131.19524617996598,1.5185185185185186,0.875,16,12.615384615384613,null,9,63,0.5714285714285714,0.45054945054945056,9,9,36,28.384615384615387,27,93,null,null,null,null,null,null,null,"",""]
[null,2063,"ΑΣΤΡΙΔΑ ΘΑΣΟΥ","5114-ΑΣΤΔ",2114,31,0,0,31,0,1,0,0,1,0,47,39,57,0.11622430627845985,0,0.11622430627845985,76.709000000000003,0,31,47,57,"Rural",0,0,1,0,0,null,1.6858430540827147,79.234623541887586,8,2.25,4.0293279427359483,0.55840577683836545,32.234623541887586,1.125,0.82978723404255317,0,9.7894736842105239,null,8.0000000000000018,39,0,0.54385964912280704,0,8.0000000000000018,0,21.210526315789476,8,22,null,null,null,null,null,null,null,"",""]
[null,2064,"ΚΑΤΩ ΤΡΙΤΟΣ","2501-ΚΑΤΡ",2117,125,0,0,125,125,3,0,0,3,3,202,184,246,0.91605012366950334,0.91605012366950334,1.1050629295854815,77.218000000000004,0,0,68,82,"Rural",0,0,0,0,0,null,1.6282849669946446,328.91356333291822,18,3.4444444444444446,7.0507535184954566,0.48852146588432244,126.91356333291822,1.7222222222222223,0.91089108910891092,0,0,null,6.0594059405940577,61.940594059405946,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ","2503-ΣΚΑΚ",2118,205,0,0,0,0,2,0,0,0,0,330,300,402,0.19214439126559016,0,0.19214439126559016,77.218000000000004,0,0,165,201,"Rural",0,0,0,0,0,null,1.6282849669946444,537.33403910823267,30,3.4,6.9111346369410889,0.49195974013101573,207.33403910823267,1.7,0.90909090909090906,0,0,null,15.000000000000005,150,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ","5401-ΒΙΠΞ",2120,311,129,0,182,0,4,2,0,2,0,173,122,428,0.89798798653247081,0.89798798653247081,0.80023030581801236,103.899,64.5,91,44,107,"Rural",0,0,2,0,2,null,2.047184366160967,354.16289534584729,51,6,3.5522136342322996,1.6890875993996102,181.16289534584729,3,0.7052023121387283,45.795662038787746,64.610934039219927,null,12.971098265895954,31.028901734104046,0.60280373831775702,0.85046728971962615,12.971098265895954,12.971098265895954,18.704337961212254,26.389065960780076,52,91,null,null,null,null,null,null,null,"",""]
[null,2067,"Π.ΜΥΡΩΔΑΤΩΝ","5401-ΠΜΥΡ",2123,51,0,0,51,51,1,0,0,1,1,107,97,112,0.23609384913946094,0,0.23609384913946094,92.641999999999996,0,0,107,112,"Rural",0,0,0,0,0,null,1.1725857175730612,125.46667178031754,10,1.5,1.8466671780317538,0.81227414330218151,18.46667178031754,0.75,0.90654205607476634,0,0,null,10.000000000000002,97,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2068,"ΣΜΙΝΘΗ","5401-ΣΜΝΘ",2124,7,0,0,7,7,2,0,0,2,2,22,13,33,2.2003508901276168,2.2003508901276168,0.20895015793199781,72.742999999999995,0,0,11,17,"Suburban",0,0,0,0,0,null,1.9697745901639345,43.335040983606561,9,2.2222222222222223,2.370560109289618,0.93742496278153953,21.335040983606561,1.1111111111111112,0.59090909090909094,0,0,null,4.5,6.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2069,"ΜΕΛΙΒΟΙΑ","5404-ΜΛΒΑ",2125,5,0,0,5,5,1,0,0,1,1,15,9,23,3.6986511533239334E-2,0,3.6986511533239334E-2,72.742999999999995,0,0,15,23,"Suburban",0,0,0,0,0,null,1.9697745901639345,29.546618852459019,6,2.3333333333333335,2.4244364754098364,0.96242296178904729,14.546618852459019,1.1666666666666667,0.6,0,0,null,6,9,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2070,"ΚΑΡΥΔΙΑ","5302-ΚΔΙΑ",2129,127,127,0,0,0,2,2,0,0,0,95,75,179,1.5089073515013844E-2,1.5089073515013844E-2,0.1802755607683178,99.338999999999999,63.5,0,48,90,"Rural",0,0,0,0,2,null,1.5301607180129408,145.36526821122939,20,5.2,2.5182634105614694,2.0649150435142976,50.365268211229392,2.5182634105614694,0.78947368421052633,36.763157894736842,0,null,10.105263157894736,37.89473684210526,0.7055555555555556,0,10.105263157894736,0,26.736842105263158,0,21,54,null,null,null,null,null,null,null,"",""]
[null,2071,"ΠΑΠΙΓΚΟ","6502-ΠΑΠΓ",2149,184,0,0,184,184,2,0,0,2,2,663,629,680,0.32794333827030697,0,0.32794333827030697,86.587999999999994,0,0,332,340,"Rural",0,0,0,0,0,null,1.4260489842415036,945.47047655211691,34,1.5,8.3079551927093203,0.18054984231454824,282.47047655211691,0.75,0.94871794871794868,0,0,null,17.02564102564104,314.97435897435895,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2072,"ΜΠΑΛΝΤΟΥΜΑ","6523-ΜΠΛΤ",2155,79,0,0,79,79,2,0,0,2,2,195,178,205,10.159540436739238,10.159540436739238,0.23919262805516067,84.483999999999995,0,0,98,103,"Rural",0,0,0,0,0,null,1.4278084468947865,278.42264714448334,17,1.588235294117647,4.9072145379107841,0.32365311967669302,83.422647144483335,0.79411764705882348,0.9128205128205128,0,0,null,8.5435897435897452,89.456410256410251,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ","4203-ΚΚΤΗ",2160,91,91,91,0,0,1,1,1,0,0,180,172,187,0.34445909560244559,0,0.34445909560244559,90.147000000000006,0,0,180,187,"Rural",0,0,0,0,0,null,1.1867837756332931,213.62107961399275,8,1.875,4.2026349517490935,0.44614867137571496,33.621079613992748,0.9375,0.9555555555555556,0,0,null,7.9999999999999911,172,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2074,"ΓΙΑΝΝΩΤΑ","4103-ΓΝΤΑ",2168,84,84,84,0,0,1,1,1,0,0,174,154,195,0.58537635205659377,0,0.58537635205659377,84.92,0,0,174,195,"Rural",0,0,0,0,0,null,1.3349120773920491,232.27470146621656,20,2.0499999999999998,2.9137350733108276,0.70356430781149215,58.274701466216555,1.0249999999999999,0.88505747126436785,0,0,null,19.999999999999996,154,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2075,"ΕΛΑΦΟΣ","4104-ΕΛΦΟ",2171,54,54,54,0,0,1,1,1,0,0,160,142,188,0.19119070055262766,0,0.19119070055262766,80.414000000000001,0,0,160,188,"Rural",0,0,0,0,0,null,1.4124729564481233,225.99567303169974,18,2.5555555555555554,3.6664262795388742,0.69701539338654506,65.995673031699738,1.2777777777777777,0.88749999999999996,0,0,null,18.000000000000007,142,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2076,"ΛΟΦΙΣΚΟΣ","3111-ΛΟΦΣ",2189,71,71,71,0,0,1,1,1,0,0,99,86,115,0.1623309479467161,0,0.1623309479467161,90.241,0,0,99,115,"Suburban",0,0,0,0,0,null,1.4173795978633779,140.32058018847439,13,2.2307692307692308,3.1785061683441844,0.70182944836987082,41.320580188474395,1.1153846153846154,0.86868686868686873,0,0,null,12.999999999999996,86,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2077,"ΠΑΛΑΙΟΚΑΣΤΡΟ","3801-ΠΛΚΣ",2192,71,16,16,55,55,2,1,1,1,1,99,77,152,1.0314777594607043,1.0314777594607043,0.31367512486730975,80.516999999999996,0,0,50,76,"Suburban",0,0,0,0,0,null,1.6397997032640947,162.34017062314538,22,3.4090909090909092,2.8790986646884265,1.1840826960544049,63.340170623145383,1.7045454545454546,0.77777777777777779,0,0,null,11.111111111111111,38.888888888888893,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2078,"ΣΥΚΙΑ","3301-ΣΥΙΑ",2206,82,0,0,82,82,1,0,0,1,1,57,40,109,0.30973018804476954,0,0.30973018804476954,92.823999999999998,0,0,57,109,"Suburban",0,0,0,0,0,null,1.859252576095731,105.97739683745667,17,4.0588235294117645,2.881023343379804,1.408813135352889,48.977396837456666,2.0294117647058822,0.70175438596491224,0,0,null,17.000000000000004,40,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2079,"ΑΡΚΟΧΩΡΙ","3306-ΑΡΧΩ",2207,62,62,62,0,0,1,1,1,0,0,56,39,86,0.33014297759490085,0,0.33014297759490085,93.994,0,0,56,86,"Rural",0,0,0,0,0,null,1.9023560432083015,106.53193841966488,17,2.7647058823529411,2.9724669658626404,0.9301048301307514,50.531938419664883,1.3823529411764706,0.6964285714285714,0,0,null,17,39,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2080,"ΚΟΡΕΣΤΕΙΑ","4801-ΚΟΡΕ",2208,108,105,105,3,3,3,2,2,1,1,86,58,153,4.7356553778083805,4.7356553778083805,0.44930842461294696,96.661000000000001,0,0,29,51,"Rural",0,0,0,0,0,null,1.8963363225262513,163.08492373725761,28,3.3928571428571428,2.7530329906163433,1.2324070050818958,77.084923737257611,1.6964285714285714,0.67441860465116277,0,0,null,9.4418604651162799,19.558139534883722,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2081,"ΦΥΣΚΑ","3601-ΦΥΣΚ",2210,0,0,0,0,0,1,0,0,1,0,106,90,157,0.18909400356896255,0,0.18909400356896255,100.747,0,0,106,157,"Rural",0,0,1,1,0,null,1.3448868125450861,142.55800212977914,16,4.1875,2.2848751331111963,1.8327040893031636,36.55800212977914,2.09375,0.84905660377358494,0,0,null,15.999999999999996,90,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2082,"Κ. ΓΡΑΜΜΑΤΙΚΟ","3501-ΚΓΡΜ",2214,0,0,0,0,0,1,1,0,0,0,95,65,175,0.13287950261517925,0,0.13287950261517925,92.715999999999994,0,0,95,175,"Rural",0,0,0,0,1,null,1.9536668824563026,185.59835383334874,30,3.6666666666666665,3.0199451277782909,1.2141500959536158,90.598353833348725,1.8333333333333333,0.68421052631578949,0,0,null,30,65,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2083,"ΚΕΡΑΣΙΑ","3501-ΚΡΣΑ",2215,0,0,0,0,0,1,1,0,0,0,95,65,175,0.1940003795090825,0,0.1940003795090825,92.715999999999994,0,0,95,175,"Rural",0,0,0,0,1,null,1.9536668824563026,185.59835383334874,30,3.6666666666666665,3.0199451277782909,1.2141500959536158,90.598353833348725,1.8333333333333333,0.68421052631578949,0,0,null,30,65,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2084,"ΝΕΑ ΖΩΗ","3501-ΝΖΩΗ",2216,47,47,0,0,0,1,1,0,0,0,37,25,68,9.7046738974582464E-2,0,9.7046738974582464E-2,92.715999999999994,47,0,37,68,"Rural",0,0,0,0,1,null,1.9536668824563026,72.285674650883195,12,3.5833333333333335,2.9404728875735997,1.2186248506070074,35.285674650883195,1.7916666666666667,0.67567567567567566,29.72058823529412,0,null,12,25,0.69117647058823528,0,12,0,17.27941176470588,0,12,18,null,null,null,null,null,null,null,"",""]
[null,2085,"ΘΕΟΔΩΡΑΚΙ","3503-ΘΕΟΔ",2218,145,145,145,0,0,2,2,2,0,0,206,171,259,9.4807188219340352E-2,9.4807188219340352E-2,0.59603855800136063,95.113,0,0,103,130,"Suburban",0,0,0,0,0,null,1.4015257007931223,288.7142943633832,35,2.5142857142857142,2.3632655532395201,1.0639031702718209,82.714294363383203,1.2571428571428571,0.83009708737864074,0,0,null,17.500000000000004,85.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2086,"ΑΡΩΝΑΣ","3401-ΑΡΩΝ",2219,0,0,0,0,0,1,0,0,1,0,90,61,158,8.8628225451178586E-2,0,8.8628225451178586E-2,95.728999999999999,0,0,90,158,"Rural",0,0,1,1,0,null,1.9715391042173704,177.43851937956333,29,3.3448275862068964,3.0151213579159766,1.1093508980742353,87.438519379563317,1.6724137931034482,0.67777777777777781,0,0,null,28.999999999999996,61,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2087,"ΜΟΥΖΑΚΙ","5901-ΜΖΚΙ",2235,86,0,0,86,86,2,0,0,2,1,232,191,318,0.51273283974256578,0,0.51273283974256578,88.980999999999995,0,0,116,159,"Rural",0,0,1,1,0,null,1.4970759038115491,347.32160968427939,41,3.0975609756097562,2.8127221874214485,1.1012680134078341,115.32160968427939,1.5487804878048781,0.82327586206896552,0,0,null,20.5,95.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2088,"ΜΑΚΡΥΩΤΙΚΑ","6704-ΜΚΡΥ",2236,300,42,42,258,258,4,1,1,3,3,397,333,507,6.0828243420645292,6.0828243420645292,0.42596758490323589,81.024000000000001,0,0,100,127,"Rural",0,0,0,0,0,null,1.4786433473852907,587.02140891196041,64,2.71875,2.9690845142493814,0.91568629554060743,190.02140891196041,1.359375,0.83879093198992438,0,0,null,16.12090680100756,83.879093198992436,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2089,"ΓΟΥΔΟΥΡΑΣ","8404-ΓΟΥΔ",2247,94,94,94,0,0,1,1,1,0,0,130,108,175,3.3993589731426063E-2,0,3.3993589731426063E-2,78.677000000000007,0,0,130,175,"Suburban",0,0,0,0,0,null,1.4105161958290193,183.36710545777251,22,3.0454545454545454,2.4257775208078414,1.2554550115710268,53.36710545777251,1.5227272727272727,0.83076923076923082,0,0,null,21.999999999999993,108,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ","8404-ΕΠΕΠ",2248,74,0,0,74,74,2,0,0,2,2,103,86,138,4.992702531585743,4.992702531585743,7.5150908806310035E-2,78.677000000000007,0,0,52,69,"Rural",0,0,0,0,0,null,1.4105161958290193,145.28316817038899,17,3.0588235294117645,2.4872451864934702,1.2298037789045269,42.28316817038899,1.5294117647058822,0.83495145631067957,0,0,null,8.5825242718446617,43.417475728155338,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2091,"ΣΙΣΣΕΣ","8305-ΣΙΣΣ",2249,1,1,0,0,0,2,1,0,1,1,131,117,147,0.21698395454635236,0,0.21698395454635236,93.567999999999998,1,0,66,74,"Rural",0,0,0,0,1,null,1.5362274533781719,201.24579639254051,14,2.1428571428571428,5.0175568851814649,0.42707181839546682,70.245796392540512,1.0714285714285714,0.89312977099236646,0.20342479884464604,0,null,7.0534351145038139,58.946564885496187,1.3513513513513514E-2,0,0.20425005157829579,0,0.79657520115535396,0,1,1,null,null,null,null,null,null,null,"",""]
[null,2092,"ΛΕΥΚΕΣ ΠΑΡΟΥ","3012-ΛΕΥΠ",2260,318,0,0,0,0,2,0,0,0,0,366,315,440,0.24878824209873265,0,0.24878824209873265,86.813999999999993,0,0,183,220,"Rural",0,0,0,0,0,null,1.5305314158271168,560.17449819272474,51,2.4509803921568629,3.8073431018181321,0.64375085896157846,194.17449819272474,1.2254901960784315,0.86065573770491799,0,0,null,25.500000000000007,157.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2093,"ΠΟΥΝΤΑ","3012-ΠΟΥΝ",2261,195,0,0,159,0,2,0,0,1,0,225,194,270,0.24878824209873265,0,0.24878824209873265,86.813999999999993,0,159,113,135,"Rural",0,0,1,0,0,null,1.5305314158271168,344.36956856110129,31,2.4516129032258065,3.8506312439064931,0.6366781828577871,119.36956856110129,1.2258064516129032,0.86222222222222222,0,44.247802469135806,null,15.568888888888889,97.431111111111107,0,1.1777777777777778,0,15.568888888888889,0,114.75219753086419,16,115,null,null,null,null,null,null,null,"",""]
[null,2094,"ΚΟΥΦΟΝΗΣΙ","3017-ΚΦΝΣ",2263,184,0,0,184,0,1,0,0,1,0,290,222,383,0.32047918494094563,0,0.32047918494094563,71.888999999999996,0,184,290,383,"Rural",0,0,1,1,0,null,1.4813270899954316,429.58485609867517,68,2.3676470588235294,2.052718472039341,1.1534202527399251,139.58485609867517,1.1838235294117647,0.76551724137931032,0,77.347258485639685,null,68,222,0,0.48041775456919061,0,68,0,106.65274151436032,68,107,null,null,null,null,null,null,null,"",""]
[null,2095,"ΚΑΝΤΙΑ","7501-ΚΝΤΑ",2269,160,120,0,40,0,2,1,0,1,0,127,97,213,0.12153230293346204,0,0.12153230293346204,95.488,120,40,64,107,"Rural",0,0,1,0,1,null,1.6532749726434268,209.9659215257152,30,3.8666666666666667,2.7655307175238399,1.3981644254267209,82.965921525715203,1.9333333333333333,0.76377952755905509,65.179189049966894,21.726396349988963,null,15.118110236220474,48.881889763779526,1.1214953271028036,0.37383177570093457,15.118110236220474,15.118110236220474,54.820810950033106,18.273603650011037,31,74,null,null,null,null,null,null,null,"",""]
[null,2096,"ΠΕΤΡΟΘΑΛΑΣΣΑ","7505-ΠΕΤΘ",2275,144,0,0,144,91,2,0,0,2,1,201,166,259,0.11961359313218868,0,0.11961359313218868,89.504999999999995,0,53,101,130,"Rural",0,0,1,1,0,null,1.5701679879199697,315.60376557191393,35,2.657142857142857,3.2743933020546834,0.81149166029490061,114.60376557191393,1.3285714285714285,0.82587064676616917,0,18.993187906620747,null,17.587064676616915,83.412935323383081,0,0.40769230769230769,0,17.587064676616915,0,34.006812093379253,36,69,null,null,null,null,null,null,null,"",""]
[null,2097,"ΣΤΕΦΑΝΙ","7418-ΣΤΦΝ",2277,60,0,0,60,60,1,0,0,1,1,53,39,84,0.23926899837093329,0,0.23926899837093329,93.908000000000001,0,0,53,84,"Rural",0,0,0,0,0,null,1.5989108409321175,84.742274569402227,14,3.2142857142857144,2.2673053263858733,1.4176677824902151,31.742274569402227,1.6071428571428572,0.73584905660377353,0,0,null,14.000000000000004,39,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2098,"ΚΥΑΝΗ ΑΚΤΗ","3702-ΚΑΚΤ",2278,26,26,0,0,0,1,1,0,0,0,45,41,50,0.22316826679902826,0,0.22316826679902826,87.337999999999994,26,0,45,50,"Rural",0,0,0,0,1,null,1.3460867136773023,60.573902115478603,4,2.25,3.8934755288696508,0.57788985273350812,15.573902115478603,1.125,0.91111111111111109,4.68,0,null,4.0000000000000009,41,0.52,0,4.0000000000000009,0,21.32,0,4,22,null,null,null,null,null,null,null,"",""]
[null,2099,"ΛΑΪΣΤΑΣ","6502-ΛΑΙΣ",2279,16,0,0,16,16,1,0,0,1,1,59,56,60,0.40496055474846043,0,0.40496055474846043,86.587999999999994,0,0,59,60,"Rural",0,0,0,0,0,null,1.4260489842415036,84.136890070248711,3,1.3333333333333333,8.3789633567495709,0.15912867458231369,25.136890070248711,0.66666666666666663,0.94915254237288138,0,0,null,2.9999999999999987,56,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2100,"ΑΚΡΙΤΑΣ","3601-ΑΚΡΙ",2280,0,0,0,0,0,2,1,0,1,0,211,178,314,0.37818800713792511,0,0.37818800713792511,100.747,0,0,106,157,"Rural",0,0,1,1,1,null,1.3448868125450861,283.77111744701318,33,4.1212121212121211,2.2051853771822176,1.8688733218783626,72.771117447013182,2.0606060606060606,0.84360189573459721,0,0,null,16.578199052132696,89.421800947867297,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2101,"ΑΣΠΡΟΚΚΛΗΣΙΑ","4303-ΑΣΠΚ",2281,96,51,51,45,45,2,1,1,1,1,235,205,274,0.41389922400475709,0.41389922400475709,0.66474044806639543,83.667000000000002,0,0,118,137,"Rural",0,0,0,0,0,null,1.3889617128188323,326.40600251242557,30,2.2999999999999998,3.0468667504141855,0.75487383873526537,91.406002512425573,1.1499999999999999,0.87234042553191493,0,0,null,15.063829787234038,102.93617021276596,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2102,"ΒΡΥΣΟΧΩΡΙΟΥ","6502-ΒΡΣΧ",2282,29,0,0,29,29,2,0,0,2,2,106,101,108,6.1534244988166185,6.1534244988166185,0.19453565934874245,86.587999999999994,0,0,53,54,"Rural",0,0,0,0,0,null,1.4260489842415036,151.16119232959937,5,1.4,9.0322384659198747,0.15500033632664048,45.161192329599373,0.7,0.95283018867924529,0,0,null,2.4999999999999996,50.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2103,"ΔΟΥΛΙ","8104-ΔΟΥΛ",2283,45,33,33,12,12,3,2,1,1,1,291,276,322,1.344686064207449,1.344686064207449,8.3859703806474589E-2,87.531999999999996,0,0,97,108,"Rural",0,0,0,0,1,null,1.3238949630875618,385.25343425848047,15,3.0666666666666669,6.2835622838986982,0.48804587718098075,94.253434258480468,1.5333333333333334,0.94845360824742264,0,0,null,5.0000000000000036,92,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2104,"ΚΑΣΤΑΝΟΧΩΡΙ","3702-ΚΣΤΧ",2284,0,0,0,0,0,1,1,0,0,0,143,129,159,0.11751203317106834,0,0.11751203317106834,87.337999999999994,0,0,143,159,"Rural",0,0,0,0,1,null,1.3460867136773023,192.49040005585422,14,2.1428571428571428,3.535028575418159,0.60617816720298057,49.490400055854224,1.0714285714285714,0.90209790209790208,0,0,null,14.000000000000002,129,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2105,"ΚΡΑΨΗΣ","6502-ΚΡΨΗ",2285,23,0,0,23,23,1,0,0,1,1,109,107,111,0.1457997774518997,0,0.1457997774518997,63.575000000000003,0,0,109,111,"Rural",0,0,0,0,0,null,1.1631661169935774,126.78510675229994,2,2,8.8925533761499693,0.22490728089010356,17.785106752299939,1,0.98165137614678899,0,0,null,2,107,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2106,"ΝΑΜΑΤΑ","4602-ΝΑΜΤ",2286,28,0,0,28,28,1,0,0,1,1,23,17,42,9.9880985913199785E-2,0,9.9880985913199785E-2,112.602,0,0,23,42,"Rural",0,0,0,0,0,null,1.6817610852907927,38.680504961688236,6,4.166666666666667,2.6134174936147061,1.5943364107904587,15.680504961688236,2.0833333333333335,0.73913043478260865,0,0,null,6.0000000000000009,17,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2107,"ΟΛΥΜΠΙΑΔΑ","4103-ΟΛΔΑ",2287,165,128,128,37,37,2,1,1,1,1,340,302,383,0.53071308767199943,0,0.53071308767199943,84.92,0,0,170,192,"Rural",0,0,0,0,0,null,1.3349120773920491,453.87010631329667,38,2.1315789473684212,2.9965817450867545,0.7113368259896109,113.87010631329667,1.0657894736842106,0.88823529411764701,0,0,null,19.000000000000007,151,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ","5401-ΠΑΒΔ",2288,0,0,0,0,0,3,3,0,0,0,596,543,628,6.9995508353901156E-2,6.9995508353901156E-2,0.61685109316521136,92.641999999999996,0,0,199,210,"Rural",0,0,0,0,3,null,1.1725857175730612,698.86108767354449,53,1.6037735849056605,1.9407752391234809,0.82635719612229719,102.86108767354449,0.80188679245283023,0.91107382550335569,0,0,null,17.696308724832218,181.30369127516778,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2109,"ΡΟΥΚΑΝΙ","8120-ΡΟΥΚ",2290,0,0,0,0,0,2,0,0,2,0,140,7,311,15.880522381913346,15.880522381913346,0.18170551816904959,91.183000000000007,0,0,70,156,"Rural",0,0,2,2,0,null,2.0848852901484483,291.88394062078277,133,2.2857142857142856,1.1419845159457349,2.0015282639987202,151.88394062078274,1.1419845159457349,0.05,0,0,null,66.5,3.5,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2110,"ΣΚΟΠΙΑ","3703-ΣΠΙΑ",2291,45,0,0,45,45,1,0,0,1,1,97,84,104,0.12003905376947029,0,0.12003905376947029,89.238,0,0,97,104,"Rural",0,0,0,0,0,null,1.3538983050847457,131.32813559322034,13,1.5384615384615385,2.6406258148631028,0.58261247383181269,34.328135593220338,0.76923076923076927,0.865979381443299,0,0,null,12.999999999999996,84,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2111,"ΦΛΩΡΙΩΝ","8203-ΦΛΡΑ",2292,15,0,0,15,15,1,0,0,1,1,30,27,35,1.6183163334108644E-2,0,1.6183163334108644E-2,75.656000000000006,0,0,30,35,"Rural",0,0,0,0,0,null,1.4798509201024925,44.395527603074775,3,2.6666666666666665,4.7985092010249248,0.55572815533980569,14.395527603074775,1.3333333333333333,0.9,0,0,null,2.9999999999999991,27,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2112,"ΑΡΕΤΗ","3111-ΑΡΕΤ",2293,46,46,46,0,0,1,1,1,0,0,65,57,75,0.1623309479467161,0,0.1623309479467161,90.241,0,0,65,75,"Suburban",0,0,0,0,0,null,1.4173795978633779,92.129673861119556,8,2.25,3.3912092326399446,0.66348014694700785,27.129673861119556,1.125,0.87692307692307692,0,0,null,8,57,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2113,"ΚΑΡΠΗ","3605-ΚΡΠΗ",2294,105,105,105,0,0,1,1,1,0,0,162,134,201,0.20853476312469024,0,0.20853476312469024,93.135000000000005,0,0,{"$f":"ROUNDUP(IFERROR(P2118/K2118,0),0)","v":162},{"$f":"ROUNDUP(IFERROR(R2118/K2118,0),0)","v":201},"Rural",0,0,0,0,0,null,1.346548741699682,218.14089615534849,28,2.3928571428571428,2.0050320055481601,1.1934259085320458,56.140896155348486,{"$f":"IF(AM2118>2,AL2118,IF(AM2118<=1, AK2118/2,AK2118/ROUNDUP(AM2118,0)))","v":1.1964285714285714},0.8271604938271605,0,0,null,28,134,{"$f":"W2118/Z2118","v":0},{"$f":"X2118/Z2118","v":0},0,0,{"$f":"AV2118*AU2118","v":0},{"$f":"AW2118*AU2118","v":0},0,0,null,null,null,null,null,null,null,"",""]
[null,2114,"ΒΟΡΙΖΙΑ","8104-ΒΟΡΖ",2296,0,0,0,0,0,1,0,0,1,1,150,129,187,7.7383510871394084E-2,0,7.7383510871394084E-2,87.933000000000007,{"$f":"IFERROR((G2119-H2119)/(L2119-M2119),0)","v":0},{"$f":"IFERROR((I2119-J2119)/(N2119-O2119),0)","v":0},150,187,"Suburban",0,0,{"$f":"N2119-O2119-AB2119-AC2119","v":0},0,{"$f":"L2119-M2119","v":0},null,1.4349239178608362,{"$f":"P2119*AH2119","v":215.23858767912543},{"$f":"P2119-Q2119","v":21},{"$f":"(R2119-Q2119)/AJ2119","v":2.7619047619047619},{"$f":"(AI2119-Q2119)/AJ2119-1","v":3.1065994132916872},{"$f":"AK2119/AL2119","v":0.88904438405797093},{"$f":"AJ2119*AL2119","v":65.23858767912543},1.3809523809523809,{"$f":"Q2119/P2119","v":0.86},{"$f":"W2119-AZ2119","v":0},{"$f":"X2119-BA2119","v":0},null,21.000000000000004,129,0,0,{"$f":"IF(AK2119*AV2119<1, AT2119*AK2119*AV2119,AT2119)","v":0},{"$f":"IF(AK2119*AW2119<1, AT2119*AK2119*AW2119,AT2119)","v":0},0,0,{"$f":"ROUNDUP(AX2119*L2119+AY2119*N2119,0)","v":0},{"$f":"ROUNDUP(AZ2119*L2119+BA2119*N2119,0)","v":0},null,null,null,null,null,null,null,"",""]
[null,2115,"ΛΑΡΑΝΙ","8104-ΛΑΡΝ",2297,34,0,0,34,34,1,0,0,1,1,80,76,88,0.1000530877458566,0,0.1000530877458566,87.531999999999996,0,0,80,88,"Suburban",0,0,0,0,0,null,1.3238949630875618,105.91159704700495,4,3,6.4778992617512365,0.4631130986728218,25.911597047004946,1.5,0.95,0,0,null,4.0000000000000036,76,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2116,"ΜΕΣΕΛΕΡΟΙ","8403-ΜΕΣΛ",2298,46,41,41,5,5,2,1,1,1,1,62,50,84,0.11451571732283754,0.11451571732283754,6.3399591194032143E-2,76.994,0,0,31,42,"Rural",0,0,0,0,0,null,1.4784122963559958,91.661562374071735,12,2.8333333333333335,2.4717968645059778,1.1462646360705753,29.661562374071735,1.4166666666666667,0.80645161290322576,0,0,null,6.0000000000000018,25,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2117,"ΣΚΙΝΙΑΣ","8106-ΣΚΝΣ",2299,0,0,0,0,0,1,1,0,0,0,183,166,202,0.20294927791875245,0,0.20294927791875245,84.394000000000005,0,0,183,202,"Rural",0,0,0,0,1,null,1.3089406001224739,239.53612982241273,17,2.1176470588235294,3.3256546954360431,0.63676095468650995,56.536129822412732,1.0588235294117647,0.90710382513661203,0,0,null,17,166,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,{"$f":"B2122+1","v":2118},"ΓΑΒΡΙΑΝΗ","4001-ΓΑΒΝ",2300,42,0,0,0,0,1,0,0,0,0,69,62,76,0.2394923778077282,0,0.2394923778077282,95.844999999999999,0,0,69,76,"Rural",0,0,0,0,0,null,1.2935473358318397,89.254766172396941,7,2,2.8935380246281346,0.69119534043691433,20.254766172396941,1,0.89855072463768115,0,0,null,7,62,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2119,"ΛΕΥΚΟΧΩΡΙ","3111-ΛΕΚΧ",2301,0,0,0,0,0,1,0,0,1,0,145,127,169,0.1623309479467161,0,0.1623309479467161,90.241,0,0,145,169,"Suburban",0,0,1,1,0,null,1.4173795978633779,205.5200416901898,18,2.3333333333333335,3.3622245383438774,0.69398498128939889,60.520041690189792,1.1666666666666667,0.87586206896551722,0,0,null,{"$f":"(1-AP2124)*Y2124","v":18.000000000000004},{"$f":"AP2124*Y2124","v":127},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2120,"ΠΕΤΡΩΤΑ","5506-ΠΤΡΤ",2302,74,74,74,0,0,2,2,2,0,0,91,76,129,0.12938318645933383,0.12938318645933383,0.45346649740826012,103.31399999999999,0,0,46,65,"Rural",0,0,0,0,0,null,1.2911525334733527,117.49488054607509,15,3.5333333333333332,1.7663253697383396,2.0003864485379355,26.494880546075095,1.7663253697383396,0.8351648351648352,0,0,null,7.5824175824175812,38.417582417582416,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2121,"ΘΥΡΕΑ","5503-ΘΥΡΕ",2303,0,0,0,0,0,1,1,0,0,0,126,101,163,0.15340490510487556,0,0.15340490510487556,88.286000000000001,0,0,126,163,"Rural",0,0,0,0,1,null,1.3232024256425066,166.72350563095583,25,2.48,1.628940225238233,1.5224622497349767,40.723505630955827,1.24,0.80158730158730163,0,0,null,24.999999999999996,101,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2122,"ΒΑΣΙΛΙΚΟ","6502-ΒΣΚ",2304,80,80,80,0,0,1,1,1,0,0,298,283,309,0.17952241198653296,0,0.17952241198653296,72.42,0,0,298,309,"Rural",0,0,0,0,0,null,1.2393179339744225,369.31674432437791,15,1.7333333333333334,4.7544496216251941,0.36457076450014736,71.316744324377908,0.8666666666666667,0.94966442953020136,0,0,null,14.999999999999995,283,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ","6502-ΜΑΥΒ",2305,69,0,0,69,69,3,0,0,3,3,257,244,266,5.2311985935437439,5.2311985935437439,0.58057423880556569,72.42,0,0,86,89,"Rural",0,0,0,0,0,null,1.2393179339744225,318.50470903142656,13,1.6923076923076923,4.7311314639558892,0.35769618857572089,61.504709031426557,0.84615384615384615,0.94941634241245132,0,0,null,4.350194552529187,81.649805447470811,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2124,"ΠΗΓΗ (ΛΕΣΒΟΥ)","2501-ΠΗΓΗ",2306,34,0,0,34,34,1,0,0,1,1,55,50,67,7.5889389986369446E-2,0,7.5889389986369446E-2,77.218000000000004,0,0,55,67,"Rural",0,0,0,0,0,null,1.6282849669946444,89.555673184705441,5,3.4,6.911134636941088,0.49195974013101579,34.555673184705441,1.7,0.90909090909090906,0,0,null,5.0000000000000018,50,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2125,"ΚΑΛΥΒΙΑ","4103-ΚΑΛΒ",2307,83,0,0,0,0,1,0,0,0,0,160,128,239,4.9432553460896027E-2,0,4.9432553460896027E-2,80.584999999999994,0,0,160,239,"Suburban",0,0,0,0,0,null,1.4649957599170829,234.39932158673327,32,3.46875,2.3249787995854145,1.4919490881458963,74.399321586733265,1.734375,0.8,0,0,null,31.999999999999993,128,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2126,"ΠΡΟΔΡΟΜΟΣ","5815-ΠΡΔΡ",2308,14,0,0,0,0,1,0,0,0,0,28,22,41,4.9432553460896027E-2,0,4.9432553460896027E-2,80.584999999999994,0,0,28,41,"Rural",0,0,0,0,0,null,1.4649957599170829,41.019881277678323,6,3.1666666666666665,2.169980212946387,1.4593067014039653,13.019881277678323,1.5833333333333333,0.7857142857142857,0,0,null,6,22,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,2127,"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ","7301-ΒΙΠΚ",7301,88,0,0,0,0,1,0,0,0,0,56,38,107,6.7362281241986774E-2,0,6.7362281241986774E-2,88.141000000000005,0,0,56,107,"Rural",0,0,0,0,0,null,1.9156034482758622,107.27379310344828,18,3.8333333333333335,2.8485440613026825,1.3457167067938181,51.273793103448284,1.9166666666666667,0.6785714285714286,0,0,null,18,38,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"",""]
[null,"CO_Index","CO_Names","CO_IDs","CO_Codes","CO_Subs",null,"CO_Subs_Inner_Subsidy",null,"CO_Subs_Outer_Subsidy","CO_Cab_Sum",null,"CO_Subsidy_Inner_Cabs",null,"CO_Subsidy_Outer_Cabs","CO_Buildings","CO_SDUs","CO_Households","CO_Feeder_Total_Area","CO_Feeder_BB_Area","CO_Distribution_Area","CO_Building_Area_Avg","CO_Inner_Subs_per_Cab","CO_Outer_Subs_per_Cab","CO_Builds_per_Cab","Homes_per_Cab","CO_Geotype","CO_G.fast_Cabinets","CO_FTTH_Outer_Cabs","CO_VDSL_Cabs",null,"CO_FTTH_Inner_Cabs",null,null,null,"CO_MDUs",null,null,null,"CO_MDU_Floors",null,"CO_SDU_ratio","CO_Inner_MDU_Subs_per_Cab","CO_Inner_MDU_Subs_per_Cab",null,null,null,null,null,null,null,null,null,"CO_Active_MDUs","CO_Active_SDUs",null,null,null,null,null,null,null,"CO_Colocation_Space","CO_Racks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: OTE EKOS","Source: OTE data from NGA questionnaire (2018)"]

{"sheet":"Trench_Deployment","index":10,"n_rows":19150,"n_cols":44,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[19051,1,19051,2],[19059,1,19059,2],[19060,1,19060,2],[19068,1,19068,2],[19069,1,19069,2],[19032,1,19032,2],[19033,1,19033,2],[19041,1,19041,2],[19042,1,19042,2],[19050,1,19050,2],[19096,1,19096,2],[19104,1,19104,2],[19105,1,19105,2],[19113,1,19113,2],[19114,1,19114,2],[19077,1,19077,2],[19078,1,19078,2],[19086,1,19086,2],[19087,1,19087,2],[19095,1,19095,2],[19141,1,19141,2],[19122,1,19122,2],[19123,1,19123,2],[19131,1,19131,2],[19132,1,19132,2],[19140,1,19140,2],[18916,1,18916,2],[18924,1,18924,2],[18925,1,18925,2],[18933,1,18933,2],[18934,1,18934,2],[85,40,86,40],[18852,1,18852,2],[18853,1,18853,2],[18861,1,18861,2],[18862,1,18862,2],[18961,1,18961,2],[18969,1,18969,2],[18970,1,18970,2],[18978,1,18978,2],[18979,1,18979,2],[18942,1,18942,2],[18943,1,18943,2],[18951,1,18951,2],[18952,1,18952,2],[18960,1,18960,2],[19024,1,19024,2],[18987,1,18987,2],[18988,1,18988,2],[18996,1,18996,2],[18997,1,18997,2],[19005,1,19005,2],[18807,1,18807,2],[18808,1,18808,2],[18816,1,18816,2],[18817,1,18817,2],[18825,1,18825,2],[18781,1,18781,2],[18789,1,18789,2],[18790,1,18790,2],[18798,1,18798,2],[18799,1,18799,2],[19006,1,19006,2],[19014,1,19014,2],[19015,1,19015,2],[19023,1,19023,2],[18870,1,18870,2],[18826,1,18826,2],[18834,1,18834,2],[18835,1,18835,2],[18843,1,18843,2],[18844,1,18844,2],[18897,1,18897,2],[18898,1,18898,2],[18906,1,18906,2],[18907,1,18907,2],[18915,1,18915,2],[18871,1,18871,2],[18879,1,18879,2],[18880,1,18880,2],[18888,1,18888,2],[18889,1,18889,2],[18717,1,18717,2],[18718,1,18718,2],[18726,1,18726,2],[18727,1,18727,2],[18735,1,18735,2],[18691,1,18691,2],[18699,1,18699,2],[18700,1,18700,2],[18708,1,18708,2],[18709,1,18709,2],[18762,1,18762,2],[18763,1,18763,2],[18771,1,18771,2],[18772,1,18772,2],[18780,1,18780,2],[18736,1,18736,2],[18744,1,18744,2],[18745,1,18745,2],[18753,1,18753,2],[18754,1,18754,2],[18627,1,18627,2],[18628,1,18628,2],[18636,1,18636,2],[18637,1,18637,2],[18645,1,18645,2],[18601,1,18601,2],[18609,1,18609,2],[18610,1,18610,2],[18618,1,18618,2],[18619,1,18619,2],[18672,1,18672,2],[18673,1,18673,2],[18681,1,18681,2],[18682,1,18682,2],[18690,1,18690,2],[18646,1,18646,2],[18654,1,18654,2],[18655,1,18655,2],[18663,1,18663,2],[18664,1,18664,2],[18537,1,18537,2],[18538,1,18538,2],[18546,1,18546,2],[18547,1,18547,2],[18555,1,18555,2],[18511,1,18511,2],[18519,1,18519,2],[18520,1,18520,2],[18528,1,18528,2],[18529,1,18529,2],[18582,1,18582,2],[18583,1,18583,2],[18591,1,18591,2],[18592,1,18592,2],[18600,1,18600,2],[18556,1,18556,2],[18564,1,18564,2],[18565,1,18565,2],[18573,1,18573,2],[18574,1,18574,2],[18447,1,18447,2],[18448,1,18448,2],[18456,1,18456,2],[18457,1,18457,2],[18465,1,18465,2],[18421,1,18421,2],[18429,1,18429,2],[18430,1,18430,2],[18438,1,18438,2],[18439,1,18439,2],[18492,1,18492,2],[18493,1,18493,2],[18501,1,18501,2],[18502,1,18502,2],[18510,1,18510,2],[18466,1,18466,2],[18474,1,18474,2],[18475,1,18475,2],[18483,1,18483,2],[18484,1,18484,2],[18357,1,18357,2],[18358,1,18358,2],[18366,1,18366,2],[18367,1,18367,2],[18375,1,18375,2],[18331,1,18331,2],[18339,1,18339,2],[18340,1,18340,2],[18348,1,18348,2],[18349,1,18349,2],[18402,1,18402,2],[18403,1,18403,2],[18411,1,18411,2],[18412,1,18412,2],[18420,1,18420,2],[18376,1,18376,2],[18384,1,18384,2],[18385,1,18385,2],[18393,1,18393,2],[18394,1,18394,2],[18267,1,18267,2],[18268,1,18268,2],[18276,1,18276,2],[18277,1,18277,2],[18285,1,18285,2],[18241,1,18241,2],[18249,1,18249,2],[18250,1,18250,2],[18258,1,18258,2],[18259,1,18259,2],[18312,1,18312,2],[18313,1,18313,2],[18321,1,18321,2],[18322,1,18322,2],[18330,1,18330,2],[18286,1,18286,2],[18294,1,18294,2],[18295,1,18295,2],[18303,1,18303,2],[18304,1,18304,2],[18177,1,18177,2],[18178,1,18178,2],[18186,1,18186,2],[18187,1,18187,2],[18195,1,18195,2],[18151,1,18151,2],[18159,1,18159,2],[18160,1,18160,2],[18168,1,18168,2],[18169,1,18169,2],[18222,1,18222,2],[18223,1,18223,2],[18231,1,18231,2],[18232,1,18232,2],[18240,1,18240,2],[18196,1,18196,2],[18204,1,18204,2],[18205,1,18205,2],[18213,1,18213,2],[18214,1,18214,2],[18087,1,18087,2],[18088,1,18088,2],[18096,1,18096,2],[18097,1,18097,2],[18105,1,18105,2],[18061,1,18061,2],[18069,1,18069,2],[18070,1,18070,2],[18078,1,18078,2],[18079,1,18079,2],[18132,1,18132,2],[18133,1,18133,2],[18141,1,18141,2],[18142,1,18142,2],[18150,1,18150,2],[18106,1,18106,2],[18114,1,18114,2],[18115,1,18115,2],[18123,1,18123,2],[18124,1,18124,2],[17997,1,17997,2],[17998,1,17998,2],[18006,1,18006,2],[18007,1,18007,2],[18015,1,18015,2],[17971,1,17971,2],[17979,1,17979,2],[17980,1,17980,2],[17988,1,17988,2],[17989,1,17989,2],[18042,1,18042,2],[18043,1,18043,2],[18051,1,18051,2],[18052,1,18052,2],[18060,1,18060,2],[18016,1,18016,2],[18024,1,18024,2],[18025,1,18025,2],[18033,1,18033,2],[18034,1,18034,2],[17907,1,17907,2],[17908,1,17908,2],[17916,1,17916,2],[17917,1,17917,2],[17925,1,17925,2],[17881,1,17881,2],[17889,1,17889,2],[17890,1,17890,2],[17898,1,17898,2],[17899,1,17899,2],[17952,1,17952,2],[17953,1,17953,2],[17961,1,17961,2],[17962,1,17962,2],[17970,1,17970,2],[17926,1,17926,2],[17934,1,17934,2],[17935,1,17935,2],[17943,1,17943,2],[17944,1,17944,2],[17817,1,17817,2],[17818,1,17818,2],[17826,1,17826,2],[17827,1,17827,2],[17835,1,17835,2],[17791,1,17791,2],[17799,1,17799,2],[17800,1,17800,2],[17808,1,17808,2],[17809,1,17809,2],[17862,1,17862,2],[17863,1,17863,2],[17871,1,17871,2],[17872,1,17872,2],[17880,1,17880,2],[17836,1,17836,2],[17844,1,17844,2],[17845,1,17845,2],[17853,1,17853,2],[17854,1,17854,2],[17727,1,17727,2],[17728,1,17728,2],[17736,1,17736,2],[17737,1,17737,2],[17745,1,17745,2],[17701,1,17701,2],[17709,1,17709,2],[17710,1,17710,2],[17718,1,17718,2],[17719,1,17719,2],[17772,1,17772,2],[17773,1,17773,2],[17781,1,17781,2],[17782,1,17782,2],[17790,1,17790,2],[17746,1,17746,2],[17754,1,17754,2],[17755,1,17755,2],[17763,1,17763,2],[17764,1,17764,2],[17637,1,17637,2],[17638,1,17638,2],[17646,1,17646,2],[17647,1,17647,2],[17655,1,17655,2],[17611,1,17611,2],[17619,1,17619,2],[17620,1,17620,2],[17628,1,17628,2],[17629,1,17629,2],[17682,1,17682,2],[17683,1,17683,2],[17691,1,17691,2],[17692,1,17692,2],[17700,1,17700,2],[17656,1,17656,2],[17664,1,17664,2],[17665,1,17665,2],[17673,1,17673,2],[17674,1,17674,2],[17547,1,17547,2],[17548,1,17548,2],[17556,1,17556,2],[17557,1,17557,2],[17565,1,17565,2],[17521,1,17521,2],[17529,1,17529,2],[17530,1,17530,2],[17538,1,17538,2],[17539,1,17539,2],[17592,1,17592,2],[17593,1,17593,2],[17601,1,17601,2],[17602,1,17602,2],[17610,1,17610,2],[17566,1,17566,2],[17574,1,17574,2],[17575,1,17575,2],[17583,1,17583,2],[17584,1,17584,2],[17457,1,17457,2],[17458,1,17458,2],[17466,1,17466,2],[17467,1,17467,2],[17475,1,17475,2],[17431,1,17431,2],[17439,1,17439,2],[17440,1,17440,2],[17448,1,17448,2],[17449,1,17449,2],[17502,1,17502,2],[17503,1,17503,2],[17511,1,17511,2],[17512,1,17512,2],[17520,1,17520,2],[17476,1,17476,2],[17484,1,17484,2],[17485,1,17485,2],[17493,1,17493,2],[17494,1,17494,2],[17367,1,17367,2],[17368,1,17368,2],[17376,1,17376,2],[17377,1,17377,2],[17385,1,17385,2],[17341,1,17341,2],[17349,1,17349,2],[17350,1,17350,2],[17358,1,17358,2],[17359,1,17359,2],[17412,1,17412,2],[17413,1,17413,2],[17421,1,17421,2],[17422,1,17422,2],[17430,1,17430,2],[17386,1,17386,2],[17394,1,17394,2],[17395,1,17395,2],[17403,1,17403,2],[17404,1,17404,2],[17277,1,17277,2],[17278,1,17278,2],[17286,1,17286,2],[17287,1,17287,2],[17295,1,17295,2],[17251,1,17251,2],[17259,1,17259,2],[17260,1,17260,2],[17268,1,17268,2],[17269,1,17269,2],[17322,1,17322,2],[17323,1,17323,2],[17331,1,17331,2],[17332,1,17332,2],[17340,1,17340,2],[17296,1,17296,2],[17304,1,17304,2],[17305,1,17305,2],[17313,1,17313,2],[17314,1,17314,2],[17187,1,17187,2],[17188,1,17188,2],[17196,1,17196,2],[17197,1,17197,2],[17205,1,17205,2],[17161,1,17161,2],[17169,1,17169,2],[17170,1,17170,2],[17178,1,17178,2],[17179,1,17179,2],[17232,1,17232,2],[17233,1,17233,2],[17241,1,17241,2],[17242,1,17242,2],[17250,1,17250,2],[17206,1,17206,2],[17214,1,17214,2],[17215,1,17215,2],[17223,1,17223,2],[17224,1,17224,2],[17097,1,17097,2],[17098,1,17098,2],[17106,1,17106,2],[17107,1,17107,2],[17115,1,17115,2],[17071,1,17071,2],[17079,1,17079,2],[17080,1,17080,2],[17088,1,17088,2],[17089,1,17089,2],[17142,1,17142,2],[17143,1,17143,2],[17151,1,17151,2],[17152,1,17152,2],[17160,1,17160,2],[17116,1,17116,2],[17124,1,17124,2],[17125,1,17125,2],[17133,1,17133,2],[17134,1,17134,2],[17007,1,17007,2],[17008,1,17008,2],[17016,1,17016,2],[17017,1,17017,2],[17025,1,17025,2],[16981,1,16981,2],[16989,1,16989,2],[16990,1,16990,2],[16998,1,16998,2],[16999,1,16999,2],[17052,1,17052,2],[17053,1,17053,2],[17061,1,17061,2],[17062,1,17062,2],[17070,1,17070,2],[17026,1,17026,2],[17034,1,17034,2],[17035,1,17035,2],[17043,1,17043,2],[17044,1,17044,2],[16917,1,16917,2],[16918,1,16918,2],[16926,1,16926,2],[16927,1,16927,2],[16935,1,16935,2],[16891,1,16891,2],[16899,1,16899,2],[16900,1,16900,2],[16908,1,16908,2],[16909,1,16909,2],[16962,1,16962,2],[16963,1,16963,2],[16971,1,16971,2],[16972,1,16972,2],[16980,1,16980,2],[16936,1,16936,2],[16944,1,16944,2],[16945,1,16945,2],[16953,1,16953,2],[16954,1,16954,2],[16827,1,16827,2],[16828,1,16828,2],[16836,1,16836,2],[16837,1,16837,2],[16845,1,16845,2],[16801,1,16801,2],[16809,1,16809,2],[16810,1,16810,2],[16818,1,16818,2],[16819,1,16819,2],[16872,1,16872,2],[16873,1,16873,2],[16881,1,16881,2],[16882,1,16882,2],[16890,1,16890,2],[16846,1,16846,2],[16854,1,16854,2],[16855,1,16855,2],[16863,1,16863,2],[16864,1,16864,2],[16737,1,16737,2],[16738,1,16738,2],[16746,1,16746,2],[16747,1,16747,2],[16755,1,16755,2],[16711,1,16711,2],[16719,1,16719,2],[16720,1,16720,2],[16728,1,16728,2],[16729,1,16729,2],[16782,1,16782,2],[16783,1,16783,2],[16791,1,16791,2],[16792,1,16792,2],[16800,1,16800,2],[16756,1,16756,2],[16764,1,16764,2],[16765,1,16765,2],[16773,1,16773,2],[16774,1,16774,2],[16647,1,16647,2],[16648,1,16648,2],[16656,1,16656,2],[16657,1,16657,2],[16665,1,16665,2],[16621,1,16621,2],[16629,1,16629,2],[16630,1,16630,2],[16638,1,16638,2],[16639,1,16639,2],[16692,1,16692,2],[16693,1,16693,2],[16701,1,16701,2],[16702,1,16702,2],[16710,1,16710,2],[16666,1,16666,2],[16674,1,16674,2],[16675,1,16675,2],[16683,1,16683,2],[16684,1,16684,2],[16557,1,16557,2],[16558,1,16558,2],[16566,1,16566,2],[16567,1,16567,2],[16575,1,16575,2],[16531,1,16531,2],[16539,1,16539,2],[16540,1,16540,2],[16548,1,16548,2],[16549,1,16549,2],[16602,1,16602,2],[16603,1,16603,2],[16611,1,16611,2],[16612,1,16612,2],[16620,1,16620,2],[16576,1,16576,2],[16584,1,16584,2],[16585,1,16585,2],[16593,1,16593,2],[16594,1,16594,2],[16467,1,16467,2],[16468,1,16468,2],[16476,1,16476,2],[16477,1,16477,2],[16485,1,16485,2],[16441,1,16441,2],[16449,1,16449,2],[16450,1,16450,2],[16458,1,16458,2],[16459,1,16459,2],[16512,1,16512,2],[16513,1,16513,2],[16521,1,16521,2],[16522,1,16522,2],[16530,1,16530,2],[16486,1,16486,2],[16494,1,16494,2],[16495,1,16495,2],[16503,1,16503,2],[16504,1,16504,2],[16377,1,16377,2],[16378,1,16378,2],[16386,1,16386,2],[16387,1,16387,2],[16395,1,16395,2],[16351,1,16351,2],[16359,1,16359,2],[16360,1,16360,2],[16368,1,16368,2],[16369,1,16369,2],[16422,1,16422,2],[16423,1,16423,2],[16431,1,16431,2],[16432,1,16432,2],[16440,1,16440,2],[16396,1,16396,2],[16404,1,16404,2],[16405,1,16405,2],[16413,1,16413,2],[16414,1,16414,2],[16287,1,16287,2],[16288,1,16288,2],[16296,1,16296,2],[16297,1,16297,2],[16305,1,16305,2],[16261,1,16261,2],[16269,1,16269,2],[16270,1,16270,2],[16278,1,16278,2],[16279,1,16279,2],[16332,1,16332,2],[16333,1,16333,2],[16341,1,16341,2],[16342,1,16342,2],[16350,1,16350,2],[16306,1,16306,2],[16314,1,16314,2],[16315,1,16315,2],[16323,1,16323,2],[16324,1,16324,2],[16197,1,16197,2],[16198,1,16198,2],[16206,1,16206,2],[16207,1,16207,2],[16215,1,16215,2],[16171,1,16171,2],[16179,1,16179,2],[16180,1,16180,2],[16188,1,16188,2],[16189,1,16189,2],[16242,1,16242,2],[16243,1,16243,2],[16251,1,16251,2],[16252,1,16252,2],[16260,1,16260,2],[16216,1,16216,2],[16224,1,16224,2],[16225,1,16225,2],[16233,1,16233,2],[16234,1,16234,2],[16107,1,16107,2],[16108,1,16108,2],[16116,1,16116,2],[16117,1,16117,2],[16125,1,16125,2],[16081,1,16081,2],[16089,1,16089,2],[16090,1,16090,2],[16098,1,16098,2],[16099,1,16099,2],[16152,1,16152,2],[16153,1,16153,2],[16161,1,16161,2],[16162,1,16162,2],[16170,1,16170,2],[16126,1,16126,2],[16134,1,16134,2],[16135,1,16135,2],[16143,1,16143,2],[16144,1,16144,2],[16017,1,16017,2],[16018,1,16018,2],[16026,1,16026,2],[16027,1,16027,2],[16035,1,16035,2],[15991,1,15991,2],[15999,1,15999,2],[16000,1,16000,2],[16008,1,16008,2],[16009,1,16009,2],[16062,1,16062,2],[16063,1,16063,2],[16071,1,16071,2],[16072,1,16072,2],[16080,1,16080,2],[16036,1,16036,2],[16044,1,16044,2],[16045,1,16045,2],[16053,1,16053,2],[16054,1,16054,2],[15927,1,15927,2],[15928,1,15928,2],[15936,1,15936,2],[15937,1,15937,2],[15945,1,15945,2],[15901,1,15901,2],[15909,1,15909,2],[15910,1,15910,2],[15918,1,15918,2],[15919,1,15919,2],[15972,1,15972,2],[15973,1,15973,2],[15981,1,15981,2],[15982,1,15982,2],[15990,1,15990,2],[15946,1,15946,2],[15954,1,15954,2],[15955,1,15955,2],[15963,1,15963,2],[15964,1,15964,2],[15837,1,15837,2],[15838,1,15838,2],[15846,1,15846,2],[15847,1,15847,2],[15855,1,15855,2],[15811,1,15811,2],[15819,1,15819,2],[15820,1,15820,2],[15828,1,15828,2],[15829,1,15829,2],[15882,1,15882,2],[15883,1,15883,2],[15891,1,15891,2],[15892,1,15892,2],[15900,1,15900,2],[15856,1,15856,2],[15864,1,15864,2],[15865,1,15865,2],[15873,1,15873,2],[15874,1,15874,2],[15747,1,15747,2],[15748,1,15748,2],[15756,1,15756,2],[15757,1,15757,2],[15765,1,15765,2],[15721,1,15721,2],[15729,1,15729,2],[15730,1,15730,2],[15738,1,15738,2],[15739,1,15739,2],[15792,1,15792,2],[15793,1,15793,2],[15801,1,15801,2],[15802,1,15802,2],[15810,1,15810,2],[15766,1,15766,2],[15774,1,15774,2],[15775,1,15775,2],[15783,1,15783,2],[15784,1,15784,2],[15657,1,15657,2],[15658,1,15658,2],[15666,1,15666,2],[15667,1,15667,2],[15675,1,15675,2],[15631,1,15631,2],[15639,1,15639,2],[15640,1,15640,2],[15648,1,15648,2],[15649,1,15649,2],[15702,1,15702,2],[15703,1,15703,2],[15711,1,15711,2],[15712,1,15712,2],[15720,1,15720,2],[15676,1,15676,2],[15684,1,15684,2],[15685,1,15685,2],[15693,1,15693,2],[15694,1,15694,2],[15567,1,15567,2],[15568,1,15568,2],[15576,1,15576,2],[15577,1,15577,2],[15585,1,15585,2],[15541,1,15541,2],[15549,1,15549,2],[15550,1,15550,2],[15558,1,15558,2],[15559,1,15559,2],[15612,1,15612,2],[15613,1,15613,2],[15621,1,15621,2],[15622,1,15622,2],[15630,1,15630,2],[15586,1,15586,2],[15594,1,15594,2],[15595,1,15595,2],[15603,1,15603,2],[15604,1,15604,2],[15477,1,15477,2],[15478,1,15478,2],[15486,1,15486,2],[15487,1,15487,2],[15495,1,15495,2],[15451,1,15451,2],[15459,1,15459,2],[15460,1,15460,2],[15468,1,15468,2],[15469,1,15469,2],[15522,1,15522,2],[15523,1,15523,2],[15531,1,15531,2],[15532,1,15532,2],[15540,1,15540,2],[15496,1,15496,2],[15504,1,15504,2],[15505,1,15505,2],[15513,1,15513,2],[15514,1,15514,2],[15387,1,15387,2],[15388,1,15388,2],[15396,1,15396,2],[15397,1,15397,2],[15405,1,15405,2],[15361,1,15361,2],[15369,1,15369,2],[15370,1,15370,2],[15378,1,15378,2],[15379,1,15379,2],[15432,1,15432,2],[15433,1,15433,2],[15441,1,15441,2],[15442,1,15442,2],[15450,1,15450,2],[15406,1,15406,2],[15414,1,15414,2],[15415,1,15415,2],[15423,1,15423,2],[15424,1,15424,2],[15297,1,15297,2],[15298,1,15298,2],[15306,1,15306,2],[15307,1,15307,2],[15315,1,15315,2],[15271,1,15271,2],[15279,1,15279,2],[15280,1,15280,2],[15288,1,15288,2],[15289,1,15289,2],[15342,1,15342,2],[15343,1,15343,2],[15351,1,15351,2],[15352,1,15352,2],[15360,1,15360,2],[15316,1,15316,2],[15324,1,15324,2],[15325,1,15325,2],[15333,1,15333,2],[15334,1,15334,2],[15207,1,15207,2],[15208,1,15208,2],[15216,1,15216,2],[15217,1,15217,2],[15225,1,15225,2],[15181,1,15181,2],[15189,1,15189,2],[15190,1,15190,2],[15198,1,15198,2],[15199,1,15199,2],[15252,1,15252,2],[15253,1,15253,2],[15261,1,15261,2],[15262,1,15262,2],[15270,1,15270,2],[15226,1,15226,2],[15234,1,15234,2],[15235,1,15235,2],[15243,1,15243,2],[15244,1,15244,2],[15117,1,15117,2],[15118,1,15118,2],[15126,1,15126,2],[15127,1,15127,2],[15135,1,15135,2],[15091,1,15091,2],[15099,1,15099,2],[15100,1,15100,2],[15108,1,15108,2],[15109,1,15109,2],[15162,1,15162,2],[15163,1,15163,2],[15171,1,15171,2],[15172,1,15172,2],[15180,1,15180,2],[15136,1,15136,2],[15144,1,15144,2],[15145,1,15145,2],[15153,1,15153,2],[15154,1,15154,2],[15027,1,15027,2],[15028,1,15028,2],[15036,1,15036,2],[15037,1,15037,2],[15045,1,15045,2],[15001,1,15001,2],[15009,1,15009,2],[15010,1,15010,2],[15018,1,15018,2],[15019,1,15019,2],[15072,1,15072,2],[15073,1,15073,2],[15081,1,15081,2],[15082,1,15082,2],[15090,1,15090,2],[15046,1,15046,2],[15054,1,15054,2],[15055,1,15055,2],[15063,1,15063,2],[15064,1,15064,2],[14937,1,14937,2],[14938,1,14938,2],[14946,1,14946,2],[14947,1,14947,2],[14955,1,14955,2],[14911,1,14911,2],[14919,1,14919,2],[14920,1,14920,2],[14928,1,14928,2],[14929,1,14929,2],[14982,1,14982,2],[14983,1,14983,2],[14991,1,14991,2],[14992,1,14992,2],[15000,1,15000,2],[14956,1,14956,2],[14964,1,14964,2],[14965,1,14965,2],[14973,1,14973,2],[14974,1,14974,2],[14847,1,14847,2],[14848,1,14848,2],[14856,1,14856,2],[14857,1,14857,2],[14865,1,14865,2],[14821,1,14821,2],[14829,1,14829,2],[14830,1,14830,2],[14838,1,14838,2],[14839,1,14839,2],[14892,1,14892,2],[14893,1,14893,2],[14901,1,14901,2],[14902,1,14902,2],[14910,1,14910,2],[14866,1,14866,2],[14874,1,14874,2],[14875,1,14875,2],[14883,1,14883,2],[14884,1,14884,2],[14757,1,14757,2],[14758,1,14758,2],[14766,1,14766,2],[14767,1,14767,2],[14775,1,14775,2],[14731,1,14731,2],[14739,1,14739,2],[14740,1,14740,2],[14748,1,14748,2],[14749,1,14749,2],[14802,1,14802,2],[14803,1,14803,2],[14811,1,14811,2],[14812,1,14812,2],[14820,1,14820,2],[14776,1,14776,2],[14784,1,14784,2],[14785,1,14785,2],[14793,1,14793,2],[14794,1,14794,2],[14667,1,14667,2],[14668,1,14668,2],[14676,1,14676,2],[14677,1,14677,2],[14685,1,14685,2],[14641,1,14641,2],[14649,1,14649,2],[14650,1,14650,2],[14658,1,14658,2],[14659,1,14659,2],[14712,1,14712,2],[14713,1,14713,2],[14721,1,14721,2],[14722,1,14722,2],[14730,1,14730,2],[14686,1,14686,2],[14694,1,14694,2],[14695,1,14695,2]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1},"merged_total":4273,"flags":["merged_cut"]}
[null,"Trench Deployment"]
[]
[null,"All lengths in kilometers",null,"Network Technology","Network Part","Cable Type","Geotype","Initial Trench (km)","Common with Other Segment ",null,"Common with other Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 50% share of common trenches between FTTC & FTTH"]
[null,null,null,null,null,null,null,null,null,null,null,null,"F2/CP2    (km)","F4/CP4     (km)",null,null,null,null,null,null,null,null,"Ports","Connected Ports",null,null,"Trench w/o Reuse (km)","Minus Core Reuse (km)","Geotype Price Adjusted (km)"]
[null,null,null,null,null,null,null,null,"km","%","km","%",null,null,"F8/CP10","F12/CP20","F24/CP50","F48/CP100","F96/CP200","F192/CP400","CP1000","CP2000",null,null,"Branch"]
[]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},{"$f":"IF(Scenario=\"NGA\",[2]!Without_Subsidy,[2]!With_Subsidy)","v":16.301923901889019},0,0,0,0,0,0,0,9.7811540000000008,6.5207699999999997,0,0,0,0,0,96,6,1,null,{"$f":" (H7-K7*0.5)","v":16.301923901889019},{"$f":" (H7 -K7*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":15.984029220145315},{"$f":" (H7 -K7*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7,Geotypes,0))","v":9.5904175320871889}]
[{"$f":"INDEX(CO_Index,1)","v":1},{"$f":"INDEX(CO_Names,A8)","v":"ΔΑΒΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},3.9530936530641592,0,0,0,0,0,1.3850260000000001,2.0775380000000001,0.34625600000000001,0.34625600000000001,8.6564000000000002E-2,0,0,0,0,0,0,0,null,{"$f":"H8  *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79061873061283161},{"$f":"H8  *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79061873061283161},{"$f":"H8  *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8,Geotypes,0))","v":0.47437123836769896},null,"Fiber Cables",null,"F2","F4","F8","F12","F24","F48","F96","F192"]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},1.6919999999999997,0,0,0,0,0,1.6919999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9 *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33839999999999987},{"$f":" H9 *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33839999999999987},{"$f":"H9 *IF(B11=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9,Geotypes,0))","v":0.20303999999999991},null,"FTTC",null,{"$f":"SUMIFS(M$7:M$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE9)","v":0},0,0,5955.4115240000092,2365.1783179999975,584.96332400000006,2238.383616999999,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE9)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE9)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE9)*3","v":2356.5858240000007},"FTTC_Fiber_Lengths"]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10-K10*0.5","v":0},{"$f":" (H10-K10*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H10-K10*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10,Geotypes,0))","v":0},null,"Feeder",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$9,Trench_Segment,$AE10)","v":0},0,0,5955.4115240000092,2365.1783179999975,584.96332400000006,2238.383616999999,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$9,Trench_Segment,$AE10)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE9,Trench_Segment,$AE10)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE9,Trench_Segment,$AE10)*3","v":2356.5858240000007}]
[null,{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11 - I11","v":0},{"$f":" H11 - I11","v":0},{"$f":"(H11 - I11)*INDEX(Trench_Price_Proportion,MATCH(G11,Geotypes,0))","v":0},null,"FTTH",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11)","v":17315.095151999976},7077.2053209999976,609.46229700000117,4380.1208510000115,1782.9701739999987,832.61047899999971,517.84595500000012,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11)*3","v":77.016107000000019},"FTTH_Fiber_Lengths"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12","v":0},{"$f":" H12","v":0},{"$f":"H12*INDEX(Trench_Price_Proportion,MATCH(G12,Geotypes,0))","v":0},null,"Feeder",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$11,Trench_Segment,$AE12)","v":0},0,0,3526.8200780000025,931.17213299999946,211.34991000000008,367.09997500000003,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$11,Trench_Segment,$AE12)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11,Trench_Segment,$AE12)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE11,Trench_Segment,$AE12)*3","v":75.842613}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},16.301923901889019,0,0,0,0,0,0,0,9.7811540000000008,16.301924,6.5207699999999997,0,0,0,0,186,186,1,null,{"$f":" H13","v":16.301923901889019},{"$f":" H13*(1-INDEX(Trench_Core_Proportion,MATCH(G13,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":15.984029220145315},{"$f":"H13*(1-INDEX(Trench_Core_Proportion,MATCH(G13,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13,Geotypes,0))","v":9.5904175320871889},null,"Distribution",null,8828.0821520000027,7072.0753209999975,609.46229700000117,853.30077300000005,851.79804100000001,621.26056900000003,150.74597999999992,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$11,Trench_Segment,$AE13)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE13,Trench_Segment,$AE13)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE13,Trench_Segment,$AE13)*3","v":1.173494}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},3.9530936530641592,0,0,0,0,0,1.3850260000000001,2.0775380000000001,0.34625600000000001,0.34625600000000001,8.6564000000000002E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B11=\"Rural\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H14-I14,0)","v":0.79061873061283161},{"$f":"IF(B11=\"Rural\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H14-I14,0)","v":0.79061873061283161},{"$f":"(IF(B11=\"Rural\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB11+((H14-I14-AB11)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H14-I14,0))*INDEX(Trench_Price_Proportion,MATCH(G14,Geotypes,0))","v":0.47437123836769896},null,"Drop",null,8487.0130000000026,5.13,0,0,0,0,0,{"$f":"SUMIFS(T$7:T$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE$11,Trench_Segment,$AE14)+SUMIFS(U$7:U$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE14,Trench_Segment,$AE14)*2+SUMIFS(V$7:V$19149,Trench_Cable,\"Fiber\",Trench_Tech,$AE14,Trench_Segment,$AE14)*3","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8)","v":"Rural"},1.6919999999999997,0,0,0,0,0,1.6919999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11=\"Rural\",AB12+((H15-AB12)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB12+((H15-AB12)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H15,0)","v":0.33839999999999987},{"$f":" IF(B11=\"Rural\",AB12+((H15-AB12)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB12+((H15-AB12)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H15,0)","v":0.33839999999999987},{"$f":"(IF(B11=\"Rural\",AB12+((H15-AB12)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11=\"Suburban\",AB12+((H15-AB12)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11<>\"Rural\",B11<>\"Suburban\"),H15,0))*INDEX(Trench_Price_Proportion,MATCH(G15,Geotypes,0))","v":0.20303999999999991}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H16-K16*0.5)","v":0},{"$f":" (H16 -K16*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H16 -K16*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16,Geotypes,0))","v":0},null,null,null,{"$f":"SUM(AG13:AG14)/SUM(AG12:AG14,AG10)","v":1},{"$f":"SUM(AH13:AH14)/SUM(AH12:AH14,AH10)","v":1},1,8.255992454379972E-2,0.20534415357665087,0.43825624294497484,5.4692824404541276E-2,4.8220458122244964E-4,"Distribution_Drop_Proportion"]
[{"$f":"INDEX(CO_Index,A8+1)","v":2},{"$f":"INDEX(CO_Names,A17)","v":"ΕΛΑΙΟΧΩΡΙΟΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H17  *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H17  *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H17  *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18 *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18 *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18 *IF(B20=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B20=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},0.37385208407792603,0.14278737985805248,0.38193549250962516,0,0,0,0,0,0.37385200000000002,0,0,0,0,0,0,96,6,1,null,{"$f":" H19-K19*0.5","v":0.37385208407792603},{"$f":" (H19-K19*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.36656180410836975},{"$f":"(H19-K19*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19,Geotypes,0))","v":0.21993708246502183}]
[null,{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},3.8552592561674173,0.14278737985805248,3.7037037037037035E-2,0,0,3.2841100000000001,0.142787,0.28557500000000002,0.57115000000000005,0.142787,0,0,0,0,0,0,0,0,null,{"$f":" H20 - I20","v":3.7124718763093649},{"$f":" H20 - I20","v":3.7124718763093649},{"$f":"(H20 - I20)*INDEX(Trench_Price_Proportion,MATCH(G20,Geotypes,0))","v":2.2274831257856187}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},1.32,0,0,0,0,1.32,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H21","v":1.32},{"$f":" H21","v":1.32},{"$f":"H21*INDEX(Trench_Price_Proportion,MATCH(G21,Geotypes,0))","v":0.79200000000000004}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},0.37385208407792603,0.14278737985805248,0.38193549250962516,0,0,0,0,0,0,0,0.37385200000000002,0,0,0,0,144,144,1,null,0.37385208407792603,{"$f":" H22*(1-INDEX(Trench_Core_Proportion,MATCH(G22,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.36656180410836975},{"$f":"H22*(1-INDEX(Trench_Core_Proportion,MATCH(G22,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G22,Geotypes,0))","v":0.21993708246502183},null,"Copper Cables (NGA or Replacement)",null,"CP2","CP4","CP10","CP20","CP50","CP100","CP200","CP400","CP1000","CP2000"]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},3.8552592561674173,0.14278737985805248,3.7037037037037035E-2,0,0,0,1.5706610000000001,1.5706610000000001,0.28557500000000002,0.42836200000000002,0.142787,0,0,0,0,0,0,0,null,{"$f":"IF(B20=\"Rural\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H23-I23,0)","v":3.7124718763093649},{"$f":"IF(B20=\"Rural\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H23-I23,0)","v":3.7124718763093649},{"$f":"(IF(B20=\"Rural\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB20+((H23-I23-AB20)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H23-I23,0))*INDEX(Trench_Price_Proportion,MATCH(G23,Geotypes,0))","v":2.2274831257856187},null,"FTTC",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE23)","v":14610.178753999991},19425.338893000011,15508.913554999976,4173.8815650000042,2160.6814999999983,1945.0165659999984,692.61245900000097,8.8418429999999972,0,0]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17)","v":"Rural"},1.32,0,0,0,0,0,1.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B20=\"Rural\",AB21+((H24-AB21)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB21+((H24-AB21)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H24,0)","v":1.32},{"$f":" IF(B20=\"Rural\",AB21+((H24-AB21)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB21+((H24-AB21)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H24,0)","v":1.32},{"$f":"(IF(B20=\"Rural\",AB21+((H24-AB21)*(1-Aerial_Proportion_Rural)),0)+\nIF(B20=\"Suburban\",AB21+((H24-AB21)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B20<>\"Rural\",B20<>\"Suburban\"),H24,0))*INDEX(Trench_Price_Proportion,MATCH(G24,Geotypes,0))","v":0.79200000000000004},null,"Feeder",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE24)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H25-K25*0.5)","v":0},{"$f":" (H25 -K25*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G25,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H25 -K25*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G25,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G25,Geotypes,0))","v":0},null,"Distribution",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE25,Trench_Geotype,\"<>Rural\",Trench_Geotype,\"<>Suburban\")  + SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE25,Trench_Geotype,\"Rural\")*(1-Aerial_Proportion_Rural) + SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE25,Trench_Geotype,\"Suburban\")*(1-Aerial_Proportion_Suburban)","v":3278.1735875999989},10759.831461799997,10789.213362199998,3425.9397266000019,1650.1419987999998,1455.1643412000008,513.26000460000012,3.7169549999999991,0,0]
[{"$f":"INDEX(CO_Index,A17+1)","v":3},{"$f":"INDEX(CO_Names,A26)","v":"ΚΑΣΤΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H26  *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H26  *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H26  *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G26,Geotypes,0))","v":0},null,"Drop",null,5206.6884000000027,2544.2537999999995,386.649,49.985999999999997,0,0,0,0,0,0]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H27 *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H27 *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H27 *IF(B29=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B29=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G27,Geotypes,0))","v":0},null,"Aerial Distribution",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE25,Trench_Geotype,\"Rural\")*Aerial_Proportion_Rural + SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$23,Trench_Segment,$AE25,Trench_Geotype,\"Suburban\")*Aerial_Proportion_Suburban","v":1617.8471663999999},4957.5224311999946,4303.3031928000046,697.9558384000004,510.53950119999985,489.85222479999999,179.3524544,5.1248879999999994,0,0]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H28-K28*0.5","v":0},{"$f":" (H28-K28*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G28,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H28-K28*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G28,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G28,Geotypes,0))","v":0},null,"Aerial Drop",null,4507.4696000000022,1163.7311999999997,29.748000000000005,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H29 - I29","v":0},{"$f":" H29 - I29","v":0},{"$f":"(H29 - I29)*INDEX(Trench_Price_Proportion,MATCH(G29,Geotypes,0))","v":0},null,"FTTH",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE29)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H30","v":0},{"$f":" H30","v":0},{"$f":"H30*INDEX(Trench_Price_Proportion,MATCH(G30,Geotypes,0))","v":0},null,"Feeder",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE30)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H31*(1-INDEX(Trench_Core_Proportion,MATCH(G31,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H31*(1-INDEX(Trench_Core_Proportion,MATCH(G31,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G31,Geotypes,0))","v":0},null,"Distribution",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B29=\"Rural\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H32-I32,0)","v":0},{"$f":"IF(B29=\"Rural\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H32-I32,0)","v":0},{"$f":"(IF(B29=\"Rural\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB29+((H32-I32-AB29)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H32-I32,0))*INDEX(Trench_Price_Proportion,MATCH(G32,Geotypes,0))","v":0},null,"Drop",null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A26)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B29=\"Rural\",AB30+((H33-AB30)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB30+((H33-AB30)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H33,0)","v":0},{"$f":" IF(B29=\"Rural\",AB30+((H33-AB30)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB30+((H33-AB30)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H33,0)","v":0},{"$f":"(IF(B29=\"Rural\",AB30+((H33-AB30)*(1-Aerial_Proportion_Rural)),0)+\nIF(B29=\"Suburban\",AB30+((H33-AB30)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B29<>\"Rural\",B29<>\"Suburban\"),H33,0))*INDEX(Trench_Price_Proportion,MATCH(G33,Geotypes,0))","v":0},null,"Copper","Sum",{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE33)","v":24022.670358000007},29345.864474000027,23381.80878900001,6694.5646570000035,7889.034365000005,10604.584748000008,7123.1346180000173,2749.2016120000003,2348.0582640000025,4447.203932999998]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},12.723337856167172,0,0,1.4676817004308547,0.11535351155667455,0,0,0,16.959057999999999,2.8562620000000001,0,2.9353630000000002,0,0,0,160,27,2,null,{"$f":" (H34-K34*0.5)","v":11.989497005951744},{"$f":" (H34 -K34*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G34,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.518885253338876},{"$f":" (H34 -K34*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G34,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G34,Geotypes,0))","v":9.7910524653380442},null,"Feeder",null,{"$f":"SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE34)","v":3.1430069999999999},28.049082999999996,173.09335599999997,786.94727200000011,4740.485406000008,7734.4177490000002,6070.2374950000103,2734.2737180000008,2348.0582640000025,4447.203932999998]
[{"$f":"INDEX(CO_Index,A26+1)","v":4},{"$f":"INDEX(CO_Names,A35)","v":"ΚΕΡΑΣΙΤΣΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},16.561270191988349,0,0,0,0,0,8.8853310000000008,5.1090650000000002,1.3328,2.221333,1.777066,0,0,0,0,0,0,0,null,{"$f":"H35  *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.9367621151930088},{"$f":"H35  *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.9367621151930088},{"$f":"H35  *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G35,Geotypes,0))","v":8.446247797914058},null,"Distribution",null,{"$f":"(SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE35,Trench_Geotype,\"<>Rural\",Trench_Geotype,\"<>Suburban\") + SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Rural\")+ SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Suburban\"))\n+(SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE35,Trench_Geotype,\"Rural\")-SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Rural\"))*(1-Aerial_Proportion_Rural)\n+ (SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE35,Trench_Geotype,\"Suburban\")-SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Suburban\"))*(1-Aerial_Proportion_Suburban)","v":4649.9035422000015},15218.051473399999,15015.258819800001,4626.6225094000019,2269.5233465999986,2020.0243025999996,725.66729100000009,6.2778427999999993,0,0]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},6.8400000000000007,0,0,0,0,0,6.84,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H36 *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.1040000000000001},{"$f":" H36 *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.1040000000000001},{"$f":"H36 *IF(B38=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B38=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G36,Geotypes,0))","v":3.4883999999999999},null,"Drop",null,8176.5329999999994,3409.4652000000006,521.76060000000007,73.779000000000011,0,0,0,0,0,0]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},6.3271750012592003,0.51831098961513455,8.1918231993264465E-2,1.4676817004308547,0.2319647710295297,0,0,0,3.3918119999999998,0,0,0,0,0,0,32,8,0,null,{"$f":" H37-K37*0.5","v":5.5933341510437726},{"$f":" (H37-K37*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G37,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.3737845914195939},{"$f":"(H37-K37*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G37,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G37,Geotypes,0))","v":4.5677169027066551},null,"Aerial Distribution",null,{"$f":"(SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE35,Trench_Geotype,\"Rural\")-SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Rural\"))*Aerial_Proportion_Rural\n+ (SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$33,Trench_Segment,$AE35,Trench_Geotype,\"Suburban\")-SUMIFS(M$7:M$19149,Trench_Cable,\"Copper\",Trench_Tech,$AE$29,Trench_Segment,$AE35,Trench_Geotype,\"Suburban\"))*Aerial_Proportion_Suburban","v":2894.0068088000016},8827.7419176000003,7634.2056132000071,1207.2158756000008,879.02561239999932,850.14269640000032,327.22983200000016,8.6500512000000001,0,0]
[null,{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},3.7022213543938185,0.51831098961513455,0.13999999999999999,0,0,2.813688,9.8725999999999994E-2,0.296178,0.59235499999999996,0.39490399999999998,0,0,0,0,0,0,0,0,null,{"$f":" H38 - I38","v":3.1839103647786837},{"$f":" H38 - I38","v":3.1839103647786837},{"$f":"(H38 - I38)*INDEX(Trench_Price_Proportion,MATCH(G38,Geotypes,0))","v":2.7063238100618809},null,"Aerial Drop",null,8299.0840000000026,1862.5568000000007,37.490399999999994,0,0,0,0,0,0,0]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},1.52,0,0,0,0,1.52,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H39","v":1.52},{"$f":" H39","v":1.52},{"$f":"H39*INDEX(Trench_Price_Proportion,MATCH(G39,Geotypes,0))","v":1.292},null,"Summary Landline"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},17.582831156995518,0.51831098961513455,2.9478244145506621E-2,0,0,0,0,0,0,0,20.35087,5.7916259999999999,2.9353630000000002,0,0,1200,1100,2,null,17.582831156995518,{"$f":" H40*(1-INDEX(Trench_Core_Proportion,MATCH(G40,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":16.892669844758469},{"$f":"H40*(1-INDEX(Trench_Core_Proportion,MATCH(G40,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G40,Geotypes,0))","v":14.358769368044698},null,"FTTC",null,{"$f":"AG25:AP25+AG26:AP26 + AG24:AP24","v":8484.8619876000012},13304.085261799995,11175.862362199998,3475.9257266000018,1650.1419987999998,1455.1643412000008,513.26000460000012,3.7169549999999991,0,0,"FTTC_Copper_Lengths"]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},20.263491546382166,0.51831098961513455,2.5578562728380022E-2,0,0,0,10.859849000000001,6.2444129999999998,1.628978,2.714963,2.17197,0,0,0,0,0,0,0,null,{"$f":"IF(B38=\"Rural\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H41-I41,0)","v":13.120672479971692},{"$f":"IF(B38=\"Rural\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H41-I41,0)","v":13.120672479971692},{"$f":"(IF(B38=\"Rural\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB38+((H41-I41-AB38)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H41-I41,0))*INDEX(Trench_Price_Proportion,MATCH(G41,Geotypes,0))","v":11.152571607975938},null,"FTTH",null,{"$f":"AG31:AP31+AG32:AP32 + AG30:AP30","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A35)","v":"Suburban"},8.3600000000000012,0,0,0,0,0,8.36,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B38=\"Rural\",AB39+((H42-AB39)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB39+((H42-AB39)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H42,0)","v":5.6240000000000006},{"$f":" IF(B38=\"Rural\",AB39+((H42-AB39)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB39+((H42-AB39)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H42,0)","v":5.6240000000000006},{"$f":"(IF(B38=\"Rural\",AB39+((H42-AB39)*(1-Aerial_Proportion_Rural)),0)+\nIF(B38=\"Suburban\",AB39+((H42-AB39)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B38<>\"Rural\",B38<>\"Suburban\"),H42,0))*INDEX(Trench_Price_Proportion,MATCH(G42,Geotypes,0))","v":4.7804000000000002},null,"Copper Sum",null,{"$f":"AG35:AP35+AG36:AP36 + AG34:AP34","v":12829.579549200002},18655.565756400003,15710.1127758,5487.3487814000027,7010.0087526000061,9754.4420515999991,6795.9047860000101,2740.551560800001,2348.0582640000025,4447.203932999998,"Copper_Lengths"]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},8.1136121466261546,0,0,0,0,0,0,0,5.071008,3.042605,0,0,0,0,0,96,15,1,null,{"$f":" (H43-K43*0.5)","v":8.1136121466261546},{"$f":" (H43 -K43*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G43,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.9553931433559519},{"$f":" (H43 -K43*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G43,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G43,Geotypes,0))","v":4.7732358860135706},null,"Copper Subsidy",null,{"$f":"IF(Scenario=\"NGA\",0,AG42:AP42-AG41:AP41-AG40:AP40)","v":0},0,0,0,0,0,0,0,0,0,"Copper_Cables_Subsidy"]
[{"$f":"INDEX(CO_Index,A35+1)","v":5},{"$f":"INDEX(CO_Names,A44)","v":"ΜΗΛΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},7.591561922905635,0,0,0,0,0,3.0621429999999998,4.5932139999999997,0.89312499999999995,0.382768,0.25517899999999999,0.191384,0,0,0,0,0,0,null,{"$f":"H44  *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5183123845811266},{"$f":"H44  *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5183123845811266},{"$f":"H44  *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G44,Geotypes,0))","v":0.91098743074867594}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},4.32,0,0,0,0,0,4.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H45 *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.86399999999999988},{"$f":" H45 *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.86399999999999988},{"$f":"H45 *IF(B47=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B47=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G45,Geotypes,0))","v":0.51839999999999986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H46-K46*0.5","v":0},{"$f":" (H46-K46*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G46,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H46-K46*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G46,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G46,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H47 - I47","v":0},{"$f":" H47 - I47","v":0},{"$f":"(H47 - I47)*INDEX(Trench_Price_Proportion,MATCH(G47,Geotypes,0))","v":0},null,null,null,{"$f":"IF(Scenario=\"NGA\",  SUM(AG35,AG36)/SUM(AG34:AG36),\n                             IF(AND(VPU_Increment_calc,TRUE),\n                                             SUM(AG35,AG36)/SUM(AG34:AG36),\n                                             SUM(AG25:AG26,AG31:AG32)/SUM(AG24:AG26,AG30:AG32)))","v":0.9997550187059564},0.99849647642069628,0.98898204242896115,0.85658880028412843,0.32375470940150175,0.2070876316568675,0.10678008504399888,2.2907223822373258E-3,0,0,"SLU_Proportion"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H48","v":0},{"$f":" H48","v":0},{"$f":"H48*INDEX(Trench_Price_Proportion,MATCH(G48,Geotypes,0))","v":0},null,null,null,{"$f":"IF(AND(Scenario<>\"NGA\",TRUE=TRUE),  (SUM(AG35:AG36)-SUM(AG25:AG26,AG31:AG32))/(SUM(AG34:AG36)-SUM(AG24:AG26,AG30:AG32)),0)","v":0},0,0,0,0,0,0,0,0,0,"Subsidized_SLU_Proportion"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},8.1136121466261546,0,0,0,0,0,0,0,0,0,0,5.071008,3.042605,0,0,474,474,1,null,8.1136121466261546,{"$f":" H49*(1-INDEX(Trench_Core_Proportion,MATCH(G49,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.9553931433559519},{"$f":"H49*(1-INDEX(Trench_Core_Proportion,MATCH(G49,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G49,Geotypes,0))","v":4.7732358860135706}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},7.591561922905635,0,0,0,0,0,3.0621429999999998,4.5932139999999997,0.89312499999999995,0.382768,0.25517899999999999,0.191384,0,0,0,0,0,0,null,{"$f":"IF(B47=\"Rural\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H50-I50,0)","v":1.5183123845811266},{"$f":"IF(B47=\"Rural\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H50-I50,0)","v":1.5183123845811266},{"$f":"(IF(B47=\"Rural\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB47+((H50-I50-AB47)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H50-I50,0))*INDEX(Trench_Price_Proportion,MATCH(G50,Geotypes,0))","v":0.91098743074867594},null,"Trenching w/o Reuse",null,"Feeder","Distribution","Drop",null,"Trenching Minus Core Reuse",null,"Feeder","Distribution","Drop",null,null,"Total Trenching for Rights of Way"]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A44)","v":"Rural"},4.32,0,0,0,0,0,4.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B47=\"Rural\",AB48+((H51-AB48)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB48+((H51-AB48)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H51,0)","v":0.86399999999999988},{"$f":" IF(B47=\"Rural\",AB48+((H51-AB48)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB48+((H51-AB48)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H51,0)","v":0.86399999999999988},{"$f":"(IF(B47=\"Rural\",AB48+((H51-AB48)*(1-Aerial_Proportion_Rural)),0)+\nIF(B47=\"Suburban\",AB48+((H51-AB48)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B47<>\"Rural\",B47<>\"Suburban\"),H51,0))*INDEX(Trench_Price_Proportion,MATCH(G51,Geotypes,0))","v":0.51839999999999986},null,"FTTH",null,{"$f":"SUMIFS($AA$7:$AA$19149,Trench_Tech,$AE51,Trench_Segment,AG$50)","v":6421.351720324873},14875.045161204356,8492.1430000000018,null,"FTTH",null,{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE51,Trench_Segment,AM$50)*(1-Trench_Reuse)","v":4970.2501438337467},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE51,Trench_Segment,AN$50)","v":14875.045161204356},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE51,Trench_Segment,AO$50)","v":8492.1430000000018},"FTTH_Trenching",null,{"$f":"IF(Scenario=\"NGA\",SUM(AM51,AM52),AM54-AM55-AM53)","v":13359.760607994496}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H52-K52*0.5)","v":0},{"$f":" (H52 -K52*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G52,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H52 -K52*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G52,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G52,Geotypes,0))","v":0},null,"FTTC",null,10877.741844199432,22559.964002537155,8187.577199999997,null,"FTTC",null,{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE52,Trench_Segment,AM$50)*(1-Trench_Reuse)","v":8389.5104641607486},0,0,"FTTC_Trenching"]
[{"$f":"INDEX(CO_Index,A44+1)","v":6},{"$f":"INDEX(CO_Names,A53)","v":"ΝΕΣΤΑΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H53  *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H53  *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H53  *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G53,Geotypes,0))","v":0},null,"Copper","Sum",17299.09356452433,37435.009163741452,16679.720199999985,null,"Copper NGA Reuse",null,{"$f":"(SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE51,Trench_Segment,AM$50)+SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE52,Trench_Segment,AM$50))*Trench_Reuse","v":3339.9401519986236},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE52,Trench_Segment,AN$50)","v":22559.964002537155},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE52,Trench_Segment,AO$50)","v":8187.577199999997},"Copper_Reuse_Trenching"]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H54 *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H54 *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H54 *IF(B56=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B56=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G54,Geotypes,0))","v":0},null,"Copper","Subsidy",{"$f":"AG53:AI53-AG52:AI52-AG51:AI51","v":2.4556356947869062E-11},-6.0026650317013264E-11,0,null,"Copper","Sum",{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE53,Trench_Segment,AM$50)","v":16699.700759993149},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE53,Trench_Segment,AN$50)","v":37435.009163741452},{"$f":"SUMIFS($AB$7:$AB$19149,Trench_Tech,$AE53,Trench_Segment,AO$50)","v":16679.720199999985},"Copper_Trenching"]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},0.35238045118134464,0.1915111147724699,0.54347826086956519,0,0,0,0,0,0.18385099999999999,0.16853000000000001,0,0,0,0,0,96,12,1,null,{"$f":" H55-K55*0.5","v":0.35238045118134464},{"$f":" (H55-K55*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G55,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.34550887749132048},{"$f":"(H55-K55*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G55,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G55,Geotypes,0))","v":0.20730532649479227},null,null,null,null,null,null,null,"Copper","Subsidy",{"$f":"Copper_Trenching-Copper_Reuse_Trenching-FTTC_Trenching-FTTH_Trenching","v":3.0013325158506632E-11},-6.0026650317013264E-11,0,"Copper_Subsidy_Trenching"]
[null,{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},4.7458750421418063,0.1915111147724699,4.0353172612408526E-2,0,0,3.2911090000000001,0.93009600000000003,0.143092,0.42927500000000002,0.28618300000000002,0,0,0,0,0,0,0,0,null,{"$f":" H56 - I56","v":4.5543639273693364},{"$f":" H56 - I56","v":4.5543639273693364},{"$f":"(H56 - I56)*INDEX(Trench_Price_Proportion,MATCH(G56,Geotypes,0))","v":2.7326183564216016},null,"Trenching Geotype Price Adjusted",null,"Feeder","Distribution","Drop"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},2.4119999999999999,0,0,0,0,2.4119999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H57","v":2.4119999999999999},{"$f":" H57","v":2.4119999999999999},{"$f":"H57*INDEX(Trench_Price_Proportion,MATCH(G57,Geotypes,0))","v":1.4471999999999998},null,"FTTH","Sum",{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AG$56)","v":4746.9023498221432},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AH$56)","v":11652.271178451108},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AI$56)","v":6374.0024499999945}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},0.35238045118134464,0.1915111147724699,0.54347826086956519,0,0,0,0,0,0,0,0.18385099999999999,0.16853000000000001,0,0,0,264,264,1,null,0.35238045118134464,{"$f":" H58*(1-INDEX(Trench_Core_Proportion,MATCH(G58,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.34550887749132048},{"$f":"H58*(1-INDEX(Trench_Core_Proportion,MATCH(G58,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G58,Geotypes,0))","v":0.20730532649479227},null,"Build",null,{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AG$56)*(1-Trench_Reuse)","v":3797.5218798577148},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AH$56)","v":11652.271178451108},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AI$56)","v":6374.0024499999945}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},4.7458750421418063,0.1915111147724699,4.0353172612408526E-2,0,0,0,1.574009,2.3610129999999998,0.28618300000000002,0.28618300000000002,0.28618300000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B56=\"Rural\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H59-I59,0)","v":4.5543639273693364},{"$f":"IF(B56=\"Rural\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H59-I59,0)","v":4.5543639273693364},{"$f":"(IF(B56=\"Rural\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB56+((H59-I59-AB56)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H59-I59,0))*INDEX(Trench_Price_Proportion,MATCH(G59,Geotypes,0))","v":2.7326183564216016},null,"Reuse",null,{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE57,Trench_Segment,AG$56)*Trench_Reuse","v":949.3804699644287},0,0]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A53)","v":"Rural"},2.4119999999999999,0,0,0,0,0,2.4119999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B56=\"Rural\",AB57+((H60-AB57)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB57+((H60-AB57)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H60,0)","v":2.4119999999999999},{"$f":" IF(B56=\"Rural\",AB57+((H60-AB57)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB57+((H60-AB57)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H60,0)","v":2.4119999999999999},{"$f":"(IF(B56=\"Rural\",AB57+((H60-AB57)*(1-Aerial_Proportion_Rural)),0)+\nIF(B56=\"Suburban\",AB57+((H60-AB57)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B56<>\"Rural\",B56<>\"Suburban\"),H60,0))*INDEX(Trench_Price_Proportion,MATCH(G60,Geotypes,0))","v":1.4471999999999998},null,"FTTC","Sum",{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AG$56)","v":8537.9474618172771},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AH$56)","v":20594.168422316361},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AI$56)","v":7182.4000200000246}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},3.295109357368724,0,0,0,0,0,0,0,2.9382980000000001,0.57488399999999995,0.28744199999999998,0.74222999999999995,0,0,0,96,42,1,null,{"$f":" (H61-K61*0.5)","v":3.295109357368724},{"$f":" (H61 -K61*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G61,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1657697204387878},{"$f":" (H61 -K61*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G61,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G61,Geotypes,0))","v":2.6909042623729698},null,"Build",null,{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AG$56)*(1-Trench_Reuse)","v":6830.3579694538221},0,0]
[{"$f":"INDEX(CO_Index,A53+1)","v":7},{"$f":"INDEX(CO_Names,A62)","v":"ΑΣΤΡΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},21.159825558948555,0,0,0,0,4.7250100000000002,14.175029,9.6554540000000006,0.41087000000000001,0.61630600000000002,1.4380459999999999,1.2326109999999999,0,0,0,0,0,0,null,{"$f":"H62  *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.695895335369132},{"$f":"H62  *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.695895335369132},{"$f":"H62  *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G62,Geotypes,0))","v":10.791511035063762},null,"Reuse",null,{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AG$56)*Trench_Reuse","v":1707.5894923634555},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AH$56)","v":20594.168422316361},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE60,Trench_Segment,AI$56)","v":7182.4000200000246}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},12.42,0,0,0,0,12.42,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H63 *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.452},{"$f":" H63 *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.452},{"$f":"H63 *IF(B65=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B65=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G63,Geotypes,0))","v":6.3342000000000001},null,"Copper","Sum",{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE63,Trench_Segment,AG$56)","v":13284.849811639435},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE63,Trench_Segment,AH$56)","v":32246.439600767462},{"$f":"SUMIFS($AC$7:$AC$19149,Trench_Tech,$AE63,Trench_Segment,AI$56)","v":13556.402470000005}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},4.3171260198387129,1.9858735961472751,0.45999898706257064,0,0,0,0,0,2.9382980000000001,0.57488399999999995,0.28744199999999998,0.74222999999999995,0,0,0,96,70,1,null,{"$f":" H64-K64*0.5","v":4.3171260198387129},{"$f":" (H64-K64*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G64,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1476701834980929},{"$f":"(H64-K64*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G64,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G64,Geotypes,0))","v":3.5255196559733788},null,"Copper","Subsidy",{"$f":"AG63:AI63-AG60:AI60-AG57:AI57","v":1.4551915228366852E-11},0,-1.4551915228366852E-11,null,"Price Coeffs",null,"Feeder","Distribution","Drop"]
[null,{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},24.686463152106647,1.9858735961472751,8.0443828016643543E-2,0,0,11.025022,11.025022,0.239674,0.95869800000000005,1.198372,1.198372,0.71902299999999997,0,0,0,0,0,0,null,{"$f":" H65 - I65","v":22.700589555959372},{"$f":" H65 - I65","v":22.700589555959372},{"$f":"(H65 - I65)*INDEX(Trench_Price_Proportion,MATCH(G65,Geotypes,0))","v":19.295501122565465},null,null,null,null,null,null,null,"Copper","Subsidy",{"$f":"IFERROR(IF(Scenario=\"NGA\",0,AG64:AI64/Copper_Subsidy_Trenching),0)","v":0},0,0,"Copper_Subsidy_Price_Coeff"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},14.49,0,0,0,0,14.49,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H66","v":14.49},{"$f":" H66","v":14.49},{"$f":"H66*INDEX(Trench_Price_Proportion,MATCH(G66,Geotypes,0))","v":12.3165},null,null,null,"Copper Reuse Pct",null,null,null,"Copper Reuse",null,{"$f":"IFERROR(IF(Scenario=\"NGA\",0,(AG59:AI59+AG62:AI62+AG64:AI64)/(Copper_Reuse_Trenching+Copper_Subsidy_Trenching)),0)","v":0},0,0,"Copper_Reuse_Price_Coeff"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},7.6122353772074369,1.9858735961472751,0.26087916331297112,0,0,0,0,0,0,5.8765960000000002,7.0263640000000001,1.7246539999999999,2.0593439999999998,1.4844599999999999,0,2030,1885,2,null,7.6122353772074369,{"$f":" H67*(1-INDEX(Trench_Core_Proportion,MATCH(G67,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.3134399039368807},{"$f":"H67*(1-INDEX(Trench_Core_Proportion,MATCH(G67,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G67,Geotypes,0))","v":6.2164239183463481},null,null,null,"FTTH",{"$f":"IFERROR(AG59,0)","v":949.3804699644287},{"$f":"AH67/SUM($AH$67:$AH$68)","v":0.35731697513532901},null,"Copper",null,{"$f":"IFERROR(IF(Scenario=\"NGA\",(AG59:AI59+AG62:AI62)/Copper_Reuse_Trenching,(AG58:AI58+AG61:AI61)/(FTTH_Trenching+FTTC_Trenching)),0)","v":0.79551424319323527},0.91286353205174819,0.87723142567743084,"Copper_Price_Coeff"]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},45.846288711055202,1.9858735961472751,4.331590739357729E-2,0,0,10.237521000000001,30.712563000000003,20.920151000000001,0.89021900000000009,1.335329,3.115767,2.6706569999999998,0,0,0,0,0,0,null,{"$f":"IF(B65=\"Rural\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H68-I68,0)","v":35.396484891328505},{"$f":"IF(B65=\"Rural\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H68-I68,0)","v":35.396484891328505},{"$f":"(IF(B65=\"Rural\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB65+((H68-I68-AB65)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H68-I68,0))*INDEX(Trench_Price_Proportion,MATCH(G68,Geotypes,0))","v":30.087012157629228},null,null,null,"FTTC",{"$f":"IFERROR(AG62,0)","v":1707.5894923634555},{"$f":"AH68/SUM($AH$67:$AH$68)","v":0.64268302486467099},null,"FTTH",null,{"$f":"IFERROR(AG58:AI58/FTTH_Trenching,0)","v":0.76405045419475381},0.78334358330833354,0.75057643871517388,"FTTH_Price_Coeff"]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A62)","v":"Suburban"},26.91,0,0,0,0,26.91,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B65=\"Rural\",AB66+((H69-AB66)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB66+((H69-AB66)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H69,0)","v":21.942},{"$f":" IF(B65=\"Rural\",AB66+((H69-AB66)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB66+((H69-AB66)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H69,0)","v":21.942},{"$f":"(IF(B65=\"Rural\",AB66+((H69-AB66)*(1-Aerial_Proportion_Rural)),0)+\nIF(B65=\"Suburban\",AB66+((H69-AB66)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B65<>\"Rural\",B65<>\"Suburban\"),H69,0))*INDEX(Trench_Price_Proportion,MATCH(G69,Geotypes,0))","v":18.650700000000001},null,null,null,null,null,null,null,"FTTC",null,{"$f":"IFERROR(AG61:AI61/FTTC_Trenching,0)","v":0.81415453245246083},0,0,"FTTC_Price_Coeff"]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H70-K70*0.5)","v":0},{"$f":" (H70 -K70*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G70,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H70 -K70*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G70,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G70,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A62+1)","v":8},{"$f":"INDEX(CO_Names,A71)","v":"ΚΑΤΩ ΔΟΛΙΑΝΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H71  *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H71  *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H71  *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G71,Geotypes,0))","v":0},null,"Aerial Cables",null,"CP2","CP4","CP10","CP20","CP50","CP100","CP200","CP400","CP1000","CP2000"]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H72 *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H72 *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H72 *IF(B74=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B74=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G72,Geotypes,0))","v":0},null,"FTTC",null,{"$f":"SUMIFS($AG108:$AP108,$AG95:$AP95,AG96)","v":6125.3167664000021},{"$f":"SUMIFS($AG108:$AP108,$AG95:$AP95,AH96)","v":6121.2536311999938},{"$f":"SUMIFS($AG108:$AP108,$AG95:$AP95,AI96)","v":0},10907.908962800004,0,0,0,0,0,0,"FTTC_Aerial"]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},3.2364802260094501,0.42434788479543417,0.13111400508034346,0,0,0,0,0,3.2364799999999998,0,0,0,0,0,0,96,15,0,null,{"$f":" H73-K73*0.5","v":3.2364802260094501},{"$f":" (H73-K73*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G73,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1733674389783535},{"$f":"(H73-K73*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G73,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G73,Geotypes,0))","v":1.9040204633870119},null,"Copper",null,{"$f":"SUMIFS($AG109:$AP109,$AG95:$AP95,AG96)","v":11193.090808800003},10690.298717600001,0,{"$f":"SUMIFS($AG109:$AP109,$AG95:$AP95,AJ96)","v":19212.001552000012},0,0,0,0,0,0,"Copper_Aerial"]
[null,{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},5.2449398560715661,0.42434788479543417,8.0906148867313926E-2,0,0,2.6479309999999998,1.985948,0.20368700000000001,0.20368700000000001,0.20368700000000001,0.20368700000000001,0,0,0,0,0,0,0,null,{"$f":" H74 - I74","v":4.8205919712761318},{"$f":" H74 - I74","v":4.8205919712761318},{"$f":"(H74 - I74)*INDEX(Trench_Price_Proportion,MATCH(G74,Geotypes,0))","v":2.8923551827656788},null,"Subsidy",null,{"$f":"IF(Scenario=\"NGA\",0,SUMIFS($AG110:$AP110,$AG95:$AP95,AG96))","v":0},0,0,0,0,0,0,0,0,0,"Copper_Aerial_Subsidy"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},3.7439999999999998,0,0,0,0,3.7440000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H75","v":3.7439999999999998},{"$f":" H75","v":3.7439999999999998},{"$f":"H75*INDEX(Trench_Price_Proportion,MATCH(G75,Geotypes,0))","v":2.2464},null,"Sum Price Adjusted",null,{"$f":"(AG73:AP73-AG74:AP74)+AG74:AP74","v":11193.090808800003},10690.298717600001,0,19212.001552000012,0,0,0,0,0,0]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},3.2364802260094501,0.42434788479543417,0.13111400508034346,0,0,0,0,0,0,3.2364799999999998,0,0,0,0,0,270,135,0,null,3.2364802260094501,{"$f":" H76*(1-INDEX(Trench_Core_Proportion,MATCH(G76,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1733674389783535},{"$f":"H76*(1-INDEX(Trench_Core_Proportion,MATCH(G76,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G76,Geotypes,0))","v":1.9040204633870119},null,null,null,{"$f":"IFERROR(AG75/AG73,0)","v":1},{"$f":"IFERROR(AH75/AH73,0)","v":1},0,1,0,0,0,0,0,0]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},5.2449398560715661,0.42434788479543417,8.0906148867313926E-2,0,0,1.3239650000000001,3.309914,2.0877919999999999,0.20368700000000001,0.40737400000000001,0.30553000000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B74=\"Rural\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H77-I77,0)","v":4.8205919712761318},{"$f":"IF(B74=\"Rural\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H77-I77,0)","v":4.8205919712761318},{"$f":"(IF(B74=\"Rural\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB74+((H77-I77-AB74)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H77-I77,0))*INDEX(Trench_Price_Proportion,MATCH(G77,Geotypes,0))","v":2.8923551827656788}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A71)","v":"Rural"},3.7439999999999998,0,0,0,0,3.7440000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B74=\"Rural\",AB75+((H78-AB75)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB75+((H78-AB75)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H78,0)","v":3.7439999999999998},{"$f":" IF(B74=\"Rural\",AB75+((H78-AB75)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB75+((H78-AB75)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H78,0)","v":3.7439999999999998},{"$f":"(IF(B74=\"Rural\",AB75+((H78-AB75)*(1-Aerial_Proportion_Rural)),0)+\nIF(B74=\"Suburban\",AB75+((H78-AB75)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B74<>\"Rural\",B74<>\"Suburban\"),H78,0))*INDEX(Trench_Price_Proportion,MATCH(G78,Geotypes,0))","v":2.2464},null,"Feeder Fibers",null,null,null,null,12,24,48,96,192]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H79-K79*0.5)","v":0},{"$f":" (H79 -K79*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G79,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H79 -K79*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G79,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G79,Geotypes,0))","v":0},null,"ftth",null,{"$f":"SUMIFS(M$7:M$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE79,$E$7:$E$19149,\"Feeder\")","v":0},0,0,{"$f":"SUMIFS(P$7:P$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE79,$E$7:$E$19149,\"Feeder\")","v":3526.8200780000025},931.17213299999946,211.34991000000008,367.09997500000003,{"$f":"SUMIFS(T$7:T$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE79,$E$7:$E$19149,\"Feeder\")+SUMIFS(U$7:U$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE79,$E$7:$E$19149,\"Feeder\")*2+SUMIFS(V$7:V$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE79,$E$7:$E$19149,\"Feeder\")*3","v":75.842613}]
[{"$f":"INDEX(CO_Index,A71+1)","v":9},{"$f":"INDEX(CO_Names,A80)","v":"ΞΗΡΟΠΗΓΑΔΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H80  *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H80  *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H80  *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G80,Geotypes,0))","v":0},null,"fttc",null,0,0,0,5955.4115240000092,2365.1783179999975,584.96332400000006,2238.383616999999,{"$f":"SUMIFS(T$7:T$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE80,$E$7:$E$19149,\"Feeder\")+SUMIFS(U$7:U$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE80,$E$7:$E$19149,\"Feeder\")*2+SUMIFS(V$7:V$19149,$F$7:$F$19149,\"Fiber\",$D$7:$D$19149,$AE80,$E$7:$E$19149,\"Feeder\")*3","v":2356.5858240000007}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H81 *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H81 *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H81 *IF(B83=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B83=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G81,Geotypes,0))","v":0},null,"Feeder Fiber cables",null,"Adjustment Factor"]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},0.34747812114391341,0.19226477444596732,0.5533147635684893,0,0,0,0,0,0.34747800000000001,0,0,0,0,0,0,96,20,1,null,{"$f":" H82-K82*0.5","v":0.34747812114391341},{"$f":" (H82-K82*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G82,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.34070214504448232},{"$f":"(H82-K82*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G82,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G82,Geotypes,0))","v":0.20442128702668938},null,"ftth feeder",null,{"$f":"AJ78","v":12},null,null,{"$f":"AJ79*ROUNDUP(AJ$78/$AG82,0)","v":3526.8200780000025},{"$f":"AK79*ROUNDUP(AK$78/$AG82,0)","v":1862.3442659999989},845.39964000000032,{"$f":"AM79*ROUNDUP(AM$78/$AG82,0)","v":2936.7998000000002},1213.481808,null,"Average Cable length (km)"]
[null,{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},6.2707895665453943,0.19226477444596732,3.0660377358490573E-2,0,0,3.3128700000000002,3.3128700000000002,0.88737600000000005,0.11831700000000001,0.11831700000000001,0.147896,0.147896,0,0,0,0,0,0,null,{"$f":" H83 - I83","v":6.0785247920994268},{"$f":" H83 - I83","v":6.0785247920994268},{"$f":"(H83 - I83)*INDEX(Trench_Price_Proportion,MATCH(G83,Geotypes,0))","v":3.6471148752596561},null,"fttc feeder",null,{"$f":"AG82","v":12},null,null,5955.4115240000092,4730.356635999995,2339.8532960000002,17907.068935999992,37705.373184000011,null,{"$f":"SUM(AJ82:AN83)/SUM(CO_Cab_Sum,-CO_Subsidy_Inner_Cabs,-CO_Subsidy_Outer_Cabs)","v":2.0600341284671537},"Average_Feeder_Length"]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},5.0880000000000001,0,0,0,0,5.0880000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H84","v":5.0880000000000001},{"$f":" H84","v":5.0880000000000001},{"$f":"H84*INDEX(Trench_Price_Proportion,MATCH(G84,Geotypes,0))","v":3.0528},null,null,null,null,null,null,null,null,null,null,null,null,"Average Number of Fibers per feeder Trench"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},0.34747812114391341,0.19226477444596732,0.5533147635684893,0,0,0,0,0,0,0.34747800000000001,0.34747800000000001,0,0,0,0,276,276,1,null,0.34747812114391341,{"$f":" H85*(1-INDEX(Trench_Core_Proportion,MATCH(G85,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.34070214504448232},{"$f":"H85*(1-INDEX(Trench_Core_Proportion,MATCH(G85,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G85,Geotypes,0))","v":0.20442128702668938},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT(AJ78:AN78,AJ79:AN79)+SUMPRODUCT(AJ78:AN78,AJ80:AN80))/SUM(AM51:AM53)","v":56.783946230207221},"Average_Feeder_Fibers"]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},6.2707895665453943,0.19226477444596732,3.0660377358490573E-2,0,0,0.82821699999999998,2.4846520000000001,1.6564350000000001,2.4846520000000001,0.11831700000000001,0.26621299999999998,0.20705399999999999,0,0,0,0,0,0,null,{"$f":"IF(B83=\"Rural\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H86-I86,0)","v":6.0785247920994268},{"$f":"IF(B83=\"Rural\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H86-I86,0)","v":6.0785247920994268},{"$f":"(IF(B83=\"Rural\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB83+((H86-I86-AB83)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H86-I86,0))*INDEX(Trench_Price_Proportion,MATCH(G86,Geotypes,0))","v":3.6471148752596561},null,null,"Percentage of Feeder Cables to Total Cables for each type",null,null,null,null,"10f Ducts per Feeder Trench","f10 Ducts per f40 duct","Spare Ducts f40 per Feeder Trench","Aevrage Ducts per Feeder Trench","Average Duct Length (km)"]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A80)","v":"Rural"},5.0880000000000001,0,0,0,0,5.0880000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B83=\"Rural\",AB84+((H87-AB84)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB84+((H87-AB84)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H87,0)","v":5.0880000000000001},{"$f":" IF(B83=\"Rural\",AB84+((H87-AB84)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB84+((H87-AB84)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H87,0)","v":5.0880000000000001},{"$f":"(IF(B83=\"Rural\",AB84+((H87-AB84)*(1-Aerial_Proportion_Rural)),0)+\nIF(B83=\"Suburban\",AB84+((H87-AB84)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B83<>\"Rural\",B83<>\"Suburban\"),H87,0))*INDEX(Trench_Price_Proportion,MATCH(G87,Geotypes,0))","v":3.0528},null,null,"F12",{"$f":"IFERROR(SUM(AJ79:AJ80)/SUM(AJ9,AJ11),0)","v":0.91744007545619943}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},6.3412584501057285,0,0,3.1706292250528643,0.5,0,0,0,3.1706289999999999,0,0,0,0,0,0,48,5,1,null,{"$f":" (H88-K88*0.5)","v":4.7559438375792968},{"$f":" (H88 -K88*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G88,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6632008422287292},{"$f":" (H88 -K88*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G88,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G88,Geotypes,0))","v":2.7979205053372374},null,null,"F24",{"$f":"IFERROR(SUM(AK79:AK80)/SUM(AK9,AK11),0)","v":0.79465584642334919},null,null,null,{"$f":"AL88*AM88","v":6},6,1,3,{"$f":"SUM(AM51:AM53)/SUM(CO_Cab_Sum,-CO_Subsidy_Inner_Cabs,-CO_Subsidy_Outer_Cabs)","v":0.43534152137625443}]
[{"$f":"INDEX(CO_Index,A80+1)","v":10},{"$f":"INDEX(CO_Names,A89)","v":"ΒΑΛΤΕΤΣΙΝΙΚΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},3.9561086322364027,0,0,0,0,0.79519799999999996,1.987994,2.0277539999999998,7.9519999999999993E-2,0.15903999999999999,0.13916000000000001,0.13916000000000001,0,0,0,0,0,0,null,{"$f":"H89  *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79122172644728039},{"$f":"H89  *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79122172644728039},{"$f":"H89  *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G89,Geotypes,0))","v":0.47473303586836824},null,null,"F48",{"$f":"IFERROR(SUM(AL79:AL80)/SUM(AL9,AL11),0)","v":0.56174375705502533},null,null,null,"Feeder_Ducts_10",null,null,"Aver_Feeder_Ducts","Aver_Duct_Legth"]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},2.4119999999999999,0,0,0,0,2.4119999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H90 *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48239999999999988},{"$f":" H90 *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48239999999999988},{"$f":"H90 *IF(B92=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B92=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G90,Geotypes,0))","v":0.28943999999999992},null,null,"F96",{"$f":"IFERROR(SUM(AM79:AM80)/SUM(AM9,AM11),0)","v":0.94530717559545863}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},7.3981348584566833,8.9459742940019155E-2,1.2092202244429112E-2,3.1706292250528643,0.42857142857142855,0,0,0,2.113753,2.113753,0,0,0,0,0,48,7,0,null,{"$f":" H91-K91*0.5","v":5.8128202459302507},{"$f":" (H91-K91*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G91,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6994676960573347},{"$f":"(H91-K91*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G91,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G91,Geotypes,0))","v":3.4196806176344006},null,null,"F192",{"$f":"IFERROR(SUM(AN79:AN80)/SUM(AN9,AN11),0)","v":0.9995177954187775}]
[null,{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},3.9561086322364027,8.9459742940019155E-2,2.2613065326633167E-2,0,0,1.987994,1.987994,3.9759999999999997E-2,0.11928,0.15903999999999999,0.17891899999999999,9.9400000000000002E-2,0,0,0,0,0,0,null,{"$f":" H92 - I92","v":3.8666488892963837},{"$f":" H92 - I92","v":3.8666488892963837},{"$f":"(H92 - I92)*INDEX(Trench_Price_Proportion,MATCH(G92,Geotypes,0))","v":2.3199893335778303}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},2.4119999999999999,0,0,0,0,2.4119999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H93","v":2.4119999999999999},{"$f":" H93","v":2.4119999999999999},{"$f":"H93*INDEX(Trench_Price_Proportion,MATCH(G93,Geotypes,0))","v":1.4471999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},10.568764083509549,8.9459742940019155E-2,8.4645415711003761E-3,0,0,0,0,0,0,0,5.2843819999999999,2.113753,0,0,0,292,194,1,null,10.568764083509549,{"$f":" H94*(1-INDEX(Trench_Core_Proportion,MATCH(G94,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.362668538286066},{"$f":"H94*(1-INDEX(Trench_Core_Proportion,MATCH(G94,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G94,Geotypes,0))","v":6.2176011229716392}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},7.9122172644728055,8.9459742940019155E-2,1.1306532663316583E-2,0,0,1.5903959999999999,3.9759880000000001,4.0555079999999997,0.15903999999999999,0.31807999999999997,0.27832000000000001,0.27832000000000001,0,0,0,0,0,0,null,{"$f":"IF(B92=\"Rural\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H95-I95,0)","v":4.657870615743664},{"$f":"IF(B92=\"Rural\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H95-I95,0)","v":4.657870615743664},{"$f":"(IF(B92=\"Rural\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB92+((H95-I95-AB92)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H95-I95,0))*INDEX(Trench_Price_Proportion,MATCH(G95,Geotypes,0))","v":2.7947223694461982},null,null,"Adjustment to",2,4,20,20,20,20,20,20,20,20]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A89)","v":"Rural"},4.8239999999999998,0,0,0,0,4.8239999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B92=\"Rural\",AB93+((H96-AB93)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB93+((H96-AB93)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H96,0)","v":2.8943999999999996},{"$f":" IF(B92=\"Rural\",AB93+((H96-AB93)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB93+((H96-AB93)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H96,0)","v":2.8943999999999996},{"$f":"(IF(B92=\"Rural\",AB93+((H96-AB93)*(1-Aerial_Proportion_Rural)),0)+\nIF(B92=\"Suburban\",AB93+((H96-AB93)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B92<>\"Rural\",B92<>\"Suburban\"),H96,0))*INDEX(Trench_Price_Proportion,MATCH(G96,Geotypes,0))","v":1.7366399999999997},null,null,null,2,4,10,20,50,100,200,400,1000,2000]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},1.061322977968906,0,0,0.74916916091922747,0.70588235294117618,0,0,0,0,0.43701499999999999,0,0,0,0,0,19,7,1,null,{"$f":" (H97-K97*0.5)","v":0.68673839750929222},{"$f":" (H97 -K97*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G97,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.65978254100605727},{"$f":" (H97 -K97*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G97,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G97,Geotypes,0))","v":0.56081515985514863},null,"Initial Aerial Cables (Distribution)",null,"CP2","CP4","CP10","CP20","CP50","CP100","CP200","CP400","CP1000","CP2000"]
[{"$f":"INDEX(CO_Index,A89+1)","v":11},{"$f":"INDEX(CO_Names,A98)","v":"ΒΥΤΙΝΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},4.3166059853905283,0,0,0,0,0.62109400000000003,2.484378,2.484378,0.34160200000000002,9.3163999999999997E-2,0.155274,0.155274,1.5526999999999999E-2,0,0,0,0,0,null,{"$f":"H98  *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5899635912343171},{"$f":"H98  *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5899635912343171},{"$f":"H98  *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G98,Geotypes,0))","v":2.2014690525491694},null,"FTTC",null,{"$f":"AG27","v":1617.8471663999999},{"$f":"AH27","v":4957.5224311999946},4303.3031928000046,697.9558384000004,510.53950119999985,489.85222479999999,179.3524544,5.1248879999999994,0,0]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},2.8000000000000003,0,0,0,0,2.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H99 *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6800000000000002},{"$f":" H99 *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6800000000000002},{"$f":"H99 *IF(B101=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B101=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G99,Geotypes,0))","v":1.4280000000000002},null,"Copper",null,{"$f":"AG37","v":2894.0068088000016},8827.7419176000003,7634.2056132000071,1207.2158756000008,879.02561239999932,850.14269640000032,327.22983200000016,8.6500512000000001,0,0]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},3.1839689339067165,0.89282318043149411,0.28041202629951661,0.74916916091922747,0.23529411764705885,0,0,0,1.997784,0.43701499999999999,0,0,0,0,0,77,40,0,null,{"$f":" H100-K100*0.5","v":2.8093843534471028},{"$f":" (H100-K100*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G100,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.6991103950247779},{"$f":"(H100-K100*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G100,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G100,Geotypes,0))","v":2.2942438357710611},null,"Subsidy",null,{"$f":"AG99:AP99-AG98:AP98","v":1276.1596424000018},3870.2194864000057,3330.9024204000025,509.2600372000004,368.48611119999947,360.29047160000033,147.87737760000016,3.5251632000000006,0,0]
[null,{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},17.328533380200824,0.89282318043149411,5.1523297491039427E-2,0,0,9.9375099999999996,9.9375099999999996,1.3664080000000001,0.24843799999999999,0.37265700000000002,0.807423,0.55898499999999995,0,0,0,0,0,0,null,{"$f":" H101 - I101","v":16.435710199769328},{"$f":" H101 - I101","v":16.435710199769328},{"$f":"(H101 - I101)*INDEX(Trench_Price_Proportion,MATCH(G101,Geotypes,0))","v":13.970353669803929}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},11.200000000000001,0,0,0,0,11.2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H102","v":11.200000000000001},{"$f":" H102","v":11.200000000000001},{"$f":"H102*INDEX(Trench_Price_Proportion,MATCH(G102,Geotypes,0))","v":9.5200000000000014},null,"Initial Aerial Cables (Drop)",null,"CP2","CP4","CP10","CP20","CP50","CP100","CP200","CP400","CP1000","CP2000"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},3.4961227509563946,0.89282318043149411,0.25537523823705977,0,0,0,0,0,0,1.997784,2.7469540000000001,0.87402999999999997,0,0,0,535,535,1,null,3.4961227509563946,{"$f":" H103*(1-INDEX(Trench_Core_Proportion,MATCH(G103,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.3588929360308346},{"$f":"H103*(1-INDEX(Trench_Core_Proportion,MATCH(G103,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G103,Geotypes,0))","v":2.8550589956262091},null,"FTTC",null,{"$f":"AG28","v":4507.4696000000022},1163.7311999999997,29.748000000000005,0,0,0,0,0,0,0]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},21.645139365591351,0.89282318043149411,4.124820659971306E-2,0,0,3.1054719999999998,12.421887999999999,12.421887999999999,1.70801,0.46582100000000004,0.77636800000000006,0.77636800000000006,7.7635999999999997E-2,0,0,0,0,0,null,{"$f":"IF(B101=\"Rural\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H104-I104,0)","v":19.025673791003644},{"$f":"IF(B101=\"Rural\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H104-I104,0)","v":19.025673791003644},{"$f":"(IF(B101=\"Rural\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB101+((H104-I104-AB101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H104-I104,0))*INDEX(Trench_Price_Proportion,MATCH(G104,Geotypes,0))","v":16.171822722353099},null,"Copper",null,{"$f":"AG38","v":8299.0840000000026},1862.5568000000007,37.490399999999994,0,0,0,0,0,0,0]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A98)","v":"Suburban"},14.000000000000002,0,0,0,0,14,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B101=\"Rural\",AB102+((H105-AB102)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB102+((H105-AB102)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H105,0)","v":12.88},{"$f":" IF(B101=\"Rural\",AB102+((H105-AB102)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB102+((H105-AB102)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H105,0)","v":12.88},{"$f":"(IF(B101=\"Rural\",AB102+((H105-AB102)*(1-Aerial_Proportion_Rural)),0)+\nIF(B101=\"Suburban\",AB102+((H105-AB102)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B101<>\"Rural\",B101<>\"Suburban\"),H105,0))*INDEX(Trench_Price_Proportion,MATCH(G105,Geotypes,0))","v":10.948},null,"Subsidy",null,{"$f":"AG104:AP104-AG103:AP103","v":3791.6144000000004},698.82560000000103,7.7423999999999893,0,0,0,0,0,0,0]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H106-K106*0.5)","v":0},{"$f":" (H106 -K106*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G106,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H106 -K106*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G106,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G106,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A98+1)","v":12},{"$f":"INDEX(CO_Names,A107)","v":"ΣΤΕΜΝΙΤΣΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H107  *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H107  *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H107  *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G107,Geotypes,0))","v":0},null,"Aerial Cables Multiplied (Total)"]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H108 *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H108 *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H108 *IF(B110=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B110=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G108,Geotypes,0))","v":0},null,"FTTC",null,{"$f":"SUM(AG98,AG103)*IF(AG95>AG94,ROUNDUP(AG$96/AG$95,0),1)","v":6125.3167664000021},6121.2536311999938,4333.0511928000042,697.9558384000004,1531.6185035999995,2449.2611240000001,1793.5245439999999,102.49775999999999,0,0]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},0.29587126123506396,0.19180646436235477,0.64827676592073014,0,0,0,0,0,0.295871,0,0,0,0,0,0,96,18,1,null,{"$f":" H109-K109*0.5","v":0.29587126123506396},{"$f":" (H109-K109*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G109,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.29010164158811358},{"$f":"(H109-K109*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G109,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G109,Geotypes,0))","v":0.17406098495286815},null,"Copper",null,{"$f":"SUM(AG99,AG104)*IF(AG96>AG95,ROUNDUP(AG$96/AG$95,0),1)","v":11193.090808800003},{"$f":"SUM(AH99,AH104)*IF(AH96>AH95,ROUNDUP(AH$96/AH$95,0),1)","v":10690.298717600001},{"$f":"SUM(AI99,AI104)*IF(AI96>AI95,ROUNDUP(AI$96/AI$95,0),1)","v":7671.6960132000067},{"$f":"SUM(AJ99,AJ104)*IF(AJ96>AJ95,ROUNDUP(AJ$96/AJ$95,0),1)","v":1207.2158756000008},{"$f":"SUM(AK99,AK104)*IF(AK96>AK95,ROUNDUP(AK$96/AK$95,0),1)","v":2637.076837199998},4250.7134820000019,3272.2983200000017,173.001024,0,0]
[null,{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},6.5488207118003983,0.19180646436235477,2.9288702928870293E-2,0,0,3.5073180000000002,3.5073180000000002,0.93163099999999999,0.10960399999999999,0.10960399999999999,0.191806,0.191806,0,0,0,0,0,0,null,{"$f":" H110 - I110","v":6.3570142474380438},{"$f":" H110 - I110","v":6.3570142474380438},{"$f":"(H110 - I110)*INDEX(Trench_Price_Proportion,MATCH(G110,Geotypes,0))","v":3.8142085484628261},null,"Subsidy",null,{"$f":"SUM(AG100,AG105)*IF(AG97>AG96,ROUNDUP(AG$96/AG$95,0),1)","v":5067.7740424000021},4569.0450864000068,3338.6448204000026,509.2600372000004,1105.4583335999985,1801.4523580000016,1478.7737760000016,70.503264000000016,0,0]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},5.76,0,0,0,0,5.76,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H111","v":5.76},{"$f":" H111","v":5.76},{"$f":"H111*INDEX(Trench_Price_Proportion,MATCH(G111,Geotypes,0))","v":3.456},null,"Aerial Distribution Network Poles",null,null,null,"Distance between Poles (m)"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},0.29587126123506396,0.19180646436235477,0.64827676592073014,0,0,0,0,0,0,0,0.295871,0,0,0,0,182,182,1,null,0.29587126123506396,{"$f":" H112*(1-INDEX(Trench_Core_Proportion,MATCH(G112,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.29010164158811358},{"$f":"H112*(1-INDEX(Trench_Core_Proportion,MATCH(G112,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G112,Geotypes,0))","v":0.17406098495286815},null,"FTTC",null,{"$f":"SUM(AG98:AP98,AG103:AP103)/AI112*1000","v":559468.07567272731},"FTTC_Poles",33]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},6.5488207118003983,0.19180646436235477,2.9288702928870293E-2,0,0,0.87683,3.5073180000000002,3.5073180000000002,0.93163099999999999,0.164406,0.191806,0.191806,0,0,0,0,0,0,null,{"$f":"IF(B110=\"Rural\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H113-I113,0)","v":6.3570142474380438},{"$f":"IF(B110=\"Rural\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H113-I113,0)","v":6.3570142474380438},{"$f":"(IF(B110=\"Rural\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB110+((H113-I113-AB110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H113-I113,0))*INDEX(Trench_Price_Proportion,MATCH(G113,Geotypes,0))","v":3.8142085484628261},null,"Copper",null,{"$f":"SUM(AG99:AP99,AG104:AP104)/AI112*1000","v":994768.1699151519},"Copper_Poles"]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A107)","v":"Rural"},5.76,0,0,0,0,5.76,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B110=\"Rural\",AB111+((H114-AB111)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB111+((H114-AB111)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H114,0)","v":5.76},{"$f":" IF(B110=\"Rural\",AB111+((H114-AB111)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB111+((H114-AB111)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H114,0)","v":5.76},{"$f":"(IF(B110=\"Rural\",AB111+((H114-AB111)*(1-Aerial_Proportion_Rural)),0)+\nIF(B110=\"Suburban\",AB111+((H114-AB111)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B110<>\"Rural\",B110<>\"Suburban\"),H114,0))*INDEX(Trench_Price_Proportion,MATCH(G114,Geotypes,0))","v":3.456},null,"Subsidy",null,{"$f":"SUM(AG100:AP100,AG105:AP105)/AI112*1000","v":435300.09424242459},"Subsidy_Poles"]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},7.2997615627871273,0,0,0.69521538693210738,9.5238095238095247E-2,0,0,0,3.1284689999999999,2.0856460000000001,1.390431,0,0,0,0,58,18,1,null,{"$f":" (H115-K115*0.5)","v":6.9521538693210738},{"$f":" (H115 -K115*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G115,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8165838129877239},{"$f":" (H115 -K115*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G115,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G115,Geotypes,0))","v":4.0899502877926341}]
[{"$f":"INDEX(CO_Index,A107+1)","v":13},{"$f":"INDEX(CO_Names,A116)","v":"ΠΑΡΑΛΙΑ ΤΥΡΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},11.838812758450031,0,0,0,0,1.982313,7.9292509999999998,5.9469390000000004,1.1012850000000001,0.33038499999999998,0.49557800000000002,0.49557800000000002,0,0,0,0,0,0,null,{"$f":"H116  *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3677625516900056},{"$f":"H116  *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3677625516900056},{"$f":"H116  *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G116,Geotypes,0))","v":1.4206575310140033}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},7.7040000000000006,0,0,0,0,7.7039999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H117 *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5407999999999997},{"$f":" H117 *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5407999999999997},{"$f":"H117 *IF(B119=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B119=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G117,Geotypes,0))","v":0.92447999999999975}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},3.4760769346605369,0.5139329569559703,0.14784855646647516,0.69521538693210738,0.2,0,0,0,2.0856460000000001,0.69521500000000003,0,0,0,0,0,38,18,0,null,{"$f":" H118-K118*0.5","v":3.128469241194483},{"$f":" (H118-K118*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G118,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0674627158444756},{"$f":"(H118-K118*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G118,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G118,Geotypes,0))","v":1.8404776295066854}]
[null,{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},7.8925418389666868,0.5139329569559703,6.5116279069767441E-2,0,0,4.6253970000000004,4.6253970000000004,0,0.146838,0.29367599999999999,0.25696600000000003,0.18354699999999999,0,0,0,0,0,0,null,{"$f":" H119 - I119","v":7.3786088820107167},{"$f":" H119 - I119","v":7.3786088820107167},{"$f":"(H119 - I119)*INDEX(Trench_Price_Proportion,MATCH(G119,Geotypes,0))","v":4.4271653292064297}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},5.1360000000000001,0,0,0,0,5.1360000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H120","v":5.1360000000000001},{"$f":" H120","v":5.1360000000000001},{"$f":"H120*INDEX(Trench_Price_Proportion,MATCH(G120,Geotypes,0))","v":3.0815999999999999},null,"Total Length",null,"Cable"," 1 pair equivalent Cable",null,"Trench",null,"Average Cable Capacity",null,null,"Average LLU distance (m)"]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},10.080623110515557,0.5139329569559703,5.0982260850508679E-2,0,0,0,0,0,0,0,0,5.2141149999999996,2.7808610000000002,1.390431,0,1304,815,1,null,10.080623110515557,{"$f":" H121*(1-INDEX(Trench_Core_Proportion,MATCH(G121,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.884046528832199},{"$f":"H121*(1-INDEX(Trench_Core_Proportion,MATCH(G121,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G121,Geotypes,0))","v":5.9304279172993191},null,"Copper Aerial",null,{"$f":"SUM(AG99:AP99,AG104:AP104)","v":32827.349607200013},{"$f":"SUM(AG73:AP73*ROUNDUP(AG96:AP96,0))","v":449387.4075280003},null,0,null,{"$f":"AH121/AG121","v":13.689420952504685},null,null,{"$f":"SUM(AH121:AH122)/SUM(CO_Subs)/2*1000","v":1682.3161961569647}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},19.731354597416718,0.5139329569559703,2.6046511627906974E-2,0,0,3.303855,13.215419000000001,9.9115649999999995,1.8354750000000002,0.55064199999999996,0.825963,0.825963,0,0,0,0,0,0,null,{"$f":"IF(B119=\"Rural\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H122-I122,0)","v":9.7463714337007232},{"$f":"IF(B119=\"Rural\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H122-I122,0)","v":9.7463714337007232},{"$f":"(IF(B119=\"Rural\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB119+((H122-I122-AB119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H122-I122,0))*INDEX(Trench_Price_Proportion,MATCH(G122,Geotypes,0))","v":5.8478228602204334},null,"Copper Buried",null,{"$f":"SUM(AG42:AP42)","v":85778.776210800032},{"$f":"SUM(AG42:AP42*ROUNDUP(AG96:AP96,0))","v":15390941.87982},null,{"$f":"SUM(AM54:AO54)","v":70814.430123734579},null,{"$f":"AH122/AG122","v":179.42599043377578}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A116)","v":"Rural"},12.84,0,0,0,0,12.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B119=\"Rural\",AB120+((H123-AB120)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB120+((H123-AB120)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H123,0)","v":6.6768000000000001},{"$f":" IF(B119=\"Rural\",AB120+((H123-AB120)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB120+((H123-AB120)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H123,0)","v":6.6768000000000001},{"$f":"(IF(B119=\"Rural\",AB120+((H123-AB120)*(1-Aerial_Proportion_Rural)),0)+\nIF(B119=\"Suburban\",AB120+((H123-AB120)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B119<>\"Rural\",B119<>\"Suburban\"),H123,0))*INDEX(Trench_Price_Proportion,MATCH(G123,Geotypes,0))","v":4.0060799999999999},null,"Copper Aerial FTTC",null,{"$f":"SUM(AG98:AP98,AG103:AP103)","v":18462.446497200002},{"$f":"SUM(AG72:AP72*ROUNDUP(AG96:AP96,0))","v":254893.82731360008},null,0,null,{"$f":"AH123/AG123","v":13.806069924278836}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H124-K124*0.5)","v":0},{"$f":" (H124 -K124*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G124,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H124 -K124*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G124,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G124,Geotypes,0))","v":0},null,"Copper Buried FTTC",null,{"$f":"SUM(AG25:AP26)","v":40063.018637799985},{"$f":"SUM(AG25:AP25*ROUNDUP(AG96:AP96,0))+SUM(AG26:AP26*ROUNDUP(AG96:AP96,0))","v":583625.52015640005},null,{"$f":"SUM(AN53:AO53)","v":30747.541202537152},null,{"$f":"AH124/AG124","v":14.567687108972406}]
[{"$f":"INDEX(CO_Index,A116+1)","v":14},{"$f":"INDEX(CO_Names,A125)","v":"ΔΥΡΡΑΧΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H125  *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H125  *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H125  *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G125,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H126 *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H126 *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H126 *IF(B128=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B128=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G126,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},1.9624312577414085,6.485111124373398E-2,3.3046309769021974E-2,0,0,0,0,0,0.941967,1.020464,0,0,0,0,0,96,3,0,null,{"$f":" H127-K127*0.5","v":1.9624312577414085},{"$f":" (H127-K127*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G127,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9241629856111901},{"$f":"(H127-K127*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G127,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G127,Geotypes,0))","v":1.154497791366714}]
[null,{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},1.9974142263070067,6.485111124373398E-2,3.2467532467532464E-2,0,0,1.400784,0.38910699999999998,5.1880999999999997E-2,0.20752399999999999,0.155643,0,0,0,0,0,0,0,0,null,{"$f":" H128 - I128","v":1.9325631150632727},{"$f":" H128 - I128","v":1.9325631150632727},{"$f":"(H128 - I128)*INDEX(Trench_Price_Proportion,MATCH(G128,Geotypes,0))","v":1.1595378690379636}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},0.93599999999999994,0,0,0,0,0.93600000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H129","v":0.93599999999999994},{"$f":" H129","v":0.93599999999999994},{"$f":"H129*INDEX(Trench_Price_Proportion,MATCH(G129,Geotypes,0))","v":0.56159999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},1.9624312577414085,6.485111124373398E-2,3.3046309769021974E-2,0,0,0,0,0,0.941967,1.020464,0,0,0,0,0,60,20,0,null,1.9624312577414085,{"$f":" H130*(1-INDEX(Trench_Core_Proportion,MATCH(G130,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9241629856111901},{"$f":"H130*(1-INDEX(Trench_Core_Proportion,MATCH(G130,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G130,Geotypes,0))","v":1.154497791366714}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},1.9974142263070067,6.485111124373398E-2,3.2467532467532464E-2,0,0,0.67445200000000005,1.348903,0.38910699999999998,0.155643,0.10376199999999999,0.10376199999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B128=\"Rural\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H131-I131,0)","v":1.9325631150632727},{"$f":"IF(B128=\"Rural\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H131-I131,0)","v":1.9325631150632727},{"$f":"(IF(B128=\"Rural\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB128+((H131-I131-AB128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H131-I131,0))*INDEX(Trench_Price_Proportion,MATCH(G131,Geotypes,0))","v":1.1595378690379636}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A125)","v":"Rural"},0.93599999999999994,0,0,0,0,0.93600000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B128=\"Rural\",AB129+((H132-AB129)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB129+((H132-AB129)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H132,0)","v":0.93599999999999994},{"$f":" IF(B128=\"Rural\",AB129+((H132-AB129)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB129+((H132-AB129)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H132,0)","v":0.93599999999999994},{"$f":"(IF(B128=\"Rural\",AB129+((H132-AB129)*(1-Aerial_Proportion_Rural)),0)+\nIF(B128=\"Suburban\",AB129+((H132-AB129)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B128<>\"Rural\",B128<>\"Suburban\"),H132,0))*INDEX(Trench_Price_Proportion,MATCH(G132,Geotypes,0))","v":0.56159999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H133-K133*0.5)","v":0},{"$f":" (H133 -K133*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G133,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H133 -K133*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G133,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G133,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A125+1)","v":15},{"$f":"INDEX(CO_Names,A134)","v":"ΚΑΜΑΡΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H134  *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H134  *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H134  *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G134,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H135 *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H135 *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H135 *IF(B137=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B137=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G135,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H136-K136*0.5","v":0},{"$f":" (H136-K136*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G136,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H136-K136*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G136,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G136,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H137 - I137","v":0},{"$f":" H137 - I137","v":0},{"$f":"(H137 - I137)*INDEX(Trench_Price_Proportion,MATCH(G137,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H138","v":0},{"$f":" H138","v":0},{"$f":"H138*INDEX(Trench_Price_Proportion,MATCH(G138,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H139*(1-INDEX(Trench_Core_Proportion,MATCH(G139,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H139*(1-INDEX(Trench_Core_Proportion,MATCH(G139,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G139,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B137=\"Rural\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H140-I140,0)","v":0},{"$f":"IF(B137=\"Rural\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H140-I140,0)","v":0},{"$f":"(IF(B137=\"Rural\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB137+((H140-I140-AB137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H140-I140,0))*INDEX(Trench_Price_Proportion,MATCH(G140,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A134)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B137=\"Rural\",AB138+((H141-AB138)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB138+((H141-AB138)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H141,0)","v":0},{"$f":" IF(B137=\"Rural\",AB138+((H141-AB138)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB138+((H141-AB138)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H141,0)","v":0},{"$f":"(IF(B137=\"Rural\",AB138+((H141-AB138)*(1-Aerial_Proportion_Rural)),0)+\nIF(B137=\"Suburban\",AB138+((H141-AB138)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B137<>\"Rural\",B137<>\"Suburban\"),H141,0))*INDEX(Trench_Price_Proportion,MATCH(G141,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},1.2677046233142817,0,0,0,0,0,0,0,0.74207100000000004,0.52563400000000005,0,0,0,0,0,96,6,1,null,{"$f":" (H142-K142*0.5)","v":1.2677046233142817},{"$f":" (H142 -K142*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G142,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2429838259287156},{"$f":" (H142 -K142*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G142,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G142,Geotypes,0))","v":0.74579029555722931}]
[{"$f":"INDEX(CO_Index,A134+1)","v":16},{"$f":"INDEX(CO_Names,A143)","v":"ΠΑΡΑΔΕΙΣΣΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},3.5055273043406063,0,0,0,0,0.58713300000000002,1.761398,1.7959350000000001,0.36264099999999999,0.103612,0.13814899999999999,0.103612,0,0,0,0,0,0,null,{"$f":"H143  *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.70110546086812109},{"$f":"H143  *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.70110546086812109},{"$f":"H143  *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G143,Geotypes,0))","v":0.42066327652087265}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},2.448,0,0,0,0,2.448,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H144 *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48959999999999987},{"$f":" H144 *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48959999999999987},{"$f":"H144 *IF(B146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G144,Geotypes,0))","v":0.29375999999999991}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H145-K145*0.5","v":0},{"$f":" (H145-K145*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G145,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H145-K145*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G145,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G145,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H146 - I146","v":0},{"$f":" H146 - I146","v":0},{"$f":"(H146 - I146)*INDEX(Trench_Price_Proportion,MATCH(G146,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H147","v":0},{"$f":" H147","v":0},{"$f":"H147*INDEX(Trench_Price_Proportion,MATCH(G147,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},1.2677046233142817,0,0,0,0,0,0,0,0,0.74207100000000004,1.2677050000000001,0.52563400000000005,0,0,0,118,118,1,null,1.2677046233142817,{"$f":" H148*(1-INDEX(Trench_Core_Proportion,MATCH(G148,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2429838259287156},{"$f":"H148*(1-INDEX(Trench_Core_Proportion,MATCH(G148,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G148,Geotypes,0))","v":0.74579029555722931}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},3.5055273043406063,0,0,0,0,0.58713300000000002,1.761398,1.7959350000000001,0.36264099999999999,0.103612,0.13814899999999999,0.103612,0,0,0,0,0,0,null,{"$f":"IF(B146=\"Rural\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H149-I149,0)","v":0.70110546086812109},{"$f":"IF(B146=\"Rural\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H149-I149,0)","v":0.70110546086812109},{"$f":"(IF(B146=\"Rural\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB146+((H149-I149-AB146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H149-I149,0))*INDEX(Trench_Price_Proportion,MATCH(G149,Geotypes,0))","v":0.42066327652087265}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A143)","v":"Rural"},2.448,0,0,0,0,2.448,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B146=\"Rural\",AB147+((H150-AB147)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB147+((H150-AB147)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H150,0)","v":0.48959999999999987},{"$f":" IF(B146=\"Rural\",AB147+((H150-AB147)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB147+((H150-AB147)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H150,0)","v":0.48959999999999987},{"$f":"(IF(B146=\"Rural\",AB147+((H150-AB147)*(1-Aerial_Proportion_Rural)),0)+\nIF(B146=\"Suburban\",AB147+((H150-AB147)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B146<>\"Rural\",B146<>\"Suburban\"),H150,0))*INDEX(Trench_Price_Proportion,MATCH(G150,Geotypes,0))","v":0.29375999999999991}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H151-K151*0.5)","v":0},{"$f":" (H151 -K151*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G151,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H151 -K151*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G151,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G151,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A143+1)","v":17},{"$f":"INDEX(CO_Names,A152)","v":"ΔΑΡΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H152  *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H152  *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H152  *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G152,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H153 *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H153 *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H153 *IF(B155=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B155=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G153,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},1.4431514414753392,8.6799409780247846E-2,6.0145738891763487E-2,0,0,0,0,0,0.77708200000000005,0.66607000000000005,0,0,0,0,0,96,5,1,null,{"$f":" H154-K154*0.5","v":1.4431514414753392},{"$f":" (H154-K154*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G154,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4150093540164099},{"$f":"(H154-K154*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G154,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G154,Geotypes,0))","v":0.84900561240984596}]
[null,{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},2.4014503372535243,8.6799409780247846E-2,3.6144578313253004E-2,0,0,1.3887910000000001,0.69439499999999998,0.115733,0.173599,0.173599,2.8933E-2,0,0,0,0,0,0,0,null,{"$f":" H155 - I155","v":2.3146509274732763},{"$f":" H155 - I155","v":2.3146509274732763},{"$f":"(H155 - I155)*INDEX(Trench_Price_Proportion,MATCH(G155,Geotypes,0))","v":1.3887905564839658}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},1.008,0,0,0,0,1.008,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H156","v":1.008},{"$f":" H156","v":1.008},{"$f":"H156*INDEX(Trench_Price_Proportion,MATCH(G156,Geotypes,0))","v":0.6048}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},1.4431514414753392,8.6799409780247846E-2,6.0145738891763487E-2,0,0,0,0,0,0,0.77708200000000005,1.4431510000000001,0.66607000000000005,0,0,0,110,110,1,null,1.4431514414753392,{"$f":" H157*(1-INDEX(Trench_Core_Proportion,MATCH(G157,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4150093540164099},{"$f":"H157*(1-INDEX(Trench_Core_Proportion,MATCH(G157,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G157,Geotypes,0))","v":0.84900561240984596}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},2.4014503372535243,8.6799409780247846E-2,3.6144578313253004E-2,0,0,0,0.69439499999999998,1.4466570000000001,0.115733,0.20253199999999999,0.14466599999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B155=\"Rural\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H158-I158,0)","v":2.3146509274732763},{"$f":"IF(B155=\"Rural\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H158-I158,0)","v":2.3146509274732763},{"$f":"(IF(B155=\"Rural\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB155+((H158-I158-AB155)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H158-I158,0))*INDEX(Trench_Price_Proportion,MATCH(G158,Geotypes,0))","v":1.3887905564839658}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A152)","v":"Rural"},1.008,0,0,0,0,0,1.008,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B155=\"Rural\",AB156+((H159-AB156)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB156+((H159-AB156)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H159,0)","v":1.008},{"$f":" IF(B155=\"Rural\",AB156+((H159-AB156)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB156+((H159-AB156)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H159,0)","v":1.008},{"$f":"(IF(B155=\"Rural\",AB156+((H159-AB156)*(1-Aerial_Proportion_Rural)),0)+\nIF(B155=\"Suburban\",AB156+((H159-AB156)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B155<>\"Rural\",B155<>\"Suburban\"),H159,0))*INDEX(Trench_Price_Proportion,MATCH(G159,Geotypes,0))","v":0.6048}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H160-K160*0.5)","v":0},{"$f":" (H160 -K160*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G160,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H160 -K160*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G160,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G160,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A152+1)","v":18},{"$f":"INDEX(CO_Names,A161)","v":"ΚΑΛΛΙΑΝΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H161  *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H161  *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H161  *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G161,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H162 *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H162 *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H162 *IF(B164=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B164=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G162,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},1.6315417059280282,0.11238201304293893,6.8880870549990356E-2,0,0,0,0,0,1.631542,0,0,0,0,0,0,96,10,0,null,{"$f":" H163-K163*0.5","v":1.6315417059280282},{"$f":" (H163-K163*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G163,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5997259255036409},{"$f":"(H163-K163*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G163,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G163,Geotypes,0))","v":0.95983555530218445}]
[null,{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},4.0607367379515269,0.11238201304293893,2.7675276752767528E-2,0,0,2.0378609999999999,2.0378609999999999,0.79416600000000004,5.9936999999999997E-2,5.9936999999999997E-2,0.11987399999999999,0.11987399999999999,0,0,0,0,0,0,null,{"$f":" H164 - I164","v":3.948354724908588},{"$f":" H164 - I164","v":3.948354724908588},{"$f":"(H164 - I164)*INDEX(Trench_Price_Proportion,MATCH(G164,Geotypes,0))","v":2.3690128349451527}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},3.2640000000000002,0,0,0,0,3.2639999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H165","v":3.2640000000000002},{"$f":" H165","v":3.2640000000000002},{"$f":"H165*INDEX(Trench_Price_Proportion,MATCH(G165,Geotypes,0))","v":1.9584000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},1.6315417059280282,0.11238201304293893,6.8880870549990356E-2,0,0,0,0,0,1.631542,1.631542,0,0,0,0,0,122,61,0,null,1.6315417059280282,{"$f":" H166*(1-INDEX(Trench_Core_Proportion,MATCH(G166,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5997259255036409},{"$f":"H166*(1-INDEX(Trench_Core_Proportion,MATCH(G166,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G166,Geotypes,0))","v":0.95983555530218445}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},4.0607367379515269,0.11238201304293893,2.7675276752767528E-2,0,0,0.50946499999999995,2.0378609999999999,2.0378609999999999,0.76419800000000004,8.9906E-2,0.179811,0.11987399999999999,0,0,0,0,0,0,null,{"$f":"IF(B164=\"Rural\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H167-I167,0)","v":3.948354724908588},{"$f":"IF(B164=\"Rural\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H167-I167,0)","v":3.948354724908588},{"$f":"(IF(B164=\"Rural\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB164+((H167-I167-AB164)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H167-I167,0))*INDEX(Trench_Price_Proportion,MATCH(G167,Geotypes,0))","v":2.3690128349451527}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A161)","v":"Rural"},3.2640000000000002,0,0,0,0,3.2639999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B164=\"Rural\",AB165+((H168-AB165)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB165+((H168-AB165)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H168,0)","v":3.2640000000000002},{"$f":" IF(B164=\"Rural\",AB165+((H168-AB165)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB165+((H168-AB165)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H168,0)","v":3.2640000000000002},{"$f":"(IF(B164=\"Rural\",AB165+((H168-AB165)*(1-Aerial_Proportion_Rural)),0)+\nIF(B164=\"Suburban\",AB165+((H168-AB165)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B164<>\"Rural\",B164<>\"Suburban\"),H168,0))*INDEX(Trench_Price_Proportion,MATCH(G168,Geotypes,0))","v":1.9584000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H169-K169*0.5)","v":0},{"$f":" (H169 -K169*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G169,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H169 -K169*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G169,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G169,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A161+1)","v":19},{"$f":"INDEX(CO_Names,A170)","v":"ΒΟΥΤΙΑΝΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H170  *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H170  *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H170  *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G170,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H171 *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H171 *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H171 *IF(B173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G171,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},2.2447962218542501,8.3796152625049913E-2,3.7329068807783576E-2,0,0,0,0,0,2.244796,0,0,0,0,0,0,96,3,0,null,{"$f":" H172-K172*0.5","v":2.2447962218542501},{"$f":" (H172-K172*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G172,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2010217088077786},{"$f":"(H172-K172*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G172,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G172,Geotypes,0))","v":1.3206130252846671}]
[null,{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},1.7317871542510317,8.3796152625049913E-2,4.8387096774193547E-2,0,0,1.0055540000000001,0.50277700000000003,0.11172799999999999,0.11172799999999999,0.11172799999999999,0,0,0,0,0,0,0,0,null,{"$f":" H173 - I173","v":1.6479910016259818},{"$f":" H173 - I173","v":1.6479910016259818},{"$f":"(H173 - I173)*INDEX(Trench_Price_Proportion,MATCH(G173,Geotypes,0))","v":0.98879460097558902}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},0.75600000000000001,0,0,0,0,0.75600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H174","v":0.75600000000000001},{"$f":" H174","v":0.75600000000000001},{"$f":"H174*INDEX(Trench_Price_Proportion,MATCH(G174,Geotypes,0))","v":0.4536}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},2.2447962218542501,8.3796152625049913E-2,3.7329068807783576E-2,0,0,0,0,2.244796,0,0,0,0,0,0,0,40,10,0,null,2.2447962218542501,{"$f":" H175*(1-INDEX(Trench_Core_Proportion,MATCH(G175,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2010217088077786},{"$f":"H175*(1-INDEX(Trench_Core_Proportion,MATCH(G175,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G175,Geotypes,0))","v":1.3206130252846671}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},1.7317871542510317,8.3796152625049913E-2,4.8387096774193547E-2,0,0,0.50277700000000003,1.0055540000000001,0.50277700000000003,0.11172799999999999,0.11172799999999999,5.5863999999999997E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B173=\"Rural\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H176-I176,0)","v":1.6479910016259818},{"$f":"IF(B173=\"Rural\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H176-I176,0)","v":1.6479910016259818},{"$f":"(IF(B173=\"Rural\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB173+((H176-I176-AB173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H176-I176,0))*INDEX(Trench_Price_Proportion,MATCH(G176,Geotypes,0))","v":0.98879460097558902}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A170)","v":"Rural"},0.75600000000000001,0,0,0,0,0.75600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B173=\"Rural\",AB174+((H177-AB174)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB174+((H177-AB174)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H177,0)","v":0.75600000000000001},{"$f":" IF(B173=\"Rural\",AB174+((H177-AB174)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB174+((H177-AB174)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H177,0)","v":0.75600000000000001},{"$f":"(IF(B173=\"Rural\",AB174+((H177-AB174)*(1-Aerial_Proportion_Rural)),0)+\nIF(B173=\"Suburban\",AB174+((H177-AB174)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B173<>\"Rural\",B173<>\"Suburban\"),H177,0))*INDEX(Trench_Price_Proportion,MATCH(G177,Geotypes,0))","v":0.4536}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H178-K178*0.5)","v":0},{"$f":" (H178 -K178*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G178,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H178 -K178*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G178,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G178,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A170+1)","v":20},{"$f":"INDEX(CO_Names,A179)","v":"ΓΚΟΡΙΤΣΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H179  *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H179  *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H179  *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G179,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H180 *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H180 *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H180 *IF(B182=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B182=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G180,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},5.7816306472681998,0.19957828226747582,3.4519376010602794E-2,0,0,0,0,0,4.5585930000000001,1.2230369999999999,0,0,0,0,0,96,10,1,null,{"$f":" H181-K181*0.5","v":5.7816306472681998},{"$f":" (H181-K181*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G181,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6688863082788616},{"$f":"(H181-K181*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G181,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G181,Geotypes,0))","v":3.4013317849673168}]
[null,{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},3.1077189667364093,0.19957828226747582,6.4220183486238522E-2,0,0,1.5681149999999999,1.5681149999999999,5.7022000000000003E-2,0.171067,0.11404499999999999,0.11404499999999999,0,0,0,0,0,0,0,null,{"$f":" H182 - I182","v":2.9081406844689335},{"$f":" H182 - I182","v":2.9081406844689335},{"$f":"(H182 - I182)*INDEX(Trench_Price_Proportion,MATCH(G182,Geotypes,0))","v":1.7448844106813601}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},2.64,0,0,0,0,2.64,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H183","v":2.64},{"$f":" H183","v":2.64},{"$f":"H183*INDEX(Trench_Price_Proportion,MATCH(G183,Geotypes,0))","v":1.5840000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},5.7816306472681998,0.19957828226747582,3.4519376010602794E-2,0,0,0,0,0,0,4.5585930000000001,5.781631,1.2230369999999999,0,0,0,408,272,1,null,5.7816306472681998,{"$f":" H184*(1-INDEX(Trench_Core_Proportion,MATCH(G184,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6688863082788616},{"$f":"H184*(1-INDEX(Trench_Core_Proportion,MATCH(G184,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G184,Geotypes,0))","v":3.4013317849673168}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},3.1077189667364093,0.19957828226747582,6.4220183486238522E-2,0,0,0.62724599999999997,2.1953610000000001,1.6251370000000001,0.11404499999999999,0.171067,0.171067,0,0,0,0,0,0,0,null,{"$f":"IF(B182=\"Rural\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H185-I185,0)","v":2.9081406844689335},{"$f":"IF(B182=\"Rural\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H185-I185,0)","v":2.9081406844689335},{"$f":"(IF(B182=\"Rural\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB182+((H185-I185-AB182)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H185-I185,0))*INDEX(Trench_Price_Proportion,MATCH(G185,Geotypes,0))","v":1.7448844106813601}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A179)","v":"Rural"},2.64,0,0,0,0,2.64,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B182=\"Rural\",AB183+((H186-AB183)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB183+((H186-AB183)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H186,0)","v":2.64},{"$f":" IF(B182=\"Rural\",AB183+((H186-AB183)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB183+((H186-AB183)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H186,0)","v":2.64},{"$f":"(IF(B182=\"Rural\",AB183+((H186-AB183)*(1-Aerial_Proportion_Rural)),0)+\nIF(B182=\"Suburban\",AB183+((H186-AB183)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B182<>\"Rural\",B182<>\"Suburban\"),H186,0))*INDEX(Trench_Price_Proportion,MATCH(G186,Geotypes,0))","v":1.5840000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H187-K187*0.5)","v":0},{"$f":" (H187 -K187*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G187,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H187 -K187*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G187,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G187,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A179+1)","v":21},{"$f":"INDEX(CO_Names,A188)","v":"ΓΟΡΑΝΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H188  *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H188  *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H188  *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G188,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H189 *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H189 *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H189 *IF(B191=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B191=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G189,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H190-K190*0.5","v":0},{"$f":" (H190-K190*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G190,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H190-K190*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G190,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G190,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H191 - I191","v":0},{"$f":" H191 - I191","v":0},{"$f":"(H191 - I191)*INDEX(Trench_Price_Proportion,MATCH(G191,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H192","v":0},{"$f":" H192","v":0},{"$f":"H192*INDEX(Trench_Price_Proportion,MATCH(G192,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H193*(1-INDEX(Trench_Core_Proportion,MATCH(G193,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H193*(1-INDEX(Trench_Core_Proportion,MATCH(G193,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G193,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B191=\"Rural\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H194-I194,0)","v":0},{"$f":"IF(B191=\"Rural\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H194-I194,0)","v":0},{"$f":"(IF(B191=\"Rural\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB191+((H194-I194-AB191)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H194-I194,0))*INDEX(Trench_Price_Proportion,MATCH(G194,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A188)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B191=\"Rural\",AB192+((H195-AB192)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB192+((H195-AB192)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H195,0)","v":0},{"$f":" IF(B191=\"Rural\",AB192+((H195-AB192)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB192+((H195-AB192)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H195,0)","v":0},{"$f":"(IF(B191=\"Rural\",AB192+((H195-AB192)*(1-Aerial_Proportion_Rural)),0)+\nIF(B191=\"Suburban\",AB192+((H195-AB192)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B191<>\"Rural\",B191<>\"Suburban\"),H195,0))*INDEX(Trench_Price_Proportion,MATCH(G195,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},2.899126029012324,0,0,2.3844189138747858,0.82246128316370959,0,0,0,0,0.73352600000000001,0,1.2520629999999999,0,0,0,19,2,1,null,{"$f":" (H196-K196*0.5)","v":1.7069165720749311},{"$f":" (H196 -K196*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G196,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6736309486289809},{"$f":" (H196 -K196*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G196,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G196,Geotypes,0))","v":1.0041785691773886}]
[{"$f":"INDEX(CO_Index,A188+1)","v":22},{"$f":"INDEX(CO_Names,A197)","v":"ΚΑΣΤΟΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},1.3152318930058127,0,0,0,0,0.44584099999999999,0.891683,0.22292100000000001,8.9167999999999997E-2,0.13375200000000001,2.2291999999999999E-2,0,0,0,0,0,0,0,null,{"$f":"H197  *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26304637860116248},{"$f":"H197  *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26304637860116248},{"$f":"H197  *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G197,Geotypes,0))","v":0.15782782716069749}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},0.70799999999999996,0,0,0,0,0.70799999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H198 *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.14159999999999995},{"$f":" H198 *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.14159999999999995},{"$f":"H198 *IF(B200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G198,Geotypes,0))","v":8.4959999999999966E-2}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},7.8508854884727919,0.56844768257030887,7.2405550100678798E-2,2.3844189138747858,0.30371337314443742,0,0,0,3.7898839999999998,0.73352600000000001,0,0,0,0,0,77,12,0,null,{"$f":" H199-K199*0.5","v":6.658676031535399},{"$f":" (H199-K199*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G199,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.5288289220396853},{"$f":"(H199-K199*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G199,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G199,Geotypes,0))","v":3.9172973532238111}]
[null,{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},5.2609275720232507,0.56844768257030887,0.10805084745762712,0,0,3.7450670000000001,1.0700190000000001,0.178337,0.44584099999999999,0.26750499999999999,0,0,0,0,0,0,0,0,null,{"$f":" H200 - I200","v":4.692479889452942},{"$f":" H200 - I200","v":4.692479889452942},{"$f":"(H200 - I200)*INDEX(Trench_Price_Proportion,MATCH(G200,Geotypes,0))","v":2.8154879336717653}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},2.8319999999999999,0,0,0,0,2.8319999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H201","v":2.8319999999999999},{"$f":" H201","v":2.8319999999999999},{"$f":"H201*INDEX(Trench_Price_Proportion,MATCH(G201,Geotypes,0))","v":1.6991999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},8.365592603610331,0.56844768257030887,6.7950677197092343E-2,0,0,0,0,0,0,3.7898839999999998,2.7191149999999999,1.2520629999999999,0,0,0,230,230,1,null,8.365592603610331,{"$f":" H202*(1-INDEX(Trench_Core_Proportion,MATCH(G202,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.2024598706686671},{"$f":"H202*(1-INDEX(Trench_Core_Proportion,MATCH(G202,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G202,Geotypes,0))","v":4.9214759224011999}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},6.5761594650290629,0.56844768257030887,8.6440677966101706E-2,0,0,2.229206,4.4584139999999994,1.1146039999999999,0.44584100000000004,0.66876199999999997,0.11146,0,0,0,0,0,0,0,null,{"$f":"IF(B200=\"Rural\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H203-I203,0)","v":4.9555262680541041},{"$f":"IF(B200=\"Rural\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H203-I203,0)","v":4.9555262680541041},{"$f":"(IF(B200=\"Rural\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB200+((H203-I203-AB200)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H203-I203,0))*INDEX(Trench_Price_Proportion,MATCH(G203,Geotypes,0))","v":2.9733157608324623}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A197)","v":"Rural"},3.54,0,0,0,0,3.54,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B200=\"Rural\",AB201+((H204-AB201)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB201+((H204-AB201)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H204,0)","v":2.9735999999999998},{"$f":" IF(B200=\"Rural\",AB201+((H204-AB201)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB201+((H204-AB201)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H204,0)","v":2.9735999999999998},{"$f":"(IF(B200=\"Rural\",AB201+((H204-AB201)*(1-Aerial_Proportion_Rural)),0)+\nIF(B200=\"Suburban\",AB201+((H204-AB201)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B200<>\"Rural\",B200<>\"Suburban\"),H204,0))*INDEX(Trench_Price_Proportion,MATCH(G204,Geotypes,0))","v":1.7841599999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},11.685780058539727,0,0,2.7174102943706435,0.23253991438806998,0,0,0,6.0803209999999996,4.8642570000000003,0,3.3511669999999998,0,0,0,144,16,2,null,{"$f":" (H205-K205*0.5)","v":10.327074911354405},{"$f":" (H205 -K205*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G205,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.9217165530359299},{"$f":" (H205 -K205*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G205,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G205,Geotypes,0))","v":8.4334590700805396}]
[{"$f":"INDEX(CO_Index,A197+1)","v":23},{"$f":"INDEX(CO_Names,A206)","v":"ΞΗΡΟΚΑΜΠΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},8.8525007298813563,0,0,0,0,1.985608,5.956823,4.1366829999999997,0.165467,0.41366799999999998,0.57913599999999998,0,0,0,0,0,0,0,null,{"$f":"H206  *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.3115004379288138},{"$f":"H206  *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.3115004379288138},{"$f":"H206  *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G206,Geotypes,0))","v":4.5147753722394919}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},4.32,0,0,0,0,4.32,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H207 *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5920000000000001},{"$f":" H207 *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5920000000000001},{"$f":"H207 *IF(B209=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B209=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G207,Geotypes,0))","v":2.2031999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},8.0411867983652083,0.50674361654694688,6.3018510731521496E-2,2.7174102943706435,0.33793647163166252,0,0,0,3.648193,0,0,0,0,0,0,48,15,0,null,{"$f":" H208-K208*0.5","v":6.6824816511798861},{"$f":" (H208-K208*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G208,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.4201808724146092},{"$f":"(H208-K208*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G208,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G208,Geotypes,0))","v":5.4571537415524176}]
[null,{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},6.6393755474110172,0.50674361654694688,7.6323987538940818E-2,0,0,2.9784109999999999,2.9784109999999999,0.1241,0.49640200000000001,0.310251,0.18615100000000001,0,0,0,0,0,0,0,null,{"$f":" H209 - I209","v":6.1326319308640702},{"$f":" H209 - I209","v":6.1326319308640702},{"$f":"(H209 - I209)*INDEX(Trench_Price_Proportion,MATCH(G209,Geotypes,0))","v":5.2127371412344594}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},3.24,0,0,0,0,3.24,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H210","v":3.24},{"$f":" H210","v":3.24},{"$f":"H210*INDEX(Trench_Price_Proportion,MATCH(G210,Geotypes,0))","v":2.754}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},17.009556562534293,0.50674361654694688,2.9791700605712085E-2,0,0,0,0,0,0,0,0,9.7285140000000006,4.8642570000000003,3.3511669999999998,0,1908,1113,2,null,17.009556562534293,{"$f":" H211*(1-INDEX(Trench_Core_Proportion,MATCH(G211,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":16.34189742545054},{"$f":"H211*(1-INDEX(Trench_Core_Proportion,MATCH(G211,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G211,Geotypes,0))","v":13.890612811632959}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},15.491876277292373,0.50674361654694688,3.2710280373831779E-2,0,0,3.4748140000000003,10.424440000000001,7.2391949999999996,0.28956700000000002,0.72391899999999998,1.0134879999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B209=\"Rural\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H212-I212,0)","v":11.444132368792884},{"$f":"IF(B209=\"Rural\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H212-I212,0)","v":11.444132368792884},{"$f":"(IF(B209=\"Rural\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB209+((H212-I212-AB209)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H212-I212,0))*INDEX(Trench_Price_Proportion,MATCH(G212,Geotypes,0))","v":9.7275125134739504}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A206)","v":"Suburban"},7.5600000000000005,0,0,0,0,7.5600000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B209=\"Rural\",AB210+((H213-AB210)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB210+((H213-AB210)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H213,0)","v":5.8320000000000007},{"$f":" IF(B209=\"Rural\",AB210+((H213-AB210)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB210+((H213-AB210)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H213,0)","v":5.8320000000000007},{"$f":"(IF(B209=\"Rural\",AB210+((H213-AB210)*(1-Aerial_Proportion_Rural)),0)+\nIF(B209=\"Suburban\",AB210+((H213-AB210)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B209<>\"Rural\",B209<>\"Suburban\"),H213,0))*INDEX(Trench_Price_Proportion,MATCH(G213,Geotypes,0))","v":4.9572000000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},1.9823427199623918,0,0,0,0,0,0,0,1.982343,0,0,0,0,0,0,96,5,1,null,{"$f":" (H214-K214*0.5)","v":1.9823427199623918},{"$f":" (H214 -K214*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G214,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9436861655666022},{"$f":" (H214 -K214*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G214,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G214,Geotypes,0))","v":1.1662116993399614}]
[{"$f":"INDEX(CO_Index,A206+1)","v":24},{"$f":"INDEX(CO_Names,A215)","v":"ΑΙΓΙΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},2.2272575321409231,0,0,0,0,0.40727000000000002,1.2218100000000001,1.2472639999999999,5.0909000000000003E-2,7.6363E-2,8.9090000000000003E-2,6.3635999999999998E-2,0,0,0,0,0,0,null,{"$f":"H215  *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44545150642818454},{"$f":"H215  *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44545150642818454},{"$f":"H215  *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G215,Geotypes,0))","v":0.26727090385691071}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},2.1239999999999997,0,0,0,0,2.1240000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H216 *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42479999999999984},{"$f":" H216 *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42479999999999984},{"$f":"H216 *IF(B218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G216,Geotypes,0))","v":0.25487999999999988}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H217-K217*0.5","v":0},{"$f":" (H217-K217*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G217,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H217-K217*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G217,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G217,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H218 - I218","v":0},{"$f":" H218 - I218","v":0},{"$f":"(H218 - I218)*INDEX(Trench_Price_Proportion,MATCH(G218,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H219","v":0},{"$f":" H219","v":0},{"$f":"H219*INDEX(Trench_Price_Proportion,MATCH(G219,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},1.9823427199623918,0,0,0,0,0,0,0,0,0,0,1.982343,0,0,0,865,173,1,null,1.9823427199623918,{"$f":" H220*(1-INDEX(Trench_Core_Proportion,MATCH(G220,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9436861655666022},{"$f":"H220*(1-INDEX(Trench_Core_Proportion,MATCH(G220,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G220,Geotypes,0))","v":1.1662116993399614}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},2.2272575321409231,0,0,0,0,0.40727000000000002,1.2218100000000001,1.2472639999999999,5.0909000000000003E-2,7.6363E-2,8.9090000000000003E-2,6.3635999999999998E-2,0,0,0,0,0,0,null,{"$f":"IF(B218=\"Rural\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H221-I221,0)","v":0.44545150642818454},{"$f":"IF(B218=\"Rural\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H221-I221,0)","v":0.44545150642818454},{"$f":"(IF(B218=\"Rural\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB218+((H221-I221-AB218)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H221-I221,0))*INDEX(Trench_Price_Proportion,MATCH(G221,Geotypes,0))","v":0.26727090385691071}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A215)","v":"Rural"},2.1239999999999997,0,0,0,0,2.1240000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B218=\"Rural\",AB219+((H222-AB219)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB219+((H222-AB219)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H222,0)","v":0.42479999999999984},{"$f":" IF(B218=\"Rural\",AB219+((H222-AB219)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB219+((H222-AB219)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H222,0)","v":0.42479999999999984},{"$f":"(IF(B218=\"Rural\",AB219+((H222-AB219)*(1-Aerial_Proportion_Rural)),0)+\nIF(B218=\"Suburban\",AB219+((H222-AB219)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B218<>\"Rural\",B218<>\"Suburban\"),H222,0))*INDEX(Trench_Price_Proportion,MATCH(G222,Geotypes,0))","v":0.25487999999999988}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},31.124172432589631,0,0,6.3385833060680277,0.20365467772023382,0,0,0,30.641691999999999,3.6124939999999999,1.8062469999999999,9.6896009999999997,3.617451,0,0,233,65,3,null,{"$f":" (H223-K223*0.5)","v":27.954880779555616},{"$f":" (H223 -K223*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G223,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":26.532283861237392},{"$f":" (H223 -K223*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G223,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G223,Geotypes,0))","v":25.205669668175521}]
[{"$f":"INDEX(CO_Index,A215+1)","v":25},{"$f":"INDEX(CO_Names,A224)","v":"ΓΥΘΕΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},24.851186095324067,0,0,0,0,7.1411449999999999,14.282291000000001,7.1411449999999999,0.57129200000000002,1.713875,1.428229,0.85693699999999995,0,0,0,0,0,0,null,{"$f":"H224  *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":24.851186095324067},{"$f":"H224  *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":24.851186095324067},{"$f":"H224  *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G224,Geotypes,0))","v":23.608626790557864}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},6.8249999999999993,0,0,0,0,6.8250000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H225 *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.8249999999999993},{"$f":" H225 *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.8249999999999993},{"$f":"H225 *IF(B227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G225,Geotypes,0))","v":6.4837499999999988}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},37.701542419511739,2.0434662306499893,5.4201130763085997E-2,6.3385833060680277,0.16812530467686146,0,0,0,20.965368000000002,3.6124939999999999,1.8062469999999999,3.229867,0,0,0,151,77,1,null,{"$f":" H226-K226*0.5","v":34.532250766477723},{"$f":" (H226-K226*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G226,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":32.774937833885623},{"$f":"(H226-K226*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G226,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G226,Geotypes,0))","v":31.136190942191341}]
[null,{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},21.027926696043441,2.0434662306499893,9.7178683385579931E-2,0,0,12.085015,6.0425079999999998,0.48340100000000003,0.725101,1.691902,1.208502,0.48340100000000003,0,0,0,0,0,0,null,{"$f":" H227 - I227","v":18.98446046539345},{"$f":" H227 - I227","v":18.98446046539345},{"$f":"(H227 - I227)*INDEX(Trench_Price_Proportion,MATCH(G227,Geotypes,0))","v":18.035237442123776}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},5.7750000000000004,0,0,0,0,5.7750000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H228","v":5.7750000000000004},{"$f":" H228","v":5.7750000000000004},{"$f":"H228*INDEX(Trench_Price_Proportion,MATCH(G228,Geotypes,0))","v":5.4862500000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},62.487131546033339,2.0434662306499893,3.2702192917026418E-2,0,0,0,0,0,0,51.607060000000004,58.832048,10.837482,3.6124939999999999,12.919468,3.617451,3724,3192,4,null,62.487131546033339,{"$f":" H229*(1-INDEX(Trench_Core_Proportion,MATCH(G229,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":59.307221695123019},{"$f":"H229*(1-INDEX(Trench_Core_Proportion,MATCH(G229,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G229,Geotypes,0))","v":56.341860610366865}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},45.879112791367504,2.0434662306499893,4.4540229885057472E-2,0,0,13.183653,26.367305999999999,13.183653,1.0546930000000001,3.1640769999999998,2.6367310000000002,1.5820379999999998,0,0,0,0,0,0,null,{"$f":"IF(B227=\"Rural\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H230-I230,0)","v":43.835646560717514},{"$f":"IF(B227=\"Rural\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H230-I230,0)","v":43.835646560717514},{"$f":"(IF(B227=\"Rural\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB227+((H230-I230-AB227)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H230-I230,0))*INDEX(Trench_Price_Proportion,MATCH(G230,Geotypes,0))","v":41.643864232681636}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A224)","v":"Urban"},12.6,0,0,0,0,12.600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B227=\"Rural\",AB228+((H231-AB228)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB228+((H231-AB228)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H231,0)","v":12.6},{"$f":" IF(B227=\"Rural\",AB228+((H231-AB228)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB228+((H231-AB228)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H231,0)","v":12.6},{"$f":"(IF(B227=\"Rural\",AB228+((H231-AB228)*(1-Aerial_Proportion_Rural)),0)+\nIF(B227=\"Suburban\",AB228+((H231-AB228)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B227<>\"Rural\",B227<>\"Suburban\"),H231,0))*INDEX(Trench_Price_Proportion,MATCH(G231,Geotypes,0))","v":11.969999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},3.0357856233486653,0,0,0,0,0,0,0,0,0,0,3.0357859999999999,0,0,0,96,15,1,null,{"$f":" (H232-K232*0.5)","v":3.0357856233486653},{"$f":" (H232 -K232*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G232,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9765864692865667},{"$f":" (H232 -K232*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G232,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G232,Geotypes,0))","v":1.78595188157194}]
[{"$f":"INDEX(CO_Index,A224+1)","v":26},{"$f":"INDEX(CO_Names,A233)","v":"ΔΙΧΟΒΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},7.0437272751536799,0,0,0,0,1.7780279999999999,3.5560559999999999,2.6670419999999999,0.27354299999999998,0.41031400000000001,0.41031400000000001,0,0,0,0,0,0,0,null,{"$f":"H233  *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4087454550307357},{"$f":"H233  *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4087454550307357},{"$f":"H233  *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G233,Geotypes,0))","v":0.84524727301844138}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},6.24,0,0,0,0,6.24,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H234 *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2479999999999998},{"$f":" H234 *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2479999999999998},{"$f":"H234 *IF(B236=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B236=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G234,Geotypes,0))","v":0.7487999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H235-K235*0.5","v":0},{"$f":" (H235-K235*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G235,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H235-K235*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G235,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G235,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H236 - I236","v":0},{"$f":" H236 - I236","v":0},{"$f":"(H236 - I236)*INDEX(Trench_Price_Proportion,MATCH(G236,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H237","v":0},{"$f":" H237","v":0},{"$f":"H237*INDEX(Trench_Price_Proportion,MATCH(G237,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},3.0357856233486653,0,0,0,0,0,0,0,0,0,0,3.0357859999999999,3.0357859999999999,0,0,520,325,1,null,3.0357856233486653,{"$f":" H238*(1-INDEX(Trench_Core_Proportion,MATCH(G238,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9765864692865667},{"$f":"H238*(1-INDEX(Trench_Core_Proportion,MATCH(G238,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G238,Geotypes,0))","v":1.78595188157194}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},7.0437272751536799,0,0,0,0,1.7780279999999999,3.5560559999999999,2.6670419999999999,0.27354299999999998,0.41031400000000001,0.41031400000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B236=\"Rural\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H239-I239,0)","v":1.4087454550307357},{"$f":"IF(B236=\"Rural\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H239-I239,0)","v":1.4087454550307357},{"$f":"(IF(B236=\"Rural\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB236+((H239-I239-AB236)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H239-I239,0))*INDEX(Trench_Price_Proportion,MATCH(G239,Geotypes,0))","v":0.84524727301844138}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A233)","v":"Rural"},6.24,0,0,0,0,6.24,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B236=\"Rural\",AB237+((H240-AB237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB237+((H240-AB237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H240,0)","v":1.2479999999999998},{"$f":" IF(B236=\"Rural\",AB237+((H240-AB237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB237+((H240-AB237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H240,0)","v":1.2479999999999998},{"$f":"(IF(B236=\"Rural\",AB237+((H240-AB237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B236=\"Suburban\",AB237+((H240-AB237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B236<>\"Rural\",B236<>\"Suburban\"),H240,0))*INDEX(Trench_Price_Proportion,MATCH(G240,Geotypes,0))","v":0.7487999999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},1.5716209704524944,0,0,0,0,0,0,0,0.60189700000000002,0.96972400000000003,0,0,0,0,0,96,7,1,null,{"$f":" (H241-K241*0.5)","v":1.5716209704524944},{"$f":" (H241 -K241*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G241,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5409736707085768},{"$f":" (H241 -K241*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G241,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G241,Geotypes,0))","v":0.92458420242514605}]
[{"$f":"INDEX(CO_Index,A233+1)","v":27},{"$f":"INDEX(CO_Names,A242)","v":"ΑΓ.ΙΩΑΝΝΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},4.7776965060586001,0,0,0,0,1.0657939999999999,2.1315879999999998,2.168339,7.3502999999999999E-2,0.147006,0.25726100000000002,0.25726100000000002,3.6752E-2,0,0,0,0,0,null,{"$f":"H242  *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.95553930121171982},{"$f":"H242  *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.95553930121171982},{"$f":"H242  *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G242,Geotypes,0))","v":0.57332358072703182}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},3.1320000000000001,0,0,0,0,3.1320000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H243 *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62639999999999985},{"$f":" H243 *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62639999999999985},{"$f":"H243 *IF(B245=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B245=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G243,Geotypes,0))","v":0.3758399999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H244-K244*0.5","v":0},{"$f":" (H244-K244*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H244-K244*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G244,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H245 - I245","v":0},{"$f":" H245 - I245","v":0},{"$f":"(H245 - I245)*INDEX(Trench_Price_Proportion,MATCH(G245,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H246","v":0},{"$f":" H246","v":0},{"$f":"H246*INDEX(Trench_Price_Proportion,MATCH(G246,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},1.5716209704524944,0,0,0,0,0,0,0,0,0,0,0.60189700000000002,0.96972400000000003,0,0,180,180,1,null,1.5716209704524944,{"$f":" H247*(1-INDEX(Trench_Core_Proportion,MATCH(G247,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5409736707085768},{"$f":"H247*(1-INDEX(Trench_Core_Proportion,MATCH(G247,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G247,Geotypes,0))","v":0.92458420242514605}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},4.7776965060586001,0,0,0,0,1.0657939999999999,2.1315879999999998,2.168339,7.3502999999999999E-2,0.147006,0.25726100000000002,0.25726100000000002,3.6752E-2,0,0,0,0,0,null,{"$f":"IF(B245=\"Rural\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H248-I248,0)","v":0.95553930121171982},{"$f":"IF(B245=\"Rural\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H248-I248,0)","v":0.95553930121171982},{"$f":"(IF(B245=\"Rural\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB245+((H248-I248-AB245)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H248-I248,0))*INDEX(Trench_Price_Proportion,MATCH(G248,Geotypes,0))","v":0.57332358072703182}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A242)","v":"Rural"},3.1320000000000001,0,0,0,0,3.1320000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B245=\"Rural\",AB246+((H249-AB246)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB246+((H249-AB246)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H249,0)","v":0.62639999999999985},{"$f":" IF(B245=\"Rural\",AB246+((H249-AB246)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB246+((H249-AB246)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H249,0)","v":0.62639999999999985},{"$f":"(IF(B245=\"Rural\",AB246+((H249-AB246)*(1-Aerial_Proportion_Rural)),0)+\nIF(B245=\"Suburban\",AB246+((H249-AB246)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B245<>\"Rural\",B245<>\"Suburban\"),H249,0))*INDEX(Trench_Price_Proportion,MATCH(G249,Geotypes,0))","v":0.3758399999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},7.7084469677465988,0,0,0.89255701731802717,0.11578947368421053,0,0,0,3.5702280000000002,3.2456619999999998,0,0,0,0,0,77,12,1,null,{"$f":" (H250-K250*0.5)","v":7.2621684590875848},{"$f":" (H250 -K250*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G250,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.120552981984094},{"$f":" (H250 -K250*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G250,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G250,Geotypes,0))","v":4.2723317891904564}]
[{"$f":"INDEX(CO_Index,A242+1)","v":28},{"$f":"INDEX(CO_Names,A251)","v":"ΒΕΛΙΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},7.323447134006944,0,0,0,0,1.505755,3.764389,3.9012760000000002,0.13688700000000001,0.27377400000000002,0.410661,0,0,0,0,0,0,0,null,{"$f":"H251  *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4646894268013886},{"$f":"H251  *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4646894268013886},{"$f":"H251  *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G251,Geotypes,0))","v":0.87881365608083317}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},5.2320000000000002,0,0,0,0,5.2320000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H252 *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0463999999999998},{"$f":" H252 *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0463999999999998},{"$f":"H252 *IF(B254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G252,Geotypes,0))","v":0.62783999999999984}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},2.6776710519540816,8.5554288948679239E-2,3.195100790526318E-2,0.89255701731802717,0.33333333333333331,0,0,0,1.7851140000000001,0,0,0,0,0,0,19,5,0,null,{"$f":" H253-K253*0.5","v":2.2313925432950681},{"$f":" (H253-K253*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G253,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1878794078722077},{"$f":"(H253-K253*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G253,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G253,Geotypes,0))","v":1.3127276447233245}]
[null,{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},1.8650834990812077,8.5554288948679239E-2,4.5871559633027512E-2,0,0,0.94109699999999996,0.94109699999999996,3.4222000000000002E-2,0.10266500000000001,6.8443000000000004E-2,6.8443000000000004E-2,0,0,0,0,0,0,0,null,{"$f":" H254 - I254","v":1.7795292101325284},{"$f":" H254 - I254","v":1.7795292101325284},{"$f":"(H254 - I254)*INDEX(Trench_Price_Proportion,MATCH(G254,Geotypes,0))","v":1.0677175260795171}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},1.3080000000000001,0,0,0,0,1.3080000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H255","v":1.3080000000000001},{"$f":" H255","v":1.3080000000000001},{"$f":"H255*INDEX(Trench_Price_Proportion,MATCH(G255,Geotypes,0))","v":0.78480000000000005}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},9.493561002382652,8.5554288948679239E-2,9.011822742510129E-3,0,0,0,0,0,0,0,5.3553420000000003,3.2456619999999998,0,0,0,380,380,1,null,9.493561002382652,{"$f":" H256*(1-INDEX(Trench_Core_Proportion,MATCH(G256,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.3084323898563017},{"$f":"H256*(1-INDEX(Trench_Core_Proportion,MATCH(G256,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G256,Geotypes,0))","v":5.5850594339137807}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},9.1885306330881527,8.5554288948679239E-2,9.3109869646182467E-3,0,0,1.8821939999999999,4.7054859999999996,4.876595,0.17110900000000001,0.34221699999999999,0.51332599999999995,0,0,0,0,0,0,0,null,{"$f":"IF(B254=\"Rural\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H257-I257,0)","v":3.2442186369339172},{"$f":"IF(B254=\"Rural\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H257-I257,0)","v":3.2442186369339172},{"$f":"(IF(B254=\"Rural\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB254+((H257-I257-AB254)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H257-I257,0))*INDEX(Trench_Price_Proportion,MATCH(G257,Geotypes,0))","v":1.9465311821603501}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A251)","v":"Rural"},6.54,0,0,0,0,6.54,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B254=\"Rural\",AB255+((H258-AB255)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB255+((H258-AB255)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H258,0)","v":2.3544},{"$f":" IF(B254=\"Rural\",AB255+((H258-AB255)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB255+((H258-AB255)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H258,0)","v":2.3544},{"$f":"(IF(B254=\"Rural\",AB255+((H258-AB255)*(1-Aerial_Proportion_Rural)),0)+\nIF(B254=\"Suburban\",AB255+((H258-AB255)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B254<>\"Rural\",B254<>\"Suburban\"),H258,0))*INDEX(Trench_Price_Proportion,MATCH(G258,Geotypes,0))","v":1.4126399999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H259-K259*0.5)","v":0},{"$f":" (H259 -K259*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G259,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H259 -K259*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G259,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G259,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A251+1)","v":29},{"$f":"INDEX(CO_Names,A260)","v":"ΝΙΑΤΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H260  *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H260  *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H260  *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G260,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H261 *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H261 *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H261 *IF(B263=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B263=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G261,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},4.1453428302147799,0.50402422257972579,0.12158806719337399,0,0,0,0,0,4.1453430000000004,0,0,0,0,0,0,96,14,0,null,{"$f":" H262-K262*0.5","v":4.1453428302147799},{"$f":" (H262-K262*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G262,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9826298278644612},{"$f":"(H262-K262*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G262,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G262,Geotypes,0))","v":3.3852353536847919}]
[null,{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},5.8466809819248189,0.50402422257972579,8.6206896551724144E-2,0,0,3.3601610000000002,1.6800809999999999,0.134406,0.20161000000000001,0.47042299999999998,0.33601599999999998,0.134406,0,0,0,0,0,0,null,{"$f":" H263 - I263","v":5.3426567593450933},{"$f":" H263 - I263","v":5.3426567593450933},{"$f":"(H263 - I263)*INDEX(Trench_Price_Proportion,MATCH(G263,Geotypes,0))","v":4.5412582454433288}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},3.5,0,0,0,0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H264","v":3.5},{"$f":" H264","v":3.5},{"$f":"H264*INDEX(Trench_Price_Proportion,MATCH(G264,Geotypes,0))","v":2.9750000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},4.1453428302147799,0.50402422257972579,0.12158806719337399,0,0,0,0,0,0,4.1453430000000004,0,0,0,0,0,250,100,0,null,4.1453428302147799,{"$f":" H265*(1-INDEX(Trench_Core_Proportion,MATCH(G265,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9826298278644612},{"$f":"H265*(1-INDEX(Trench_Core_Proportion,MATCH(G265,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G265,Geotypes,0))","v":3.3852353536847919}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},5.8466809819248189,0.50402422257972579,8.6206896551724144E-2,0,0,1.6800809999999999,3.3601610000000002,1.6800809999999999,0.134406,0.40321899999999999,0.33601599999999998,0.20161000000000001,0,0,0,0,0,0,null,{"$f":"IF(B263=\"Rural\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H266-I266,0)","v":5.3426567593450933},{"$f":"IF(B263=\"Rural\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H266-I266,0)","v":5.3426567593450933},{"$f":"(IF(B263=\"Rural\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB263+((H266-I266-AB263)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H266-I266,0))*INDEX(Trench_Price_Proportion,MATCH(G266,Geotypes,0))","v":4.5412582454433288}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A260)","v":"Suburban"},3.5,0,0,0,0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B263=\"Rural\",AB264+((H267-AB264)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB264+((H267-AB264)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H267,0)","v":3.5},{"$f":" IF(B263=\"Rural\",AB264+((H267-AB264)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB264+((H267-AB264)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H267,0)","v":3.5},{"$f":"(IF(B263=\"Rural\",AB264+((H267-AB264)*(1-Aerial_Proportion_Rural)),0)+\nIF(B263=\"Suburban\",AB264+((H267-AB264)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B263<>\"Rural\",B263<>\"Suburban\"),H267,0))*INDEX(Trench_Price_Proportion,MATCH(G267,Geotypes,0))","v":2.9750000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H268-K268*0.5)","v":0},{"$f":" (H268 -K268*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G268,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H268 -K268*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G268,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G268,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A260+1)","v":30},{"$f":"INDEX(CO_Names,A269)","v":"ΞΙΦΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H269  *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H269  *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H269  *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G269,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H270 *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H270 *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H270 *IF(B272=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B272=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G270,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},0.42691278400963101,0.16397797590571156,0.38410181668865712,0,0,0,0,0,0.42691299999999999,0,0,0,0,0,0,96,12,1,null,{"$f":" H271-K271*0.5","v":0.42691278400963101},{"$f":" (H271-K271*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G271,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.4185877970680999},{"$f":"(H271-K271*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G271,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G271,Geotypes,0))","v":0.25115267824085991}]
[null,{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},4.6211975027973251,0.16397797590571156,3.5483870967741943E-2,0,0,2.862161,2.862161,5.9628E-2,0.119257,0.17888499999999999,0.17888499999999999,2.9814E-2,0,0,0,0,0,0,null,{"$f":" H272 - I272","v":4.4572195268916133},{"$f":" H272 - I272","v":4.4572195268916133},{"$f":"(H272 - I272)*INDEX(Trench_Price_Proportion,MATCH(G272,Geotypes,0))","v":2.6743317161349678}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},3.7679999999999998,0,0,0,0,3.7679999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H273","v":3.7679999999999998},{"$f":" H273","v":3.7679999999999998},{"$f":"H273*INDEX(Trench_Price_Proportion,MATCH(G273,Geotypes,0))","v":2.2607999999999997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},0.42691278400963101,0.16397797590571156,0.38410181668865712,0,0,0,0,0,0,0.42691299999999999,0.42691299999999999,0,0,0,0,218,218,1,null,0.42691278400963101,{"$f":" H274*(1-INDEX(Trench_Core_Proportion,MATCH(G274,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.4185877970680999},{"$f":"H274*(1-INDEX(Trench_Core_Proportion,MATCH(G274,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G274,Geotypes,0))","v":0.25115267824085991}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},4.6211975027973251,0.16397797590571156,3.5483870967741943E-2,0,0,0.71553999999999995,2.1466210000000001,2.1466210000000001,0.775169,0.17888499999999999,0.119257,8.9442999999999995E-2,0,0,0,0,0,0,null,{"$f":"IF(B272=\"Rural\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H275-I275,0)","v":4.4572195268916133},{"$f":"IF(B272=\"Rural\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H275-I275,0)","v":4.4572195268916133},{"$f":"(IF(B272=\"Rural\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB272+((H275-I275-AB272)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H275-I275,0))*INDEX(Trench_Price_Proportion,MATCH(G275,Geotypes,0))","v":2.6743317161349678}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A269)","v":"Rural"},3.7679999999999998,0,0,0,0,3.7679999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B272=\"Rural\",AB273+((H276-AB273)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB273+((H276-AB273)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H276,0)","v":3.7679999999999998},{"$f":" IF(B272=\"Rural\",AB273+((H276-AB273)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB273+((H276-AB273)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H276,0)","v":3.7679999999999998},{"$f":"(IF(B272=\"Rural\",AB273+((H276-AB273)*(1-Aerial_Proportion_Rural)),0)+\nIF(B272=\"Suburban\",AB273+((H276-AB273)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B272<>\"Rural\",B272<>\"Suburban\"),H276,0))*INDEX(Trench_Price_Proportion,MATCH(G276,Geotypes,0))","v":2.2607999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},1.3836723679991514,0,0,0.98394479502161847,0.71111111111111092,0,0,0,0,0.58421699999999999,0,0,0,0,0,32,7,1,null,{"$f":" (H277-K277*0.5)","v":0.89169997048834215},{"$f":" (H277 -K277*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G277,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.85669896204669993},{"$f":" (H277 -K277*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G277,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G277,Geotypes,0))","v":0.72819411773969489}]
[{"$f":"INDEX(CO_Index,A269+1)","v":31},{"$f":"INDEX(CO_Names,A278)","v":"ΣΥΚΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},3.0782018783896303,0,0,0,0,0.48536000000000001,1.4560789999999999,1.4560789999999999,0.51090500000000005,7.6635999999999996E-2,0.12772600000000001,0.12772600000000001,0,0,0,0,0,0,null,{"$f":"H278  *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8469211270337782},{"$f":"H278  *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8469211270337782},{"$f":"H278  *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G278,Geotypes,0))","v":1.5698829579787115}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},2.46,0,0,0,0,2.46,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H279 *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.476},{"$f":" H279 *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.476},{"$f":"H279 *IF(B281=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B281=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G279,Geotypes,0))","v":1.2545999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},3.3515619580423883,0.26822505994266488,8.0029867655895065E-2,0.98394479502161847,0.29357798165137611,0,0,0,1.7834000000000001,0.58421699999999999,0,0,0,0,0,64,20,0,null,{"$f":" H280-K280*0.5","v":2.8595895605315791},{"$f":" (H280-K280*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G280,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7473449472532092},{"$f":"(H280-K280*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G280,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G280,Geotypes,0))","v":2.3352432051652277}]
[null,{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},6.2841299757995781,0.26822505994266488,4.2682926829268289E-2,0,0,3.8828770000000001,3.8828770000000001,5.1090000000000003E-2,0.10218099999999999,0.15327099999999999,0.25545200000000001,0.20436199999999999,0,0,0,0,0,0,null,{"$f":" H281 - I281","v":6.0159049158569129},{"$f":" H281 - I281","v":6.0159049158569129},{"$f":"(H281 - I281)*INDEX(Trench_Price_Proportion,MATCH(G281,Geotypes,0))","v":5.1135191784783762}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},4.92,0,0,0,0,4.92,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H282","v":4.92},{"$f":" H282","v":4.92},{"$f":"H282*INDEX(Trench_Price_Proportion,MATCH(G282,Geotypes,0))","v":4.1819999999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},3.7512895310199212,0.26822505994266488,7.1502094872889846E-2,0,0,0,0,0,0,0,0,1.7834000000000001,1.168434,0,0,552,552,1,null,3.7512895310199212,{"$f":" H283*(1-INDEX(Trench_Core_Proportion,MATCH(G283,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.604043909299909},{"$f":"H283*(1-INDEX(Trench_Core_Proportion,MATCH(G283,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G283,Geotypes,0))","v":3.0634373229049228}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},9.3623318541892075,0.26822505994266488,2.8649386084583901E-2,0,0,1.4560789999999999,4.3682369999999997,4.3682369999999997,1.532715,0.22990699999999997,0.38317800000000002,0.38317800000000002,0,0,0,0,0,0,null,{"$f":"IF(B281=\"Rural\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H284-I284,0)","v":7.8628260428906902},{"$f":"IF(B281=\"Rural\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H284-I284,0)","v":7.8628260428906902},{"$f":"(IF(B281=\"Rural\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB281+((H284-I284-AB281)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H284-I284,0))*INDEX(Trench_Price_Proportion,MATCH(G284,Geotypes,0))","v":6.6834021364570866}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A278)","v":"Suburban"},7.38,0,0,0,0,7.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B281=\"Rural\",AB282+((H285-AB282)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB282+((H285-AB282)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H285,0)","v":6.3959999999999999},{"$f":" IF(B281=\"Rural\",AB282+((H285-AB282)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB282+((H285-AB282)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H285,0)","v":6.3959999999999999},{"$f":"(IF(B281=\"Rural\",AB282+((H285-AB282)*(1-Aerial_Proportion_Rural)),0)+\nIF(B281=\"Suburban\",AB282+((H285-AB282)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B281<>\"Rural\",B281<>\"Suburban\"),H285,0))*INDEX(Trench_Price_Proportion,MATCH(G285,Geotypes,0))","v":5.4365999999999994}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H286-K286*0.5)","v":0},{"$f":" (H286 -K286*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G286,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H286 -K286*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G286,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G286,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A278+1)","v":32},{"$f":"INDEX(CO_Names,A287)","v":"ΒΡΟΝΤΑΜΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H287  *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H287  *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H287  *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G287,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H288 *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H288 *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H288 *IF(B290=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B290=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G288,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},0.28506704201664318,0.18418222424236266,0.64610143262934439,0,0,0,0,0,0.28506700000000001,0,0,0,0,0,0,96,12,1,null,{"$f":" H289-K289*0.5","v":0.28506704201664318},{"$f":" (H289-K289*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G289,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.27387759009976775},{"$f":"(H289-K289*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G289,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G289,Geotypes,0))","v":0.2327959515848026}]
[null,{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},5.5924420815408302,0.18418222424236266,3.2934131736526942E-2,0,0,3.2817919999999998,3.2817919999999998,0,0.13395099999999999,0.267901,0.20092599999999999,3.3487999999999997E-2,0,0,0,0,0,0,null,{"$f":" H290 - I290","v":5.4082598572984679},{"$f":" H290 - I290","v":5.4082598572984679},{"$f":"(H290 - I290)*INDEX(Trench_Price_Proportion,MATCH(G290,Geotypes,0))","v":4.5970208787036979}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},3.3600000000000003,0,0,0,0,3.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H291","v":3.3600000000000003},{"$f":" H291","v":3.3600000000000003},{"$f":"H291*INDEX(Trench_Price_Proportion,MATCH(G291,Geotypes,0))","v":2.8560000000000003}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},0.28506704201664318,0.18418222424236266,0.64610143262934439,0,0,0,0,0,0,0.28506700000000001,0.28506700000000001,0,0,0,0,264,264,1,null,0.28506704201664318,{"$f":" H292*(1-INDEX(Trench_Core_Proportion,MATCH(G292,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.27387759009976775},{"$f":"H292*(1-INDEX(Trench_Core_Proportion,MATCH(G292,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G292,Geotypes,0))","v":0.2327959515848026}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},5.5924420815408302,0.18418222424236266,3.2934131736526942E-2,0,0,0.93765500000000002,3.2817919999999998,3.3487680000000002,0.13395099999999999,0.20092599999999999,0.20092599999999999,0.100463,0,0,0,0,0,0,null,{"$f":"IF(B290=\"Rural\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H293-I293,0)","v":5.4082598572984679},{"$f":"IF(B290=\"Rural\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H293-I293,0)","v":5.4082598572984679},{"$f":"(IF(B290=\"Rural\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB290+((H293-I293-AB290)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H293-I293,0))*INDEX(Trench_Price_Proportion,MATCH(G293,Geotypes,0))","v":4.5970208787036979}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A287)","v":"Suburban"},3.3600000000000003,0,0,0,0,3.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B290=\"Rural\",AB291+((H294-AB291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB291+((H294-AB291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H294,0)","v":3.3600000000000003},{"$f":" IF(B290=\"Rural\",AB291+((H294-AB291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB291+((H294-AB291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H294,0)","v":3.3600000000000003},{"$f":"(IF(B290=\"Rural\",AB291+((H294-AB291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B290=\"Suburban\",AB291+((H294-AB291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B290<>\"Rural\",B290<>\"Suburban\"),H294,0))*INDEX(Trench_Price_Proportion,MATCH(G294,Geotypes,0))","v":2.8560000000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},0.89304931786977715,0,0,0.46593877454075328,0.52173913043478259,0,0,0,0,0.46593899999999999,0,0,0,0,0,24,4,1,null,{"$f":" (H295-K295*0.5)","v":0.66007993059940051},{"$f":" (H295 -K295*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G295,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.6472080818086583},{"$f":" (H295 -K295*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G295,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G295,Geotypes,0))","v":0.38832484908519499}]
[{"$f":"INDEX(CO_Index,A287+1)","v":33},{"$f":"INDEX(CO_Names,A296)","v":"ΕΛΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},2.1004989146535777,0,0,0,0,0.40329599999999999,1.2098869999999999,1.243495,3.3607999999999999E-2,8.4019999999999997E-2,0.117628,0,0,0,0,0,0,0,null,{"$f":"H296  *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42009978293071548},{"$f":"H296  *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42009978293071548},{"$f":"H296  *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G296,Geotypes,0))","v":0.25205986975842926}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},1.5720000000000001,0,0,0,0,1.5720000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H297 *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31439999999999996},{"$f":" H297 *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31439999999999996},{"$f":"H297 *IF(B299=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B299=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G297,Geotypes,0))","v":0.18863999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},2.6791479536093314,0.34448182200318672,0.12857887207725985,0.46593877454075328,0.17391304347826086,0,0,0,1.7472700000000001,0.46593899999999999,0,0,0,0,0,72,15,0,null,{"$f":" H298-K298*0.5","v":2.446178566338955},{"$f":" (H298-K298*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G298,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.398477009055616},{"$f":"(H298-K298*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G298,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G298,Geotypes,0))","v":1.4390862054333695}]
[null,{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},6.6039685876708472,0.34448182200318672,5.2162849872773545E-2,0,0,3.6296620000000002,3.6296620000000002,0,0.20164799999999999,0.35288399999999998,0.25206000000000001,0,0,0,0,0,0,0,null,{"$f":" H299 - I299","v":6.2594867656676607},{"$f":" H299 - I299","v":6.2594867656676607},{"$f":"(H299 - I299)*INDEX(Trench_Price_Proportion,MATCH(G299,Geotypes,0))","v":3.7556920594005962}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},4.7160000000000002,0,0,0,0,4.7160000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H300","v":4.7160000000000002},{"$f":" H300","v":4.7160000000000002},{"$f":"H300*INDEX(Trench_Price_Proportion,MATCH(G300,Geotypes,0))","v":2.8296000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},3.1062584969383553,0.34448182200318672,0.11089927716663661,0,0,0,0,0,0,1.7472700000000001,2.64032,0.93187799999999998,0,0,0,412,412,1,null,3.1062584969383553,{"$f":" H301*(1-INDEX(Trench_Core_Proportion,MATCH(G301,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0456850908642741},{"$f":"H301*(1-INDEX(Trench_Core_Proportion,MATCH(G301,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G301,Geotypes,0))","v":1.8274110545185644}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},8.7044675023244249,0.34448182200318672,3.9575289575289579E-2,0,0,1.6131829999999998,4.8395489999999999,4.9739810000000002,0.134432,0.33607999999999999,0.47051199999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B299=\"Rural\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H302-I302,0)","v":6.6795865485983761},{"$f":"IF(B299=\"Rural\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H302-I302,0)","v":6.6795865485983761},{"$f":"(IF(B299=\"Rural\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB299+((H302-I302-AB299)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H302-I302,0))*INDEX(Trench_Price_Proportion,MATCH(G302,Geotypes,0))","v":4.0077519291590251}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A296)","v":"Rural"},6.2880000000000003,0,0,0,0,6.2880000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B299=\"Rural\",AB300+((H303-AB300)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB300+((H303-AB300)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H303,0)","v":5.0304000000000002},{"$f":" IF(B299=\"Rural\",AB300+((H303-AB300)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB300+((H303-AB300)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H303,0)","v":5.0304000000000002},{"$f":"(IF(B299=\"Rural\",AB300+((H303-AB300)*(1-Aerial_Proportion_Rural)),0)+\nIF(B299=\"Suburban\",AB300+((H303-AB300)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B299<>\"Rural\",B299<>\"Suburban\"),H303,0))*INDEX(Trench_Price_Proportion,MATCH(G303,Geotypes,0))","v":3.01824}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},7.5434557330987024,0,0,1.2069529172957922,0.15999999999999998,0,0,0,3.7126480000000002,2.0250810000000001,1.3500540000000001,0,0,0,0,48,6,1,null,{"$f":" (H304-K304*0.5)","v":6.9399792744508062},{"$f":" (H304 -K304*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G304,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.6675711986303634},{"$f":" (H304 -K304*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G304,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G304,Geotypes,0))","v":5.6674355188358083}]
[{"$f":"INDEX(CO_Index,A296+1)","v":34},{"$f":"INDEX(CO_Names,A305)","v":"ΑΡΕΟΠΟΛΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},4.2288285584591101,0,0,0,0,1.427916,2.8558319999999999,0.82379800000000003,0.32951900000000001,0.21967900000000001,0.21967900000000001,0,0,0,0,0,0,0,null,{"$f":"H305  *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5372971350754661},{"$f":"H305  *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5372971350754661},{"$f":"H305  *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G305,Geotypes,0))","v":2.1567025648141462}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},2.3400000000000003,0,0,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H306 *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4040000000000001},{"$f":" H306 *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4040000000000001},{"$f":"H306 *IF(B308=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B308=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G306,Geotypes,0))","v":1.1934}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},6.0503010537675523,0.42105219413229228,6.9591941027480106E-2,1.2069529172957922,0.19948642333164837,0,0,0,5.0627019999999998,0.67502700000000004,0,0,0,0,0,48,9,0,null,{"$f":" H307-K307*0.5","v":5.4468245951196561},{"$f":" (H307-K307*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G307,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.2330258287817806},{"$f":"(H307-K307*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G307,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G307,Geotypes,0))","v":4.4480719544645133}]
[null,{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},4.2288285584591101,0.42105219413229228,9.9567099567099554E-2,0,0,2.9656720000000001,0.82379800000000003,0.10983999999999999,0.439359,0.32951900000000001,0,0,0,0,0,0,0,0,null,{"$f":" H308 - I308","v":3.8077763643268177},{"$f":" H308 - I308","v":3.8077763643268177},{"$f":"(H308 - I308)*INDEX(Trench_Price_Proportion,MATCH(G308,Geotypes,0))","v":3.2366099096777949}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},2.3400000000000003,0,0,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H309","v":2.3400000000000003},{"$f":" H309","v":2.3400000000000003},{"$f":"H309*INDEX(Trench_Price_Proportion,MATCH(G309,Geotypes,0))","v":1.9890000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},12.386803869570462,0.42105219413229228,3.3991996528390425E-2,0,0,0,0,0,8.7753499999999995,11.475458,4.0501610000000001,1.3500540000000001,0,0,0,480,360,1,null,12.386803869570462,{"$f":" H310*(1-INDEX(Trench_Core_Proportion,MATCH(G310,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.900597027412143},{"$f":"H310*(1-INDEX(Trench_Core_Proportion,MATCH(G310,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G310,Geotypes,0))","v":10.115507473300321}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},8.4576571169182202,0.42105219413229228,4.9783549783549777E-2,0,0,2.8558319999999999,5.7116639999999999,1.6475960000000001,0.65903800000000001,0.43935800000000003,0.43935800000000003,0,0,0,0,0,0,0,null,{"$f":"IF(B308=\"Rural\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H311-I311,0)","v":6.3450734994022842},{"$f":"IF(B308=\"Rural\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H311-I311,0)","v":6.3450734994022842},{"$f":"(IF(B308=\"Rural\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB308+((H311-I311-AB308)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H311-I311,0))*INDEX(Trench_Price_Proportion,MATCH(G311,Geotypes,0))","v":5.3933124744919416}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A305)","v":"Suburban"},4.6800000000000006,0,0,0,0,4.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B308=\"Rural\",AB309+((H312-AB309)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB309+((H312-AB309)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H312,0)","v":3.7440000000000007},{"$f":" IF(B308=\"Rural\",AB309+((H312-AB309)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB309+((H312-AB309)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H312,0)","v":3.7440000000000007},{"$f":"(IF(B308=\"Rural\",AB309+((H312-AB309)*(1-Aerial_Proportion_Rural)),0)+\nIF(B308=\"Suburban\",AB309+((H312-AB309)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B308<>\"Rural\",B308<>\"Suburban\"),H312,0))*INDEX(Trench_Price_Proportion,MATCH(G312,Geotypes,0))","v":3.1824000000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.4377750373513293E-2,0,0,0,0,0,0,0,2.4378E-2,0,0,0,0,0,0,48,5,1,null,{"$f":" (H313-K313*0.5)","v":2.4377750373513293E-2},{"$f":" (H313 -K313*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G313,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3902373525770956E-2},{"$f":" (H313 -K313*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G313,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G313,Geotypes,0))","v":1.4341424115462572E-2}]
[{"$f":"INDEX(CO_Index,A305+1)","v":35},{"$f":"INDEX(CO_Names,A314)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ Β"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.4378525802559907,0,0,0,0,0.37728699999999998,1.1318600000000001,1.1318600000000001,0.40630899999999998,8.7066000000000004E-2,5.8043999999999998E-2,5.8043999999999998E-2,0,0,0,0,0,0,null,{"$f":"H314  *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48757051605119806},{"$f":"H314  *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.48757051605119806},{"$f":"H314  *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G314,Geotypes,0))","v":0.29254230963071881}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.028,0,0,0,0,2.028,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H315 *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40559999999999991},{"$f":" H315 *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40559999999999991},{"$f":"H315 *IF(B317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G315,Geotypes,0))","v":0.24335999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.4377750373513293E-2,2.2502538806319965E-2,0.92307692307692313,0,0,0,0,0,2.4378E-2,0,0,0,0,0,0,48,7,0,null,{"$f":" H316-K316*0.5","v":2.4377750373513293E-2},{"$f":" (H316-K316*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G316,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3902373525770956E-2},{"$f":"(H316-K316*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G316,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G316,Geotypes,0))","v":1.4341424115462572E-2}]
[null,{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.4378525802559907,2.2502538806319965E-2,9.2304756196361342E-3,0,0,1.509147,1.509147,2.9021999999999999E-2,5.8043999999999998E-2,8.7066000000000004E-2,8.7066000000000004E-2,2.9021999999999999E-2,0,0,0,0,0,0,null,{"$f":" H317 - I317","v":2.4153500414496709},{"$f":" H317 - I317","v":2.4153500414496709},{"$f":"(H317 - I317)*INDEX(Trench_Price_Proportion,MATCH(G317,Geotypes,0))","v":1.4492100248698025}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},2.028,0,0,0,0,2.028,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H318","v":2.028},{"$f":" H318","v":2.028},{"$f":"H318*INDEX(Trench_Price_Proportion,MATCH(G318,Geotypes,0))","v":1.2167999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},4.8755500747026587E-2,2.2502538806319965E-2,0.46153846153846156,0,0,0,0,0,0,4.8756000000000001E-2,4.8756000000000001E-2,0,0,0,0,234,234,1,null,4.8755500747026587E-2,{"$f":" H319*(1-INDEX(Trench_Core_Proportion,MATCH(G319,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.7804747051541911E-2},{"$f":"H319*(1-INDEX(Trench_Core_Proportion,MATCH(G319,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G319,Geotypes,0))","v":2.8682848230925144E-2}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},4.8757051605119814,2.2502538806319965E-2,4.6152378098180671E-3,0,0,0.75457399999999997,2.2637200000000002,2.2637200000000002,0.81261799999999995,0.17413200000000001,0.116088,0.116088,0,0,0,0,0,0,null,{"$f":"IF(B317=\"Rural\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H320-I320,0)","v":2.902920557500869},{"$f":"IF(B317=\"Rural\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H320-I320,0)","v":2.902920557500869},{"$f":"(IF(B317=\"Rural\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB317+((H320-I320-AB317)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H320-I320,0))*INDEX(Trench_Price_Proportion,MATCH(G320,Geotypes,0))","v":1.7417523345005212}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A314)","v":"Rural"},4.056,0,0,0,0,4.056,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B317=\"Rural\",AB318+((H321-AB318)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB318+((H321-AB318)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H321,0)","v":2.4335999999999998},{"$f":" IF(B317=\"Rural\",AB318+((H321-AB318)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB318+((H321-AB318)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H321,0)","v":2.4335999999999998},{"$f":"(IF(B317=\"Rural\",AB318+((H321-AB318)*(1-Aerial_Proportion_Rural)),0)+\nIF(B317=\"Suburban\",AB318+((H321-AB318)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B317<>\"Rural\",B317<>\"Suburban\"),H321,0))*INDEX(Trench_Price_Proportion,MATCH(G321,Geotypes,0))","v":1.4601599999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},2.81763014765477,0,0,1.1602006490343171,0.41176470588235292,0,0,0,0.99445799999999995,0.66297200000000001,0,0,0,0,0,64,6,1,null,{"$f":" (H322-K322*0.5)","v":2.2375298231376117},{"$f":" (H322 -K322*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G322,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1938970080601257},{"$f":" (H322 -K322*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G322,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G322,Geotypes,0))","v":1.3163382048360754}]
[{"$f":"INDEX(CO_Index,A314+1)","v":36},{"$f":"INDEX(CO_Names,A323)","v":"ΔΑΙΜΟΝΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},5.2641076717337825,0,0,0,0,1.203225,2.4064489999999998,2.5067179999999998,0.20053699999999999,0.350941,0.25067200000000001,0,0,0,0,0,0,0,null,{"$f":"H323  *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0528215343467562},{"$f":"H323  *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0528215343467562},{"$f":"H323  *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G323,Geotypes,0))","v":0.63169292060805371}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},2.5680000000000001,0,0,0,0,2.5680000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H324 *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.51359999999999995},{"$f":" H324 *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.51359999999999995},{"$f":"H324 *IF(B326=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B326=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G324,Geotypes,0))","v":0.30815999999999993}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},2.81763014765477,0.10026871755683396,3.5586188499683591E-2,1.1602006490343171,0.41176470588235292,0,0,0,0.99445799999999995,0.66297200000000001,0,0,0,0,0,32,5,0,null,{"$f":" H325-K325*0.5","v":2.2375298231376117},{"$f":" (H325-K325*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G325,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1938970080601257},{"$f":"(H325-K325*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G325,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G325,Geotypes,0))","v":1.3163382048360754}]
[null,{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},2.6821881946453088,0.10026871755683396,3.7383177570093455E-2,0,0,1.203225,1.203225,5.0133999999999998E-2,0.20053699999999999,0.125336,7.5202000000000005E-2,0,0,0,0,0,0,0,null,{"$f":" H326 - I326","v":2.581919477088475},{"$f":" H326 - I326","v":2.581919477088475},{"$f":"(H326 - I326)*INDEX(Trench_Price_Proportion,MATCH(G326,Geotypes,0))","v":1.549151686253085}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},1.284,0,0,0,0,1.284,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H327","v":1.284},{"$f":" H327","v":1.284},{"$f":"H327*INDEX(Trench_Price_Proportion,MATCH(G327,Geotypes,0))","v":0.77039999999999997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},4.4750596462752235,0.10026871755683396,2.2406118684985963E-2,0,0,0,0,0,0,1.325944,3.3148580000000001,0,0,0,0,225,225,1,null,4.4750596462752235,{"$f":" H328*(1-INDEX(Trench_Core_Proportion,MATCH(G328,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3877940161202513},{"$f":"H328*(1-INDEX(Trench_Core_Proportion,MATCH(G328,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G328,Geotypes,0))","v":2.6326764096721509}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},7.9462958663790912,0.10026871755683396,1.2618296529968454E-2,0,0,1.804837,3.609674,3.7600769999999999,0.30080600000000002,0.52641099999999996,0.37600800000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B326=\"Rural\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H329-I329,0)","v":3.6347410114352314},{"$f":"IF(B326=\"Rural\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H329-I329,0)","v":3.6347410114352314},{"$f":"(IF(B326=\"Rural\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB326+((H329-I329-AB326)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H329-I329,0))*INDEX(Trench_Price_Proportion,MATCH(G329,Geotypes,0))","v":2.1808446068611387}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A323)","v":"Rural"},3.8520000000000003,0,0,0,0,3.8520000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B326=\"Rural\",AB327+((H330-AB327)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB327+((H330-AB327)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H330,0)","v":1.7976000000000001},{"$f":" IF(B326=\"Rural\",AB327+((H330-AB327)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB327+((H330-AB327)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H330,0)","v":1.7976000000000001},{"$f":"(IF(B326=\"Rural\",AB327+((H330-AB327)*(1-Aerial_Proportion_Rural)),0)+\nIF(B326=\"Suburban\",AB327+((H330-AB327)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B326<>\"Rural\",B326<>\"Suburban\"),H330,0))*INDEX(Trench_Price_Proportion,MATCH(G330,Geotypes,0))","v":1.07856}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H331-K331*0.5)","v":0},{"$f":" (H331 -K331*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G331,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H331 -K331*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G331,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G331,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A323+1)","v":37},{"$f":"INDEX(CO_Names,A332)","v":"ΕΛΑΦΟΝΗΣΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H332  *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H332  *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H332  *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G332,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H333 *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H333 *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H333 *IF(B335=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B335=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G333,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},0.40274378366447533,9.5927925873598718E-2,0.23818598762908777,0,0,0,0,0,0.40274399999999999,0,0,0,0,0,0,96,26,1,null,{"$f":" H334-K334*0.5","v":0.40274378366447533},{"$f":" (H334-K334*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G334,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.39489010285337561},{"$f":"(H334-K334*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G334,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G334,Geotypes,0))","v":0.23693406171202536}]
[null,{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},7.9260448753060935,9.5927925873598718E-2,1.2102874432677761E-2,0,0,3.5493329999999998,3.5493329999999998,4.7964E-2,0.191856,0.23982000000000001,0.47964000000000001,0.383712,9.5927999999999999E-2,0,0,0,0,0,null,{"$f":" H335 - I335","v":7.8301169494324947},{"$f":" H335 - I335","v":7.8301169494324947},{"$f":"(H335 - I335)*INDEX(Trench_Price_Proportion,MATCH(G335,Geotypes,0))","v":4.6980701696594966}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},7.968,0,0,0,0,7.968,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H336","v":7.968},{"$f":" H336","v":7.968},{"$f":"H336*INDEX(Trench_Price_Proportion,MATCH(G336,Geotypes,0))","v":4.7808000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},0.40274378366447533,9.5927925873598718E-2,0.23818598762908777,0,0,0,0,0,0,0,0,0.40274399999999999,0,0,0,352,352,1,null,0.40274378366447533,{"$f":" H337*(1-INDEX(Trench_Core_Proportion,MATCH(G337,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.39489010285337561},{"$f":"H337*(1-INDEX(Trench_Core_Proportion,MATCH(G337,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G337,Geotypes,0))","v":0.23693406171202536}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},7.9260448753060935,9.5927925873598718E-2,1.2102874432677761E-2,0,0,1.774667,3.5493329999999998,3.5972970000000002,9.5927999999999999E-2,0.191856,0.33574799999999999,0.33574799999999999,0.23982000000000001,0,0,0,0,0,null,{"$f":"IF(B335=\"Rural\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H338-I338,0)","v":7.8301169494324947},{"$f":"IF(B335=\"Rural\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H338-I338,0)","v":7.8301169494324947},{"$f":"(IF(B335=\"Rural\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB335+((H338-I338-AB335)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H338-I338,0))*INDEX(Trench_Price_Proportion,MATCH(G338,Geotypes,0))","v":4.6980701696594966}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A332)","v":"Rural"},7.968,0,0,0,0,7.968,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B335=\"Rural\",AB336+((H339-AB336)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB336+((H339-AB336)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H339,0)","v":7.968},{"$f":" IF(B335=\"Rural\",AB336+((H339-AB336)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB336+((H339-AB336)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H339,0)","v":7.968},{"$f":"(IF(B335=\"Rural\",AB336+((H339-AB336)*(1-Aerial_Proportion_Rural)),0)+\nIF(B335=\"Suburban\",AB336+((H339-AB336)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B335<>\"Rural\",B335<>\"Suburban\"),H339,0))*INDEX(Trench_Price_Proportion,MATCH(G339,Geotypes,0))","v":4.7808000000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},4.5197435762528695,0,0,2.2469784581345524,0.49714733153012819,0,0,0,1.1233679999999999,0.842526,0.56168399999999996,1.48939,0,0,0,69,20,1,null,{"$f":" (H340-K340*0.5)","v":3.396254347185593},{"$f":" (H340 -K340*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G340,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2629445669792458},{"$f":" (H340 -K340*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G340,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G340,Geotypes,0))","v":2.7735028819323588}]
[{"$f":"INDEX(CO_Index,A332+1)","v":38},{"$f":"INDEX(CO_Names,A341)","v":"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},10.637949678232095,0,0,0,0,1.950291,7.8011629999999998,6.0281710000000004,0.35459800000000002,0.53189699999999995,0.53189699999999995,0,0,0,0,0,0,0,null,{"$f":"H341  *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.3827698069392573},{"$f":"H341  *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.3827698069392573},{"$f":"H341  *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G341,Geotypes,0))","v":5.4253543358983682}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},6.15,0,0,0,0,6.15,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H342 *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.69},{"$f":" H342 *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.69},{"$f":"H342 *IF(B344=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B344=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G342,Geotypes,0))","v":3.1364999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},4.8008274198089538,0.35459832260773649,7.3861918290294953E-2,2.2469784581345524,0.46803983181381881,0,0,0,1.1233679999999999,0.28084199999999998,0,0,0,0,0,27,12,0,null,{"$f":" H343-K343*0.5","v":3.6773381907416773},{"$f":" (H343-K343*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G343,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5329953071297893},{"$f":"(H343-K343*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G343,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G343,Geotypes,0))","v":3.003046011060321}]
[null,{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},4.2551798712928379,0.35459832260773649,8.3333333333333329E-2,0,0,2.3403489999999998,2.3403489999999998,0,0.14183899999999999,0.212759,0.14183899999999999,0,0,0,0,0,0,0,null,{"$f":" H344 - I344","v":3.9005815486851017},{"$f":" H344 - I344","v":3.9005815486851017},{"$f":"(H344 - I344)*INDEX(Trench_Price_Proportion,MATCH(G344,Geotypes,0))","v":3.3154943163823365}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},2.46,0,0,0,0,2.46,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H345","v":2.46},{"$f":" H345","v":2.46},{"$f":"H345*INDEX(Trench_Price_Proportion,MATCH(G345,Geotypes,0))","v":2.0909999999999997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},7.0735925379272704,0.35459832260773649,5.0129876820928981E-2,0,0,0,0,0,0,2.2467359999999998,3.3701049999999997,1.685052,0.56168399999999996,1.48939,0,812,812,1,null,7.0735925379272704,{"$f":" H346*(1-INDEX(Trench_Core_Proportion,MATCH(G346,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.7959398741090347},{"$f":"H346*(1-INDEX(Trench_Core_Proportion,MATCH(G346,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G346,Geotypes,0))","v":5.7765488929926789}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},14.893129549524932,0.35459832260773649,2.3809523809523812E-2,0,0,2.730407,10.921628,8.4394400000000012,0.49643700000000002,0.74465599999999998,0.74465599999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B344=\"Rural\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H347-I347,0)","v":10.283351355624358},{"$f":"IF(B344=\"Rural\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H347-I347,0)","v":10.283351355624358},{"$f":"(IF(B344=\"Rural\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB344+((H347-I347-AB344)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H347-I347,0))*INDEX(Trench_Price_Proportion,MATCH(G347,Geotypes,0))","v":8.7408486522807038}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A341)","v":"Suburban"},8.61,0,0,0,0,8.61,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B344=\"Rural\",AB345+((H348-AB345)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB345+((H348-AB345)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H348,0)","v":6.1499999999999995},{"$f":" IF(B344=\"Rural\",AB345+((H348-AB345)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB345+((H348-AB345)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H348,0)","v":6.1499999999999995},{"$f":"(IF(B344=\"Rural\",AB345+((H348-AB345)*(1-Aerial_Proportion_Rural)),0)+\nIF(B344=\"Suburban\",AB345+((H348-AB345)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B344<>\"Rural\",B344<>\"Suburban\"),H348,0))*INDEX(Trench_Price_Proportion,MATCH(G348,Geotypes,0))","v":5.2274999999999991}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},6.0664135094192879,0,0,2.0173709827872881,0.33254755543039177,0,0,0,2.3739979999999998,1.1869989999999999,0.79133299999999995,1.649276,0,0,0,58,15,1,null,{"$f":" (H349-K349*0.5)","v":5.0577280180256441},{"$f":" (H349 -K349*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G349,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.8592020710555017},{"$f":" (H349 -K349*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G349,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G349,Geotypes,0))","v":4.1303217603971767}]
[{"$f":"INDEX(CO_Index,A341+1)","v":39},{"$f":"INDEX(CO_Names,A350)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},8.1452516479045229,0,0,0,0,1.6372370000000001,4.0930910000000003,4.1749530000000004,0.16372400000000001,0.32744699999999999,0.36837799999999998,0.28651599999999999,0,0,0,0,0,0,null,{"$f":"H350  *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.8871509887427136},{"$f":"H350  *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.8871509887427136},{"$f":"H350  *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G350,Geotypes,0))","v":4.1540783404313064}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},6.0299999999999994,0,0,0,0,6.03,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H351 *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.6179999999999994},{"$f":" H351 *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.6179999999999994},{"$f":"H351 *IF(B353=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B353=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G351,Geotypes,0))","v":3.0752999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},5.3141199320044574,0.38202185283304291,7.1888075113304098E-2,2.0173709827872881,0.37962466195721456,0,0,0,1.582665,0.39566600000000002,0,0,0,0,0,38,16,0,null,{"$f":" H352-K352*0.5","v":4.3054344406108136},{"$f":" (H352-K352*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G352,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1364375221537815},{"$f":"(H352-K352*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G352,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G352,Geotypes,0))","v":3.5159718938307143}]
[null,{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},5.4301677652696814,0.38202185283304291,7.0351758793969849E-2,0,0,2.7287279999999998,2.7287279999999998,5.4574999999999999E-2,0.16372400000000001,0.21829799999999999,0.245585,0.136436,0,0,0,0,0,0,null,{"$f":" H353 - I353","v":5.0481459124366381},{"$f":" H353 - I353","v":5.0481459124366381},{"$f":"(H353 - I353)*INDEX(Trench_Price_Proportion,MATCH(G353,Geotypes,0))","v":4.2909240255711421}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},4.0200000000000005,0,0,0,0,4.0199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H354","v":4.0200000000000005},{"$f":" H354","v":4.0200000000000005},{"$f":"H354*INDEX(Trench_Price_Proportion,MATCH(G354,Geotypes,0))","v":3.4170000000000003}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},9.3631624586364577,0.38202185283304291,4.0800515266150382E-2,0,0,0,0,0,0,0,3.9566629999999998,1.582665,0.79133299999999995,1.649276,0,616,385,1,null,9.3631624586364577,{"$f":" H355*(1-INDEX(Trench_Core_Proportion,MATCH(G355,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.9956395932092832},{"$f":"H355*(1-INDEX(Trench_Core_Proportion,MATCH(G355,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G355,Geotypes,0))","v":7.6462936542278905}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},13.575419413174204,0.38202185283304291,2.8140703517587937E-2,0,0,2.7287280000000003,6.8218189999999996,6.9582550000000003,0.27287300000000003,0.54574499999999992,0.61396300000000004,0.47752699999999998,0,0,0,0,0,0,null,{"$f":"IF(B353=\"Rural\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H356-I356,0)","v":9.9352969011793526},{"$f":"IF(B353=\"Rural\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H356-I356,0)","v":9.9352969011793526},{"$f":"(IF(B353=\"Rural\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB353+((H356-I356-AB353)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H356-I356,0))*INDEX(Trench_Price_Proportion,MATCH(G356,Geotypes,0))","v":8.4450023660024502}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A350)","v":"Suburban"},10.050000000000001,0,0,0,0,10.050000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B353=\"Rural\",AB354+((H357-AB354)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB354+((H357-AB354)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H357,0)","v":7.6379999999999999},{"$f":" IF(B353=\"Rural\",AB354+((H357-AB354)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB354+((H357-AB354)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H357,0)","v":7.6379999999999999},{"$f":"(IF(B353=\"Rural\",AB354+((H357-AB354)*(1-Aerial_Proportion_Rural)),0)+\nIF(B353=\"Suburban\",AB354+((H357-AB354)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B353<>\"Rural\",B353<>\"Suburban\"),H357,0))*INDEX(Trench_Price_Proportion,MATCH(G357,Geotypes,0))","v":6.4923000000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},2.6129249697558103,0,0,0,0,0,0,0,2.6129250000000002,0,0,0,0,0,0,96,4,1,null,{"$f":" (H358-K358*0.5)","v":2.6129249697558103},{"$f":" (H358 -K358*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G358,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5619717843109653},{"$f":" (H358 -K358*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G358,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G358,Geotypes,0))","v":1.5371830705865792}]
[{"$f":"INDEX(CO_Index,A350+1)","v":40},{"$f":"INDEX(CO_Names,A359)","v":"ΑΡΤΕΜΗΣΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},1.6250390511260608,0,0,0,0,0,0.83872999999999998,0.41936499999999999,0.15726200000000001,0.26210299999999997,0,0,0,0,0,0,0,0,null,{"$f":"H359  *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32500781022521208},{"$f":"H359  *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32500781022521208},{"$f":"H359  *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G359,Geotypes,0))","v":0.19500468613512725}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},0.76800000000000002,0,0,0,0,0,0.76800000000000002,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H360 *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.15359999999999996},{"$f":" H360 *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.15359999999999996},{"$f":"H360 *IF(B362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G360,Geotypes,0))","v":9.2159999999999978E-2}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H361-K361*0.5","v":0},{"$f":" (H361-K361*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G361,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H361-K361*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G361,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G361,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H362 - I362","v":0},{"$f":" H362 - I362","v":0},{"$f":"(H362 - I362)*INDEX(Trench_Price_Proportion,MATCH(G362,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H363","v":0},{"$f":" H363","v":0},{"$f":"H363*INDEX(Trench_Price_Proportion,MATCH(G363,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},2.6129249697558103,0,0,0,0,0,0,0,0,0,2.6129250000000002,0,0,0,0,390,156,1,null,2.6129249697558103,{"$f":" H364*(1-INDEX(Trench_Core_Proportion,MATCH(G364,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5619717843109653},{"$f":"H364*(1-INDEX(Trench_Core_Proportion,MATCH(G364,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G364,Geotypes,0))","v":1.5371830705865792}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},1.6250390511260608,0,0,0,0,0,0.83872999999999998,0.41936499999999999,0.15726200000000001,0.26210299999999997,0,0,0,0,0,0,0,0,null,{"$f":"IF(B362=\"Rural\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H365-I365,0)","v":0.32500781022521208},{"$f":"IF(B362=\"Rural\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H365-I365,0)","v":0.32500781022521208},{"$f":"(IF(B362=\"Rural\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB362+((H365-I365-AB362)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H365-I365,0))*INDEX(Trench_Price_Proportion,MATCH(G365,Geotypes,0))","v":0.19500468613512725}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A359)","v":"Rural"},0.76800000000000002,0,0,0,0,0,0.76800000000000002,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B362=\"Rural\",AB363+((H366-AB363)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB363+((H366-AB363)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H366,0)","v":0.15359999999999996},{"$f":" IF(B362=\"Rural\",AB363+((H366-AB363)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB363+((H366-AB363)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H366,0)","v":0.15359999999999996},{"$f":"(IF(B362=\"Rural\",AB363+((H366-AB363)*(1-Aerial_Proportion_Rural)),0)+\nIF(B362=\"Suburban\",AB363+((H366-AB363)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B362<>\"Rural\",B362<>\"Suburban\"),H366,0))*INDEX(Trench_Price_Proportion,MATCH(G366,Geotypes,0))","v":9.2159999999999978E-2}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},1.5844121500422679,0,0,0,0,0,0,0,0.48012500000000002,1.104287,0,0,0,0,0,48,10,1,null,{"$f":" (H367-K367*0.5)","v":1.5844121500422679},{"$f":" (H367 -K367*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G367,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5535154166738721},{"$f":" (H367 -K367*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G367,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G367,Geotypes,0))","v":0.93210925000432321}]
[{"$f":"INDEX(CO_Index,A359+1)","v":41},{"$f":"INDEX(CO_Names,A368)","v":"ΑΣΠΡΟΧΩΜΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},2.7894677687870026,0,0,0,0,0,1.140582,1.140582,9.9181000000000005E-2,0.19836200000000001,0.24795300000000001,0.19836200000000001,0,0,0,0,0,0,null,{"$f":"H368  *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55789355375740035},{"$f":"H368  *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55789355375740035},{"$f":"H368  *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G368,Geotypes,0))","v":0.33473613225444021}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},2.7600000000000002,0,0,0,0,0,2.76,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H369 *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55199999999999994},{"$f":" H369 *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55199999999999994},{"$f":"H369 *IF(B371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G369,Geotypes,0))","v":0.33119999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},1.5844121500422679,0.18596451791913352,0.11737130260846111,0,0,0,0,0,0.48012500000000002,1.104287,0,0,0,0,0,48,14,0,null,{"$f":" H370-K370*0.5","v":1.5844121500422679},{"$f":" (H370-K370*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G370,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5535154166738721},{"$f":"(H370-K370*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G370,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G370,Geotypes,0))","v":0.93210925000432321}]
[null,{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},2.8266606723708292,0.18596451791913352,6.5789473684210537E-2,0,0,2.3307549999999999,4.9591000000000003E-2,9.9181000000000005E-2,0.297543,0.24795300000000001,0.19836200000000001,0,0,0,0,0,0,0,null,{"$f":" H371 - I371","v":2.6406961544516956},{"$f":" H371 - I371","v":2.6406961544516956},{"$f":"(H371 - I371)*INDEX(Trench_Price_Proportion,MATCH(G371,Geotypes,0))","v":1.5844176926710174}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},2.7600000000000002,0,0,0,0,2.76,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H372","v":2.7600000000000002},{"$f":" H372","v":2.7600000000000002},{"$f":"H372*INDEX(Trench_Price_Proportion,MATCH(G372,Geotypes,0))","v":1.6560000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},3.1688243000845357,0.18596451791913352,5.8685651304230556E-2,0,0,0,0,0,0,0,0.96025000000000005,3.1688239999999999,2.208574,0,0,976,976,1,null,3.1688243000845357,{"$f":" H373*(1-INDEX(Trench_Core_Proportion,MATCH(G373,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1070308333477441},{"$f":"H373*(1-INDEX(Trench_Core_Proportion,MATCH(G373,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G373,Geotypes,0))","v":1.8642185000086464}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},5.6161284411578318,0.18596451791913352,3.3112582781456956E-2,0,0,0,2.281164,2.281164,0.19836200000000001,0.39672400000000002,0.49590600000000001,0.39672400000000002,0,0,0,0,0,0,null,{"$f":"IF(B371=\"Rural\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H374-I374,0)","v":3.1985897082090959},{"$f":"IF(B371=\"Rural\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H374-I374,0)","v":3.1985897082090959},{"$f":"(IF(B371=\"Rural\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB371+((H374-I374-AB371)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H374-I374,0))*INDEX(Trench_Price_Proportion,MATCH(G374,Geotypes,0))","v":1.9191538249254574}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A368)","v":"Rural"},5.5200000000000005,0,0,0,0,0,5.52,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B371=\"Rural\",AB372+((H375-AB372)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB372+((H375-AB372)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H375,0)","v":3.3120000000000003},{"$f":" IF(B371=\"Rural\",AB372+((H375-AB372)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB372+((H375-AB372)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H375,0)","v":3.3120000000000003},{"$f":"(IF(B371=\"Rural\",AB372+((H375-AB372)*(1-Aerial_Proportion_Rural)),0)+\nIF(B371=\"Suburban\",AB372+((H375-AB372)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B371<>\"Rural\",B371<>\"Suburban\"),H375,0))*INDEX(Trench_Price_Proportion,MATCH(G375,Geotypes,0))","v":1.9872000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H376-K376*0.5)","v":0},{"$f":" (H376 -K376*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G376,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H376 -K376*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G376,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G376,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A368+1)","v":42},{"$f":"INDEX(CO_Names,A377)","v":"ΘΑΛΑΜΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H377  *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H377  *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H377  *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G377,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H378 *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H378 *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H378 *IF(B380=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B380=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G378,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H379-K379*0.5","v":0},{"$f":" (H379-K379*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G379,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H379-K379*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G379,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G379,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H380 - I380","v":0},{"$f":" H380 - I380","v":0},{"$f":"(H380 - I380)*INDEX(Trench_Price_Proportion,MATCH(G380,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H381","v":0},{"$f":" H381","v":0},{"$f":"H381*INDEX(Trench_Price_Proportion,MATCH(G381,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H382*(1-INDEX(Trench_Core_Proportion,MATCH(G382,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H382*(1-INDEX(Trench_Core_Proportion,MATCH(G382,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G382,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B380=\"Rural\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H383-I383,0)","v":0},{"$f":"IF(B380=\"Rural\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H383-I383,0)","v":0},{"$f":"(IF(B380=\"Rural\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB380+((H383-I383-AB380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H383-I383,0))*INDEX(Trench_Price_Proportion,MATCH(G383,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A377)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B380=\"Rural\",AB381+((H384-AB381)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB381+((H384-AB381)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H384,0)","v":0},{"$f":" IF(B380=\"Rural\",AB381+((H384-AB381)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB381+((H384-AB381)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H384,0)","v":0},{"$f":"(IF(B380=\"Rural\",AB381+((H384-AB381)*(1-Aerial_Proportion_Rural)),0)+\nIF(B380=\"Suburban\",AB381+((H384-AB381)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B380<>\"Rural\",B380<>\"Suburban\"),H384,0))*INDEX(Trench_Price_Proportion,MATCH(G384,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},105.58598150763174,0,0,9.2715980137032652,8.781088058582015E-2,0,0,0,22.303709999999999,6.0638899999999998,3.0703239999999998,38.760235000000002,3.5991650000000002,21.594988000000001,28.793317999999999,1884,624,20,null,{"$f":" (H385-K385*0.5)","v":100.95018250078012},{"$f":" (H385 -K385*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G385,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":95.812925087244651},{"$f":" (H385 -K385*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G385,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G385,Geotypes,0))","v":91.022278832882421}]
[{"$f":"INDEX(CO_Index,A377+1)","v":43},{"$f":"INDEX(CO_Names,A386)","v":"ΚΑΛΑΜΑΤΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},170.36914456262946,0,0,0,0,0,98.435506000000004,102.221487,7.5719620000000001,11.357943000000001,11.357943000000001,3.785981,0,0,0,0,0,0,null,{"$f":"H386  *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":170.36914456262946},{"$f":"H386  *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":170.36914456262946},{"$f":"H386  *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G386,Geotypes,0))","v":161.85068733449799}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},42.588000000000001,0,0,0,0,0,42.588000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H387 *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":42.588000000000001},{"$f":" H387 *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":42.588000000000001},{"$f":"H387 *IF(B389=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B389=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G387,Geotypes,0))","v":40.458599999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},32.381746154623997,3.9315956437529884,0.12141394799957601,9.2715980137032652,0.28632174341158295,0,0,0,5.0660340000000001,1.304888,0.61406499999999997,7.7520470000000001,3.5991650000000002,0,0,420,210,4,null,{"$f":" H388-K388*0.5","v":27.745947147772362},{"$f":" (H388-K388*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G388,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":26.333982660443624},{"$f":"(H388-K388*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G388,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G388,Geotypes,0))","v":25.017283527421441}]
[null,{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},38.223846536487379,3.9315956437529884,0.10285714285714288,0,0,22.084889,11.042445000000001,1.6988380000000001,2.5482559999999999,2.5482559999999999,0.84941900000000004,0,0,0,0,0,0,0,null,{"$f":" H389 - I389","v":34.292250892734387},{"$f":" H389 - I389","v":34.292250892734387},{"$f":"(H389 - I389)*INDEX(Trench_Price_Proportion,MATCH(G389,Geotypes,0))","v":32.577638348097665}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},9.5549999999999997,0,0,0,0,9.5549999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H390","v":9.5549999999999997},{"$f":" H390","v":9.5549999999999997},{"$f":"H390*INDEX(Trench_Price_Proportion,MATCH(G390,Geotypes,0))","v":9.0772499999999994}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},128.6961296485525,3.9315956437529884,3.0549447403659422E-2,0,0,0,0,0,0,0,27.369743999999997,34.738522000000003,7.3687779999999998,3.6843889999999999,276.85882200000003,38784,38582,24,null,128.6961296485525,{"$f":" H391*(1-INDEX(Trench_Core_Proportion,MATCH(G391,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":122.1469077476883},{"$f":"H391*(1-INDEX(Trench_Core_Proportion,MATCH(G391,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G391,Geotypes,0))","v":116.03956236030388}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},208.59299109911683,3.9315956437529884,1.8848167539267022E-2,0,0,0,120.52039500000001,125.155795,9.2707999999999995,13.906199000000001,13.906199000000001,4.6353999999999997,0,0,0,0,0,0,null,{"$f":"IF(B389=\"Rural\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H392-I392,0)","v":204.66139545536385},{"$f":"IF(B389=\"Rural\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H392-I392,0)","v":204.66139545536385},{"$f":"(IF(B389=\"Rural\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB389+((H392-I392-AB389)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H392-I392,0))*INDEX(Trench_Price_Proportion,MATCH(G392,Geotypes,0))","v":194.42832568259564}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A386)","v":"Urban"},52.143000000000001,0,0,0,0,0,52.143000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B389=\"Rural\",AB390+((H393-AB390)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB390+((H393-AB390)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H393,0)","v":52.143000000000001},{"$f":" IF(B389=\"Rural\",AB390+((H393-AB390)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB390+((H393-AB390)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H393,0)","v":52.143000000000001},{"$f":"(IF(B389=\"Rural\",AB390+((H393-AB390)*(1-Aerial_Proportion_Rural)),0)+\nIF(B389=\"Suburban\",AB390+((H393-AB390)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B389<>\"Rural\",B389<>\"Suburban\"),H393,0))*INDEX(Trench_Price_Proportion,MATCH(G393,Geotypes,0))","v":49.535849999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H394-K394*0.5)","v":0},{"$f":" (H394 -K394*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G394,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H394 -K394*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G394,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G394,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A386+1)","v":44},{"$f":"INDEX(CO_Names,A395)","v":"ΕΛΑΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H395  *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H395  *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H395  *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G395,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H396 *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H396 *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H396 *IF(B398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G396,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},2.3721168777076151,2.7659772687112463E-2,1.1660375147215567E-2,0,0,0,0,0,2.3721169999999998,0,0,0,0,0,0,96,3,0,null,{"$f":" H397-K397*0.5","v":2.3721168777076151},{"$f":" (H397-K397*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G397,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3258595559070669},{"$f":"(H397-K397*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G397,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G397,Geotypes,0))","v":1.3955157335442401}]
[null,{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},1.2354698466910234,2.7659772687112463E-2,2.2388059701492536E-2,0,0,0.94043200000000005,3.6880000000000003E-2,0.110639,0.18439800000000001,0.110639,0,0,0,0,0,0,0,0,null,{"$f":" H398 - I398","v":1.207810074003911},{"$f":" H398 - I398","v":1.207810074003911},{"$f":"(H398 - I398)*INDEX(Trench_Price_Proportion,MATCH(G398,Geotypes,0))","v":0.72468604440234663}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},0.81600000000000006,0,0,0,0,0.81599999999999995,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H399","v":0.81600000000000006},{"$f":" H399","v":0.81600000000000006},{"$f":"H399*INDEX(Trench_Price_Proportion,MATCH(G399,Geotypes,0))","v":0.48960000000000004}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},2.3721168777076151,2.7659772687112463E-2,1.1660375147215567E-2,0,0,0,0,2.3721169999999998,2.3721169999999998,0,0,0,0,0,0,108,27,0,null,2.3721168777076151,{"$f":" H400*(1-INDEX(Trench_Core_Proportion,MATCH(G400,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3258595559070669},{"$f":"H400*(1-INDEX(Trench_Core_Proportion,MATCH(G400,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G400,Geotypes,0))","v":1.3955157335442401}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},1.2354698466910234,2.7659772687112463E-2,2.2388059701492536E-2,0,0,0.31347700000000001,0.94043200000000005,7.3759000000000005E-2,0.14751900000000001,0.14751900000000001,3.6880000000000003E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B398=\"Rural\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H401-I401,0)","v":1.207810074003911},{"$f":"IF(B398=\"Rural\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H401-I401,0)","v":1.207810074003911},{"$f":"(IF(B398=\"Rural\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB398+((H401-I401-AB398)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H401-I401,0))*INDEX(Trench_Price_Proportion,MATCH(G401,Geotypes,0))","v":0.72468604440234663}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A395)","v":"Rural"},0.81600000000000006,0,0,0,0,0.81599999999999995,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B398=\"Rural\",AB399+((H402-AB399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB399+((H402-AB399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H402,0)","v":0.81600000000000006},{"$f":" IF(B398=\"Rural\",AB399+((H402-AB399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB399+((H402-AB399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H402,0)","v":0.81600000000000006},{"$f":"(IF(B398=\"Rural\",AB399+((H402-AB399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B398=\"Suburban\",AB399+((H402-AB399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B398<>\"Rural\",B398<>\"Suburban\"),H402,0))*INDEX(Trench_Price_Proportion,MATCH(G402,Geotypes,0))","v":0.48960000000000004}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},4.5222594025535718,0,0,2.2611297012767855,0.49999999999999989,0,0,0,2.2611300000000001,0,0,0,0,0,0,48,2,1,null,{"$f":" (H403-K403*0.5)","v":3.3916945519151791},{"$f":" (H403 -K403*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G403,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2585637527989229},{"$f":" (H403 -K403*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G403,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G403,Geotypes,0))","v":2.7697791898790842}]
[{"$f":"INDEX(CO_Index,A395+1)","v":45},{"$f":"INDEX(CO_Names,A404)","v":"ΣΙΔΗΡΟΚΑΣΤΡΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},0.99155260578913706,0,0,0,0,0.25239499999999998,0.50478999999999996,0.37859300000000001,7.2112999999999997E-2,7.2112999999999997E-2,0,0,0,0,0,0,0,0,null,{"$f":"H404  *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59493156347348219},{"$f":"H404  *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59493156347348219},{"$f":"H404  *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G404,Geotypes,0))","v":0.5056918289524599}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},0.58000000000000007,0,0,0,0,0.57999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H405 *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.34800000000000003},{"$f":" H405 *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.34800000000000003},{"$f":"H405 *IF(B407=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B407=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G405,Geotypes,0))","v":0.29580000000000001}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},5.7281952432345236,6.3098802186581454E-2,1.1015476866139715E-2,2.2611297012767855,0.39473684210526311,0,0,0,2.4118719999999998,1.055194,0,0,0,0,0,48,3,0,null,{"$f":" H406-K406*0.5","v":4.5976303925961304},{"$f":" (H406-K406*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G406,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.4171641982385381},{"$f":"(H406-K406*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G406,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G406,Geotypes,0))","v":3.7545895685027575}]
[null,{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},0.99155260578913706,6.3098802186581454E-2,6.3636363636363644E-2,0,0,0.50478999999999996,0.37859300000000001,7.2112999999999997E-2,3.6055999999999998E-2,3.6055999999999998E-2,0,0,0,0,0,0,0,0,null,{"$f":" H407 - I407","v":0.92845380360255558},{"$f":" H407 - I407","v":0.92845380360255558},{"$f":"(H407 - I407)*INDEX(Trench_Price_Proportion,MATCH(G407,Geotypes,0))","v":0.78918573306217221}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},0.58000000000000007,0,0,0,0,0.57999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H408","v":0.58000000000000007},{"$f":" H408","v":0.58000000000000007},{"$f":"H408*INDEX(Trench_Price_Proportion,MATCH(G408,Geotypes,0))","v":0.49300000000000005}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},7.9893249445113108,6.3098802186581454E-2,7.8978890738360206E-3,0,0,0,0,0,0,4.6730020000000003,1.055194,0,0,0,0,308,88,1,null,7.9893249445113108,{"$f":" H409*(1-INDEX(Trench_Core_Proportion,MATCH(G409,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.6757279510374623},{"$f":"H409*(1-INDEX(Trench_Core_Proportion,MATCH(G409,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G409,Geotypes,0))","v":6.5243687583818426}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},1.9831052115782741,6.3098802186581454E-2,3.1818181818181822E-2,0,0,0.50478999999999996,1.0095799999999999,0.75718600000000003,0.14422599999999999,0.14422599999999999,0,0,0,0,0,0,0,0,null,{"$f":"IF(B407=\"Rural\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H410-I410,0)","v":1.5233853670760378},{"$f":"IF(B407=\"Rural\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H410-I410,0)","v":1.5233853670760378},{"$f":"(IF(B407=\"Rural\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB407+((H410-I410-AB407)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H410-I410,0))*INDEX(Trench_Price_Proportion,MATCH(G410,Geotypes,0))","v":1.294877562014632}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A404)","v":"Suburban"},1.1600000000000001,0,0,0,0,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B407=\"Rural\",AB408+((H411-AB408)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB408+((H411-AB408)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H411,0)","v":0.92800000000000016},{"$f":" IF(B407=\"Rural\",AB408+((H411-AB408)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB408+((H411-AB408)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H411,0)","v":0.92800000000000016},{"$f":"(IF(B407=\"Rural\",AB408+((H411-AB408)*(1-Aerial_Proportion_Rural)),0)+\nIF(B407=\"Suburban\",AB408+((H411-AB408)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B407<>\"Rural\",B407<>\"Suburban\"),H411,0))*INDEX(Trench_Price_Proportion,MATCH(G411,Geotypes,0))","v":0.78880000000000017}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},15.68566553513204,0,0,3.6221369008840898,0.2309201922463151,0,0,0,9.4138719999999996,4.1839430000000002,2.0919720000000002,3.9137209999999998,0,0,0,110,6,2,null,{"$f":" (H412-K412*0.5)","v":13.874597084689995},{"$f":" (H412 -K412*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G412,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":13.32999138124956},{"$f":" (H412 -K412*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G412,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G412,Geotypes,0))","v":11.330492674062125}]
[{"$f":"INDEX(CO_Index,A404+1)","v":46},{"$f":"INDEX(CO_Names,A413)","v":"ΚΟΠΑΝΑΚΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},3.7809072900176153,0,0,0,0,0.96023000000000003,1.920461,1.4403459999999999,0.24005799999999999,0.24005799999999999,6.0013999999999998E-2,0,0,0,0,0,0,0,null,{"$f":"H413  *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2685443740105691},{"$f":"H413  *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2685443740105691},{"$f":"H413  *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G413,Geotypes,0))","v":1.9282627179089837}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},1.92,0,0,0,0,1.92,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H414 *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1519999999999999},{"$f":" H414 *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1519999999999999},{"$f":"H414 *IF(B416=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B416=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G414,Geotypes,0))","v":0.97919999999999985}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},17.21995269080896,0.77018481833692176,4.4726302805001492E-2,3.6221369008840898,0.21034534565343971,0,0,0,7.3219010000000004,4.1839430000000002,2.0919720000000002,0,0,0,0,82,18,0,null,{"$f":" H415-K415*0.5","v":15.408884240366914},{"$f":" (H415-K415*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G415,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.804054695427032},{"$f":"(H415-K415*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G415,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G415,Geotypes,0))","v":12.583446491112976}]
[null,{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},7.5618145800352305,0.77018481833692176,0.10185185185185187,0,0,3.8409219999999999,2.8806910000000001,0.48011500000000001,0.36008600000000002,0.36008600000000002,0,0,0,0,0,0,0,0,null,{"$f":" H416 - I416","v":6.7916297616983083},{"$f":" H416 - I416","v":6.7916297616983083},{"$f":"(H416 - I416)*INDEX(Trench_Price_Proportion,MATCH(G416,Geotypes,0))","v":5.7728852974435618}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},3.84,0,0,0,0,3.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H417","v":3.84},{"$f":" H417","v":3.84},{"$f":"H417*INDEX(Trench_Price_Proportion,MATCH(G417,Geotypes,0))","v":3.2639999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},29.283481325056908,0.77018481833692176,2.6300999180650698E-2,0,0,0,0,0,16.735773000000002,25.103659999999998,12.551830000000001,4.1839440000000003,3.9137209999999998,0,0,742,477,2,null,29.283481325056908,{"$f":" H418*(1-INDEX(Trench_Core_Proportion,MATCH(G418,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":28.13404607667659},{"$f":"H418*(1-INDEX(Trench_Core_Proportion,MATCH(G418,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G418,Geotypes,0))","v":23.913939165175101}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},11.342721870052845,0.77018481833692176,6.7901234567901245E-2,0,0,2.8806910000000001,5.7613830000000004,4.3210370000000005,0.72017299999999995,0.72017299999999995,0.18004300000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B416=\"Rural\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H419-I419,0)","v":9.060174135708877},{"$f":"IF(B416=\"Rural\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H419-I419,0)","v":9.060174135708877},{"$f":"(IF(B416=\"Rural\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB416+((H419-I419-AB416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H419-I419,0))*INDEX(Trench_Price_Proportion,MATCH(G419,Geotypes,0))","v":7.7011480153525449}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A413)","v":"Suburban"},5.76,0,0,0,0,5.76,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B416=\"Rural\",AB417+((H420-AB417)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB417+((H420-AB417)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H420,0)","v":4.992},{"$f":" IF(B416=\"Rural\",AB417+((H420-AB417)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB417+((H420-AB417)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H420,0)","v":4.992},{"$f":"(IF(B416=\"Rural\",AB417+((H420-AB417)*(1-Aerial_Proportion_Rural)),0)+\nIF(B416=\"Suburban\",AB417+((H420-AB417)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B416<>\"Rural\",B416<>\"Suburban\"),H420,0))*INDEX(Trench_Price_Proportion,MATCH(G420,Geotypes,0))","v":4.2431999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},0.37347954562248042,0,0,0.28384445467308517,0.76000000000000012,0,0,0,0,0.28384399999999999,0,0,0,0,0,24,3,1,null,{"$f":" (H421-K421*0.5)","v":0.23155731828593784},{"$f":" (H421 -K421*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G421,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.22246823011695252},{"$f":" (H421 -K421*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G421,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G421,Geotypes,0))","v":0.18909799559940962}]
[{"$f":"INDEX(CO_Index,A413+1)","v":47},{"$f":"INDEX(CO_Names,A422)","v":"ΜΑΡΑΘΟΠΟΛΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},1.7322013989289875,0,0,0,0,0.59300600000000003,1.1860120000000001,0.32771400000000001,9.3632999999999994E-2,0.156054,0.156054,0,0,0,0,0,0,0,null,{"$f":"H422  *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0393208393573925},{"$f":"H422  *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0393208393573925},{"$f":"H422  *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G422,Geotypes,0))","v":0.88342271345378365}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},1.1400000000000001,0,0,0,0,1.1399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H423 *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.68400000000000005},{"$f":" H423 *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.68400000000000005},{"$f":"H423 *IF(B425=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B425=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G423,Geotypes,0))","v":0.58140000000000003}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},1.1204386368674413,0.25748939713809271,0.2298112441552265,0.28384445467308517,0.25333333333333335,0,0,0,0.55274999999999996,0.28384399999999999,0,0,0,0,0,72,15,0,null,{"$f":" H424-K424*0.5","v":0.97851640953089869},{"$f":" (H424-K424*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G424,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.94010768210712203},{"$f":"(H424-K424*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G424,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G424,Geotypes,0))","v":0.79909152979105369}]
[null,{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},5.2902367048371772,0.25748939713809271,4.8672566371681422E-2,0,0,3.6516679999999999,0.98314100000000004,9.3632999999999994E-2,0.37452999999999997,0.37452999999999997,0.28089799999999998,0,0,0,0,0,0,0,null,{"$f":" H425 - I425","v":5.0327473076990845},{"$f":" H425 - I425","v":5.0327473076990845},{"$f":"(H425 - I425)*INDEX(Trench_Price_Proportion,MATCH(G425,Geotypes,0))","v":4.2778352115442217}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},3.4200000000000004,0,0,0,0,3.42,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H426","v":3.4200000000000004},{"$f":" H426","v":3.4200000000000004},{"$f":"H426*INDEX(Trench_Price_Proportion,MATCH(G426,Geotypes,0))","v":2.907}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},1.2100737278168365,0.25748939713809271,0.21278818903261715,0,0,0,0,0,0,0,0.55274999999999996,0.56768799999999997,0,0,0,392,392,1,null,1.2100737278168365,{"$f":" H427*(1-INDEX(Trench_Core_Proportion,MATCH(G427,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1625759122240744},{"$f":"H427*(1-INDEX(Trench_Core_Proportion,MATCH(G427,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G427,Geotypes,0))","v":0.98818952539046323}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},7.0224381037661647,0.25748939713809271,3.6666666666666667E-2,0,0,2.3720240000000001,4.7440470000000001,1.3108550000000001,0.37453099999999995,0.62421700000000002,0.62421700000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B425=\"Rural\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H428-I428,0)","v":6.072068147056477},{"$f":"IF(B425=\"Rural\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H428-I428,0)","v":6.072068147056477},{"$f":"(IF(B425=\"Rural\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB425+((H428-I428-AB425)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H428-I428,0))*INDEX(Trench_Price_Proportion,MATCH(G428,Geotypes,0))","v":5.1612579249980053}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A422)","v":"Suburban"},4.5600000000000005,0,0,0,0,4.5599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B425=\"Rural\",AB426+((H429-AB426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB426+((H429-AB426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H429,0)","v":4.1040000000000001},{"$f":" IF(B425=\"Rural\",AB426+((H429-AB426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB426+((H429-AB426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H429,0)","v":4.1040000000000001},{"$f":"(IF(B425=\"Rural\",AB426+((H429-AB426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B425=\"Suburban\",AB426+((H429-AB426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B425<>\"Rural\",B425<>\"Suburban\"),H429,0))*INDEX(Trench_Price_Proportion,MATCH(G429,Geotypes,0))","v":3.4883999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},2.9870680319215008,0,0,1.2346547865275537,0.41333333333333333,0,0,0,1.035517,0.71689599999999998,0,0,0,0,0,38,8,1,null,{"$f":" (H430-K430*0.5)","v":2.3697406386577242},{"$f":" (H430 -K430*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G430,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3235296545631461},{"$f":" (H430 -K430*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G430,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G430,Geotypes,0))","v":1.3941177927378876}]
[{"$f":"INDEX(CO_Index,A422+1)","v":48},{"$f":"INDEX(CO_Names,A431)","v":"ΠΥΡΓΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},3.8605300054580844,0,0,0,0,0.85062499999999996,1.7012510000000001,1.766683,0.13086500000000001,0.26173099999999999,0.196298,0,0,0,0,0,0,0,null,{"$f":"H431  *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.77210600109161676},{"$f":"H431  *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.77210600109161676},{"$f":"H431  *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G431,Geotypes,0))","v":0.46326360065497002}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},2.8319999999999999,0,0,0,0,2.8319999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H432 *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.56639999999999979},{"$f":" H432 *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.56639999999999979},{"$f":"H432 *IF(B434=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B434=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G432,Geotypes,0))","v":0.33983999999999986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},4.0225849496542878,0.42531262771995842,0.10573117362170587,1.2346547865275537,0.30693069306930693,0,0,0,2.071034,0.71689599999999998,0,0,0,0,0,58,15,0,null,{"$f":" H433-K433*0.5","v":3.4052575563905112},{"$f":" (H433-K433*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G433,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.3388535372293946},{"$f":"(H433-K433*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G433,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G433,Geotypes,0))","v":2.0033121223376367}]
[null,{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},5.6926459402517517,0.42531262771995842,7.4712643678160912E-2,0,0,2.551876,2.551876,9.8149E-2,0.392596,0.29444700000000001,0.196298,0,0,0,0,0,0,0,null,{"$f":" H434 - I434","v":5.2673333125317932},{"$f":" H434 - I434","v":5.2673333125317932},{"$f":"(H434 - I434)*INDEX(Trench_Price_Proportion,MATCH(G434,Geotypes,0))","v":3.1603999875190758}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},4.2479999999999993,0,0,0,0,4.2480000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H435","v":4.2479999999999993},{"$f":" H435","v":4.2479999999999993},{"$f":"H435*INDEX(Trench_Price_Proportion,MATCH(G435,Geotypes,0))","v":2.5487999999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},5.7749981950482354,0.42531262771995842,7.364723128132615E-2,0,0,0,0,0,0,3.1065510000000001,4.540343,1.433792,0,0,0,505,505,1,null,5.7749981950482354,{"$f":" H436*(1-INDEX(Trench_Core_Proportion,MATCH(G436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6623831917925402},{"$f":"H436*(1-INDEX(Trench_Core_Proportion,MATCH(G436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G436,Geotypes,0))","v":3.3974299150755241}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},9.5531759457098353,0.42531262771995842,4.4520547945205477E-2,0,0,2.126563,4.2531270000000001,4.4167079999999999,0.32716299999999998,0.65432699999999999,0.49074499999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B434=\"Rural\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H437-I437,0)","v":6.0394393136234097},{"$f":"IF(B434=\"Rural\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H437-I437,0)","v":6.0394393136234097},{"$f":"(IF(B434=\"Rural\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB434+((H437-I437-AB434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H437-I437,0))*INDEX(Trench_Price_Proportion,MATCH(G437,Geotypes,0))","v":3.6236635881740455}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A431)","v":"Rural"},7.0799999999999992,0,0,0,0,7.08,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B434=\"Rural\",AB435+((H438-AB435)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB435+((H438-AB435)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H438,0)","v":4.8143999999999991},{"$f":" IF(B434=\"Rural\",AB435+((H438-AB435)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB435+((H438-AB435)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H438,0)","v":4.8143999999999991},{"$f":"(IF(B434=\"Rural\",AB435+((H438-AB435)*(1-Aerial_Proportion_Rural)),0)+\nIF(B434=\"Suburban\",AB435+((H438-AB435)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B434<>\"Rural\",B434<>\"Suburban\"),H438,0))*INDEX(Trench_Price_Proportion,MATCH(G438,Geotypes,0))","v":2.8886399999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.7173578570743624,0,0,0,0,0,0,0,1.7173579999999999,0,0,0,0,0,0,96,3,1,null,{"$f":" (H439-K439*0.5)","v":1.7173578570743624},{"$f":" (H439 -K439*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G439,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6838686239813627},{"$f":" (H439 -K439*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G439,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G439,Geotypes,0))","v":1.0103211743888176}]
[{"$f":"INDEX(CO_Index,A431+1)","v":49},{"$f":"INDEX(CO_Names,A440)","v":"ΖΕΡΜΠΙΣΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.5212941018375057,0,0,0,0,0.61576200000000003,1.2677449999999999,7.2442999999999994E-2,0.108664,0.14488500000000001,7.2442999999999994E-2,0,0,0,0,0,0,0,null,{"$f":"H440  *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30425882036750107},{"$f":"H440  *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30425882036750107},{"$f":"H440  *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G440,Geotypes,0))","v":0.18255529222050063}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.02,0,0,0,0,1.02,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H441 *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20399999999999996},{"$f":" H441 *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20399999999999996},{"$f":"H441 *IF(B443=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B443=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G441,Geotypes,0))","v":0.12239999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H442-K442*0.5","v":0},{"$f":" (H442-K442*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G442,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H442-K442*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G442,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G442,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H443 - I443","v":0},{"$f":" H443 - I443","v":0},{"$f":"(H443 - I443)*INDEX(Trench_Price_Proportion,MATCH(G443,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H444","v":0},{"$f":" H444","v":0},{"$f":"H444*INDEX(Trench_Price_Proportion,MATCH(G444,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.7173578570743624,0,0,0,0,0,0,0,0,1.7173579999999999,1.7173579999999999,0,0,0,0,828,138,1,null,1.7173578570743624,{"$f":" H445*(1-INDEX(Trench_Core_Proportion,MATCH(G445,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6838686239813627},{"$f":"H445*(1-INDEX(Trench_Core_Proportion,MATCH(G445,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G445,Geotypes,0))","v":1.0103211743888176}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.5212941018375057,0,0,0,0,0.61576200000000003,1.2677449999999999,7.2442999999999994E-2,0.108664,0.14488500000000001,7.2442999999999994E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B443=\"Rural\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H446-I446,0)","v":0.30425882036750107},{"$f":"IF(B443=\"Rural\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H446-I446,0)","v":0.30425882036750107},{"$f":"(IF(B443=\"Rural\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB443+((H446-I446-AB443)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H446-I446,0))*INDEX(Trench_Price_Proportion,MATCH(G446,Geotypes,0))","v":0.18255529222050063}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A440)","v":"Rural"},1.02,0,0,0,0,1.02,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B443=\"Rural\",AB444+((H447-AB444)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB444+((H447-AB444)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H447,0)","v":0.20399999999999996},{"$f":" IF(B443=\"Rural\",AB444+((H447-AB444)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB444+((H447-AB444)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H447,0)","v":0.20399999999999996},{"$f":"(IF(B443=\"Rural\",AB444+((H447-AB444)*(1-Aerial_Proportion_Rural)),0)+\nIF(B443=\"Suburban\",AB444+((H447-AB444)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B443<>\"Rural\",B443<>\"Suburban\"),H447,0))*INDEX(Trench_Price_Proportion,MATCH(G447,Geotypes,0))","v":0.12239999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H448-K448*0.5)","v":0},{"$f":" (H448 -K448*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G448,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H448 -K448*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G448,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G448,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A440+1)","v":50},{"$f":"INDEX(CO_Names,A449)","v":"ΠΟΛΙΧΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H449  *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H449  *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H449  *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G449,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H450 *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H450 *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H450 *IF(B452=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B452=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G450,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H451-K451*0.5","v":0},{"$f":" (H451-K451*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G451,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H451-K451*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G451,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G451,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H452 - I452","v":0},{"$f":" H452 - I452","v":0},{"$f":"(H452 - I452)*INDEX(Trench_Price_Proportion,MATCH(G452,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H453","v":0},{"$f":" H453","v":0},{"$f":"H453*INDEX(Trench_Price_Proportion,MATCH(G453,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H454*(1-INDEX(Trench_Core_Proportion,MATCH(G454,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H454*(1-INDEX(Trench_Core_Proportion,MATCH(G454,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G454,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B452=\"Rural\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H455-I455,0)","v":0},{"$f":"IF(B452=\"Rural\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H455-I455,0)","v":0},{"$f":"(IF(B452=\"Rural\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB452+((H455-I455-AB452)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H455-I455,0))*INDEX(Trench_Price_Proportion,MATCH(G455,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A449)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B452=\"Rural\",AB453+((H456-AB453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB453+((H456-AB453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H456,0)","v":0},{"$f":" IF(B452=\"Rural\",AB453+((H456-AB453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB453+((H456-AB453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H456,0)","v":0},{"$f":"(IF(B452=\"Rural\",AB453+((H456-AB453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B452=\"Suburban\",AB453+((H456-AB453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B452<>\"Rural\",B452<>\"Suburban\"),H456,0))*INDEX(Trench_Price_Proportion,MATCH(G456,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},5.1341277700957999,0,0,2.2111518896067035,0.43067722281587173,0,0,0,2.1608329999999998,1.3891070000000001,0,2.2111519999999998,0,0,0,48,6,1,null,{"$f":" (H457-K457*0.5)","v":4.0285518252924479},{"$f":" (H457 -K457*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G457,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.8704231036245158},{"$f":" (H457 -K457*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G457,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G457,Geotypes,0))","v":3.2898596380808383}]
[{"$f":"INDEX(CO_Index,A449+1)","v":51},{"$f":"INDEX(CO_Names,A458)","v":"ΑΝΔΡΟΥΣΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},4.2243558880777332,0,0,0,0,0.94625599999999999,1.8925110000000001,1.9601010000000001,0.13517899999999999,0.30415399999999998,0.236564,0,0,0,0,0,0,0,null,{"$f":"H458  *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5346135328466399},{"$f":"H458  *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.5346135328466399},{"$f":"H458  *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G458,Geotypes,0))","v":2.1544215029196438}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},2.54,0,0,0,0,2.54,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H459 *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.524},{"$f":" H459 *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.524},{"$f":"H459 *IF(B461=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B461=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G459,Geotypes,0))","v":1.2953999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},5.9561728663771696,0.35484589459852967,5.9576157804560832E-2,2.2111518896067035,0.37123702404420511,0,0,0,2.1608329999999998,0,0,0,0,0,0,48,10,0,null,{"$f":" H460-K460*0.5","v":4.8505969215738176},{"$f":" (H460-K460*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G460,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6602012846803555},{"$f":"(H460-K460*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G460,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G460,Geotypes,0))","v":3.9611710919783021}]
[null,{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},4.2243558880777332,0.35484589459852967,8.4000000000000019E-2,0,0,1.8925110000000001,1.8925110000000001,6.7589999999999997E-2,0.27035900000000002,0.236564,0.16897400000000001,0,0,0,0,0,0,0,null,{"$f":" H461 - I461","v":3.8695099934792037},{"$f":" H461 - I461","v":3.8695099934792037},{"$f":"(H461 - I461)*INDEX(Trench_Price_Proportion,MATCH(G461,Geotypes,0))","v":3.2890834944573228}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},2.54,0,0,0,0,2.54,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H462","v":2.54},{"$f":" H462","v":2.54},{"$f":"H462*INDEX(Trench_Price_Proportion,MATCH(G462,Geotypes,0))","v":2.1589999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},8.8791487468662655,0.35484589459852967,3.9963954283766909E-2,0,0,0,0,0,0,4.3216659999999996,5.7107729999999997,1.3891070000000001,0,2.2111519999999998,0,786,524,1,null,8.8791487468662655,{"$f":" H463*(1-INDEX(Trench_Core_Proportion,MATCH(G463,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.5306243883048722},{"$f":"H463*(1-INDEX(Trench_Core_Proportion,MATCH(G463,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G463,Geotypes,0))","v":7.2510307300591412}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},8.4487117761554664,0.35484589459852967,4.200000000000001E-2,0,0,1.892512,3.7850220000000001,3.9202020000000002,0.27035799999999999,0.60830799999999996,0.47312799999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B461=\"Rural\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H464-I464,0)","v":6.4041235263258436},{"$f":"IF(B461=\"Rural\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H464-I464,0)","v":6.4041235263258436},{"$f":"(IF(B461=\"Rural\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB461+((H464-I464-AB461)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H464-I464,0))*INDEX(Trench_Price_Proportion,MATCH(G464,Geotypes,0))","v":5.4435049973769667}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A458)","v":"Suburban"},5.08,0,0,0,0,5.08,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B461=\"Rural\",AB462+((H465-AB462)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB462+((H465-AB462)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H465,0)","v":4.0640000000000001},{"$f":" IF(B461=\"Rural\",AB462+((H465-AB462)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB462+((H465-AB462)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H465,0)","v":4.0640000000000001},{"$f":"(IF(B461=\"Rural\",AB462+((H465-AB462)*(1-Aerial_Proportion_Rural)),0)+\nIF(B461=\"Suburban\",AB462+((H465-AB462)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B461<>\"Rural\",B461<>\"Suburban\"),H465,0))*INDEX(Trench_Price_Proportion,MATCH(G465,Geotypes,0))","v":3.4544000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},4.9699801373366226,0,0,0.75630132524687721,0.15217391304347824,0,0,0,3.2412909999999999,0.972387,0,0,0,0,0,72,9,1,null,{"$f":" (H466-K466*0.5)","v":4.591829474713184},{"$f":" (H466 -K466*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G466,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.502286781576446},{"$f":" (H466 -K466*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G466,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G466,Geotypes,0))","v":2.7013720689458673}]
[{"$f":"INDEX(CO_Index,A458+1)","v":52},{"$f":"INDEX(CO_Names,A467)","v":"ΒΕΛΙΚΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},7.1855337301598192,0,0,0,0,1.6095600000000001,3.2191190000000001,3.3340879999999999,0.229937,0.51735799999999998,0.40239000000000003,0,0,0,0,0,0,0,null,{"$f":"H467  *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4371067460319635},{"$f":"H467  *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4371067460319635},{"$f":"H467  *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G467,Geotypes,0))","v":0.86226404761917808}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},4.5720000000000001,0,0,0,0,4.5720000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H468 *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.91439999999999977},{"$f":" H468 *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.91439999999999977},{"$f":"H468 *IF(B470=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B470=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G468,Geotypes,0))","v":0.54863999999999979}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},2.2689039757406317,0.12454925132277017,5.4894016077570634E-2,0.75630132524687721,0.33333333333333331,0,0,0,1.5126029999999999,0,0,0,0,0,0,24,5,0,null,{"$f":" H469-K469*0.5","v":1.8907533131171932},{"$f":" (H469-K469*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G469,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8538827924138304},{"$f":"(H469-K469*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G469,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G469,Geotypes,0))","v":1.1123296754482981}]
[null,{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},2.3951779100532731,0.12454925132277017,5.1999999999999991E-2,0,0,1.07304,1.07304,3.8323000000000003E-2,0.15329100000000001,0.13413,9.5807000000000003E-2,0,0,0,0,0,0,0,null,{"$f":" H470 - I470","v":2.2706286587305029},{"$f":" H470 - I470","v":2.2706286587305029},{"$f":"(H470 - I470)*INDEX(Trench_Price_Proportion,MATCH(G470,Geotypes,0))","v":1.3623771952383017}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},1.524,0,0,0,0,1.524,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H471","v":1.524},{"$f":" H471","v":1.524},{"$f":"H471*INDEX(Trench_Price_Proportion,MATCH(G471,Geotypes,0))","v":0.91439999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},6.4825827878303777,0.12454925132277017,1.921290562714972E-2,0,0,0,0,0,4.7538939999999998,5.7262819999999994,0.972387,0,0,0,0,331,264,1,null,6.4825827878303777,{"$f":" H472*(1-INDEX(Trench_Core_Proportion,MATCH(G472,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.356169573990277},{"$f":"H472*(1-INDEX(Trench_Core_Proportion,MATCH(G472,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G472,Geotypes,0))","v":3.8137017443941659}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},9.5807116402130923,0.12454925132277017,1.2999999999999998E-2,0,0,2.14608,4.2921589999999998,4.4454510000000003,0.30658299999999999,0.68981099999999995,0.53652,0,0,0,0,0,0,0,null,{"$f":"IF(B470=\"Rural\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H473-I473,0)","v":3.7077354047624662},{"$f":"IF(B470=\"Rural\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H473-I473,0)","v":3.7077354047624662},{"$f":"(IF(B470=\"Rural\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB470+((H473-I473-AB470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H473-I473,0))*INDEX(Trench_Price_Proportion,MATCH(G473,Geotypes,0))","v":2.2246412428574796}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A467)","v":"Rural"},6.0960000000000001,0,0,0,0,6.0960000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B470=\"Rural\",AB471+((H474-AB471)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB471+((H474-AB471)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H474,0)","v":2.4383999999999997},{"$f":" IF(B470=\"Rural\",AB471+((H474-AB471)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB471+((H474-AB471)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H474,0)","v":2.4383999999999997},{"$f":"(IF(B470=\"Rural\",AB471+((H474-AB471)*(1-Aerial_Proportion_Rural)),0)+\nIF(B470=\"Suburban\",AB471+((H474-AB471)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B470<>\"Rural\",B470<>\"Suburban\"),H474,0))*INDEX(Trench_Price_Proportion,MATCH(G474,Geotypes,0))","v":1.4630399999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},4.090378658949601,0,0,1.5909445199398213,0.38894798075940773,0,0,0,2.9910369999999999,0,0,1.5909450000000001,0,0,0,32,2,1,null,{"$f":" (H475-K475*0.5)","v":3.2949063989796903},{"$f":" (H475 -K475*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G475,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2306542758939258},{"$f":" (H475 -K475*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G475,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G475,Geotypes,0))","v":1.9383925655363554}]
[{"$f":"INDEX(CO_Index,A467+1)","v":53},{"$f":"INDEX(CO_Names,A476)","v":"ΒΛΑΧΟΠΟΥΛΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},1.6981898009313365,0,0,0,0,0.68736299999999995,1.4151579999999999,8.0865999999999993E-2,0.121299,0.16173199999999999,8.0865999999999993E-2,0,0,0,0,0,0,0,null,{"$f":"H476  *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33963796018626724},{"$f":"H476  *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33963796018626724},{"$f":"H476  *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G476,Geotypes,0))","v":0.20378277611176035}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},1.02,0,0,0,0,1.02,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H477 *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20399999999999996},{"$f":" H477 *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20399999999999996},{"$f":"H477 *IF(B479=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B479=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G477,Geotypes,0))","v":0.12239999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},6.4567772786921465,0.40433090498365154,6.2621163396478635E-2,1.5909445199398213,0.24639916343251589,0,0,0,3.7664909999999998,0,0,0,0,0,0,64,6,0,null,{"$f":" H478-K478*0.5","v":5.6613050187222358},{"$f":" (H478-K478*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G478,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.5509070823797533},{"$f":"(H478-K478*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G478,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G478,Geotypes,0))","v":3.3305442494278519}]
[null,{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},3.3963796018626731,0.40433090498365154,0.11904761904761904,0,0,2.8303159999999998,8.0865999999999993E-2,0.16173199999999999,0.48519699999999999,0.24259900000000001,8.0865999999999993E-2,0,0,0,0,0,0,0,null,{"$f":" H479 - I479","v":2.9920486968790216},{"$f":" H479 - I479","v":2.9920486968790216},{"$f":"(H479 - I479)*INDEX(Trench_Price_Proportion,MATCH(G479,Geotypes,0))","v":1.795229218127413}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},2.04,0,0,0,0,2.04,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H480","v":2.04},{"$f":" H480","v":2.04},{"$f":"H480*INDEX(Trench_Price_Proportion,MATCH(G480,Geotypes,0))","v":1.224}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},8.9562114177019261,0.40433090498365154,4.5145305992273996E-2,0,0,0,0,0,0,6.7575279999999998,6.7575279999999998,0,0,1.5909450000000001,0,642,321,1,null,8.9562114177019261,{"$f":" H481*(1-INDEX(Trench_Core_Proportion,MATCH(G481,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.7815613582736791},{"$f":"H481*(1-INDEX(Trench_Core_Proportion,MATCH(G481,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G481,Geotypes,0))","v":5.2689368149642073}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},5.0945694027940096,0.40433090498365154,7.9365079365079361E-2,0,0,2.0620880000000001,4.2454739999999997,0.24259799999999998,0.363898,0.48519699999999999,0.24259799999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B479=\"Rural\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H482-I482,0)","v":3.3316866570652888},{"$f":"IF(B479=\"Rural\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H482-I482,0)","v":3.3316866570652888},{"$f":"(IF(B479=\"Rural\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB479+((H482-I482-AB479)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H482-I482,0))*INDEX(Trench_Price_Proportion,MATCH(G482,Geotypes,0))","v":1.9990119942391731}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A476)","v":"Rural"},3.06,0,0,0,0,3.06,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B479=\"Rural\",AB480+((H483-AB480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB480+((H483-AB480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H483,0)","v":2.2439999999999998},{"$f":" IF(B479=\"Rural\",AB480+((H483-AB480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB480+((H483-AB480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H483,0)","v":2.2439999999999998},{"$f":"(IF(B479=\"Rural\",AB480+((H483-AB480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B479=\"Suburban\",AB480+((H483-AB480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B479<>\"Rural\",B479<>\"Suburban\"),H483,0))*INDEX(Trench_Price_Proportion,MATCH(G483,Geotypes,0))","v":1.3463999999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},0.30875954471093831,0,0,0,0,0,0,0,0.30875999999999998,0,0,0,0,0,0,48,4,1,null,{"$f":" (H484-K484*0.5)","v":0.30875954471093831},{"$f":" (H484 -K484*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G484,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.30273859787104779},{"$f":" (H484 -K484*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G484,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G484,Geotypes,0))","v":0.18164315872262868}]
[{"$f":"INDEX(CO_Index,A476+1)","v":54},{"$f":"INDEX(CO_Names,A485)","v":"ΚΡΕΜΜΥΔΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},3.1370860102003029,0,0,0,0,0.53559999999999997,1.8746,1.912857,7.6513999999999999E-2,0.114771,0.114771,5.7386E-2,0,0,0,0,0,0,null,{"$f":"H485  *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62741720204006046},{"$f":"H485  *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62741720204006046},{"$f":"H485  *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G485,Geotypes,0))","v":0.37645032122403627}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},2.004,0,0,0,0,2.004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H486 *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40079999999999993},{"$f":" H486 *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40079999999999993},{"$f":"H486 *IF(B488=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B488=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G486,Geotypes,0))","v":0.24047999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},0.30875954471093831,0.10520715278110772,0.34074137814784966,0,0,0,0,0,0.30875999999999998,0,0,0,0,0,0,48,6,0,null,{"$f":" H487-K487*0.5","v":0.30875954471093831},{"$f":" (H487-K487*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G487,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.30273859787104779},{"$f":"(H487-K487*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G487,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G487,Geotypes,0))","v":0.18164315872262868}]
[null,{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},3.1944717298990892,0.10520715278110772,3.2934131736526942E-2,0,0,1.8746,1.8746,0,7.6513999999999999E-2,0.153029,0.114771,1.9129E-2,0,0,0,0,0,0,null,{"$f":" H488 - I488","v":3.0892645771179814},{"$f":" H488 - I488","v":3.0892645771179814},{"$f":"(H488 - I488)*INDEX(Trench_Price_Proportion,MATCH(G488,Geotypes,0))","v":1.8535587462707888}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},2.004,0,0,0,0,2.004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H489","v":2.004},{"$f":" H489","v":2.004},{"$f":"H489*INDEX(Trench_Price_Proportion,MATCH(G489,Geotypes,0))","v":1.2023999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},0.61751908942187661,0.10520715278110772,0.17037068907392483,0,0,0,0,0,0,0.61751999999999996,0.61751999999999996,0,0,0,0,230,230,1,null,0.61751908942187661,{"$f":" H490*(1-INDEX(Trench_Core_Proportion,MATCH(G490,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.60547719574209558},{"$f":"H490*(1-INDEX(Trench_Core_Proportion,MATCH(G490,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G490,Geotypes,0))","v":0.36328631744525736}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},6.3315577400993917,0.10520715278110772,1.6616314199395771E-2,0,0,1.0711999999999999,3.7492000000000001,3.8257140000000001,0.153028,0.229542,0.229542,0.114772,0,0,0,0,0,0,null,{"$f":"IF(B488=\"Rural\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H491-I491,0)","v":3.7166817791580415},{"$f":"IF(B488=\"Rural\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H491-I491,0)","v":3.7166817791580415},{"$f":"(IF(B488=\"Rural\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB488+((H491-I491-AB488)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H491-I491,0))*INDEX(Trench_Price_Proportion,MATCH(G491,Geotypes,0))","v":2.2300090674948247}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A485)","v":"Rural"},4.008,0,0,0,0,4.008,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B488=\"Rural\",AB489+((H492-AB489)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB489+((H492-AB489)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H492,0)","v":2.4047999999999998},{"$f":" IF(B488=\"Rural\",AB489+((H492-AB489)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB489+((H492-AB489)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H492,0)","v":2.4047999999999998},{"$f":"(IF(B488=\"Rural\",AB489+((H492-AB489)*(1-Aerial_Proportion_Rural)),0)+\nIF(B488=\"Suburban\",AB489+((H492-AB489)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B488<>\"Rural\",B488<>\"Suburban\"),H492,0))*INDEX(Trench_Price_Proportion,MATCH(G492,Geotypes,0))","v":1.4428799999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},6.6031831796234002,0,0,1.9889475479452168,0.30121041531648868,0,0,0,3.7419739999999999,2.6728390000000002,0,2.5588199999999999,0,0,0,112,16,2,null,{"$f":" (H493-K493*0.5)","v":5.6087094056507922},{"$f":" (H493 -K493*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G493,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.388556336512087},{"$f":" (H493 -K493*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G493,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G493,Geotypes,0))","v":4.5802728860352735}]
[{"$f":"INDEX(CO_Index,A485+1)","v":55},{"$f":"INDEX(CO_Names,A494)","v":"ΠΕΤΑΛΙΔΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},9.1224045690389222,0,0,0,0,1.837607,4.594017,4.7252739999999998,0.262515,0.52503,0.39377299999999998,6.5629000000000007E-2,0,0,0,0,0,0,null,{"$f":"H494  *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.4734427414233533},{"$f":"H494  *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.4734427414233533},{"$f":"H494  *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G494,Geotypes,0))","v":4.6524263302098499}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},5.5600000000000005,0,0,0,0,5.56,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H495 *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3360000000000003},{"$f":" H495 *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3360000000000003},{"$f":"H495 *IF(B497=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B497=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G495,Geotypes,0))","v":2.8356000000000003}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},8.1685624279819002,0.75473131326581022,9.239463123651144E-2,1.9889475479452168,0.24348807583718252,0,0,0,4.009258,0.89094600000000002,0,0,0,0,0,80,25,0,null,{"$f":" H496-K496*0.5","v":7.1740886540092923},{"$f":" (H496-K496*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G496,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8924913165073596},{"$f":"(H496-K496*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G496,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G496,Geotypes,0))","v":5.8586176190312553}]
[null,{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},11.403005711298652,0.75473131326581022,6.6187050359712243E-2,0,0,5.742521,5.742521,0.164072,0.49221599999999999,0.57425199999999998,0.57425199999999998,0,0,0,0,0,0,0,null,{"$f":" H497 - I497","v":10.648274398032843},{"$f":" H497 - I497","v":10.648274398032843},{"$f":"(H497 - I497)*INDEX(Trench_Price_Proportion,MATCH(G497,Geotypes,0))","v":9.051033238327916}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},6.9499999999999993,0,0,0,0,6.95,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H498","v":6.9499999999999993},{"$f":" H498","v":6.9499999999999993},{"$f":"H498*INDEX(Trench_Price_Proportion,MATCH(G498,Geotypes,0))","v":5.9074999999999989}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},12.782798059660085,0.75473131326581022,5.904273146953553E-2,0,0,0,0,0,0,7.7512319999999999,11.047733999999998,3.5637850000000002,0,2.5588199999999999,0,1260,945,2,null,12.782798059660085,{"$f":" H499*(1-INDEX(Trench_Core_Proportion,MATCH(G499,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.281047653019446},{"$f":"H499*(1-INDEX(Trench_Core_Proportion,MATCH(G499,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G499,Geotypes,0))","v":10.438890505066528}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},20.525410280337574,0.75473131326581022,3.6770583533173466E-2,0,0,4.1346150000000002,10.336538000000001,10.631867,0.59065900000000005,1.1813180000000001,0.88598899999999992,0.14766499999999999,0,0,0,0,0,0,null,{"$f":"IF(B497=\"Rural\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H500-I500,0)","v":16.121717139456194},{"$f":"IF(B497=\"Rural\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H500-I500,0)","v":16.121717139456194},{"$f":"(IF(B497=\"Rural\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB497+((H500-I500-AB497)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H500-I500,0))*INDEX(Trench_Price_Proportion,MATCH(G500,Geotypes,0))","v":13.703459568537765}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A494)","v":"Suburban"},12.51,0,0,0,0,12.51,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B497=\"Rural\",AB498+((H501-AB498)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB498+((H501-AB498)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H501,0)","v":10.286},{"$f":" IF(B497=\"Rural\",AB498+((H501-AB498)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB498+((H501-AB498)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H501,0)","v":10.286},{"$f":"(IF(B497=\"Rural\",AB498+((H501-AB498)*(1-Aerial_Proportion_Rural)),0)+\nIF(B497=\"Suburban\",AB498+((H501-AB498)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B497<>\"Rural\",B497<>\"Suburban\"),H501,0))*INDEX(Trench_Price_Proportion,MATCH(G501,Geotypes,0))","v":8.7431000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},3.0198374570639976,0,0,0,0,0,0,0,1.748327,1.2715110000000001,0,0,0,0,0,48,6,1,null,{"$f":" (H502-K502*0.5)","v":3.0198374570639976},{"$f":" (H502 -K502*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G502,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9609492992546098},{"$f":" (H502 -K502*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G502,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G502,Geotypes,0))","v":1.7765695795527658}]
[{"$f":"INDEX(CO_Index,A494+1)","v":56},{"$f":"INDEX(CO_Names,A503)","v":"ΧΑΤΖΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},3.6875600282842766,0,0,0,0,0.93248600000000004,1.864973,1.39873,0.169543,0.169543,0.169543,0,0,0,0,0,0,0,null,{"$f":"H503  *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73751200565685515},{"$f":"H503  *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73751200565685515},{"$f":"H503  *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G503,Geotypes,0))","v":0.44250720339411309}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},2.1120000000000001,0,0,0,0,2.1120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H504 *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42239999999999994},{"$f":" H504 *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.42239999999999994},{"$f":"H504 *IF(B506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G504,Geotypes,0))","v":0.25343999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},1.748326948826525,0.36027885333811904,0.20607064003671499,0,0,0,0,0,1.748327,0,0,0,0,0,0,48,8,0,null,{"$f":" H505-K505*0.5","v":1.748326948826525},{"$f":" (H505-K505*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G505,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.7142338048316161},{"$f":"(H505-K505*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G505,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G505,Geotypes,0))","v":1.0285402828989696}]
[null,{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},3.6875600282842766,0.36027885333811904,9.7701149425287376E-2,0,0,1.864973,1.39873,0.169543,0.169543,0.169543,8.4770999999999999E-2,0,0,0,0,0,0,0,null,{"$f":" H506 - I506","v":3.3272811749461577},{"$f":" H506 - I506","v":3.3272811749461577},{"$f":"(H506 - I506)*INDEX(Trench_Price_Proportion,MATCH(G506,Geotypes,0))","v":1.9963687049676946}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},2.1120000000000001,0,0,0,0,2.1120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H507","v":2.1120000000000001},{"$f":" H507","v":2.1120000000000001},{"$f":"H507*INDEX(Trench_Price_Proportion,MATCH(G507,Geotypes,0))","v":1.2672000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},4.7681644058905226,0.36027885333811904,7.5559234680128831E-2,0,0,0,0,0,0,1.2715110000000001,4.7681639999999996,0,0,0,0,450,300,1,null,4.7681644058905226,{"$f":" H508*(1-INDEX(Trench_Core_Proportion,MATCH(G508,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6751831040862255},{"$f":"H508*(1-INDEX(Trench_Core_Proportion,MATCH(G508,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G508,Geotypes,0))","v":2.8051098624517352}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},7.3751200565685533,0.36027885333811904,4.8850574712643688E-2,0,0,1.8649720000000001,3.729946,2.7974600000000001,0.339086,0.339086,0.339086,0,0,0,0,0,0,0,null,{"$f":"IF(B506=\"Rural\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H509-I509,0)","v":4.0647931806030124},{"$f":"IF(B506=\"Rural\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H509-I509,0)","v":4.0647931806030124},{"$f":"(IF(B506=\"Rural\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB506+((H509-I509-AB506)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H509-I509,0))*INDEX(Trench_Price_Proportion,MATCH(G509,Geotypes,0))","v":2.4388759083618075}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A503)","v":"Rural"},4.2240000000000002,0,0,0,0,4.2240000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B506=\"Rural\",AB507+((H510-AB507)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB507+((H510-AB507)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H510,0)","v":2.5344000000000002},{"$f":" IF(B506=\"Rural\",AB507+((H510-AB507)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB507+((H510-AB507)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H510,0)","v":2.5344000000000002},{"$f":"(IF(B506=\"Rural\",AB507+((H510-AB507)*(1-Aerial_Proportion_Rural)),0)+\nIF(B506=\"Suburban\",AB507+((H510-AB507)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B506<>\"Rural\",B506<>\"Suburban\"),H510,0))*INDEX(Trench_Price_Proportion,MATCH(G510,Geotypes,0))","v":1.52064}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},2.5053429670930263,0,0,0,0,0,0,0,1.670229,0.83511400000000002,0,0,0,0,0,48,6,1,null,{"$f":" (H511-K511*0.5)","v":2.5053429670930263},{"$f":" (H511 -K511*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G511,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4564876779887399},{"$f":" (H511 -K511*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G511,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G511,Geotypes,0))","v":1.4738926067932439}]
[{"$f":"INDEX(CO_Index,A503+1)","v":57},{"$f":"INDEX(CO_Names,A512)","v":"ΚΑΛΛΙΘΕΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},4.492064173966023,0,0,0,0,0.80673799999999996,2.4202140000000001,2.493554,7.3340000000000002E-2,0.14668,0.22001899999999999,0,0,0,0,0,0,0,null,{"$f":"H512  *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.89841283479320444},{"$f":"H512  *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.89841283479320444},{"$f":"H512  *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G512,Geotypes,0))","v":0.53904770087592269}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},2.9279999999999999,0,0,0,0,2.9279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H513 *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.5855999999999999},{"$f":" H513 *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.5855999999999999},{"$f":"H513 *IF(B515=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B515=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G513,Geotypes,0))","v":0.35135999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},2.5053429670930263,0.27502433718159325,0.10977512492060384,0,0,0,0,0,1.670229,0.83511400000000002,0,0,0,0,0,48,10,0,null,{"$f":" H514-K514*0.5","v":2.5053429670930263},{"$f":" (H514-K514*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G514,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4564876779887399},{"$f":"(H514-K514*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G514,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G514,Geotypes,0))","v":1.4738926067932439}]
[null,{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},4.400389394905492,0.27502433718159325,6.25E-2,0,0,2.4202140000000001,2.4202140000000001,0,0.14668,0.22001899999999999,0.14668,0,0,0,0,0,0,0,null,{"$f":" H515 - I515","v":4.1253650577238989},{"$f":" H515 - I515","v":4.1253650577238989},{"$f":"(H515 - I515)*INDEX(Trench_Price_Proportion,MATCH(G515,Geotypes,0))","v":2.4752190346343395}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},2.9279999999999999,0,0,0,0,2.9279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H516","v":2.9279999999999999},{"$f":" H516","v":2.9279999999999999},{"$f":"H516*INDEX(Trench_Price_Proportion,MATCH(G516,Geotypes,0))","v":1.7567999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},5.0106859341860526,0.27502433718159325,5.4887562460301922E-2,0,0,0,0,0,0,0,3.3404579999999999,1.670228,0,0,0,336,336,1,null,5.0106859341860526,{"$f":" H517*(1-INDEX(Trench_Core_Proportion,MATCH(G517,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.9129753559774798},{"$f":"H517*(1-INDEX(Trench_Core_Proportion,MATCH(G517,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G517,Geotypes,0))","v":2.9477852135864877}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},8.8924535688715149,0.27502433718159325,3.0927835051546393E-2,0,0,1.6134759999999999,4.8404280000000002,4.9871080000000001,0.14668,0.29336000000000001,0.44003799999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B515=\"Rural\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H518-I518,0)","v":5.0237778925171037},{"$f":"IF(B515=\"Rural\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H518-I518,0)","v":5.0237778925171037},{"$f":"(IF(B515=\"Rural\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB515+((H518-I518-AB515)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H518-I518,0))*INDEX(Trench_Price_Proportion,MATCH(G518,Geotypes,0))","v":3.0142667355102621}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A512)","v":"Rural"},5.8559999999999999,0,0,0,0,5.8559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B515=\"Rural\",AB516+((H519-AB516)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB516+((H519-AB516)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H519,0)","v":3.5135999999999998},{"$f":" IF(B515=\"Rural\",AB516+((H519-AB516)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB516+((H519-AB516)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H519,0)","v":3.5135999999999998},{"$f":"(IF(B515=\"Rural\",AB516+((H519-AB516)*(1-Aerial_Proportion_Rural)),0)+\nIF(B515=\"Suburban\",AB516+((H519-AB516)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B515<>\"Rural\",B515<>\"Suburban\"),H519,0))*INDEX(Trench_Price_Proportion,MATCH(G519,Geotypes,0))","v":2.1081599999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},6.1006232531924223,0,0,2.1089896715768575,0.34570069057669395,0,0,0,2.7526860000000002,0.94623599999999997,0.63082400000000005,1.818208,0,0,0,72,24,1,null,{"$f":" (H520-K520*0.5)","v":5.0461284174039935},{"$f":" (H520 -K520*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G520,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.8480577779730627},{"$f":" (H520 -K520*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G520,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G520,Geotypes,0))","v":4.1208491112771028}]
[{"$f":"INDEX(CO_Index,A512+1)","v":58},{"$f":"INDEX(CO_Names,A521)","v":"ΠΥΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},13.547709988478012,0,0,0,0,2.458564,7.3756909999999998,7.5293510000000001,0.15365999999999999,0.46098099999999997,0.61464099999999999,0.23049,0,0,0,0,0,0,null,{"$f":"H521  *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.128625993086807},{"$f":"H521  *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.128625993086807},{"$f":"H521  *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G521,Geotypes,0))","v":6.9093320941237861}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},10.620000000000001,0,0,0,0,10.62,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H522 *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.3720000000000008},{"$f":" H522 *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.3720000000000008},{"$f":"H522 *IF(B524=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B524=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G522,Geotypes,0))","v":5.4162000000000008}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},12.178357571958749,1.5686148143559133,0.12880347822663082,2.1089896715768575,0.17317521341571601,0,0,0,4.5878110000000003,1.5770599999999999,0.63082400000000005,1.818208,0,0,0,120,60,1,null,{"$f":" H523-K523*0.5","v":11.12386273617032},{"$f":" (H523-K523*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G523,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.687228861079868},{"$f":"(H523-K523*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G523,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G523,Geotypes,0))","v":9.0841445319178877}]
[null,{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},22.408783062227332,1.5686148143559133,7.0000000000000007E-2,0,0,12.292818,12.292818,0,0.51220100000000002,1.024402,0.76830100000000001,0.38415100000000002,0,0,0,0,0,0,null,{"$f":" H524 - I524","v":20.840168247871418},{"$f":" H524 - I524","v":20.840168247871418},{"$f":"(H524 - I524)*INDEX(Trench_Price_Proportion,MATCH(G524,Geotypes,0))","v":17.714143010690705}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},17.7,0,0,0,0,17.7,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H525","v":17.7},{"$f":" H525","v":17.7},{"$f":"H525*INDEX(Trench_Price_Proportion,MATCH(G525,Geotypes,0))","v":15.044999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},16.169991153574315,1.5686148143559133,9.7007771955965286E-2,0,0,0,0,0,0,7.3404970000000009,9.8637929999999994,3.7849439999999999,1.2616480000000001,3.6364160000000001,0,1952,1952,2,null,16.169991153574315,{"$f":" H526*(1-INDEX(Trench_Core_Proportion,MATCH(G526,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":15.535286639052933},{"$f":"H526*(1-INDEX(Trench_Core_Proportion,MATCH(G526,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G526,Geotypes,0))","v":13.204993643194992}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},35.956493050705348,1.5686148143559133,4.3625356125356118E-2,0,0,6.5561699999999998,19.668509,20.07827,0.40976000000000001,1.229282,1.639043,0.61464099999999999,0,0,0,0,0,0,null,{"$f":"IF(B524=\"Rural\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H527-I527,0)","v":28.968794240958228},{"$f":"IF(B524=\"Rural\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H527-I527,0)","v":28.968794240958228},{"$f":"(IF(B524=\"Rural\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB524+((H527-I527-AB524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H527-I527,0))*INDEX(Trench_Price_Proportion,MATCH(G527,Geotypes,0))","v":24.623475104814492}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A521)","v":"Suburban"},28.32,0,0,0,0,28.32,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B524=\"Rural\",AB525+((H528-AB525)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB525+((H528-AB525)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H528,0)","v":24.071999999999999},{"$f":" IF(B524=\"Rural\",AB525+((H528-AB525)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB525+((H528-AB525)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H528,0)","v":24.071999999999999},{"$f":"(IF(B524=\"Rural\",AB525+((H528-AB525)*(1-Aerial_Proportion_Rural)),0)+\nIF(B524=\"Suburban\",AB525+((H528-AB525)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B524<>\"Rural\",B524<>\"Suburban\"),H528,0))*INDEX(Trench_Price_Proportion,MATCH(G528,Geotypes,0))","v":20.461199999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},6.603262301210842,0,0,1.8953808457179266,0.28703703703703698,0,0,0,3.7296200000000002,0.97826100000000005,0,0,0,0,0,58,9,1,null,{"$f":" (H529-K529*0.5)","v":5.6555718783518785},{"$f":" (H529 -K529*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G529,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.5452857407666709},{"$f":" (H529 -K529*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G529,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G529,Geotypes,0))","v":3.3271714444600025}]
[{"$f":"INDEX(CO_Index,A521+1)","v":59},{"$f":"INDEX(CO_Names,A530)","v":"ΑΓΡΙΛΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},4.4162183017188159,0,0,0,0,1.124425,3.3732739999999999,0.195552,0.39110400000000001,0.48887999999999998,0.39110400000000001,0,0,0,0,0,0,0,null,{"$f":"H530  *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.883243660343763},{"$f":"H530  *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.883243660343763},{"$f":"H530  *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G530,Geotypes,0))","v":0.52994619620625782}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},3.3120000000000003,0,0,0,0,3.3119999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H531 *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.66239999999999988},{"$f":" H531 *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.66239999999999988},{"$f":"H531 *IF(B533=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B533=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G531,Geotypes,0))","v":0.3974399999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},6.603262301210842,0.40740021233568419,6.1696808903226381E-2,1.8953808457179266,0.28703703703703698,0,0,0,4.7078810000000004,0,0,0,0,0,0,38,8,0,null,{"$f":" H532-K532*0.5","v":5.6555718783518785},{"$f":" (H532-K532*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G532,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.5452857407666709},{"$f":"(H532-K532*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G532,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G532,Geotypes,0))","v":3.3271714444600025}]
[null,{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},2.965873545803781,0.40740021233568419,0.13736263736263735,0,0,2.2488489999999999,6.5184000000000006E-2,0.195552,0.39110400000000001,0.26073600000000002,0.13036800000000001,0,0,0,0,0,0,0,null,{"$f":" H533 - I533","v":2.5584733334680969},{"$f":" H533 - I533","v":2.5584733334680969},{"$f":"(H533 - I533)*INDEX(Trench_Price_Proportion,MATCH(G533,Geotypes,0))","v":1.5350840000808581}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},2.2080000000000002,0,0,0,0,2.2080000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H534","v":2.2080000000000002},{"$f":" H534","v":2.2080000000000002},{"$f":"H534*INDEX(Trench_Price_Proportion,MATCH(G534,Geotypes,0))","v":1.3248}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},11.311143756703757,0.40740021233568419,3.6017596548910534E-2,0,0,0,0,0,8.437501000000001,9.4157620000000009,0.97826100000000005,0,0,0,0,300,300,1,null,11.311143756703757,{"$f":" H535*(1-INDEX(Trench_Core_Proportion,MATCH(G535,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.090571481533342},{"$f":"H535*(1-INDEX(Trench_Core_Proportion,MATCH(G535,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G535,Geotypes,0))","v":6.6543428889200049}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},7.382091847522597,0.40740021233568419,5.5187637969094927E-2,0,0,1.8740410000000001,5.6221230000000002,0.32591999999999999,0.65183999999999997,0.81479999999999997,0.65183999999999997,0,0,0,0,0,0,0,null,{"$f":"IF(B533=\"Rural\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H536-I536,0)","v":3.4417169938118599},{"$f":"IF(B533=\"Rural\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H536-I536,0)","v":3.4417169938118599},{"$f":"(IF(B533=\"Rural\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB533+((H536-I536-AB533)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H536-I536,0))*INDEX(Trench_Price_Proportion,MATCH(G536,Geotypes,0))","v":2.065030196287116}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A530)","v":"Rural"},5.5200000000000005,0,0,0,0,5.52,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B533=\"Rural\",AB534+((H537-AB534)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB534+((H537-AB534)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H537,0)","v":2.8704000000000001},{"$f":" IF(B533=\"Rural\",AB534+((H537-AB534)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB534+((H537-AB534)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H537,0)","v":2.8704000000000001},{"$f":"(IF(B533=\"Rural\",AB534+((H537-AB534)*(1-Aerial_Proportion_Rural)),0)+\nIF(B533=\"Suburban\",AB534+((H537-AB534)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B533<>\"Rural\",B533<>\"Suburban\"),H537,0))*INDEX(Trench_Price_Proportion,MATCH(G537,Geotypes,0))","v":1.72224}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H538-K538*0.5)","v":0},{"$f":" (H538 -K538*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G538,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H538 -K538*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G538,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G538,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A530+1)","v":60},{"$f":"INDEX(CO_Names,A539)","v":"ΒΑΣΙΛΙΤΣΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H539  *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H539  *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H539  *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G539,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H540 *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H540 *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H540 *IF(B542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G540,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},0.43752378996062669,0.25802685048960033,0.58974358974358965,0,0,0,0,0,0.246808,0.190715,0,0,0,0,0,96,21,1,null,{"$f":" H541-K541*0.5","v":0.43752378996062669},{"$f":" (H541-K541*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G541,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.42035010556828045},{"$f":"(H541-K541*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G541,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G541,Geotypes,0))","v":0.35729758973303838}]
[null,{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},6.7615583979669101,0.25802685048960033,3.8160855131737795E-2,0,0,3.7146080000000001,3.7146080000000001,0,0.14567099999999999,0.29134199999999999,0.21850600000000001,0.14567099999999999,0,0,0,0,0,0,null,{"$f":" H542 - I542","v":6.5035315474773094},{"$f":" H542 - I542","v":6.5035315474773094},{"$f":"(H542 - I542)*INDEX(Trench_Price_Proportion,MATCH(G542,Geotypes,0))","v":5.5280018153557124}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},5.61,0,0,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H543","v":5.61},{"$f":" H543","v":5.61},{"$f":"H543*INDEX(Trench_Price_Proportion,MATCH(G543,Geotypes,0))","v":4.7685000000000004}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},0.43752378996062669,0.25802685048960033,0.58974358974358965,0,0,0,0,0,0,0.246808,0.43752400000000002,0.190715,0,0,0,387,387,1,null,0.43752378996062669,{"$f":" H544*(1-INDEX(Trench_Core_Proportion,MATCH(G544,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.42035010556828045},{"$f":"H544*(1-INDEX(Trench_Core_Proportion,MATCH(G544,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G544,Geotypes,0))","v":0.35729758973303838}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},6.7615583979669101,0.25802685048960033,3.8160855131737795E-2,0,0,1.2382029999999999,3.7146080000000001,3.7874439999999998,7.2834999999999997E-2,0.21850600000000001,0.29134199999999999,0.14567099999999999,0,0,0,0,0,0,null,{"$f":"IF(B542=\"Rural\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H545-I545,0)","v":6.5035315474773094},{"$f":"IF(B542=\"Rural\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H545-I545,0)","v":6.5035315474773094},{"$f":"(IF(B542=\"Rural\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB542+((H545-I545-AB542)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H545-I545,0))*INDEX(Trench_Price_Proportion,MATCH(G545,Geotypes,0))","v":5.5280018153557124}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A539)","v":"Suburban"},5.61,0,0,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B542=\"Rural\",AB543+((H546-AB543)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB543+((H546-AB543)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H546,0)","v":5.61},{"$f":" IF(B542=\"Rural\",AB543+((H546-AB543)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB543+((H546-AB543)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H546,0)","v":5.61},{"$f":"(IF(B542=\"Rural\",AB543+((H546-AB543)*(1-Aerial_Proportion_Rural)),0)+\nIF(B542=\"Suburban\",AB543+((H546-AB543)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B542<>\"Rural\",B542<>\"Suburban\"),H546,0))*INDEX(Trench_Price_Proportion,MATCH(G546,Geotypes,0))","v":4.7685000000000004}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},2.5076143923697476,0,0,0,0,0,0,0,1.6456219999999999,0.86199199999999998,0,0,0,0,0,64,24,1,null,{"$f":" (H547-K547*0.5)","v":2.5076143923697476},{"$f":" (H547 -K547*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G547,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4587148094741398},{"$f":" (H547 -K547*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G547,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G547,Geotypes,0))","v":1.4752288856844837}]
[{"$f":"INDEX(CO_Index,A539+1)","v":61},{"$f":"INDEX(CO_Names,A548)","v":"ΚΟΡΩΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},9.8725853921036126,0,0,0,0,1.808718,5.4261540000000004,5.512283,8.6128999999999997E-2,0.25838800000000001,0.51677700000000004,0.34451799999999999,0,0,0,0,0,0,null,{"$f":"H548  *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.974517078420722},{"$f":"H548  *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.974517078420722},{"$f":"H548  *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G548,Geotypes,0))","v":1.1847102470524331}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},11.088000000000001,0,0,0,0,11.087999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H549 *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2175999999999996},{"$f":" H549 *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2175999999999996},{"$f":"H549 *IF(B551=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B551=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G549,Geotypes,0))","v":1.3305599999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},0.82281097249632329,0.32298534543414226,0.39253893814060131,0,0,0,0,0,0.82281099999999996,0,0,0,0,0,0,32,16,0,null,{"$f":" H550-K550*0.5","v":0.82281097249632329},{"$f":" (H550-K550*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G550,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.80676579685870198},{"$f":"(H550-K550*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G550,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G550,Geotypes,0))","v":0.48405947811522115}]
[null,{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},4.9524419633235137,0.32298534543414226,6.5217391304347838E-2,0,0,2.7130770000000002,2.7130770000000002,0,8.6128999999999997E-2,0.172259,0.21532399999999999,0.172259,0,0,0,0,0,0,null,{"$f":" H551 - I551","v":4.629456617889371},{"$f":" H551 - I551","v":4.629456617889371},{"$f":"(H551 - I551)*INDEX(Trench_Price_Proportion,MATCH(G551,Geotypes,0))","v":2.7776739707336224}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},5.5440000000000005,0,0,0,0,5.5439999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H552","v":5.5440000000000005},{"$f":" H552","v":5.5440000000000005},{"$f":"H552*INDEX(Trench_Price_Proportion,MATCH(G552,Geotypes,0))","v":3.3264}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},3.3304253648660707,0.32298534543414226,9.6980208246501498E-2,0,0,0,0,0,0,0,0,2.4684330000000001,0.86199199999999998,0,0,954,954,1,null,3.3304253648660707,{"$f":" H553*(1-INDEX(Trench_Core_Proportion,MATCH(G553,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2654806063328414},{"$f":"H553*(1-INDEX(Trench_Core_Proportion,MATCH(G553,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G553,Geotypes,0))","v":1.9592883637997047}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},14.825027355427126,0.32298534543414226,2.1786492374727674E-2,0,0,2.7130770000000002,8.1392310000000005,8.2684250000000006,0.129194,0.38758199999999998,0.7751650000000001,0.51677700000000004,0,0,0,0,0,0,null,{"$f":"IF(B551=\"Rural\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H554-I554,0)","v":6.603973696310093},{"$f":"IF(B551=\"Rural\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H554-I554,0)","v":6.603973696310093},{"$f":"(IF(B551=\"Rural\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB551+((H554-I554-AB551)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H554-I554,0))*INDEX(Trench_Price_Proportion,MATCH(G554,Geotypes,0))","v":3.9623842177860555}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A548)","v":"Rural"},16.632000000000001,0,0,0,0,16.631999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B551=\"Rural\",AB552+((H555-AB552)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB552+((H555-AB552)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H555,0)","v":7.7615999999999996},{"$f":" IF(B551=\"Rural\",AB552+((H555-AB552)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB552+((H555-AB552)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H555,0)","v":7.7615999999999996},{"$f":"(IF(B551=\"Rural\",AB552+((H555-AB552)*(1-Aerial_Proportion_Rural)),0)+\nIF(B551=\"Suburban\",AB552+((H555-AB552)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B551<>\"Rural\",B551<>\"Suburban\"),H555,0))*INDEX(Trench_Price_Proportion,MATCH(G555,Geotypes,0))","v":4.6569599999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},1.0452619770367564,0,0,0,0,0,0,0,0.418105,0.62715699999999996,0,0,0,0,0,96,3,1,null,{"$f":" (H556-K556*0.5)","v":1.0452619770367564},{"$f":" (H556 -K556*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G556,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0042333525074147},{"$f":" (H556 -K556*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G556,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G556,Geotypes,0))","v":0.85359834963130254}]
[{"$f":"INDEX(CO_Index,A548+1)","v":62},{"$f":"INDEX(CO_Names,A557)","v":"ΑΓΓΕΛΟΚΑΣΤΡΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},1.6669886563618848,0,0,0,0,0,0.67580600000000002,0.67580600000000002,9.0107000000000007E-2,0.18021499999999999,0.135161,0,0,0,0,0,0,0,null,{"$f":"H557  *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0001931938171309},{"$f":"H557  *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0001931938171309},{"$f":"H557  *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G557,Geotypes,0))","v":0.85016421474456128}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},0.75,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H558 *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44999999999999996},{"$f":" H558 *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44999999999999996},{"$f":"H558 *IF(B560=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B560=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G558,Geotypes,0))","v":0.38249999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H559-K559*0.5","v":0},{"$f":" (H559-K559*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G559,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H559-K559*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G559,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G559,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H560 - I560","v":0},{"$f":" H560 - I560","v":0},{"$f":"(H560 - I560)*INDEX(Trench_Price_Proportion,MATCH(G560,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H561","v":0},{"$f":" H561","v":0},{"$f":"H561*INDEX(Trench_Price_Proportion,MATCH(G561,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},1.0452619770367564,0,0,0,0,0,0,0,0,0.418105,1.0452619999999999,0.62715699999999996,0,0,0,114,114,1,null,1.0452619770367564,{"$f":" H562*(1-INDEX(Trench_Core_Proportion,MATCH(G562,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0042333525074147},{"$f":"H562*(1-INDEX(Trench_Core_Proportion,MATCH(G562,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G562,Geotypes,0))","v":0.85359834963130254}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},1.6669886563618848,0,0,0,0,0,0.67580600000000002,0.67580600000000002,9.0107000000000007E-2,0.18021499999999999,0.135161,0,0,0,0,0,0,0,null,{"$f":"IF(B560=\"Rural\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H563-I563,0)","v":1.0001931938171309},{"$f":"IF(B560=\"Rural\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H563-I563,0)","v":1.0001931938171309},{"$f":"(IF(B560=\"Rural\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB560+((H563-I563-AB560)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H563-I563,0))*INDEX(Trench_Price_Proportion,MATCH(G563,Geotypes,0))","v":0.85016421474456128}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A557)","v":"Suburban"},0.75,0,0,0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B560=\"Rural\",AB561+((H564-AB561)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB561+((H564-AB561)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H564,0)","v":0.44999999999999996},{"$f":" IF(B560=\"Rural\",AB561+((H564-AB561)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB561+((H564-AB561)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H564,0)","v":0.44999999999999996},{"$f":"(IF(B560=\"Rural\",AB561+((H564-AB561)*(1-Aerial_Proportion_Rural)),0)+\nIF(B560=\"Suburban\",AB561+((H564-AB561)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B560<>\"Rural\",B560<>\"Suburban\"),H564,0))*INDEX(Trench_Price_Proportion,MATCH(G564,Geotypes,0))","v":0.38249999999999995}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H565-K565*0.5)","v":0},{"$f":" (H565 -K565*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G565,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H565 -K565*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G565,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G565,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A557+1)","v":63},{"$f":"INDEX(CO_Names,A566)","v":"ΑΜΑΡΥΛΛΙΔΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H566  *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H566  *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H566  *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G566,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H567 *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H567 *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H567 *IF(B569=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B569=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G567,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H568-K568*0.5","v":0},{"$f":" (H568-K568*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G568,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H568-K568*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G568,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G568,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H569 - I569","v":0},{"$f":" H569 - I569","v":0},{"$f":"(H569 - I569)*INDEX(Trench_Price_Proportion,MATCH(G569,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H570","v":0},{"$f":" H570","v":0},{"$f":"H570*INDEX(Trench_Price_Proportion,MATCH(G570,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H571*(1-INDEX(Trench_Core_Proportion,MATCH(G571,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H571*(1-INDEX(Trench_Core_Proportion,MATCH(G571,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G571,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B569=\"Rural\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H572-I572,0)","v":0},{"$f":"IF(B569=\"Rural\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H572-I572,0)","v":0},{"$f":"(IF(B569=\"Rural\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB569+((H572-I572-AB569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H572-I572,0))*INDEX(Trench_Price_Proportion,MATCH(G572,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A566)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B569=\"Rural\",AB570+((H573-AB570)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB570+((H573-AB570)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H573,0)","v":0},{"$f":" IF(B569=\"Rural\",AB570+((H573-AB570)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB570+((H573-AB570)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H573,0)","v":0},{"$f":"(IF(B569=\"Rural\",AB570+((H573-AB570)*(1-Aerial_Proportion_Rural)),0)+\nIF(B569=\"Suburban\",AB570+((H573-AB570)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B569<>\"Rural\",B569<>\"Suburban\"),H573,0))*INDEX(Trench_Price_Proportion,MATCH(G573,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},1.5669669290642805,0,0,1.1282161889262818,0.72,0,0,0,0,0.68946499999999999,0,0,0,0,0,19,6,1,null,{"$f":" (H574-K574*0.5)","v":1.0028588346011396},{"$f":" (H574 -K574*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G574,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.96349461827574612},{"$f":" (H574 -K574*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G574,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G574,Geotypes,0))","v":0.81897042553438415}]
[{"$f":"INDEX(CO_Index,A566+1)","v":64},{"$f":"INDEX(CO_Names,A575)","v":"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},1.9166788410590057,0,0,0,0,0,0.72036299999999998,1.0805439999999999,0.36018099999999997,7.7182000000000001E-2,0.115773,6.4318E-2,0,0,0,0,0,0,null,{"$f":"H575  *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1500073046354033},{"$f":"H575  *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1500073046354033},{"$f":"H575  *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G575,Geotypes,0))","v":0.97750620894009277}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},1.54,0,0,0,0,0,1.54,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H576 *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.92399999999999993},{"$f":" H576 *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.92399999999999993},{"$f":"H576 *IF(B578=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B578=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G576,Geotypes,0))","v":0.78539999999999988}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},4.7009007871928405,0.52740827170080018,0.11219302333239496,1.1282161889262818,0.24000000000000002,0,0,0,2.883219,0.68946499999999999,0,0,0,0,0,77,32,0,null,{"$f":" H577-K577*0.5","v":4.1367926927296992},{"$f":" (H577-K577*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G577,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9744153003874514},{"$f":"(H577-K577*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G577,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G577,Geotypes,0))","v":3.3782530053293338}]
[null,{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},7.8725332263631644,0.52740827170080018,6.699346405228758E-2,0,0,4.3221749999999997,4.3221749999999997,0,0.205818,0.411636,0.30872699999999997,5.1454E-2,0,0,0,0,0,0,null,{"$f":" H578 - I578","v":7.3451249546623645},{"$f":" H578 - I578","v":7.3451249546623645},{"$f":"(H578 - I578)*INDEX(Trench_Price_Proportion,MATCH(G578,Geotypes,0))","v":6.2433562114630092}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},6.16,0,0,0,0,6.16,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H579","v":6.16},{"$f":" H579","v":6.16},{"$f":"H579*INDEX(Trench_Price_Proportion,MATCH(G579,Geotypes,0))","v":5.2359999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},5.1396515273308392,0.52740827170080018,0.10261557012109294,0,0,0,0,0,0,0,2.883219,4.0114359999999998,1.37893,0,0,1180,1180,1,null,5.1396515273308392,{"$f":" H580*(1-INDEX(Trench_Core_Proportion,MATCH(G580,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.9379099186631983},{"$f":"H580*(1-INDEX(Trench_Core_Proportion,MATCH(G580,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G580,Geotypes,0))","v":4.1972234308637182}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},9.7892120674221701,0.52740827170080018,5.3876478318002623E-2,0,0,0,3.6018129999999999,5.4027189999999994,1.8009059999999999,0.38590899999999995,0.57886300000000002,0.32158999999999999,0,0,0,0,0,0,null,{"$f":"IF(B578=\"Rural\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H581-I581,0)","v":8.4951322592977672},{"$f":"IF(B578=\"Rural\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H581-I581,0)","v":8.4951322592977672},{"$f":"(IF(B578=\"Rural\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB578+((H581-I581-AB578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H581-I581,0))*INDEX(Trench_Price_Proportion,MATCH(G581,Geotypes,0))","v":7.220862420403102}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A575)","v":"Suburban"},7.7,0,0,0,0,0,7.7,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B578=\"Rural\",AB579+((H582-AB579)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB579+((H582-AB579)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H582,0)","v":7.0839999999999996},{"$f":" IF(B578=\"Rural\",AB579+((H582-AB579)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB579+((H582-AB579)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H582,0)","v":7.0839999999999996},{"$f":"(IF(B578=\"Rural\",AB579+((H582-AB579)*(1-Aerial_Proportion_Rural)),0)+\nIF(B578=\"Suburban\",AB579+((H582-AB579)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B578<>\"Rural\",B578<>\"Suburban\"),H582,0))*INDEX(Trench_Price_Proportion,MATCH(G582,Geotypes,0))","v":6.0213999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},25.533536492558412,0,0,1.7539373645004823,6.8691517331007257E-2,0,0,0,16.192886999999999,1.723481,0.87740799999999997,1.1298600000000001,2.2597200000000002,3.38958,4.5194409999999996,1308,306,14,null,{"$f":" (H583-K583*0.5)","v":24.656567810308172},{"$f":" (H583 -K583*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G583,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":23.401818857527758},{"$f":" (H583 -K583*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G583,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G583,Geotypes,0))","v":22.231727914651369}]
[{"$f":"INDEX(CO_Index,A575+1)","v":65},{"$f":"INDEX(CO_Names,A584)","v":"ΚΟΡΙΝΘΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},95.377701408350404,0,0,0,0,0,50.954697000000003,29.298950999999999,7.643205,12.738674,10.190939,0,0,0,0,0,0,0,null,{"$f":"H584  *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":95.377701408350404},{"$f":"H584  *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":95.377701408350404},{"$f":"H584  *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G584,Geotypes,0))","v":90.608816337932879}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},23.256,0,0,0,0,0,23.256,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H585 *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":23.256},{"$f":" H585 *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":23.256},{"$f":"H585 *IF(B587=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B587=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G585,Geotypes,0))","v":22.0932}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},7.8674440715482579,3.521868770087051,0.44765094458357835,1.7539373645004823,0.22293610841714184,0,0,0,4.0501800000000001,0.40736800000000001,0.18801599999999999,1.1298600000000001,0,0,0,324,108,3,null,{"$f":" H586-K586*0.5","v":6.9904753892980169},{"$f":" (H586-K586*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G586,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.6347368395679966},{"$f":"(H586-K586*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G586,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G586,Geotypes,0))","v":6.3029999975895965}]
[null,{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},25.290015104348509,3.521868770087051,0.13925925925925925,0,0,19.220410999999999,0.6744,2.0232009999999998,4.0464019999999996,2.6976019999999998,0,0,0,0,0,0,0,0,null,{"$f":" H587 - I587","v":21.768146334261459},{"$f":" H587 - I587","v":21.768146334261459},{"$f":"(H587 - I587)*INDEX(Trench_Price_Proportion,MATCH(G587,Geotypes,0))","v":20.679739017548386}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},6.1560000000000006,0,0,0,0,6.1559999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H588","v":6.1560000000000006},{"$f":" H588","v":6.1560000000000006},{"$f":"H588*INDEX(Trench_Price_Proportion,MATCH(G588,Geotypes,0))","v":5.8482000000000003}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},31.647043199606184,3.521868770087051,0.11128587109619383,0,0,0,0,0,0,0,0,20.243067,3.2607090000000003,3.325145,28.246504000000002,21624,20511,17,null,31.647043199606184,{"$f":" H589*(1-INDEX(Trench_Core_Proportion,MATCH(G589,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":30.03655569709575},{"$f":"H589*(1-INDEX(Trench_Core_Proportion,MATCH(G589,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G589,Geotypes,0))","v":28.53472791224096}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},120.66771651269892,3.521868770087051,2.9186503829434895E-2,0,0,0,64.442705000000004,37.054555999999998,9.6664060000000003,16.110675999999998,12.888541,0,0,0,0,0,0,0,null,{"$f":"IF(B587=\"Rural\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H590-I590,0)","v":117.14584774261186},{"$f":"IF(B587=\"Rural\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H590-I590,0)","v":117.14584774261186},{"$f":"(IF(B587=\"Rural\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB587+((H590-I590-AB587)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H590-I590,0))*INDEX(Trench_Price_Proportion,MATCH(G590,Geotypes,0))","v":111.28855535548126}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A584)","v":"Urban"},29.411999999999999,0,0,0,0,0,29.411999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B587=\"Rural\",AB588+((H591-AB588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB588+((H591-AB588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H591,0)","v":29.411999999999999},{"$f":" IF(B587=\"Rural\",AB588+((H591-AB588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB588+((H591-AB588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H591,0)","v":29.411999999999999},{"$f":"(IF(B587=\"Rural\",AB588+((H591-AB588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B587=\"Suburban\",AB588+((H591-AB588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B587<>\"Rural\",B587<>\"Suburban\"),H591,0))*INDEX(Trench_Price_Proportion,MATCH(G591,Geotypes,0))","v":27.941399999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},7.0317615851024282,0,0,0.58804537043684524,8.3627034750820478E-2,0,0,0,5.2727040000000001,0.91415299999999999,0.45707599999999998,2.0613779999999999,0,0,0,228,72,3,null,{"$f":" (H592-K592*0.5)","v":6.7377388998840058},{"$f":" (H592 -K592*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G592,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.4732691635182302},{"$f":" (H592 -K592*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G592,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G592,Geotypes,0))","v":5.5022787889904956}]
[{"$f":"INDEX(CO_Index,A584+1)","v":66},{"$f":"INDEX(CO_Names,A593)","v":"ΠΕΡΙΓΙΑΛΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},32.017916672016327,0,0,0,0,0,9.2911169999999998,19.128769999999999,1.093073,2.1861449999999998,1.6396090000000001,1.093073,0,0,0,0,0,0,null,{"$f":"H593  *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.210750003209796},{"$f":"H593  *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.210750003209796},{"$f":"H593  *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G593,Geotypes,0))","v":16.329137502728326}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},21.419999999999998,0,0,0,0,0,21.42,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H594 *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.851999999999999},{"$f":" H594 *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.851999999999999},{"$f":"H594 *IF(B596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G594,Geotypes,0))","v":10.924199999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},2.6612136224893401,0.78944128352055443,0.29664709245780085,0.58804537043684524,0.22096887129518694,0,0,0,1.387554,0.45707599999999998,0.22853799999999999,0,0,0,0,60,30,0,null,{"$f":" H595-K595*0.5","v":2.3671909372709177},{"$f":" (H595-K595*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G595,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2742739554154365},{"$f":"(H595-K595*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G595,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G595,Geotypes,0))","v":1.933132862103121}]
[null,{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},8.9571222553293666,0.78944128352055443,8.8135593220338995E-2,0,0,5.1617309999999996,2.5808659999999999,0.30363099999999998,0.45544699999999999,0.75907800000000003,0.45544699999999999,0,0,0,0,0,0,0,null,{"$f":" H596 - I596","v":8.1676809718088119},{"$f":" H596 - I596","v":8.1676809718088119},{"$f":"(H596 - I596)*INDEX(Trench_Price_Proportion,MATCH(G596,Geotypes,0))","v":6.9425288260374902}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},5.9499999999999993,0,0,0,0,5.95,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H597","v":5.9499999999999993},{"$f":" H597","v":5.9499999999999993},{"$f":"H597*INDEX(Trench_Price_Proportion,MATCH(G597,Geotypes,0))","v":5.0574999999999992}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},9.1049298371549234,0.78944128352055443,8.6704817899753997E-2,0,0,0,0,0,0,0,0,6.6602579999999998,1.371229,0.68561399999999995,2.0613779999999999,4368,4186,3,null,9.1049298371549234,{"$f":" H598*(1-INDEX(Trench_Core_Proportion,MATCH(G598,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.7475431189336668},{"$f":"H598*(1-INDEX(Trench_Core_Proportion,MATCH(G598,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G598,Geotypes,0))","v":7.4354116510936166}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},40.975038927345693,0.78944128352055443,1.9266394961096705E-2,0,0,0,11.871983,24.442316999999999,1.3967039999999999,2.7934079999999999,2.095056,1.3967039999999999,0,0,0,0,0,0,null,{"$f":"IF(B596=\"Rural\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H599-I599,0)","v":27.37843097501861},{"$f":"IF(B596=\"Rural\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H599-I599,0)","v":27.37843097501861},{"$f":"(IF(B596=\"Rural\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB596+((H599-I599-AB596)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H599-I599,0))*INDEX(Trench_Price_Proportion,MATCH(G599,Geotypes,0))","v":23.271666328765818}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A593)","v":"Suburban"},27.369999999999997,0,0,0,0,0,27.37,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B596=\"Rural\",AB597+((H600-AB597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB597+((H600-AB597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H600,0)","v":18.802},{"$f":" IF(B596=\"Rural\",AB597+((H600-AB597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB597+((H600-AB597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H600,0)","v":18.802},{"$f":"(IF(B596=\"Rural\",AB597+((H600-AB597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B596=\"Suburban\",AB597+((H600-AB597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B596<>\"Rural\",B596<>\"Suburban\"),H600,0))*INDEX(Trench_Price_Proportion,MATCH(G600,Geotypes,0))","v":15.9817}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},2.1772293222542505,0,0,0,0,0,0,0,0.98326499999999994,1.193964,0,0,0,0,0,48,8,1,null,{"$f":" (H601-K601*0.5)","v":2.1772293222542505},{"$f":" (H601 -K601*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G601,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0917687139670504},{"$f":" (H601 -K601*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G601,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G601,Geotypes,0))","v":1.7780034068719928}]
[{"$f":"INDEX(CO_Index,A593+1)","v":67},{"$f":"INDEX(CO_Names,A602)","v":"ΚΡΥΟΝΕΡΙ ΚΟΡ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},4.9525099171367479,0,0,0,0,1.4391910000000001,2.8783820000000002,1.4391910000000001,0.169317,0.33863300000000002,0.33863300000000002,8.4657999999999997E-2,0,0,0,0,0,0,null,{"$f":"H602  *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.9715059502820487},{"$f":"H602  *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.9715059502820487},{"$f":"H602  *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G602,Geotypes,0))","v":2.5257800577397411}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},2.38,0,0,0,0,2.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H603 *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4279999999999999},{"$f":" H603 *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4279999999999999},{"$f":"H603 *IF(B605=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B605=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G603,Geotypes,0))","v":1.2138}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},2.1772293222542505,0.29630401213638669,0.13609223847380519,0,0,0,0,0,0.98326499999999994,1.193964,0,0,0,0,0,48,12,0,null,{"$f":" H604-K604*0.5","v":2.1772293222542505},{"$f":" (H604-K604*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G604,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0917687139670504},{"$f":"(H604-K604*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G604,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G604,Geotypes,0))","v":1.7780034068719928}]
[null,{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},4.994839061727661,0.29630401213638669,5.9322033898305086E-2,0,0,2.8783820000000002,1.4391910000000001,0.169317,0.25397500000000001,0.42329099999999997,0.25397500000000001,0,0,0,0,0,0,0,null,{"$f":" H605 - I605","v":4.6985350495912748},{"$f":" H605 - I605","v":4.6985350495912748},{"$f":"(H605 - I605)*INDEX(Trench_Price_Proportion,MATCH(G605,Geotypes,0))","v":3.9937547921525836}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},2.38,0,0,0,0,2.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H606","v":2.38},{"$f":" H606","v":2.38},{"$f":"H606*INDEX(Trench_Price_Proportion,MATCH(G606,Geotypes,0))","v":2.0229999999999997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},4.354458644508501,0.29630401213638669,6.8046119236902597E-2,0,0,0,0,0,0,1.9665299999999999,4.3544580000000002,2.3879280000000001,0,0,0,504,504,1,null,4.354458644508501,{"$f":" H607*(1-INDEX(Trench_Core_Proportion,MATCH(G607,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1835374279341009},{"$f":"H607*(1-INDEX(Trench_Core_Proportion,MATCH(G607,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G607,Geotypes,0))","v":3.5560068137439855}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},9.9473489788644081,0.29630401213638669,2.9787234042553196E-2,0,0,2.8783820000000002,5.7567640000000004,2.8783820000000002,0.33863399999999999,0.67726600000000003,0.67726600000000003,0.16931599999999999,0,0,0,0,0,0,null,{"$f":"IF(B605=\"Rural\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H608-I608,0)","v":7.6700409998733221},{"$f":"IF(B605=\"Rural\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H608-I608,0)","v":7.6700409998733221},{"$f":"(IF(B605=\"Rural\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB605+((H608-I608-AB605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H608-I608,0))*INDEX(Trench_Price_Proportion,MATCH(G608,Geotypes,0))","v":6.5195348498923238}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A602)","v":"Suburban"},4.76,0,0,0,0,4.76,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B605=\"Rural\",AB606+((H609-AB606)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB606+((H609-AB606)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H609,0)","v":3.8079999999999998},{"$f":" IF(B605=\"Rural\",AB606+((H609-AB606)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB606+((H609-AB606)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H609,0)","v":3.8079999999999998},{"$f":"(IF(B605=\"Rural\",AB606+((H609-AB606)*(1-Aerial_Proportion_Rural)),0)+\nIF(B605=\"Suburban\",AB606+((H609-AB606)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B605<>\"Rural\",B605<>\"Suburban\"),H609,0))*INDEX(Trench_Price_Proportion,MATCH(G609,Geotypes,0))","v":3.2367999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H610-K610*0.5)","v":0},{"$f":" (H610 -K610*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G610,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H610 -K610*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G610,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G610,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A602+1)","v":68},{"$f":"INDEX(CO_Names,A611)","v":"ZEMENO"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H611  *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H611  *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H611  *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G611,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H612 *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H612 *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H612 *IF(B614=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B614=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G612,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H613-K613*0.5","v":0},{"$f":" (H613-K613*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G613,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H613-K613*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G613,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G613,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H614 - I614","v":0},{"$f":" H614 - I614","v":0},{"$f":"(H614 - I614)*INDEX(Trench_Price_Proportion,MATCH(G614,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H615","v":0},{"$f":" H615","v":0},{"$f":"H615*INDEX(Trench_Price_Proportion,MATCH(G615,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H616*(1-INDEX(Trench_Core_Proportion,MATCH(G616,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H616*(1-INDEX(Trench_Core_Proportion,MATCH(G616,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G616,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B614=\"Rural\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H617-I617,0)","v":0},{"$f":"IF(B614=\"Rural\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H617-I617,0)","v":0},{"$f":"(IF(B614=\"Rural\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB614+((H617-I617-AB614)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H617-I617,0))*INDEX(Trench_Price_Proportion,MATCH(G617,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A611)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B614=\"Rural\",AB615+((H618-AB615)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB615+((H618-AB615)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H618,0)","v":0},{"$f":" IF(B614=\"Rural\",AB615+((H618-AB615)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB615+((H618-AB615)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H618,0)","v":0},{"$f":"(IF(B614=\"Rural\",AB615+((H618-AB615)*(1-Aerial_Proportion_Rural)),0)+\nIF(B614=\"Suburban\",AB615+((H618-AB615)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B614<>\"Rural\",B614<>\"Suburban\"),H618,0))*INDEX(Trench_Price_Proportion,MATCH(G618,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H619-K619*0.5)","v":0},{"$f":" (H619 -K619*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G619,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H619 -K619*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G619,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G619,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A611+1)","v":69},{"$f":"INDEX(CO_Names,A620)","v":"ΠΑΝΑΡΙΤΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H620  *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H620  *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H620  *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G620,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H621 *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H621 *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H621 *IF(B623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G621,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H622-K622*0.5","v":0},{"$f":" (H622-K622*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G622,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H622-K622*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G622,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G622,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H623 - I623","v":0},{"$f":" H623 - I623","v":0},{"$f":"(H623 - I623)*INDEX(Trench_Price_Proportion,MATCH(G623,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H624","v":0},{"$f":" H624","v":0},{"$f":"H624*INDEX(Trench_Price_Proportion,MATCH(G624,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H625*(1-INDEX(Trench_Core_Proportion,MATCH(G625,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H625*(1-INDEX(Trench_Core_Proportion,MATCH(G625,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G625,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B623=\"Rural\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H626-I626,0)","v":0},{"$f":"IF(B623=\"Rural\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H626-I626,0)","v":0},{"$f":"(IF(B623=\"Rural\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB623+((H626-I626-AB623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H626-I626,0))*INDEX(Trench_Price_Proportion,MATCH(G626,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B623=\"Rural\",AB624+((H627-AB624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB624+((H627-AB624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H627,0)","v":0},{"$f":" IF(B623=\"Rural\",AB624+((H627-AB624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB624+((H627-AB624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H627,0)","v":0},{"$f":"(IF(B623=\"Rural\",AB624+((H627-AB624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B623=\"Suburban\",AB624+((H627-AB624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B623<>\"Rural\",B623<>\"Suburban\"),H627,0))*INDEX(Trench_Price_Proportion,MATCH(G627,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H628-K628*0.5)","v":0},{"$f":" (H628 -K628*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G628,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H628 -K628*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G628,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G628,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A620+1)","v":70},{"$f":"INDEX(CO_Names,A629)","v":"ΡΙΖΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H629  *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H629  *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H629  *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G629,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H630 *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H630 *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H630 *IF(B632=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B632=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G630,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},1.0314129425848431,4.5486982336275003E-2,4.4101620658627022E-2,0,0,0,0,0,0.54284900000000003,0.488564,0,0,0,0,0,96,3,0,null,{"$f":" H631-K631*0.5","v":1.0314129425848431},{"$f":" (H631-K631*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G631,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0112999368376288},{"$f":"(H631-K631*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G631,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G631,Geotypes,0))","v":0.60677996210257723}]
[null,{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},1.0007136113980502,4.5486982336275003E-2,4.5454545454545449E-2,0,0,0.86425300000000005,4.5487E-2,9.0973999999999999E-2,0.136461,0,0,0,0,0,0,0,0,0,null,{"$f":" H632 - I632","v":0.95522662906177513},{"$f":" H632 - I632","v":0.95522662906177513},{"$f":"(H632 - I632)*INDEX(Trench_Price_Proportion,MATCH(G632,Geotypes,0))","v":0.57313597743706501}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},0.55200000000000005,0,0,0,0,0.55200000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H633","v":0.55200000000000005},{"$f":" H633","v":0.55200000000000005},{"$f":"H633*INDEX(Trench_Price_Proportion,MATCH(G633,Geotypes,0))","v":0.33119999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},1.0314129425848431,4.5486982336275003E-2,4.4101620658627022E-2,0,0,0,0,0.54284900000000003,0.54284900000000003,0.488564,0,0,0,0,0,66,22,0,null,1.0314129425848431,{"$f":" H634*(1-INDEX(Trench_Core_Proportion,MATCH(G634,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0112999368376288},{"$f":"H634*(1-INDEX(Trench_Core_Proportion,MATCH(G634,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G634,Geotypes,0))","v":0.60677996210257723}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},1.0007136113980502,4.5486982336275003E-2,4.5454545454545449E-2,0,0,0,0.409383,0.409383,9.0973999999999999E-2,0.136461,0,0,0,0,0,0,0,0,null,{"$f":"IF(B632=\"Rural\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H635-I635,0)","v":0.95522662906177513},{"$f":"IF(B632=\"Rural\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H635-I635,0)","v":0.95522662906177513},{"$f":"(IF(B632=\"Rural\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB632+((H635-I635-AB632)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H635-I635,0))*INDEX(Trench_Price_Proportion,MATCH(G635,Geotypes,0))","v":0.57313597743706501}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A629)","v":"Rural"},0.55200000000000005,0,0,0,0,0,0.55200000000000005,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B632=\"Rural\",AB633+((H636-AB633)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB633+((H636-AB633)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H636,0)","v":0.55200000000000005},{"$f":" IF(B632=\"Rural\",AB633+((H636-AB633)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB633+((H636-AB633)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H636,0)","v":0.55200000000000005},{"$f":"(IF(B632=\"Rural\",AB633+((H636-AB633)*(1-Aerial_Proportion_Rural)),0)+\nIF(B632=\"Suburban\",AB633+((H636-AB633)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B632<>\"Rural\",B632<>\"Suburban\"),H636,0))*INDEX(Trench_Price_Proportion,MATCH(G636,Geotypes,0))","v":0.33119999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},3.1276653029799721,0,0,2.0237834313399823,0.64705882352941191,0,0,0,0,2.0237829999999999,0,0,0,0,0,48,3,1,null,{"$f":" (H637-K637*0.5)","v":2.115773587309981},{"$f":" (H637 -K637*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G637,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0745150723501791},{"$f":" (H637 -K637*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G637,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G637,Geotypes,0))","v":1.2447090434101074}]
[{"$f":"INDEX(CO_Index,A629+1)","v":71},{"$f":"INDEX(CO_Names,A638)","v":"ΤΡΙΚΑΛΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},2.5335341876493489,0,0,0,0,0,0.85750400000000004,1.2862560000000001,0.15590999999999999,0.15590999999999999,0.15590999999999999,0,0,0,0,0,0,0,null,{"$f":"H638  *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.50670683752986967},{"$f":"H638  *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.50670683752986967},{"$f":"H638  *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G638,Geotypes,0))","v":0.30402410251792178}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},0.80400000000000005,0,0,0,0,0,0.80400000000000005,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H639 *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.16079999999999997},{"$f":" H639 *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.16079999999999997},{"$f":"H639 *IF(B641=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B641=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G639,Geotypes,0))","v":9.6479999999999982E-2}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},5.1514487343199544,9.7443622601898039E-2,1.8915770616663552E-2,2.0237834313399823,0.3928571428571429,0,0,0,3.1276649999999999,0,0,0,0,0,0,48,4,0,null,{"$f":" H640-K640*0.5","v":4.1395570186499633},{"$f":" (H640-K640*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G640,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0588338372068726},{"$f":"(H640-K640*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G640,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G640,Geotypes,0))","v":2.4353003023241233}]
[null,{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},2.5335341876493489,9.7443622601898039E-2,3.8461538461538464E-2,0,0,1.7929630000000001,0.50670700000000002,7.7954999999999997E-2,0.23386499999999999,0.15590999999999999,0,0,0,0,0,0,0,0,null,{"$f":" H641 - I641","v":2.4360905650474507},{"$f":" H641 - I641","v":2.4360905650474507},{"$f":"(H641 - I641)*INDEX(Trench_Price_Proportion,MATCH(G641,Geotypes,0))","v":1.4616543390284704}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},0.80400000000000005,0,0,0,0,0.80400000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H642","v":0.80400000000000005},{"$f":" H642","v":0.80400000000000005},{"$f":"H642*INDEX(Trench_Price_Proportion,MATCH(G642,Geotypes,0))","v":0.4824}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},6.2553306059599443,9.7443622601898039E-2,1.5577693449017044E-2,0,0,0,0,0,0,0,3.1276649999999999,2.0237829999999999,0,0,0,308,154,1,null,6.2553306059599443,{"$f":" H643*(1-INDEX(Trench_Core_Proportion,MATCH(G643,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.1333489095570517},{"$f":"H643*(1-INDEX(Trench_Core_Proportion,MATCH(G643,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G643,Geotypes,0))","v":3.6800093457342307}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},5.0670683752986978,9.7443622601898039E-2,1.9230769230769232E-2,0,0,0,1.7150080000000001,2.5725120000000001,0.31181999999999999,0.31181999999999999,0.31181999999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B641=\"Rural\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H644-I644,0)","v":2.9427974025773205},{"$f":"IF(B641=\"Rural\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H644-I644,0)","v":2.9427974025773205},{"$f":"(IF(B641=\"Rural\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB641+((H644-I644-AB641)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H644-I644,0))*INDEX(Trench_Price_Proportion,MATCH(G644,Geotypes,0))","v":1.7656784415463922}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A638)","v":"Rural"},1.6080000000000001,0,0,0,0,0,1.6080000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B641=\"Rural\",AB642+((H645-AB642)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB642+((H645-AB642)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H645,0)","v":0.96479999999999999},{"$f":" IF(B641=\"Rural\",AB642+((H645-AB642)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB642+((H645-AB642)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H645,0)","v":0.96479999999999999},{"$f":"(IF(B641=\"Rural\",AB642+((H645-AB642)*(1-Aerial_Proportion_Rural)),0)+\nIF(B641=\"Suburban\",AB642+((H645-AB642)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B641<>\"Rural\",B641<>\"Suburban\"),H645,0))*INDEX(Trench_Price_Proportion,MATCH(G645,Geotypes,0))","v":0.57887999999999995}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},1.0607099095197192,0,0,0,0,0,0,0,1.06071,0,0,0,0,0,0,96,6,1,null,{"$f":" (H646-K646*0.5)","v":1.0607099095197192},{"$f":" (H646 -K646*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G646,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.04002560003953},{"$f":" (H646 -K646*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G646,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G646,Geotypes,0))","v":0.62401536002371805}]
[{"$f":"INDEX(CO_Index,A638+1)","v":72},{"$f":"INDEX(CO_Names,A647)","v":"ΠΥΡΓΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},2.9882723726610112,0,0,0,0,0,1.1533679999999999,1.9921819999999999,6.9901000000000005E-2,0.13980200000000001,0.209703,0,0,0,0,0,0,0,null,{"$f":"H647  *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59765447453220211},{"$f":"H647  *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59765447453220211},{"$f":"H647  *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G647,Geotypes,0))","v":0.35859268471932126}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},2.0880000000000001,0,0,0,0,0,2.0880000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H648 *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.41759999999999992},{"$f":" H648 *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.41759999999999992},{"$f":"H648 *IF(B650=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B650=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G648,Geotypes,0))","v":0.25055999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H649-K649*0.5","v":0},{"$f":" (H649-K649*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G649,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H649-K649*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G649,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G649,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H650 - I650","v":0},{"$f":" H650 - I650","v":0},{"$f":"(H650 - I650)*INDEX(Trench_Price_Proportion,MATCH(G650,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H651","v":0},{"$f":" H651","v":0},{"$f":"H651*INDEX(Trench_Price_Proportion,MATCH(G651,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},1.0607099095197192,0,0,0,0,0,0,0,0,0,1.06071,0,0,0,0,174,174,1,null,1.0607099095197192,{"$f":" H652*(1-INDEX(Trench_Core_Proportion,MATCH(G652,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.04002560003953},{"$f":"H652*(1-INDEX(Trench_Core_Proportion,MATCH(G652,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G652,Geotypes,0))","v":0.62401536002371805}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},2.9882723726610112,0,0,0,0,0,1.1533679999999999,1.9921819999999999,6.9901000000000005E-2,0.13980200000000001,0.209703,0,0,0,0,0,0,0,null,{"$f":"IF(B650=\"Rural\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H653-I653,0)","v":0.59765447453220211},{"$f":"IF(B650=\"Rural\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H653-I653,0)","v":0.59765447453220211},{"$f":"(IF(B650=\"Rural\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB650+((H653-I653-AB650)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H653-I653,0))*INDEX(Trench_Price_Proportion,MATCH(G653,Geotypes,0))","v":0.35859268471932126}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A647)","v":"Rural"},2.0880000000000001,0,0,0,0,0,2.0880000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B650=\"Rural\",AB651+((H654-AB651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB651+((H654-AB651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H654,0)","v":0.41759999999999992},{"$f":" IF(B650=\"Rural\",AB651+((H654-AB651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB651+((H654-AB651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H654,0)","v":0.41759999999999992},{"$f":"(IF(B650=\"Rural\",AB651+((H654-AB651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B650=\"Suburban\",AB651+((H654-AB651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B650<>\"Rural\",B650<>\"Suburban\"),H654,0))*INDEX(Trench_Price_Proportion,MATCH(G654,Geotypes,0))","v":0.25055999999999995}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},0.23586149938238907,0,0,0,0,0,0,0,0.23586099999999999,0,0,0,0,0,0,48,4,1,null,{"$f":" (H655-K655*0.5)","v":0.23586149938238907},{"$f":" (H655 -K655*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G655,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.23126209646939491},{"$f":" (H655 -K655*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G655,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G655,Geotypes,0))","v":0.13875725788163695}]
[{"$f":"INDEX(CO_Index,A647+1)","v":73},{"$f":"INDEX(CO_Names,A656)","v":"ΗΡΑΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},0.98121253229097072,0,0,0,0,0,0.50150899999999998,0.272559,6.5414E-2,0.109024,0.130828,2.1805000000000001E-2,0,0,0,0,0,0,null,{"$f":"H656  *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.1962425064581941},{"$f":"H656  *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.1962425064581941},{"$f":"H656  *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G656,Geotypes,0))","v":0.11774550387491646}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},1.1040000000000001,0,0,0,0,0,1.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H657 *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.22079999999999997},{"$f":" H657 *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.22079999999999997},{"$f":"H657 *IF(B659=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B659=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G657,Geotypes,0))","v":0.13247999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},0.23586149938238907,1.6353542204849515E-2,6.9335360996482215E-2,0,0,0,0,0,0.23586099999999999,0,0,0,0,0,0,48,6,0,null,{"$f":" H658-K658*0.5","v":0.23586149938238907},{"$f":" (H658-K658*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G658,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.23126209646939491},{"$f":"(H658-K658*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G658,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G658,Geotypes,0))","v":0.13875725788163695}]
[null,{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},0.99211489376087048,1.6353542204849515E-2,1.6483516483516484E-2,0,0,0.75226300000000001,2.1805000000000001E-2,6.5414E-2,0.130828,8.7219000000000005E-2,4.3609000000000002E-2,0,0,0,0,0,0,0,null,{"$f":" H659 - I659","v":0.97576135155602095},{"$f":" H659 - I659","v":0.97576135155602095},{"$f":"(H659 - I659)*INDEX(Trench_Price_Proportion,MATCH(G659,Geotypes,0))","v":0.58545681093361257}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},1.1040000000000001,0,0,0,0,1.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H660","v":1.1040000000000001},{"$f":" H660","v":1.1040000000000001},{"$f":"H660*INDEX(Trench_Price_Proportion,MATCH(G660,Geotypes,0))","v":0.66239999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},0.47172299876477813,1.6353542204849515E-2,3.4667680498241107E-2,0,0,0,0,0,0,0.47172199999999997,0.47172199999999997,0,0,0,0,218,218,1,null,0.47172299876477813,{"$f":" H661*(1-INDEX(Trench_Core_Proportion,MATCH(G661,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.46252419293878982},{"$f":"H661*(1-INDEX(Trench_Core_Proportion,MATCH(G661,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G661,Geotypes,0))","v":0.27751451576327391}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},1.9733274260518412,1.6353542204849515E-2,8.2872928176795594E-3,0,0,0,1.003018,0.54511799999999999,0.130828,0.21804799999999999,0.261656,4.3610000000000003E-2,0,0,0,0,0,0,null,{"$f":"IF(B659=\"Rural\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H662-I662,0)","v":1.1720038580142151},{"$f":"IF(B659=\"Rural\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H662-I662,0)","v":1.1720038580142151},{"$f":"(IF(B659=\"Rural\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB659+((H662-I662-AB659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H662-I662,0))*INDEX(Trench_Price_Proportion,MATCH(G662,Geotypes,0))","v":0.70320231480852902}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A656)","v":"Rural"},2.2080000000000002,0,0,0,0,0,2.2080000000000002,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B659=\"Rural\",AB660+((H663-AB660)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB660+((H663-AB660)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H663,0)","v":1.3248},{"$f":" IF(B659=\"Rural\",AB660+((H663-AB660)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB660+((H663-AB660)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H663,0)","v":1.3248},{"$f":"(IF(B659=\"Rural\",AB660+((H663-AB660)*(1-Aerial_Proportion_Rural)),0)+\nIF(B659=\"Suburban\",AB660+((H663-AB660)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B659<>\"Rural\",B659<>\"Suburban\"),H663,0))*INDEX(Trench_Price_Proportion,MATCH(G663,Geotypes,0))","v":0.79487999999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0.7076953087245601,0,0,0,0,0,0,0,0.283078,0.42461700000000002,0,0,0,0,0,96,3,1,null,{"$f":" (H664-K664*0.5)","v":0.7076953087245601},{"$f":" (H664 -K664*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G664,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.69389493913061073},{"$f":" (H664 -K664*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G664,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G664,Geotypes,0))","v":0.41633696347836641}]
[{"$f":"INDEX(CO_Index,A656+1)","v":74},{"$f":"INDEX(CO_Names,A665)","v":"ΛΕΟΝΤΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},1.2306881099529099,0,0,0,0,0.49892799999999998,1.0311170000000001,6.6524E-2,9.9786E-2,9.9786E-2,6.6524E-2,0,0,0,0,0,0,0,null,{"$f":"H665  *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.24613762199058192},{"$f":"H665  *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.24613762199058192},{"$f":"H665  *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G665,Geotypes,0))","v":0.14768257319434916}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0.8879999999999999,0,0,0,0,0.88800000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H666 *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.17759999999999995},{"$f":" H666 *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.17759999999999995},{"$f":"H666 *IF(B668=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B668=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G666,Geotypes,0))","v":0.10655999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H667-K667*0.5","v":0},{"$f":" (H667-K667*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G667,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H667-K667*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G667,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G667,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H668 - I668","v":0},{"$f":" H668 - I668","v":0},{"$f":"(H668 - I668)*INDEX(Trench_Price_Proportion,MATCH(G668,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H669","v":0},{"$f":" H669","v":0},{"$f":"H669*INDEX(Trench_Price_Proportion,MATCH(G669,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0.7076953087245601,0,0,0,0,0,0,0,0,0,0.283078,0.42461700000000002,0,0,0,92,92,1,null,0.7076953087245601,{"$f":" H670*(1-INDEX(Trench_Core_Proportion,MATCH(G670,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.69389493913061073},{"$f":"H670*(1-INDEX(Trench_Core_Proportion,MATCH(G670,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G670,Geotypes,0))","v":0.41633696347836641}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},1.2306881099529099,0,0,0,0,0.49892799999999998,1.0311170000000001,6.6524E-2,9.9786E-2,9.9786E-2,6.6524E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B668=\"Rural\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H671-I671,0)","v":0.24613762199058192},{"$f":"IF(B668=\"Rural\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H671-I671,0)","v":0.24613762199058192},{"$f":"(IF(B668=\"Rural\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB668+((H671-I671-AB668)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H671-I671,0))*INDEX(Trench_Price_Proportion,MATCH(G671,Geotypes,0))","v":0.14768257319434916}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A665)","v":"Rural"},0.8879999999999999,0,0,0,0,0.88800000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B668=\"Rural\",AB669+((H672-AB669)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB669+((H672-AB669)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H672,0)","v":0.17759999999999995},{"$f":" IF(B668=\"Rural\",AB669+((H672-AB669)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB669+((H672-AB669)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H672,0)","v":0.17759999999999995},{"$f":"(IF(B668=\"Rural\",AB669+((H672-AB669)*(1-Aerial_Proportion_Rural)),0)+\nIF(B668=\"Suburban\",AB669+((H672-AB669)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B668<>\"Rural\",B668<>\"Suburban\"),H672,0))*INDEX(Trench_Price_Proportion,MATCH(G672,Geotypes,0))","v":0.10655999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H673-K673*0.5)","v":0},{"$f":" (H673 -K673*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G673,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H673 -K673*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G673,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G673,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A665+1)","v":75},{"$f":"INDEX(CO_Names,A674)","v":"ΓΚΟΥΡΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H674  *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H674  *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H674  *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G674,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H675 *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H675 *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H675 *IF(B677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G675,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H676-K676*0.5","v":0},{"$f":" (H676-K676*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G676,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H676-K676*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G676,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G676,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H677 - I677","v":0},{"$f":" H677 - I677","v":0},{"$f":"(H677 - I677)*INDEX(Trench_Price_Proportion,MATCH(G677,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H678","v":0},{"$f":" H678","v":0},{"$f":"H678*INDEX(Trench_Price_Proportion,MATCH(G678,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H679*(1-INDEX(Trench_Core_Proportion,MATCH(G679,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H679*(1-INDEX(Trench_Core_Proportion,MATCH(G679,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G679,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B677=\"Rural\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H680-I680,0)","v":0},{"$f":"IF(B677=\"Rural\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H680-I680,0)","v":0},{"$f":"(IF(B677=\"Rural\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB677+((H680-I680-AB677)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H680-I680,0))*INDEX(Trench_Price_Proportion,MATCH(G680,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B677=\"Rural\",AB678+((H681-AB678)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB678+((H681-AB678)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H681,0)","v":0},{"$f":" IF(B677=\"Rural\",AB678+((H681-AB678)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB678+((H681-AB678)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H681,0)","v":0},{"$f":"(IF(B677=\"Rural\",AB678+((H681-AB678)*(1-Aerial_Proportion_Rural)),0)+\nIF(B677=\"Suburban\",AB678+((H681-AB678)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B677<>\"Rural\",B677<>\"Suburban\"),H681,0))*INDEX(Trench_Price_Proportion,MATCH(G681,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},5.5365055796042038,0,0,0,0,0,0,0,5.5365060000000001,0,0,0,0,0,0,32,2,1,null,{"$f":" (H682-K682*0.5)","v":5.5365055796042038},{"$f":" (H682 -K682*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G682,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.4285412871812353},{"$f":" (H682 -K682*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G682,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G682,Geotypes,0))","v":3.2571247723087411}]
[{"$f":"INDEX(CO_Index,A674+1)","v":76},{"$f":"INDEX(CO_Names,A683)","v":"ΚΑΛΙΑΝΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},1.8440442504778276,0,0,0,0,0.53536799999999996,1.070735,0.53536799999999996,0.11897099999999999,0.11897099999999999,5.9485000000000003E-2,0,0,0,0,0,0,0,null,{"$f":"H683  *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.36880885009556547},{"$f":"H683  *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.36880885009556547},{"$f":"H683  *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G683,Geotypes,0))","v":0.22128531005733929}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},0.75600000000000001,0,0,0,0,0.75600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H684 *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.15119999999999997},{"$f":" H684 *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.15119999999999997},{"$f":"H684 *IF(B686=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B686=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G684,Geotypes,0))","v":9.0719999999999981E-2}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},4.3329174101250283,0.41639708881757398,9.6100859860506468E-2,0,0,0,0,0,4.3329170000000001,0,0,0,0,0,0,64,6,0,null,{"$f":" H685-K685*0.5","v":4.3329174101250283},{"$f":" (H685-K685*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G685,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.2484236160548798},{"$f":"(H685-K685*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G685,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G685,Geotypes,0))","v":2.5490541696329276}]
[null,{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},3.6880885009556552,0.41639708881757398,0.11290322580645161,0,0,2.1414710000000001,1.070735,0.23794100000000001,0.23794100000000001,0.23794100000000001,0,0,0,0,0,0,0,0,null,{"$f":" H686 - I686","v":3.2716914121380811},{"$f":" H686 - I686","v":3.2716914121380811},{"$f":"(H686 - I686)*INDEX(Trench_Price_Proportion,MATCH(G686,Geotypes,0))","v":1.9630148472828486}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},1.512,0,0,0,0,1.512,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H687","v":1.512},{"$f":" H687","v":1.512},{"$f":"H687*INDEX(Trench_Price_Proportion,MATCH(G687,Geotypes,0))","v":0.90720000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},9.869422989729232,0.41639708881757398,4.219062140217357E-2,0,0,0,0,0,0,0,9.8694230000000012,0,0,0,0,564,282,1,null,9.869422989729232,{"$f":" H688*(1-INDEX(Trench_Core_Proportion,MATCH(G688,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.6769649032361151},{"$f":"H688*(1-INDEX(Trench_Core_Proportion,MATCH(G688,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G688,Geotypes,0))","v":5.8061789419416687}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},5.5321327514334833,0.41639708881757398,7.5268817204301064E-2,0,0,1.6061030000000001,3.2122060000000001,1.6061030000000001,0.35691200000000001,0.35691200000000001,0.178456,0,0,0,0,0,0,0,null,{"$f":"IF(B686=\"Rural\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H689-I689,0)","v":3.6405002622336466},{"$f":"IF(B686=\"Rural\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H689-I689,0)","v":3.6405002622336466},{"$f":"(IF(B686=\"Rural\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB686+((H689-I689-AB686)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H689-I689,0))*INDEX(Trench_Price_Proportion,MATCH(G689,Geotypes,0))","v":2.1843001573401879}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A683)","v":"Rural"},2.2679999999999998,0,0,0,0,2.2679999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B686=\"Rural\",AB687+((H690-AB687)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB687+((H690-AB687)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H690,0)","v":1.6632},{"$f":" IF(B686=\"Rural\",AB687+((H690-AB687)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB687+((H690-AB687)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H690,0)","v":1.6632},{"$f":"(IF(B686=\"Rural\",AB687+((H690-AB687)*(1-Aerial_Proportion_Rural)),0)+\nIF(B686=\"Suburban\",AB687+((H690-AB687)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B686<>\"Rural\",B686<>\"Suburban\"),H690,0))*INDEX(Trench_Price_Proportion,MATCH(G690,Geotypes,0))","v":0.99791999999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},1.2369666864453559,0,0,0,0,0,0,0,1.2369669999999999,0,0,0,0,0,0,96,10,1,null,{"$f":" (H691-K691*0.5)","v":1.2369666864453559},{"$f":" (H691 -K691*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G691,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2128452923398698},{"$f":" (H691 -K691*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G691,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G691,Geotypes,0))","v":0.72770717540392182}]
[{"$f":"INDEX(CO_Index,A683+1)","v":77},{"$f":"INDEX(CO_Names,A692)","v":"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ."},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},7.3572099585415351,0,0,0,0,0,3.294273,5.0512189999999997,0.21961800000000001,0.32942700000000003,0.43923600000000002,0.21961800000000001,0,0,0,0,0,0,null,{"$f":"H692  *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4714419917083068},{"$f":"H692  *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4714419917083068},{"$f":"H692  *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G692,Geotypes,0))","v":0.88286519502498406}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},3.24,0,0,0,0,0,3.24,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H693 *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64799999999999991},{"$f":" H693 *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64799999999999991},{"$f":"H693 *IF(B695=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B695=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G693,Geotypes,0))","v":0.38879999999999992}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H694-K694*0.5","v":0},{"$f":" (H694-K694*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G694,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H694-K694*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G694,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G694,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H695 - I695","v":0},{"$f":" H695 - I695","v":0},{"$f":"(H695 - I695)*INDEX(Trench_Price_Proportion,MATCH(G695,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H696","v":0},{"$f":" H696","v":0},{"$f":"H696*INDEX(Trench_Price_Proportion,MATCH(G696,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},1.2369666864453559,0,0,0,0,0,0,0,0,0,1.2369669999999999,1.2369669999999999,0,0,0,412,412,1,null,1.2369666864453559,{"$f":" H697*(1-INDEX(Trench_Core_Proportion,MATCH(G697,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2128452923398698},{"$f":"H697*(1-INDEX(Trench_Core_Proportion,MATCH(G697,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G697,Geotypes,0))","v":0.72770717540392182}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},7.3572099585415351,0,0,0,0,0,3.294273,5.0512189999999997,0.21961800000000001,0.32942700000000003,0.43923600000000002,0.21961800000000001,0,0,0,0,0,0,null,{"$f":"IF(B695=\"Rural\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H698-I698,0)","v":1.4714419917083068},{"$f":"IF(B695=\"Rural\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H698-I698,0)","v":1.4714419917083068},{"$f":"(IF(B695=\"Rural\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB695+((H698-I698-AB695)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H698-I698,0))*INDEX(Trench_Price_Proportion,MATCH(G698,Geotypes,0))","v":0.88286519502498406}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A692)","v":"Rural"},3.24,0,0,0,0,0,3.24,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B695=\"Rural\",AB696+((H699-AB696)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB696+((H699-AB696)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H699,0)","v":0.64799999999999991},{"$f":" IF(B695=\"Rural\",AB696+((H699-AB696)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB696+((H699-AB696)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H699,0)","v":0.64799999999999991},{"$f":"(IF(B695=\"Rural\",AB696+((H699-AB696)*(1-Aerial_Proportion_Rural)),0)+\nIF(B695=\"Suburban\",AB696+((H699-AB696)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B695<>\"Rural\",B695<>\"Suburban\"),H699,0))*INDEX(Trench_Price_Proportion,MATCH(G699,Geotypes,0))","v":0.38879999999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},1.8653526329069796,0,0,0,0,0,0,0,0.981765,0.88358800000000004,0,0,0,0,0,48,4,1,null,{"$f":" (H700-K700*0.5)","v":1.8653526329069796},{"$f":" (H700 -K700*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G700,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8289774366328129},{"$f":" (H700 -K700*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G700,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G700,Geotypes,0))","v":1.0973864619796876}]
[{"$f":"INDEX(CO_Index,A692+1)","v":78},{"$f":"INDEX(CO_Names,A701)","v":"ΙΡΙΩΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},2.6367018049934332,0,0,0,0,0,1.0910489999999999,1.0910489999999999,0.36368299999999998,0.36368299999999998,0,0,0,0,0,0,0,0,null,{"$f":"H701  *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.52734036099868653},{"$f":"H701  *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.52734036099868653},{"$f":"H701  *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G701,Geotypes,0))","v":0.31640421659921192}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},1.08,0,0,0,0,0,1.08,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H702 *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.21599999999999997},{"$f":" H702 *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.21599999999999997},{"$f":"H702 *IF(B704=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B704=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G702,Geotypes,0))","v":0.12959999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},1.8653526329069796,0.24245533839020073,0.12997828620337404,0,0,0,0,0,0.981765,0.88358800000000004,0,0,0,0,0,48,6,0,null,{"$f":" H703-K703*0.5","v":1.8653526329069796},{"$f":" (H703-K703*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G703,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8289774366328129},{"$f":"(H703-K703*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G703,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G703,Geotypes,0))","v":1.0973864619796876}]
[null,{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},2.6670087222922083,0.24245533839020073,9.0909090909090898E-2,0,0,2.3033260000000002,0.121228,0.242455,0.36368299999999998,0,0,0,0,0,0,0,0,0,null,{"$f":" H704 - I704","v":2.4245533839020075},{"$f":" H704 - I704","v":2.4245533839020075},{"$f":"(H704 - I704)*INDEX(Trench_Price_Proportion,MATCH(G704,Geotypes,0))","v":1.4547320303412044}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},1.08,0,0,0,0,1.08,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H705","v":1.08},{"$f":" H705","v":1.08},{"$f":"H705*INDEX(Trench_Price_Proportion,MATCH(G705,Geotypes,0))","v":0.64800000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},3.7307052658139592,0.24245533839020073,6.4989143101687019E-2,0,0,0,0,0,0,0,1.96353,1.7671760000000001,0,0,0,304,304,1,null,3.7307052658139592,{"$f":" H706*(1-INDEX(Trench_Core_Proportion,MATCH(G706,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.6579548732656257},{"$f":"H706*(1-INDEX(Trench_Core_Proportion,MATCH(G706,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G706,Geotypes,0))","v":2.1947729239593752}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},5.3037105272856415,0.24245533839020073,4.5714285714285707E-2,0,0,0,2.1820979999999999,2.1820979999999999,0.72736599999999996,0.72736599999999996,0,0,0,0,0,0,0,0,null,{"$f":"IF(B704=\"Rural\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H707-I707,0)","v":2.9518937449006941},{"$f":"IF(B704=\"Rural\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H707-I707,0)","v":2.9518937449006941},{"$f":"(IF(B704=\"Rural\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB704+((H707-I707-AB704)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H707-I707,0))*INDEX(Trench_Price_Proportion,MATCH(G707,Geotypes,0))","v":1.7711362469404164}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A701)","v":"Rural"},2.16,0,0,0,0,0,2.16,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B704=\"Rural\",AB705+((H708-AB705)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB705+((H708-AB705)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H708,0)","v":1.296},{"$f":" IF(B704=\"Rural\",AB705+((H708-AB705)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB705+((H708-AB705)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H708,0)","v":1.296},{"$f":"(IF(B704=\"Rural\",AB705+((H708-AB705)*(1-Aerial_Proportion_Rural)),0)+\nIF(B704=\"Suburban\",AB705+((H708-AB705)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B704<>\"Rural\",B704<>\"Suburban\"),H708,0))*INDEX(Trench_Price_Proportion,MATCH(G708,Geotypes,0))","v":0.77759999999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H709-K709*0.5)","v":0},{"$f":" (H709 -K709*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G709,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H709 -K709*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G709,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G709,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A701+1)","v":79},{"$f":"INDEX(CO_Names,A710)","v":"Ν.ΤΙΡΥΝΘΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H710  *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H710  *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H710  *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G710,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H711 *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H711 *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H711 *IF(B713=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B713=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G711,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},0.42678672266639134,9.3931495200210685E-2,0.22009001267275743,0,0,0,0,0,0.42678700000000003,0,0,0,0,0,0,96,18,1,null,{"$f":" H712-K712*0.5","v":0.42678672266639134},{"$f":" (H712-K712*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G712,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.41846419397646478},{"$f":"(H712-K712*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G712,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G712,Geotypes,0))","v":0.25107851638587886}]
[null,{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},5.0096797440112359,9.3931495200210685E-2,1.8750000000000003E-2,0,0,2.880566,1.440283,0.12524199999999999,0.187863,0.43834699999999999,0.31310500000000002,6.2620999999999996E-2,0,0,0,0,0,0,null,{"$f":" H713 - I713","v":4.9157482488110249},{"$f":" H713 - I713","v":4.9157482488110249},{"$f":"(H713 - I713)*INDEX(Trench_Price_Proportion,MATCH(G713,Geotypes,0))","v":2.9494489492866149}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},3.8639999999999999,0,0,0,0,3.8639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H714","v":3.8639999999999999},{"$f":" H714","v":3.8639999999999999},{"$f":"H714*INDEX(Trench_Price_Proportion,MATCH(G714,Geotypes,0))","v":2.3184}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},0.42678672266639134,9.3931495200210685E-2,0.22009001267275743,0,0,0,0,0,0,0,0.42678700000000003,0.42678700000000003,0,0,0,542,542,1,null,0.42678672266639134,{"$f":" H715*(1-INDEX(Trench_Core_Proportion,MATCH(G715,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.41846419397646478},{"$f":"H715*(1-INDEX(Trench_Core_Proportion,MATCH(G715,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G715,Geotypes,0))","v":0.25107851638587886}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},5.0096797440112359,9.3931495200210685E-2,1.8750000000000003E-2,0,0,0,2.880566,2.943187,6.2620999999999996E-2,0.187863,0.43834699999999999,0.31310500000000002,0,0,0,0,0,0,null,{"$f":"IF(B713=\"Rural\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H716-I716,0)","v":4.9157482488110249},{"$f":"IF(B713=\"Rural\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H716-I716,0)","v":4.9157482488110249},{"$f":"(IF(B713=\"Rural\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB713+((H716-I716-AB713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H716-I716,0))*INDEX(Trench_Price_Proportion,MATCH(G716,Geotypes,0))","v":2.9494489492866149}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A710)","v":"Rural"},3.8639999999999999,0,0,0,0,0,3.8639999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B713=\"Rural\",AB714+((H717-AB714)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB714+((H717-AB714)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H717,0)","v":3.8639999999999999},{"$f":" IF(B713=\"Rural\",AB714+((H717-AB714)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB714+((H717-AB714)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H717,0)","v":3.8639999999999999},{"$f":"(IF(B713=\"Rural\",AB714+((H717-AB714)*(1-Aerial_Proportion_Rural)),0)+\nIF(B713=\"Suburban\",AB714+((H717-AB714)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B713<>\"Rural\",B713<>\"Suburban\"),H717,0))*INDEX(Trench_Price_Proportion,MATCH(G717,Geotypes,0))","v":2.3184}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},22.448841687698799,0,0,2.2914381419581642,0.10207378063580867,0,0,0,7.6421039999999998,2.1302029999999998,1.065102,3.2075330000000002,4.2767099999999996,2.1383549999999998,4.2767099999999996,984,304,11,null,{"$f":" (H718-K718*0.5)","v":21.303122616719715},{"$f":" (H718 -K718*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G718,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":20.21902725519471},{"$f":" (H718 -K718*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G718,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G718,Geotypes,0))","v":19.208075892434973}]
[{"$f":"INDEX(CO_Index,A710+1)","v":80},{"$f":"INDEX(CO_Names,A719)","v":"ΑΡΓΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},93.130445359910809,0,0,0,0,23.638071,59.095177999999997,37.145539999999997,3.3768669999999998,6.7537349999999998,5.0653009999999998,0.844217,0,0,0,0,0,0,null,{"$f":"H719  *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":93.130445359910809},{"$f":"H719  *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":93.130445359910809},{"$f":"H719  *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G719,Geotypes,0))","v":88.473923091915267}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},25.536000000000001,0,0,0,0,25.536000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H720 *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":25.536000000000001},{"$f":" H720 *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":25.536000000000001},{"$f":"H720 *IF(B722=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B722=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G720,Geotypes,0))","v":24.2592}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},7.3547310018507197,2.5382045282370731,0.34511181001703095,2.2914381419581642,0.31155974860012614,0,0,0,2.0503209999999998,0.63906099999999999,0.31952999999999998,1.069178,0,0,0,264,110,2,null,{"$f":" H721-K721*0.5","v":6.2090119308716378},{"$f":" (H721-K721*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G721,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.8930413027615405},{"$f":"(H721-K721*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G721,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G721,Geotypes,0))","v":5.5983892376234632}]
[null,{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},27.126019509649595,2.5382045282370731,9.3570843570843568E-2,0,0,13.685199000000001,10.263899,0.97751399999999999,0.97751399999999999,1.2218929999999999,1.2218929999999999,0,0,0,0,0,0,0,null,{"$f":" H722 - I722","v":24.587814981412521},{"$f":" H722 - I722","v":24.587814981412521},{"$f":"(H722 - I722)*INDEX(Trench_Price_Proportion,MATCH(G722,Geotypes,0))","v":23.358424232341893}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},7.3919999999999995,0,0,0,0,7.3920000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H723","v":7.3919999999999995},{"$f":" H723","v":7.3919999999999995},{"$f":"H723*INDEX(Trench_Price_Proportion,MATCH(G723,Geotypes,0))","v":7.0223999999999993}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},27.512134547591355,2.5382045282370731,9.2257637219911356E-2,0,0,0,0,0,0,9.6924250000000001,12.461690000000001,4.1538959999999996,3.5229869999999996,4.2767110000000006,27.798618000000001,14768,13916,13,null,27.512134547591355,{"$f":" H724*(1-INDEX(Trench_Core_Proportion,MATCH(G724,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":26.112068557956253},{"$f":"H724*(1-INDEX(Trench_Core_Proportion,MATCH(G724,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G724,Geotypes,0))","v":24.806465130058438}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},120.2564648695604,2.5382045282370731,2.1106595233696658E-2,0,0,30.480671000000001,76.201676999999989,47.898195999999999,4.3543810000000001,8.7087629999999994,6.5315719999999997,1.0885959999999999,0,0,0,0,0,0,null,{"$f":"IF(B722=\"Rural\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H725-I725,0)","v":117.71826034132333},{"$f":"IF(B722=\"Rural\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H725-I725,0)","v":117.71826034132333},{"$f":"(IF(B722=\"Rural\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB722+((H725-I725-AB722)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H725-I725,0))*INDEX(Trench_Price_Proportion,MATCH(G725,Geotypes,0))","v":111.83234732425716}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A719)","v":"Urban"},32.927999999999997,0,0,0,0,32.928000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B722=\"Rural\",AB723+((H726-AB723)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB723+((H726-AB723)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H726,0)","v":32.927999999999997},{"$f":" IF(B722=\"Rural\",AB723+((H726-AB723)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB723+((H726-AB723)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H726,0)","v":32.927999999999997},{"$f":"(IF(B722=\"Rural\",AB723+((H726-AB723)*(1-Aerial_Proportion_Rural)),0)+\nIF(B722=\"Suburban\",AB723+((H726-AB723)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B722<>\"Rural\",B722<>\"Suburban\"),H726,0))*INDEX(Trench_Price_Proportion,MATCH(G726,Geotypes,0))","v":31.281599999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},0.45562167426320155,0,0,0,0,0,0,0,0.45562200000000003,0,0,0,0,0,0,48,3,1,null,{"$f":" (H727-K727*0.5)","v":0.45562167426320155},{"$f":" (H727 -K727*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G727,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.43773761169185488},{"$f":" (H727 -K727*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G727,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G727,Geotypes,0))","v":0.37207696993807665}]
[{"$f":"INDEX(CO_Index,A719+1)","v":81},{"$f":"INDEX(CO_Names,A728)","v":"ΑΧΛΑΔΟΚΑΜΠΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},2.5722699515356822,0,0,0,0,0.649837,1.624592,1.0289079999999999,0.108306,0.18953600000000001,0.135383,0,0,0,0,0,0,0,null,{"$f":"H728  *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5433619709214093},{"$f":"H728  *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5433619709214093},{"$f":"H728  *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G728,Geotypes,0))","v":1.3118576752831979}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},0.97,0,0,0,0,0.97,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H729 *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.58199999999999996},{"$f":" H729 *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.58199999999999996},{"$f":"H729 *IF(B731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G729,Geotypes,0))","v":0.49469999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},0.45562167426320155,9.4767840319735647E-2,0.20799677818880621,0,0,0,0,0,0.45562200000000003,0,0,0,0,0,0,48,5,0,null,{"$f":" H730-K730*0.5","v":0.45562167426320155},{"$f":" (H730-K730*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G730,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.43773761169185488},{"$f":"(H730-K730*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G730,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G730,Geotypes,0))","v":0.37207696993807665}]
[null,{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},2.5722699515356817,9.4767840319735647E-2,3.6842105263157898E-2,0,0,1.2996730000000001,0.97475500000000004,0.108306,0.108306,0.108306,8.1229999999999997E-2,0,0,0,0,0,0,0,null,{"$f":" H731 - I731","v":2.4775021112159461},{"$f":" H731 - I731","v":2.4775021112159461},{"$f":"(H731 - I731)*INDEX(Trench_Price_Proportion,MATCH(G731,Geotypes,0))","v":2.1058767945335539}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},0.97,0,0,0,0,0.97,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H732","v":0.97},{"$f":" H732","v":0.97},{"$f":"H732*INDEX(Trench_Price_Proportion,MATCH(G732,Geotypes,0))","v":0.82450000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},0.9112433485264031,9.4767840319735647E-2,0.10399838909440311,0,0,0,0,0,0,0.91124400000000005,0.91124400000000005,0,0,0,0,244,244,1,null,0.9112433485264031,{"$f":" H733*(1-INDEX(Trench_Core_Proportion,MATCH(G733,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.87547522338370976},{"$f":"H733*(1-INDEX(Trench_Core_Proportion,MATCH(G733,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G733,Geotypes,0))","v":0.7441539398761533}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},5.1445399030713634,9.4767840319735647E-2,1.8421052631578949E-2,0,0,1.299674,3.2491840000000001,2.0578159999999999,0.216612,0.37907200000000002,0.27076600000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B731=\"Rural\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H734-I734,0)","v":4.0208640821373551},{"$f":"IF(B731=\"Rural\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H734-I734,0)","v":4.0208640821373551},{"$f":"(IF(B731=\"Rural\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB731+((H734-I734-AB731)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H734-I734,0))*INDEX(Trench_Price_Proportion,MATCH(G734,Geotypes,0))","v":3.4177344698167516}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A728)","v":"Suburban"},1.94,0,0,0,0,1.94,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B731=\"Rural\",AB732+((H735-AB732)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB732+((H735-AB732)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H735,0)","v":1.552},{"$f":" IF(B731=\"Rural\",AB732+((H735-AB732)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB732+((H735-AB732)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H735,0)","v":1.552},{"$f":"(IF(B731=\"Rural\",AB732+((H735-AB732)*(1-Aerial_Proportion_Rural)),0)+\nIF(B731=\"Suburban\",AB732+((H735-AB732)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B731<>\"Rural\",B731<>\"Suburban\"),H735,0))*INDEX(Trench_Price_Proportion,MATCH(G735,Geotypes,0))","v":1.3191999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},2.4333892545268467,0,0,8.4492682448848888E-2,3.4722222222222238E-2,0,0,0,1.9264330000000001,0.25347799999999998,0.168985,0,0,0,0,72,18,1,null,{"$f":" (H736-K736*0.5)","v":2.3911429133024225},{"$f":" (H736 -K736*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G736,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3445145754447108},{"$f":" (H736 -K736*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G736,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G736,Geotypes,0))","v":1.4067087452668263}]
[{"$f":"INDEX(CO_Index,A728+1)","v":82},{"$f":"INDEX(CO_Names,A737)","v":"ΚΟΥΤΣΟΠΟΔΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},11.510613697333586,0,0,0,0,4.6781100000000002,9.3562209999999997,0.24621599999999999,0.738649,0.98486499999999999,1.231082,0,0,0,0,0,0,0,null,{"$f":"H737  *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3021227394667165},{"$f":"H737  *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3021227394667165},{"$f":"H737  *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G737,Geotypes,0))","v":1.3812736436800299}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},6.84,0,0,0,0,6.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H738 *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3679999999999997},{"$f":" H738 *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3679999999999997},{"$f":"H738 *IF(B740=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B740=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G738,Geotypes,0))","v":0.82079999999999975}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},0.81112975150894906,0.45139661558170918,0.55650358619194229,8.4492682448848888E-2,0.1041666666666667,0,0,0,0.64214400000000005,8.4492999999999999E-2,0,0,0,0,0,24,10,0,null,{"$f":" H739-K739*0.5","v":0.76888341028452456},{"$f":" (H739-K739*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G739,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.75388984581437701},{"$f":"(H739-K739*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G739,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G739,Geotypes,0))","v":0.45233390748862617}]
[null,{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},3.8573892604255153,0.45139661558170918,0.11702127659574467,0,0,3.200812,8.2072000000000006E-2,0.16414400000000001,0.49243300000000001,0.24621599999999999,0.16414400000000001,0,0,0,0,0,0,0,null,{"$f":" H740 - I740","v":3.4059926448438063},{"$f":" H740 - I740","v":3.4059926448438063},{"$f":"(H740 - I740)*INDEX(Trench_Price_Proportion,MATCH(G740,Geotypes,0))","v":2.0435955869062838}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},2.2800000000000002,0,0,0,0,2.2799999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H741","v":2.2800000000000002},{"$f":" H741","v":2.2800000000000002},{"$f":"H741*INDEX(Trench_Price_Proportion,MATCH(G741,Geotypes,0))","v":1.3680000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},3.1600263235869468,0.45139661558170918,0.14284584030595313,0,0,0,0,0,0,2.5685770000000003,2.9065479999999999,0.50695599999999996,0.168985,0,0,960,960,1,null,3.1600263235869468,{"$f":" H742*(1-INDEX(Trench_Core_Proportion,MATCH(G742,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0984044212590875},{"$f":"H742*(1-INDEX(Trench_Core_Proportion,MATCH(G742,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G742,Geotypes,0))","v":1.8590426527554524}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},15.368002957759101,0.45139661558170918,2.9372496662216283E-2,0,0,6.2374799999999997,12.474961,0.32828800000000002,0.98486499999999999,1.313153,1.641443,0,0,0,0,0,0,0,null,{"$f":"IF(B740=\"Rural\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H743-I743,0)","v":5.7081153843105223},{"$f":"IF(B740=\"Rural\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H743-I743,0)","v":5.7081153843105223},{"$f":"(IF(B740=\"Rural\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB740+((H743-I743-AB740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H743-I743,0))*INDEX(Trench_Price_Proportion,MATCH(G743,Geotypes,0))","v":3.4248692305863133}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A737)","v":"Rural"},9.120000000000001,0,0,0,0,9.1199999999999992,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B740=\"Rural\",AB741+((H744-AB741)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB741+((H744-AB741)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H744,0)","v":3.6480000000000001},{"$f":" IF(B740=\"Rural\",AB741+((H744-AB741)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB741+((H744-AB741)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H744,0)","v":3.6480000000000001},{"$f":"(IF(B740=\"Rural\",AB741+((H744-AB741)*(1-Aerial_Proportion_Rural)),0)+\nIF(B740=\"Suburban\",AB741+((H744-AB741)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B740<>\"Rural\",B740<>\"Suburban\"),H744,0))*INDEX(Trench_Price_Proportion,MATCH(G744,Geotypes,0))","v":2.1888000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H745-K745*0.5)","v":0},{"$f":" (H745 -K745*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G745,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H745 -K745*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G745,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G745,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A737+1)","v":83},{"$f":"INDEX(CO_Names,A746)","v":"ΛΥΡΚΕΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H746  *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H746  *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H746  *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G746,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H747 *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H747 *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H747 *IF(B749=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B749=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G747,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},1.4852658113888801,8.3519728142602709E-2,5.6232175750751949E-2,0,0,0,0,0,0.77492099999999997,0.710345,0,0,0,0,0,96,3,1,null,{"$f":" H748-K748*0.5","v":1.4852658113888801},{"$f":" (H748-K748*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G748,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4563024752048879},{"$f":"(H748-K748*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G748,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G748,Geotypes,0))","v":0.87378148512293274}]
[null,{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},2.17151293170767,8.3519728142602709E-2,3.8461538461538471E-2,0,0,1.5367630000000001,0.43430299999999999,6.6816E-2,0.20044699999999999,0.133632,0,0,0,0,0,0,0,0,null,{"$f":" H749 - I749","v":2.0879932035650675},{"$f":" H749 - I749","v":2.0879932035650675},{"$f":"(H749 - I749)*INDEX(Trench_Price_Proportion,MATCH(G749,Geotypes,0))","v":1.2527959221390403}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},0.79200000000000004,0,0,0,0,0.79200000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H750","v":0.79200000000000004},{"$f":" H750","v":0.79200000000000004},{"$f":"H750*INDEX(Trench_Price_Proportion,MATCH(G750,Geotypes,0))","v":0.47520000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},1.4852658113888801,8.3519728142602709E-2,5.6232175750751949E-2,0,0,0,0,0,0,0,0.77492099999999997,0.710345,0,0,0,83,83,1,null,1.4852658113888801,{"$f":" H751*(1-INDEX(Trench_Core_Proportion,MATCH(G751,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4563024752048879},{"$f":"H751*(1-INDEX(Trench_Core_Proportion,MATCH(G751,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G751,Geotypes,0))","v":0.87378148512293274}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},2.17151293170767,8.3519728142602709E-2,3.8461538461538471E-2,0,0,0.73497400000000002,1.4699469999999999,0.36748700000000001,0.20044699999999999,0.20044699999999999,6.6816E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B749=\"Rural\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H752-I752,0)","v":2.0879932035650675},{"$f":"IF(B749=\"Rural\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H752-I752,0)","v":2.0879932035650675},{"$f":"(IF(B749=\"Rural\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB749+((H752-I752-AB749)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H752-I752,0))*INDEX(Trench_Price_Proportion,MATCH(G752,Geotypes,0))","v":1.2527959221390403}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A746)","v":"Rural"},0.79200000000000004,0,0,0,0,0.79200000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B749=\"Rural\",AB750+((H753-AB750)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB750+((H753-AB750)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H753,0)","v":0.79200000000000004},{"$f":" IF(B749=\"Rural\",AB750+((H753-AB750)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB750+((H753-AB750)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H753,0)","v":0.79200000000000004},{"$f":"(IF(B749=\"Rural\",AB750+((H753-AB750)*(1-Aerial_Proportion_Rural)),0)+\nIF(B749=\"Suburban\",AB750+((H753-AB750)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B749<>\"Rural\",B749<>\"Suburban\"),H753,0))*INDEX(Trench_Price_Proportion,MATCH(G753,Geotypes,0))","v":0.47520000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},4.9765150658884538,0,0,1.161186848707306,0.23333333333333336,0,0,0,2.1564899999999998,0.99530300000000005,0.66353499999999999,0,0,0,0,69,25,1,null,{"$f":" (H754-K754*0.5)","v":4.3959216415348008},{"$f":" (H754 -K754*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G754,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.2233729193453238},{"$f":" (H754 -K754*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G754,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G754,Geotypes,0))","v":3.5898669814435249}]
[{"$f":"INDEX(CO_Index,A746+1)","v":84},{"$f":"INDEX(CO_Names,A755)","v":"ΜΥΛΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},11.673431081581811,0,0,0,0,2.382333,7.1469990000000001,4.9234879999999999,1.5088109999999999,0.47646699999999997,0.47646699999999997,0.31764399999999998,0,0,0,0,0,0,null,{"$f":"H755  *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.0040586489490861},{"$f":"H755  *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.0040586489490861},{"$f":"H755  *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G755,Geotypes,0))","v":5.9534498516067229}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},7.45,0,0,0,0,7.45,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H756 *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.47},{"$f":" H756 *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.47},{"$f":"H756 *IF(B758=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B758=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G756,Geotypes,0))","v":3.7994999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},3.3176767105923028,0.36529104064813828,0.11010447144590019,1.161186848707306,0.35000000000000003,0,0,0,1.824722,0.33176800000000001,0,0,0,0,0,27,14,0,null,{"$f":" H757-K757*0.5","v":2.7370832862386498},{"$f":" (H757-K757*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G757,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.6296472894036929},{"$f":"(H757-K757*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G757,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G757,Geotypes,0))","v":2.2352001959931389}]
[null,{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},4.7329013092671826,0.36529104064813828,7.7181208053691275E-2,0,0,2.382333,2.382333,6.3529000000000002E-2,0.19058700000000001,0.25411600000000001,0.25411600000000001,0,0,0,0,0,0,0,null,{"$f":" H758 - I758","v":4.3676102686190443},{"$f":" H758 - I758","v":4.3676102686190443},{"$f":"(H758 - I758)*INDEX(Trench_Price_Proportion,MATCH(G758,Geotypes,0))","v":3.7124687283261877}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},2.98,0,0,0,0,2.98,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H759","v":2.98},{"$f":" H759","v":2.98},{"$f":"H759*INDEX(Trench_Price_Proportion,MATCH(G759,Geotypes,0))","v":2.5329999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},7.1330049277734506,0.36529104064813828,5.1211382067860557E-2,0,0,0,0,0,0,0,0,3.9812119999999998,1.3270710000000001,0.66353499999999999,0,1316,1316,1,null,7.1330049277734506,{"$f":" H760*(1-INDEX(Trench_Core_Proportion,MATCH(G760,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8530202087490171},{"$f":"H760*(1-INDEX(Trench_Core_Proportion,MATCH(G760,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G760,Geotypes,0))","v":5.8250671774366642}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},16.406332390848995,0.36529104064813828,2.2265246853823813E-2,0,0,3.3352659999999998,10.005798,6.8928829999999994,2.1123349999999999,0.66705400000000004,0.66705400000000004,0.44470199999999999,0,0,0,0,0,0,null,{"$f":"IF(B758=\"Rural\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H761-I761,0)","v":11.371668917568131},{"$f":"IF(B758=\"Rural\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H761-I761,0)","v":11.371668917568131},{"$f":"(IF(B758=\"Rural\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB758+((H761-I761-AB758)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H761-I761,0))*INDEX(Trench_Price_Proportion,MATCH(G761,Geotypes,0))","v":9.6659185799329119}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A755)","v":"Suburban"},10.43,0,0,0,0,10.43,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B758=\"Rural\",AB759+((H762-AB759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB759+((H762-AB759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H762,0)","v":7.4499999999999993},{"$f":" IF(B758=\"Rural\",AB759+((H762-AB759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB759+((H762-AB759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H762,0)","v":7.4499999999999993},{"$f":"(IF(B758=\"Rural\",AB759+((H762-AB759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B758=\"Suburban\",AB759+((H762-AB759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B758<>\"Rural\",B758<>\"Suburban\"),H762,0))*INDEX(Trench_Price_Proportion,MATCH(G762,Geotypes,0))","v":6.3324999999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},2.9558743639705209,0,0,2.2084118811274012,0.74712643678160939,0,0,0,0.74746199999999996,0,0,0,0,0,0,32,6,1,null,{"$f":" (H763-K763*0.5)","v":1.8516684234068204},{"$f":" (H763 -K763*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G763,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8155600752329237},{"$f":" (H763 -K763*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G763,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G763,Geotypes,0))","v":1.0893360451397542}]
[{"$f":"INDEX(CO_Index,A755+1)","v":85},{"$f":"INDEX(CO_Names,A764)","v":"ΔΙΔΥΜΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},3.0138906512923587,0,0,0,0,0.67658799999999997,2.029763,1.4146829999999999,0.123016,0.18452399999999999,0.123016,0,0,0,0,0,0,0,null,{"$f":"H764  *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.6027781302584716},{"$f":"H764  *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.6027781302584716},{"$f":"H764  *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G764,Geotypes,0))","v":0.36166687815508297}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},2.3760000000000003,0,0,0,0,2.3759999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H765 *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.47519999999999996},{"$f":" H765 *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.47519999999999996},{"$f":"H765 *IF(B767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G765,Geotypes,0))","v":0.28511999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},5.9117487279410437,0.55357175227818833,9.3639255955147382E-2,2.2084118811274012,0.37356321839080459,0,0,0,1.8686560000000001,1.22312,0.61155999999999999,0,0,0,0,64,16,0,null,{"$f":" H766-K766*0.5","v":4.8075427873773435},{"$f":" (H766-K766*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G766,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.7137935898249328},{"$f":"(H766-K766*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G766,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G766,Geotypes,0))","v":2.8282761538949597}]
[null,{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},6.0277813025847173,0.55357175227818833,9.1836734693877556E-2,0,0,2.7063510000000002,2.7063510000000002,0.123016,0.492064,0.246032,0.123016,0,0,0,0,0,0,0,null,{"$f":" H767 - I767","v":5.4742095503065293},{"$f":" H767 - I767","v":5.4742095503065293},{"$f":"(H767 - I767)*INDEX(Trench_Price_Proportion,MATCH(G767,Geotypes,0))","v":3.2845257301839177}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},4.7520000000000007,0,0,0,0,4.7519999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H768","v":4.7520000000000007},{"$f":" H768","v":4.7520000000000007},{"$f":"H768*INDEX(Trench_Price_Proportion,MATCH(G768,Geotypes,0))","v":2.8512000000000004}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},6.6592112107841634,0.55357175227818833,8.3128727225487989E-2,0,0,0,0,0,0,2.6161180000000002,3.8392390000000001,1.834681,0.61155999999999999,0,0,763,654,1,null,6.6592112107841634,{"$f":" H769*(1-INDEX(Trench_Core_Proportion,MATCH(G769,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.5293536650578563},{"$f":"H769*(1-INDEX(Trench_Core_Proportion,MATCH(G769,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G769,Geotypes,0))","v":3.9176121990347137}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},9.041671953877076,0.55357175227818833,6.1224489795918366E-2,0,0,2.029763,6.089289,4.2440499999999997,0.36904799999999999,0.55357199999999995,0.36904799999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B767=\"Rural\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H770-I770,0)","v":6.0769876805650007},{"$f":"IF(B767=\"Rural\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H770-I770,0)","v":6.0769876805650007},{"$f":"(IF(B767=\"Rural\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB767+((H770-I770-AB767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H770-I770,0))*INDEX(Trench_Price_Proportion,MATCH(G770,Geotypes,0))","v":3.6461926083390002}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A764)","v":"Rural"},7.128000000000001,0,0,0,0,7.1280000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B767=\"Rural\",AB768+((H771-AB768)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB768+((H771-AB768)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H771,0)","v":5.2272000000000007},{"$f":" IF(B767=\"Rural\",AB768+((H771-AB768)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB768+((H771-AB768)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H771,0)","v":5.2272000000000007},{"$f":"(IF(B767=\"Rural\",AB768+((H771-AB768)*(1-Aerial_Proportion_Rural)),0)+\nIF(B767=\"Suburban\",AB768+((H771-AB768)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B767<>\"Rural\",B767<>\"Suburban\"),H771,0))*INDEX(Trench_Price_Proportion,MATCH(G771,Geotypes,0))","v":3.1363200000000004}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},2.1323060033026948,0,0,0.74630710115594301,0.34999999999999992,0,0,0,0.53307700000000002,0.85292199999999996,0,0,0,0,0,58,15,1,null,{"$f":" (H772-K772*0.5)","v":1.7591524527247233},{"$f":" (H772 -K772*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G772,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.7248482066453523},{"$f":" (H772 -K772*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G772,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G772,Geotypes,0))","v":1.0349089239872113}]
[{"$f":"INDEX(CO_Index,A764+1)","v":86},{"$f":"INDEX(CO_Names,A773)","v":"ΚΟΙΛΑΔΑ ΑΡΓ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},6.773163694441763,0,0,0,0,1.3822779999999999,4.837974,3.5478480000000001,0.184304,0.27645599999999998,0.27645599999999998,0.184304,0,0,0,0,0,0,null,{"$f":"H773  *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3546327388883523},{"$f":"H773  *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3546327388883523},{"$f":"H773  *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G773,Geotypes,0))","v":0.81277964333301134}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},5.3639999999999999,0,0,0,0,5.3639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H774 *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0727999999999998},{"$f":" H774 *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0727999999999998},{"$f":"H774 *IF(B776=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B776=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G774,Geotypes,0))","v":0.64367999999999981}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},2.1323060033026944,0.35324890016362942,0.1656651998430281,0.74630710115594301,0.35,0,0,0,1.385999,0,0,0,0,0,0,38,14,0,null,{"$f":" H775-K775*0.5","v":1.7591524527247229},{"$f":" (H775-K775*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G775,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.7248482066453519},{"$f":"(H775-K775*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G775,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G775,Geotypes,0))","v":1.0349089239872111}]
[null,{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},4.5768770542939805,0.35324890016362942,7.7181208053691289E-2,0,0,2.3037969999999999,2.3037969999999999,6.1434999999999997E-2,0.184304,0.24573800000000001,0.24573800000000001,0,0,0,0,0,0,0,null,{"$f":" H776 - I776","v":4.2236281541303509},{"$f":" H776 - I776","v":4.2236281541303509},{"$f":"(H776 - I776)*INDEX(Trench_Price_Proportion,MATCH(G776,Geotypes,0))","v":2.5341768924782104}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},3.5759999999999996,0,0,0,0,3.5760000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H777","v":3.5759999999999996},{"$f":" H777","v":3.5759999999999996},{"$f":"H777*INDEX(Trench_Price_Proportion,MATCH(G777,Geotypes,0))","v":2.1455999999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},3.5183049054494466,0.35324890016362942,0.100403151420017,0,0,0,0,0,0,1.919076,2.771998,0.85292199999999996,0,0,0,715,715,1,null,3.5183049054494466,{"$f":" H778*(1-INDEX(Trench_Core_Proportion,MATCH(G778,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.4496964132907046},{"$f":"H778*(1-INDEX(Trench_Core_Proportion,MATCH(G778,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G778,Geotypes,0))","v":2.0698178479744227}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},11.350040748735744,0.35324890016362942,3.1123139377537218E-2,0,0,2.3037969999999999,8.0632900000000003,5.9130799999999999,0.30717300000000003,0.46075999999999995,0.46075999999999995,0.30717300000000003,0,0,0,0,0,0,null,{"$f":"IF(B776=\"Rural\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H779-I779,0)","v":5.5782608930187028},{"$f":"IF(B776=\"Rural\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H779-I779,0)","v":5.5782608930187028},{"$f":"(IF(B776=\"Rural\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB776+((H779-I779-AB776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H779-I779,0))*INDEX(Trench_Price_Proportion,MATCH(G779,Geotypes,0))","v":3.3469565358112217}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A773)","v":"Rural"},8.94,0,0,0,0,8.94,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B776=\"Rural\",AB777+((H780-AB777)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB777+((H780-AB777)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H780,0)","v":4.6487999999999996},{"$f":" IF(B776=\"Rural\",AB777+((H780-AB777)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB777+((H780-AB777)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H780,0)","v":4.6487999999999996},{"$f":"(IF(B776=\"Rural\",AB777+((H780-AB777)*(1-Aerial_Proportion_Rural)),0)+\nIF(B776=\"Suburban\",AB777+((H780-AB777)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B776<>\"Rural\",B776<>\"Suburban\"),H780,0))*INDEX(Trench_Price_Proportion,MATCH(G780,Geotypes,0))","v":2.7892799999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H781-K781*0.5)","v":0},{"$f":" (H781 -K781*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G781,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H781 -K781*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G781,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G781,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A773+1)","v":87},{"$f":"INDEX(CO_Names,A782)","v":"ΑΡΑΧΝΑΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H782  *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H782  *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H782  *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G782,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H783 *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H783 *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H783 *IF(B785=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B785=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G783,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},0.51997111753439362,0.10671410262198586,0.20523082729672426,0,0,0,0,0,0.51997099999999996,0,0,0,0,0,0,96,6,1,null,{"$f":" H784-K784*0.5","v":0.51997111753439362},{"$f":" (H784-K784*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G784,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.50983145218450443},{"$f":"(H784-K784*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G784,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G784,Geotypes,0))","v":0.30589887131070265}]
[null,{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},2.8546022451381217,0.10671410262198586,3.7383177570093455E-2,0,0,2.4544239999999999,0.106714,0.21342800000000001,0.42685600000000001,0.106714,0,0,0,0,0,0,0,0,null,{"$f":" H785 - I785","v":2.7478881425161359},{"$f":" H785 - I785","v":2.7478881425161359},{"$f":"(H785 - I785)*INDEX(Trench_Price_Proportion,MATCH(G785,Geotypes,0))","v":1.6487328855096814}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},1.32,0,0,0,0,1.32,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H786","v":1.32},{"$f":" H786","v":1.32},{"$f":"H786*INDEX(Trench_Price_Proportion,MATCH(G786,Geotypes,0))","v":0.79200000000000004}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},0.51997111753439362,0.10671410262198586,0.20523082729672426,0,0,0,0,0,0,0,0.51997099999999996,0,0,0,0,186,186,1,null,0.51997111753439362,{"$f":" H787*(1-INDEX(Trench_Core_Proportion,MATCH(G787,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.50983145218450443},{"$f":"H787*(1-INDEX(Trench_Core_Proportion,MATCH(G787,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G787,Geotypes,0))","v":0.30589887131070265}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},2.8546022451381217,0.10671410262198586,3.7383177570093455E-2,0,0,0,1.1738550000000001,1.1738550000000001,0.32014199999999998,0.32014199999999998,0.106714,0,0,0,0,0,0,0,null,{"$f":"IF(B785=\"Rural\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H788-I788,0)","v":2.7478881425161359},{"$f":"IF(B785=\"Rural\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H788-I788,0)","v":2.7478881425161359},{"$f":"(IF(B785=\"Rural\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB785+((H788-I788-AB785)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H788-I788,0))*INDEX(Trench_Price_Proportion,MATCH(G788,Geotypes,0))","v":1.6487328855096814}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A782)","v":"Rural"},1.32,0,0,0,0,0,1.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B785=\"Rural\",AB786+((H789-AB786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB786+((H789-AB786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H789,0)","v":1.32},{"$f":" IF(B785=\"Rural\",AB786+((H789-AB786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB786+((H789-AB786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H789,0)","v":1.32},{"$f":"(IF(B785=\"Rural\",AB786+((H789-AB786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B785=\"Suburban\",AB786+((H789-AB786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B785<>\"Rural\",B785<>\"Suburban\"),H789,0))*INDEX(Trench_Price_Proportion,MATCH(G789,Geotypes,0))","v":0.79200000000000004}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},3.221289159285238,0,0,0.74913701378726438,0.23255813953488363,0,0,0,0.59931000000000001,1.1237060000000001,0.74913700000000005,0,0,0,0,38,8,1,null,{"$f":" (H790-K790*0.5)","v":2.846720652391606},{"$f":" (H790 -K790*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G790,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7912083483683738},{"$f":" (H790 -K790*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G790,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G790,Geotypes,0))","v":1.6747250090210242}]
[{"$f":"INDEX(CO_Index,A782+1)","v":88},{"$f":"INDEX(CO_Names,A791)","v":"ΝΕΑ ΕΠΙΔΑΥΡΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},3.9443870597440047,0,0,0,0,0.79499299999999995,2.7824749999999998,2.048635,0.122307,0.18346000000000001,0.18346000000000001,6.1152999999999999E-2,0,0,0,0,0,0,null,{"$f":"H791  *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.78887741194880079},{"$f":"H791  *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.78887741194880079},{"$f":"H791  *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G791,Geotypes,0))","v":0.47332644716928046}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},3.0960000000000001,0,0,0,0,3.0960000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H792 *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.61919999999999986},{"$f":" H792 *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.61919999999999986},{"$f":"H792 *IF(B794=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B794=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G792,Geotypes,0))","v":0.37151999999999991}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},2.9590912044596944,0.41278469229879122,0.13949711711375326,0.74913701378726438,0.25316455696202533,0,0,0,1.835386,0.37456899999999999,0,0,0,0,0,58,18,0,null,{"$f":" H793-K793*0.5","v":2.5845226975660625},{"$f":" (H793-K793*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G793,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5341233689133911},{"$f":"(H793-K793*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G793,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G793,Geotypes,0))","v":1.5204740213480346}]
[null,{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},5.9165805896160073,0.41278469229879122,6.9767441860465115E-2,0,0,2.981223,2.981223,9.1730000000000006E-2,0.27518999999999999,0.27518999999999999,0.27518999999999999,0,0,0,0,0,0,0,null,{"$f":" H794 - I794","v":5.5037958973172163},{"$f":" H794 - I794","v":5.5037958973172163},{"$f":"(H794 - I794)*INDEX(Trench_Price_Proportion,MATCH(G794,Geotypes,0))","v":3.3022775383903298}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},4.6440000000000001,0,0,0,0,4.6440000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H795","v":4.6440000000000001},{"$f":" H795","v":4.6440000000000001},{"$f":"H795*INDEX(Trench_Price_Proportion,MATCH(G795,Geotypes,0))","v":2.7864}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},5.4312433499576684,0.41278469229879122,7.6001877599906939E-2,0,0,0,0,0,0,2.4346959999999997,3.9329689999999999,2.2474120000000002,0.74913700000000005,0,0,1016,635,1,null,5.4312433499576684,{"$f":" H796*(1-INDEX(Trench_Core_Proportion,MATCH(G796,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.3253317172817649},{"$f":"H796*(1-INDEX(Trench_Core_Proportion,MATCH(G796,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G796,Geotypes,0))","v":3.1951990303690589}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},9.8609676493600116,0.41278469229879122,4.1860465116279076E-2,0,0,1.987482,6.9561869999999999,5.121588,0.30576700000000001,0.45865,0.45865,0.15288299999999999,0,0,0,0,0,0,null,{"$f":"IF(B794=\"Rural\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H797-I797,0)","v":6.292673309266017},{"$f":"IF(B794=\"Rural\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H797-I797,0)","v":6.292673309266017},{"$f":"(IF(B794=\"Rural\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB794+((H797-I797-AB794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H797-I797,0))*INDEX(Trench_Price_Proportion,MATCH(G797,Geotypes,0))","v":3.7756039855596102}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A791)","v":"Rural"},7.74,0,0,0,0,7.74,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B794=\"Rural\",AB795+((H798-AB795)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB795+((H798-AB795)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H798,0)","v":5.2632000000000003},{"$f":" IF(B794=\"Rural\",AB795+((H798-AB795)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB795+((H798-AB795)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H798,0)","v":5.2632000000000003},{"$f":"(IF(B794=\"Rural\",AB795+((H798-AB795)*(1-Aerial_Proportion_Rural)),0)+\nIF(B794=\"Suburban\",AB795+((H798-AB795)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B794<>\"Rural\",B794<>\"Suburban\"),H798,0))*INDEX(Trench_Price_Proportion,MATCH(G798,Geotypes,0))","v":3.1579200000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H799-K799*0.5)","v":0},{"$f":" (H799 -K799*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G799,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H799 -K799*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G799,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G799,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A791+1)","v":89},{"$f":"INDEX(CO_Names,A800)","v":"ΗΛΙΟΚΑΣΤΡΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H800  *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H800  *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H800  *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G800,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H801 *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H801 *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H801 *IF(B803=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B803=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G801,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},2.1561517966879951,0.22035606600355512,0.10219877206328327,0,0,0,0,0,1.5955520000000001,0.56059899999999996,0,0,0,0,0,96,10,0,null,{"$f":" H802-K802*0.5","v":2.1561517966879951},{"$f":" (H802-K802*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G802,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1141058888967179},{"$f":"(H802-K802*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G802,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G802,Geotypes,0))","v":1.2684635333380307}]
[null,{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},3.4917961228255652,0.22035606600355512,6.3106796116504868E-2,0,0,1.7628490000000001,1.322136,0.135604,0.135604,0.135604,0.135604,0,0,0,0,0,0,0,null,{"$f":" H803 - I803","v":3.2714400568220099},{"$f":" H803 - I803","v":3.2714400568220099},{"$f":"(H803 - I803)*INDEX(Trench_Price_Proportion,MATCH(G803,Geotypes,0))","v":1.9628640340932058}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},2.496,0,0,0,0,2.496,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H804","v":2.496},{"$f":" H804","v":2.496},{"$f":"H804*INDEX(Trench_Price_Proportion,MATCH(G804,Geotypes,0))","v":1.4976}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},2.1561517966879951,0.22035606600355512,0.10219877206328327,0,0,0,0,0,0,0,1.5955520000000001,0.56059899999999996,0,0,0,231,154,0,null,2.1561517966879951,{"$f":" H805*(1-INDEX(Trench_Core_Proportion,MATCH(G805,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1141058888967179},{"$f":"H805*(1-INDEX(Trench_Core_Proportion,MATCH(G805,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G805,Geotypes,0))","v":1.2684635333380307}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},3.4917961228255652,0.22035606600355512,6.3106796116504868E-2,0,0,0.88142399999999999,2.2035610000000001,1.3899379999999999,0.135604,0.27120699999999998,0.203406,0,0,0,0,0,0,0,null,{"$f":"IF(B803=\"Rural\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H806-I806,0)","v":3.2714400568220099},{"$f":"IF(B803=\"Rural\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H806-I806,0)","v":3.2714400568220099},{"$f":"(IF(B803=\"Rural\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB803+((H806-I806-AB803)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H806-I806,0))*INDEX(Trench_Price_Proportion,MATCH(G806,Geotypes,0))","v":1.9628640340932058}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A800)","v":"Rural"},2.496,0,0,0,0,2.496,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B803=\"Rural\",AB804+((H807-AB804)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB804+((H807-AB804)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H807,0)","v":2.496},{"$f":" IF(B803=\"Rural\",AB804+((H807-AB804)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB804+((H807-AB804)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H807,0)","v":2.496},{"$f":"(IF(B803=\"Rural\",AB804+((H807-AB804)*(1-Aerial_Proportion_Rural)),0)+\nIF(B803=\"Suburban\",AB804+((H807-AB804)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B803<>\"Rural\",B803<>\"Suburban\"),H807,0))*INDEX(Trench_Price_Proportion,MATCH(G807,Geotypes,0))","v":1.4976}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},0.71741008232345038,0,0,0.38629773663570433,0.53846153846153888,0,0,0,0,0.38629799999999997,0,0,0,0,0,16,3,1,null,{"$f":" (H808-K808*0.5)","v":0.52426121400559822},{"$f":" (H808 -K808*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G808,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.51403788988877019},{"$f":" (H808 -K808*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G808,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G808,Geotypes,0))","v":0.30842273393326208}]
[{"$f":"INDEX(CO_Index,A800+1)","v":90},{"$f":"INDEX(CO_Names,A809)","v":"ΔΡΕΠΑΝΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},1.3056576659495025,0,0,0,0,0,0.79331099999999999,0.82636600000000004,3.3055000000000001E-2,8.2637000000000002E-2,0.115691,0,0,0,0,0,0,0,null,{"$f":"H809  *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26113153318990046},{"$f":"H809  *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26113153318990046},{"$f":"H809  *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G809,Geotypes,0))","v":0.15667891991394026}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},1.008,0,0,0,0,0,1.008,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H810 *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20159999999999995},{"$f":" H810 *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.20159999999999995},{"$f":"H810 *IF(B812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G810,Geotypes,0))","v":0.12095999999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},2.8144549383458424,0.60324689629312456,0.21433880076533565,0.38629773663570433,0.13725490196078449,0,0,0,2.0418590000000001,0.38629799999999997,0,0,0,0,0,80,25,0,null,{"$f":" H811-K811*0.5","v":2.6213060700279902},{"$f":" (H811-K811*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G811,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5701894494438502},{"$f":"(H811-K811*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G811,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G811,Geotypes,0))","v":1.54211366966631}]
[null,{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},6.8588345742916896,0.60324689629312456,8.7951807228915671E-2,0,0,3.9665550000000001,1.983277,0.33054600000000001,0.49581900000000001,0.49581900000000001,8.2637000000000002E-2,0,0,0,0,0,0,0,null,{"$f":" H812 - I812","v":6.2555876779985651},{"$f":" H812 - I812","v":6.2555876779985651},{"$f":"(H812 - I812)*INDEX(Trench_Price_Proportion,MATCH(G812,Geotypes,0))","v":3.753352606799139}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},5.04,0,0,0,0,5.04,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H813","v":5.04},{"$f":" H813","v":5.04},{"$f":"H813*INDEX(Trench_Price_Proportion,MATCH(G813,Geotypes,0))","v":3.024}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},3.1455672840335884,0.60324689629312456,0.1917768217374056,0,0,0,0,0,0,2.0418590000000001,2.7592690000000002,0.77259599999999995,0,0,0,852,852,1,null,3.1455672840335884,{"$f":" H814*(1-INDEX(Trench_Core_Proportion,MATCH(G814,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0842273393326201},{"$f":"H814*(1-INDEX(Trench_Core_Proportion,MATCH(G814,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G814,Geotypes,0))","v":1.8505364035995719}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},8.1644922402411915,0.60324689629312456,7.3886639676113378E-2,0,0,0,4.7598659999999997,4.9581939999999998,0.198328,0.49582000000000004,0.69414699999999996,0,0,0,0,0,0,0,null,{"$f":"IF(B812=\"Rural\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H815-I815,0)","v":6.5167192111884651},{"$f":"IF(B812=\"Rural\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H815-I815,0)","v":6.5167192111884651},{"$f":"(IF(B812=\"Rural\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB812+((H815-I815-AB812)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H815-I815,0))*INDEX(Trench_Price_Proportion,MATCH(G815,Geotypes,0))","v":3.910031526713079}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A809)","v":"Rural"},6.048,0,0,0,0,0,6.048,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B812=\"Rural\",AB813+((H816-AB813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB813+((H816-AB813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H816,0)","v":5.2416},{"$f":" IF(B812=\"Rural\",AB813+((H816-AB813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB813+((H816-AB813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H816,0)","v":5.2416},{"$f":"(IF(B812=\"Rural\",AB813+((H816-AB813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B812=\"Suburban\",AB813+((H816-AB813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B812<>\"Rural\",B812<>\"Suburban\"),H816,0))*INDEX(Trench_Price_Proportion,MATCH(G816,Geotypes,0))","v":3.1449599999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},0.79348399005957737,0,0,0.39025969336601979,0.49183058291663556,0,0,0,0.26136199999999998,0.14935000000000001,0,9.7005999999999995E-2,0,0,0,72,9,1,null,{"$f":" (H817-K817*0.5)","v":0.59835414337656745},{"$f":" (H817 -K817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.5866859745687939},{"$f":" (H817 -K817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G817,Geotypes,0))","v":0.35201158474127631}]
[{"$f":"INDEX(CO_Index,A809+1)","v":91},{"$f":"INDEX(CO_Names,A818)","v":"ΤΟΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},3.2211009423980066,0,0,0,0,0,1.361029,1.361029,0.272206,0.45367600000000002,0.272206,0,0,0,0,0,0,0,null,{"$f":"H818  *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64422018847960116},{"$f":"H818  *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64422018847960116},{"$f":"H818  *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G818,Geotypes,0))","v":0.3865321130877607}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},2.7,0,0,0,0,0,2.7,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H819 *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53999999999999992},{"$f":" H819 *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53999999999999992},{"$f":"H819 *IF(B821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G819,Geotypes,0))","v":0.32399999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},1.8034742828341563,0.87716307813002659,0.48637404285663921,0.39025969336601979,0.21639326775024895,0,0,0,1.0827869999999999,0.14935000000000001,0,9.7005999999999995E-2,0,0,0,120,24,1,null,{"$f":" H820-K820*0.5","v":1.6083444361511465},{"$f":" (H820-K820*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G820,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5769810126839765},{"$f":"(H820-K820*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G820,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G820,Geotypes,0))","v":0.94618860761038581}]
[null,{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},6.7144075982380986,0.87716307813002659,0.13063893802935042,0,0,5.6255850000000001,0.18146999999999999,0.36294100000000001,1.0888230000000001,0.54441099999999998,0,0,0,0,0,0,0,0,null,{"$f":" H821 - I821","v":5.8372445201080723},{"$f":" H821 - I821","v":5.8372445201080723},{"$f":"(H821 - I821)*INDEX(Trench_Price_Proportion,MATCH(G821,Geotypes,0))","v":3.5023467120648433}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},5.4,0,0,0,0,5.4,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H822","v":5.4},{"$f":" H822","v":5.4},{"$f":"H822*INDEX(Trench_Price_Proportion,MATCH(G822,Geotypes,0))","v":3.24}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},2.2066985795277141,0.87716307813002659,0.39750017798885806,0,0,0,0,0,0,1.3441489999999998,1.642849,0.29870000000000002,0,0.19401199999999999,0,1270,1143,2,null,2.2066985795277141,{"$f":" H823*(1-INDEX(Trench_Core_Proportion,MATCH(G823,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1636669872527703},{"$f":"H823*(1-INDEX(Trench_Core_Proportion,MATCH(G823,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G823,Geotypes,0))","v":1.2982001923516622}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},9.9355085406361052,0.87716307813002659,8.828567501526878E-2,0,0,0,4.0830859999999998,4.0830859999999998,0.81661699999999993,1.3610280000000001,0.81661699999999993,0,0,0,0,0,0,0,null,{"$f":"IF(B821=\"Rural\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H824-I824,0)","v":6.4814647085876738},{"$f":"IF(B821=\"Rural\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H824-I824,0)","v":6.4814647085876738},{"$f":"(IF(B821=\"Rural\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB821+((H824-I824-AB821)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H824-I824,0))*INDEX(Trench_Price_Proportion,MATCH(G824,Geotypes,0))","v":3.8888788251526041}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A818)","v":"Rural"},8.1000000000000014,0,0,0,0,0,8.1000000000000014,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B821=\"Rural\",AB822+((H825-AB822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB822+((H825-AB822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H825,0)","v":5.94},{"$f":" IF(B821=\"Rural\",AB822+((H825-AB822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB822+((H825-AB822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H825,0)","v":5.94},{"$f":"(IF(B821=\"Rural\",AB822+((H825-AB822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B821=\"Suburban\",AB822+((H825-AB822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B821<>\"Rural\",B821<>\"Suburban\"),H825,0))*INDEX(Trench_Price_Proportion,MATCH(G825,Geotypes,0))","v":3.5640000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H826-K826*0.5)","v":0},{"$f":" (H826 -K826*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G826,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H826 -K826*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G826,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G826,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A818+1)","v":92},{"$f":"INDEX(CO_Names,A827)","v":"ΑΜΑΛΙΑΠΟΛΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H827  *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H827  *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H827  *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G827,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H828 *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H828 *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H828 *IF(B830=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B830=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G828,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},0.80022923577188221,0.15860648227833132,0.1982013093102544,0,0,0,0,0,0.80022899999999997,0,0,0,0,0,0,96,12,1,null,{"$f":" H829-K829*0.5","v":0.80022923577188221},{"$f":" (H829-K829*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G829,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.76881863673243012},{"$f":"(H829-K829*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G829,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G829,Geotypes,0))","v":0.65349584122256554}]
[null,{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},4.4277642969367488,0.15860648227833132,3.5820895522388062E-2,0,0,2.7491789999999998,2.7491789999999998,5.2868999999999999E-2,0.105738,0.158606,0.158606,5.2868999999999999E-2,0,0,0,0,0,0,null,{"$f":" H830 - I830","v":4.269157814658417},{"$f":" H830 - I830","v":4.269157814658417},{"$f":"(H830 - I830)*INDEX(Trench_Price_Proportion,MATCH(G830,Geotypes,0))","v":3.6287841424596543}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},3.3800000000000003,0,0,0,0,3.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H831","v":3.3800000000000003},{"$f":" H831","v":3.3800000000000003},{"$f":"H831*INDEX(Trench_Price_Proportion,MATCH(G831,Geotypes,0))","v":2.8730000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},0.80022923577188221,0.15860648227833132,0.1982013093102544,0,0,0,0,0,0,0.80022899999999997,0.80022899999999997,0,0,0,0,280,280,1,null,0.80022923577188221,{"$f":" H832*(1-INDEX(Trench_Core_Proportion,MATCH(G832,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.76881863673243012},{"$f":"H832*(1-INDEX(Trench_Core_Proportion,MATCH(G832,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G832,Geotypes,0))","v":0.65349584122256554}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},4.4277642969367488,0.15860648227833132,3.5820895522388062E-2,0,0,0.68729499999999999,2.7491789999999998,2.8020480000000001,0.105738,0.158606,0.158606,5.2868999999999999E-2,0,0,0,0,0,0,null,{"$f":"IF(B830=\"Rural\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H833-I833,0)","v":4.269157814658417},{"$f":"IF(B830=\"Rural\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H833-I833,0)","v":4.269157814658417},{"$f":"(IF(B830=\"Rural\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB830+((H833-I833-AB830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H833-I833,0))*INDEX(Trench_Price_Proportion,MATCH(G833,Geotypes,0))","v":3.6287841424596543}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A827)","v":"Suburban"},3.3800000000000003,0,0,0,0,3.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B830=\"Rural\",AB831+((H834-AB831)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB831+((H834-AB831)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H834,0)","v":3.3800000000000003},{"$f":" IF(B830=\"Rural\",AB831+((H834-AB831)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB831+((H834-AB831)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H834,0)","v":3.3800000000000003},{"$f":"(IF(B830=\"Rural\",AB831+((H834-AB831)*(1-Aerial_Proportion_Rural)),0)+\nIF(B830=\"Suburban\",AB831+((H834-AB831)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B830<>\"Rural\",B830<>\"Suburban\"),H834,0))*INDEX(Trench_Price_Proportion,MATCH(G834,Geotypes,0))","v":2.8730000000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},6.6138551026078041,0,0,0,0,0,0,0,9.7410969999999999,4.7850999999999999,0,3.314956,0,0,0,96,18,1,null,{"$f":" (H835-K835*0.5)","v":6.6138551026078041},{"$f":" (H835 -K835*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G835,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.4848820209276203},{"$f":" (H835 -K835*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G835,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G835,Geotypes,0))","v":3.8909292125565722}]
[{"$f":"INDEX(CO_Index,A827+1)","v":93},{"$f":"INDEX(CO_Names,A836)","v":"ΑΡΓΑΛΑΣΤΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},12.129478814835199,0,0,0,0,1.7393209999999999,6.9572859999999999,7.0488289999999996,1.0527470000000001,0.27462999999999999,0.54925900000000005,0.36617300000000003,0,0,0,0,0,0,null,{"$f":"H836  *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4258957629670395},{"$f":"H836  *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4258957629670395},{"$f":"H836  *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G836,Geotypes,0))","v":1.4555374577802236}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},9.5760000000000005,0,0,0,0,9.5760000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H837 *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9151999999999996},{"$f":" H837 *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9151999999999996},{"$f":"H837 *IF(B839=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B839=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G837,Geotypes,0))","v":1.1491199999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},16.354952102074407,1.3578913390192864,8.3026310963457736E-2,0,0,0,0,0,9.7410969999999999,4.7850999999999999,0,3.314956,0,0,0,96,45,1,null,{"$f":" H838-K838*0.5","v":16.354952102074407},{"$f":" (H838-K838*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G838,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":16.036023347118068},{"$f":"(H838-K838*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G838,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G838,Geotypes,0))","v":9.621614008270841}]
[null,{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},20.215798024725334,1.3578913390192864,6.716981132075471E-2,0,0,11.595477000000001,11.595477000000001,1.602007,0.30514400000000003,0.45771600000000001,0.91543200000000002,0.61028800000000005,0,0,0,0,0,0,null,{"$f":" H839 - I839","v":18.857906685706048},{"$f":" H839 - I839","v":18.857906685706048},{"$f":"(H839 - I839)*INDEX(Trench_Price_Proportion,MATCH(G839,Geotypes,0))","v":11.314744011423629}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},15.96,0,0,0,0,15.96,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H840","v":15.96},{"$f":" H840","v":15.96},{"$f":"H840*INDEX(Trench_Price_Proportion,MATCH(G840,Geotypes,0))","v":9.5760000000000005}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},22.968807204682211,1.3578913390192864,5.9118931467302273E-2,0,0,0,0,0,0,19.482194,29.052394,16.200112000000001,6.629912,0,0,1090,872,2,null,22.968807204682211,{"$f":" H841*(1-INDEX(Trench_Core_Proportion,MATCH(G841,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":22.520905368045685},{"$f":"H841*(1-INDEX(Trench_Core_Proportion,MATCH(G841,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G841,Geotypes,0))","v":13.512543220827411}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},32.345276839560533,1.3578913390192864,4.1981132075471696E-2,0,0,4.6381899999999998,18.552762999999999,18.796878,2.8073260000000002,0.73234599999999994,1.4646910000000002,0.97646100000000002,0,0,0,0,0,0,null,{"$f":"IF(B839=\"Rural\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H842-I842,0)","v":21.283802448673086},{"$f":"IF(B839=\"Rural\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H842-I842,0)","v":21.283802448673086},{"$f":"(IF(B839=\"Rural\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB839+((H842-I842-AB839)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H842-I842,0))*INDEX(Trench_Price_Proportion,MATCH(G842,Geotypes,0))","v":12.770281469203852}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A836)","v":"Rural"},25.536000000000001,0,0,0,0,25.536000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B839=\"Rural\",AB840+((H843-AB840)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB840+((H843-AB840)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H843,0)","v":17.8752},{"$f":" IF(B839=\"Rural\",AB840+((H843-AB840)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB840+((H843-AB840)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H843,0)","v":17.8752},{"$f":"(IF(B839=\"Rural\",AB840+((H843-AB840)*(1-Aerial_Proportion_Rural)),0)+\nIF(B839=\"Suburban\",AB840+((H843-AB840)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B839<>\"Rural\",B839<>\"Suburban\"),H843,0))*INDEX(Trench_Price_Proportion,MATCH(G843,Geotypes,0))","v":10.725119999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},2.4725656301057528,0,0,1.7540422846049351,0.7094017094017091,0,0,0,0.71852300000000002,0,0,0,0,0,0,32,10,1,null,{"$f":" (H844-K844*0.5)","v":1.5955444878032852},{"$f":" (H844 -K844*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G844,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5644306689552305},{"$f":" (H844 -K844*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G844,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G844,Geotypes,0))","v":0.93865840137313827}]
[{"$f":"INDEX(CO_Index,A836+1)","v":94},{"$f":"INDEX(CO_Names,A845)","v":"ΑΦΥΣΣΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},4.252443238232976,0,0,0,0,0.77732800000000002,2.331985,2.37771,9.1450000000000004E-2,0.18290100000000001,0.13717599999999999,9.1450000000000004E-2,0,0,0,0,0,0,null,{"$f":"H845  *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.85048864764659504},{"$f":"H845  *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.85048864764659504},{"$f":"H845  *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G845,Geotypes,0))","v":0.51029318858795703}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},4.5120000000000005,0,0,0,0,4.5119999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H846 *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.90239999999999987},{"$f":" H846 *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.90239999999999987},{"$f":"H846 *IF(B848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G846,Geotypes,0))","v":0.54143999999999992}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},4.9451312602115038,0.59442754943041598,0.12020460492387258,1.7540422846049351,0.35470085470085466,0,0,0,1.796308,0.92985399999999996,0.46492699999999998,0,0,0,0,64,28,0,null,{"$f":" H847-K847*0.5","v":4.0681101179090362},{"$f":" (H847-K847*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G847,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9887801824355198},{"$f":"(H847-K847*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G847,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G847,Geotypes,0))","v":2.393268109461312}]
[null,{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},8.504886476465952,0.59442754943041598,6.9892473118279563E-2,0,0,4.6639699999999999,4.6639699999999999,0,0.18290100000000001,0.36580200000000002,0.27435100000000001,0.18290100000000001,0,0,0,0,0,0,null,{"$f":" H848 - I848","v":7.9104589270355357},{"$f":" H848 - I848","v":7.9104589270355357},{"$f":"(H848 - I848)*INDEX(Trench_Price_Proportion,MATCH(G848,Geotypes,0))","v":4.7462753562213216}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},9.0240000000000009,0,0,0,0,9.0239999999999991,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H849","v":9.0240000000000009},{"$f":" H849","v":9.0240000000000009},{"$f":"H849*INDEX(Trench_Price_Proportion,MATCH(G849,Geotypes,0))","v":5.4144000000000005}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},5.6636546057123214,0.59442754943041598,0.10495476698576933,0,0,0,0,0,0,0.92985399999999996,3.9096120000000001,0.46492699999999998,0,0,0,497,426,1,null,5.6636546057123214,{"$f":" H850*(1-INDEX(Trench_Core_Proportion,MATCH(G850,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.5532108513907499},{"$f":"H850*(1-INDEX(Trench_Core_Proportion,MATCH(G850,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G850,Geotypes,0))","v":3.33192651083445}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},12.757329714698928,0.59442754943041598,4.6594982078853042E-2,0,0,2.331985,6.9959550000000004,7.1331299999999995,0.27435100000000001,0.54870300000000005,0.41152699999999998,0.27435100000000001,0,0,0,0,0,0,null,{"$f":"IF(B848=\"Rural\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H851-I851,0)","v":8.760947574682131},{"$f":"IF(B848=\"Rural\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H851-I851,0)","v":8.760947574682131},{"$f":"(IF(B848=\"Rural\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB848+((H851-I851-AB848)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H851-I851,0))*INDEX(Trench_Price_Proportion,MATCH(G851,Geotypes,0))","v":5.2565685448092783}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A845)","v":"Rural"},13.536000000000001,0,0,0,0,13.535999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B848=\"Rural\",AB849+((H852-AB849)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB849+((H852-AB849)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H852,0)","v":9.926400000000001},{"$f":" IF(B848=\"Rural\",AB849+((H852-AB849)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB849+((H852-AB849)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H852,0)","v":9.926400000000001},{"$f":"(IF(B848=\"Rural\",AB849+((H852-AB849)*(1-Aerial_Proportion_Rural)),0)+\nIF(B848=\"Suburban\",AB849+((H852-AB849)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B848<>\"Rural\",B848<>\"Suburban\"),H852,0))*INDEX(Trench_Price_Proportion,MATCH(G852,Geotypes,0))","v":5.9558400000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},4.2298731379256607,0,0,0,0,0,0,0,1.6199509999999999,2.6099220000000001,0,0,0,0,0,48,12,1,null,{"$f":" (H853-K853*0.5)","v":4.2298731379256607},{"$f":" (H853 -K853*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G853,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1473887524574335},{"$f":" (H853 -K853*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G853,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G853,Geotypes,0))","v":2.48843325147446}]
[{"$f":"INDEX(CO_Index,A845+1)","v":95},{"$f":"INDEX(CO_Names,A854)","v":"ΠΡΟΜΥΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},6.4216405273475257,0,0,0,0,1.446428,2.8928560000000001,2.8928560000000001,9.9753999999999995E-2,0.19950699999999999,0.39901500000000001,0.349138,0,0,0,0,0,0,null,{"$f":"H854  *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2843281054695048},{"$f":"H854  *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2843281054695048},{"$f":"H854  *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G854,Geotypes,0))","v":0.77059686328170285}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},6.2640000000000002,0,0,0,0,6.2640000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H855 *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2527999999999997},{"$f":" H855 *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2527999999999997},{"$f":"H855 *IF(B857=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B857=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G855,Geotypes,0))","v":0.75167999999999979}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},4.2298731379256607,0.27432250796436031,6.4853601755746434E-2,0,0,0,0,0,1.6199509999999999,2.6099220000000001,0,0,0,0,0,48,18,0,null,{"$f":" H856-K856*0.5","v":4.2298731379256607},{"$f":" (H856-K856*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G856,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1473887524574335},{"$f":"(H856-K856*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G856,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G856,Geotypes,0))","v":2.48843325147446}]
[null,{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},6.4839865518848798,0.27432250796436031,4.230769230769231E-2,0,0,2.8928560000000001,2.8928560000000001,4.9876999999999998E-2,0.19950699999999999,0.24938399999999999,0.39901500000000001,0.299261,0,0,0,0,0,0,null,{"$f":" H857 - I857","v":6.2096640439205197},{"$f":" H857 - I857","v":6.2096640439205197},{"$f":"(H857 - I857)*INDEX(Trench_Price_Proportion,MATCH(G857,Geotypes,0))","v":3.7257984263523118}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},6.2640000000000002,0,0,0,0,6.2640000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H858","v":6.2640000000000002},{"$f":" H858","v":6.2640000000000002},{"$f":"H858*INDEX(Trench_Price_Proportion,MATCH(G858,Geotypes,0))","v":3.7584}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},8.4597462758513213,0.27432250796436031,3.2426800877873217E-2,0,0,0,0,0,0,0,3.2399019999999998,5.2198440000000002,0,0,0,348,348,1,null,8.4597462758513213,{"$f":" H859*(1-INDEX(Trench_Core_Proportion,MATCH(G859,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.2947775049148671},{"$f":"H859*(1-INDEX(Trench_Core_Proportion,MATCH(G859,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G859,Geotypes,0))","v":4.9768665029489201}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},12.905627079232406,0.27432250796436031,2.1256038647342993E-2,0,0,2.8928560000000001,5.7857120000000002,5.7857120000000002,0.19950799999999999,0.39901399999999998,0.79803000000000002,0.69827600000000001,0,0,0,0,0,0,null,{"$f":"IF(B857=\"Rural\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H860-I860,0)","v":7.4939921493900243},{"$f":"IF(B857=\"Rural\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H860-I860,0)","v":7.4939921493900243},{"$f":"(IF(B857=\"Rural\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB857+((H860-I860-AB857)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H860-I860,0))*INDEX(Trench_Price_Proportion,MATCH(G860,Geotypes,0))","v":4.4963952896340142}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A854)","v":"Rural"},12.528,0,0,0,0,12.528,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B857=\"Rural\",AB858+((H861-AB858)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB858+((H861-AB858)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H861,0)","v":7.5167999999999999},{"$f":" IF(B857=\"Rural\",AB858+((H861-AB858)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB858+((H861-AB858)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H861,0)","v":7.5167999999999999},{"$f":"(IF(B857=\"Rural\",AB858+((H861-AB858)*(1-Aerial_Proportion_Rural)),0)+\nIF(B857=\"Suburban\",AB858+((H861-AB858)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B857<>\"Rural\",B857<>\"Suburban\"),H861,0))*INDEX(Trench_Price_Proportion,MATCH(G861,Geotypes,0))","v":4.5100799999999994}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},2.0949880299000183,0,0,0.83799521196000759,0.40000000000000013,0,0,0,0.83799500000000005,0.41899799999999998,0,0,0,0,0,38,6,1,null,{"$f":" (H862-K862*0.5)","v":1.6759904239200145},{"$f":" (H862 -K862*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G862,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6433078739569509},{"$f":" (H862 -K862*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G862,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G862,Geotypes,0))","v":0.98598472437417051}]
[{"$f":"INDEX(CO_Index,A854+1)","v":96},{"$f":"INDEX(CO_Names,A863)","v":"ΤΡΙΚΕΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},3.4284893098380547,0,0,0,0,0.87072700000000003,1.741455,1.3060909999999999,0.16326099999999999,0.299313,0.190472,0,0,0,0,0,0,0,null,{"$f":"H863  *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.68569786196761073},{"$f":"H863  *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.68569786196761073},{"$f":"H863  *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G863,Geotypes,0))","v":0.41141871718056644}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},3.0720000000000001,0,0,0,0,3.0720000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H864 *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.61439999999999984},{"$f":" H864 *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.61439999999999984},{"$f":"H864 *IF(B866=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B866=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G864,Geotypes,0))","v":0.36863999999999991}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},2.9329832418600263,0.40135093111199455,0.13684051288935001,0.83799521196000759,0.28571428571428575,0,0,0,1.6759900000000001,0.41899799999999998,0,0,0,0,0,58,15,0,null,{"$f":" H865-K865*0.5","v":2.5139856358800223},{"$f":" (H865-K865*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G865,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.464961810935427},{"$f":"(H865-K865*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G865,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G865,Geotypes,0))","v":1.4789770865612561}]
[null,{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},5.1835493136837254,0.40135093111199455,7.7427821522309717E-2,0,0,2.6121819999999998,1.9591369999999999,0.16326099999999999,0.16326099999999999,0.28570699999999999,0.28570699999999999,0,0,0,0,0,0,0,null,{"$f":" H866 - I866","v":4.7821983825717309},{"$f":" H866 - I866","v":4.7821983825717309},{"$f":"(H866 - I866)*INDEX(Trench_Price_Proportion,MATCH(G866,Geotypes,0))","v":2.8693190295430386}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},4.6080000000000005,0,0,0,0,4.6079999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H867","v":4.6080000000000005},{"$f":" H867","v":4.6080000000000005},{"$f":"H867*INDEX(Trench_Price_Proportion,MATCH(G867,Geotypes,0))","v":2.7648000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},4.1899760598000366,0.40135093111199455,9.5788359022545039E-2,0,0,0,0,0,2.5139849999999999,3.3519809999999999,0.83799599999999996,0,0,0,0,275,275,1,null,4.1899760598000366,{"$f":" H868*(1-INDEX(Trench_Core_Proportion,MATCH(G868,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1082696848923774},{"$f":"H868*(1-INDEX(Trench_Core_Proportion,MATCH(G868,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G868,Geotypes,0))","v":2.4649618109354265}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},8.6120386235217801,0.40135093111199455,4.6603475513428125E-2,0,0,2.1768179999999999,4.353637,3.2652279999999996,0.40815299999999999,0.748282,0.47617900000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B866=\"Rural\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H869-I869,0)","v":5.4678962445393413},{"$f":"IF(B866=\"Rural\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H869-I869,0)","v":5.4678962445393413},{"$f":"(IF(B866=\"Rural\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB866+((H869-I869-AB866)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H869-I869,0))*INDEX(Trench_Price_Proportion,MATCH(G869,Geotypes,0))","v":3.2807377467236045}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A863)","v":"Rural"},7.6800000000000006,0,0,0,0,7.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B866=\"Rural\",AB867+((H870-AB867)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB867+((H870-AB867)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H870,0)","v":5.2224000000000004},{"$f":" IF(B866=\"Rural\",AB867+((H870-AB867)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB867+((H870-AB867)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H870,0)","v":5.2224000000000004},{"$f":"(IF(B866=\"Rural\",AB867+((H870-AB867)*(1-Aerial_Proportion_Rural)),0)+\nIF(B866=\"Suburban\",AB867+((H870-AB867)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B866<>\"Rural\",B866<>\"Suburban\"),H870,0))*INDEX(Trench_Price_Proportion,MATCH(G870,Geotypes,0))","v":3.1334400000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},5.8907057034235466,0,0,2.454460709759811,0.41666666666666663,0,0,0,1.9635689999999999,1.4726760000000001,0,0,0,0,0,64,4,1,null,{"$f":" (H871-K871*0.5)","v":4.6634753485436411},{"$f":" (H871 -K871*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G871,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.5725355293746226},{"$f":" (H871 -K871*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G871,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G871,Geotypes,0))","v":2.7435213176247735}]
[{"$f":"INDEX(CO_Index,A863+1)","v":97},{"$f":"INDEX(CO_Names,A872)","v":"ΠΕΡΙΒΛΕΠΤΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},2.9554414768998747,0,0,0,0,1.003735,2.1189960000000001,0.72492000000000001,0.223052,0.223052,0,0,0,0,0,0,0,0,null,{"$f":"H872  *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59108829537997476},{"$f":"H872  *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59108829537997476},{"$f":"H872  *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G872,Geotypes,0))","v":0.35465297722798483}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},1.296,0,0,0,0,1.296,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H873 *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.25919999999999993},{"$f":" H873 *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.25919999999999993},{"$f":"H873 *IF(B875=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B875=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G873,Geotypes,0))","v":0.15551999999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},5.8907057034235466,6.9703808417449872E-2,1.1832845150783814E-2,2.454460709759811,0.41666666666666663,0,0,0,1.9635689999999999,1.4726760000000001,0,0,0,0,0,32,2,0,null,{"$f":" H874-K874*0.5","v":4.6634753485436411},{"$f":" (H874-K874*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G874,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.5725355293746226},{"$f":"(H874-K874*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G874,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G874,Geotypes,0))","v":2.7435213176247735}]
[null,{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},1.4777207384499373,6.9703808417449872E-2,4.7169811320754713E-2,0,0,1.0594980000000001,0.306697,5.5763E-2,0.111526,5.5763E-2,0,0,0,0,0,0,0,0,null,{"$f":" H875 - I875","v":1.4080169300324874},{"$f":" H875 - I875","v":1.4080169300324874},{"$f":"(H875 - I875)*INDEX(Trench_Price_Proportion,MATCH(G875,Geotypes,0))","v":0.84481015801949244}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},0.64800000000000002,0,0,0,0,0.64800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H876","v":0.64800000000000002},{"$f":" H876","v":0.64800000000000002},{"$f":"H876*INDEX(Trench_Price_Proportion,MATCH(G876,Geotypes,0))","v":0.38879999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},9.3269506970872822,6.9703808417449872E-2,7.4733758847055666E-3,0,0,0,0,0,0,3.9271379999999998,2.9453520000000002,0,0,0,0,129,129,1,null,9.3269506970872822,{"$f":" H877*(1-INDEX(Trench_Core_Proportion,MATCH(G877,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.1450710587492452},{"$f":"H877*(1-INDEX(Trench_Core_Proportion,MATCH(G877,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G877,Geotypes,0))","v":5.4870426352495469}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},4.433162215349812,6.9703808417449872E-2,1.5723270440251572E-2,0,0,1.5056020000000001,3.1784940000000002,1.08738,0.33457799999999999,0.33457799999999999,0,0,0,0,0,0,0,0,null,{"$f":"IF(B875=\"Rural\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H878-I878,0)","v":1.9991052254124622},{"$f":"IF(B875=\"Rural\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H878-I878,0)","v":1.9991052254124622},{"$f":"(IF(B875=\"Rural\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB875+((H878-I878-AB875)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H878-I878,0))*INDEX(Trench_Price_Proportion,MATCH(G878,Geotypes,0))","v":1.1994631352474772}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A872)","v":"Rural"},1.944,0,0,0,0,1.944,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B875=\"Rural\",AB876+((H879-AB876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB876+((H879-AB876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H879,0)","v":0.90720000000000001},{"$f":" IF(B875=\"Rural\",AB876+((H879-AB876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB876+((H879-AB876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H879,0)","v":0.90720000000000001},{"$f":"(IF(B875=\"Rural\",AB876+((H879-AB876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B875=\"Suburban\",AB876+((H879-AB876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B875<>\"Rural\",B875<>\"Suburban\"),H879,0))*INDEX(Trench_Price_Proportion,MATCH(G879,Geotypes,0))","v":0.54432000000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H880-K880*0.5)","v":0},{"$f":" (H880 -K880*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G880,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H880 -K880*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G880,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G880,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A872+1)","v":98},{"$f":"INDEX(CO_Names,A881)","v":"ΡΙΖΟΜΥΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H881  *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H881  *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H881  *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G881,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H882 *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H882 *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H882 *IF(B884=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B884=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G882,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},0.57334490616320155,0.31607475596176493,0.55128205128205121,0,0,0,0,0,0.23521800000000001,0.33812599999999998,0,0,0,0,0,96,21,1,null,{"$f":" H883-K883*0.5","v":0.57334490616320155},{"$f":" (H883-K883*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G883,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.56216442847412307},{"$f":"(H883-K883*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G883,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G883,Geotypes,0))","v":0.33729865708447382}]
[null,{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},11.142422275328478,0.31607475596176493,2.8366790285952168E-2,0,0,5.6016550000000001,4.2012409999999996,0.24354999999999999,0.24354999999999999,0.60887599999999997,0.60887599999999997,0.24354999999999999,0,0,0,0,0,0,null,{"$f":" H884 - I884","v":10.826347519366713},{"$f":" H884 - I884","v":10.826347519366713},{"$f":"(H884 - I884)*INDEX(Trench_Price_Proportion,MATCH(G884,Geotypes,0))","v":6.4958085116200275}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},6.66,0,0,0,0,6.66,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H885","v":6.66},{"$f":" H885","v":6.66},{"$f":"H885*INDEX(Trench_Price_Proportion,MATCH(G885,Geotypes,0))","v":3.996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},0.57334490616320155,0.31607475596176493,0.55128205128205121,0,0,0,0,0,0,0.23521800000000001,0.57334499999999999,0.33812599999999998,0,0,0,444,444,1,null,0.57334490616320155,{"$f":" H886*(1-INDEX(Trench_Core_Proportion,MATCH(G886,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.56216442847412307},{"$f":"H886*(1-INDEX(Trench_Core_Proportion,MATCH(G886,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G886,Geotypes,0))","v":0.33729865708447382}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},11.142422275328478,0.31607475596176493,2.8366790285952168E-2,0,0,2.800827,5.6016550000000001,4.2012409999999996,0.36532500000000001,0.73065100000000005,0.48709999999999998,0.36532500000000001,0,0,0,0,0,0,null,{"$f":"IF(B884=\"Rural\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H887-I887,0)","v":10.826347519366713},{"$f":"IF(B884=\"Rural\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H887-I887,0)","v":10.826347519366713},{"$f":"(IF(B884=\"Rural\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB884+((H887-I887-AB884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H887-I887,0))*INDEX(Trench_Price_Proportion,MATCH(G887,Geotypes,0))","v":6.4958085116200275}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A881)","v":"Rural"},6.66,0,0,0,0,6.66,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B884=\"Rural\",AB885+((H888-AB885)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB885+((H888-AB885)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H888,0)","v":6.66},{"$f":" IF(B884=\"Rural\",AB885+((H888-AB885)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB885+((H888-AB885)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H888,0)","v":6.66},{"$f":"(IF(B884=\"Rural\",AB885+((H888-AB885)*(1-Aerial_Proportion_Rural)),0)+\nIF(B884=\"Suburban\",AB885+((H888-AB885)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B884<>\"Rural\",B884<>\"Suburban\"),H888,0))*INDEX(Trench_Price_Proportion,MATCH(G888,Geotypes,0))","v":3.996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},2.4716358056952745,0,0,0.51290082075651555,0.20751472347773173,0,0,0,2.1649750000000001,0.16734099999999999,8.3670999999999995E-2,0.31306600000000001,0,0,0,110,32,2,null,{"$f":" (H889-K889*0.5)","v":2.2151853953170169},{"$f":" (H889 -K889*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G889,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1719883064037258},{"$f":" (H889 -K889*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G889,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G889,Geotypes,0))","v":1.3031929838422354}]
[{"$f":"INDEX(CO_Index,A881+1)","v":99},{"$f":"INDEX(CO_Names,A890)","v":"ΑΓΡΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},15.970824525279308,0,0,0,0,0,7.9422480000000002,4.3164389999999999,1.0359449999999999,2.0718909999999999,2.0718909999999999,0.34531499999999998,0,0,0,0,0,0,null,{"$f":"H890  *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1941649050558611},{"$f":"H890  *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1941649050558611},{"$f":"H890  *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G890,Geotypes,0))","v":1.9164989430335166}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},8.9280000000000008,0,0,0,0,0,8.9280000000000008,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H891 *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.7855999999999999},{"$f":" H891 *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.7855999999999999},{"$f":"H891 *IF(B893=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B893=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G891,Geotypes,0))","v":1.0713599999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},2.6043152792876789,1.5374461533926778,0.59034563350301938,0.51290082075651555,0.1969426761942594,0,0,0,1.68387,0.16734099999999999,8.3670999999999995E-2,0,0,0,0,82,36,0,null,{"$f":" H892-K892*0.5","v":2.3478648689094213},{"$f":" (H892-K892*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G892,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3020804719406258},{"$f":"(H892-K892*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G892,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G892,Geotypes,0))","v":1.3812482831643755}]
[null,{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},11.783878636219598,1.5374461533926778,0.13047029767152354,0,0,8.9350290000000001,0.25898599999999999,0.77695899999999996,1.5539179999999999,1.0359449999999999,0.51797300000000002,0,0,0,0,0,0,0,null,{"$f":" H893 - I893","v":10.24643248282692},{"$f":" H893 - I893","v":10.24643248282692},{"$f":"(H893 - I893)*INDEX(Trench_Price_Proportion,MATCH(G893,Geotypes,0))","v":6.1478594896961516}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},6.6960000000000006,0,0,0,0,6.6959999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H894","v":6.6960000000000006},{"$f":" H894","v":6.6960000000000006},{"$f":"H894*INDEX(Trench_Price_Proportion,MATCH(G894,Geotypes,0))","v":4.0175999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},4.5630502642264386,1.5374461533926778,0.33693386317613067,0,0,0,0,0,0,0,0,3.8488449999999998,0.64774900000000002,0.480408,0,2534,2534,2,null,4.5630502642264386,{"$f":" H895*(1-INDEX(Trench_Core_Proportion,MATCH(G895,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.4740687783443525},{"$f":"H895*(1-INDEX(Trench_Core_Proportion,MATCH(G895,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G895,Geotypes,0))","v":2.6844412670066116}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},27.754703161498906,1.5374461533926778,5.5394076616370025E-2,0,0,0,13.898934000000001,7.5537679999999998,1.8129039999999998,3.6258089999999998,3.6258089999999998,0.60430099999999998,0,0,0,0,0,0,null,{"$f":"IF(B893=\"Rural\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H896-I896,0)","v":13.44059738788278},{"$f":"IF(B893=\"Rural\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H896-I896,0)","v":13.44059738788278},{"$f":"(IF(B893=\"Rural\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB893+((H896-I896-AB893)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H896-I896,0))*INDEX(Trench_Price_Proportion,MATCH(G896,Geotypes,0))","v":8.0643584327296676}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A890)","v":"Rural"},15.624000000000002,0,0,0,0,0,15.624000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B893=\"Rural\",AB894+((H897-AB894)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB894+((H897-AB894)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H897,0)","v":8.4816000000000003},{"$f":" IF(B893=\"Rural\",AB894+((H897-AB894)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB894+((H897-AB894)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H897,0)","v":8.4816000000000003},{"$f":"(IF(B893=\"Rural\",AB894+((H897-AB894)*(1-Aerial_Proportion_Rural)),0)+\nIF(B893=\"Suburban\",AB894+((H897-AB894)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B893<>\"Rural\",B893<>\"Suburban\"),H897,0))*INDEX(Trench_Price_Proportion,MATCH(G897,Geotypes,0))","v":5.0889600000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},28.581483817791181,0,0,0,0,0,0,0,10.346328,4.6558469999999996,2.3279239999999999,8.1833419999999997,0.90925999999999996,2.7277809999999998,2.7277809999999998,1920,636,20,null,{"$f":" (H898-K898*0.5)","v":28.581483817791181},{"$f":" (H898 -K898*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G898,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":27.126999675262198},{"$f":" (H898 -K898*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G898,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G898,Geotypes,0))","v":25.770649691499088}]
[{"$f":"INDEX(CO_Index,A890+1)","v":100},{"$f":"INDEX(CO_Names,A899)","v":"ΓΥΜΝΑΣΤΗΡΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},146.56533229693929,0,0,0,0,0,66.288971000000004,66.288971000000004,36.458933999999999,13.257794000000001,6.6288970000000003,1.657224,0,0,0,0,0,0,null,{"$f":"H899  *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":146.56533229693929},{"$f":"H899  *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":146.56533229693929},{"$f":"H899  *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G899,Geotypes,0))","v":139.23706568209232}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},42.453000000000003,0,0,0,0,0,42.453000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H900 *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":42.453000000000003},{"$f":" H900 *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":42.453000000000003},{"$f":"H900 *IF(B902=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B902=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G900,Geotypes,0))","v":40.330350000000003}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},2.4167786495101078,1.4279228078993518,0.59083723211010586,0,0,0,0,0,1.0346329999999999,0.46558500000000003,0.232792,0.81833400000000001,0,0,0,192,96,2,null,{"$f":" H901-K901*0.5","v":2.4167786495101078},{"$f":" (H901-K901*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G901,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2937911151985766},{"$f":"(H901-K901*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G901,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G901,Geotypes,0))","v":2.1791015594386476}]
[null,{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},14.842058966778662,1.4279228078993518,9.6207865168539339E-2,0,0,6.6705880000000004,6.6705880000000004,0.33352900000000002,1.3341179999999999,0.66705899999999996,0.166765,0,0,0,0,0,0,0,null,{"$f":" H902 - I902","v":13.414136158879311},{"$f":" H902 - I902","v":13.414136158879311},{"$f":"(H902 - I902)*INDEX(Trench_Price_Proportion,MATCH(G902,Geotypes,0))","v":12.743429350935344}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},4.2720000000000002,0,0,0,0,4.2720000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H903","v":4.2720000000000002},{"$f":" H903","v":4.2720000000000002},{"$f":"H903*INDEX(Trench_Price_Proportion,MATCH(G903,Geotypes,0))","v":4.0583999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},30.998262467301288,1.4279228078993518,4.6064607956836458E-2,0,0,0,0,0,0,0,0,11.380960999999999,14.123108999999999,12.471653,20.003724999999999,30448,30275,22,null,30.998262467301288,{"$f":" H904*(1-INDEX(Trench_Core_Proportion,MATCH(G904,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":29.420790790460774},{"$f":"H904*(1-INDEX(Trench_Core_Proportion,MATCH(G904,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G904,Geotypes,0))","v":27.949751250937734}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},161.40739126371795,1.4279228078993518,8.8467002453829265E-3,0,0,0,72.959558999999999,72.959558999999999,40.127758,14.591912000000001,7.2959560000000003,1.8239890000000001,0,0,0,0,0,0,null,{"$f":"IF(B902=\"Rural\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H905-I905,0)","v":159.97946845581859},{"$f":"IF(B902=\"Rural\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H905-I905,0)","v":159.97946845581859},{"$f":"(IF(B902=\"Rural\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB902+((H905-I905-AB902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H905-I905,0))*INDEX(Trench_Price_Proportion,MATCH(G905,Geotypes,0))","v":151.98049503302767}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A899)","v":"Urban"},46.725000000000001,0,0,0,0,0,46.725000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B902=\"Rural\",AB903+((H906-AB903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB903+((H906-AB903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H906,0)","v":46.725000000000001},{"$f":" IF(B902=\"Rural\",AB903+((H906-AB903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB903+((H906-AB903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H906,0)","v":46.725000000000001},{"$f":"(IF(B902=\"Rural\",AB903+((H906-AB903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B902=\"Suburban\",AB903+((H906-AB903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B902<>\"Rural\",B902<>\"Suburban\"),H906,0))*INDEX(Trench_Price_Proportion,MATCH(G906,Geotypes,0))","v":44.388750000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},22.042021824724213,0,0,0,0,0,0,0,13.564321,8.4777009999999997,0,0,0,0,0,64,16,1,null,{"$f":" (H907-K907*0.5)","v":22.042021824724213},{"$f":" (H907 -K907*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G907,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":21.176828354396378},{"$f":" (H907 -K907*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G907,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G907,Geotypes,0))","v":18.000304101236921}]
[{"$f":"INDEX(CO_Index,A899+1)","v":101},{"$f":"INDEX(CO_Names,A908)","v":"ΚΑΝΑΛΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},11.819590278925194,0,0,0,0,2.4052579999999999,6.0131459999999999,6.163475,0.30065700000000001,0.60131500000000004,0.450986,0.225493,0,0,0,0,0,0,null,{"$f":"H908  *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.0917541673551163},{"$f":"H908  *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.0917541673551163},{"$f":"H908  *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G908,Geotypes,0))","v":6.0279910422518483}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},6.36,0,0,0,0,6.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H909 *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.8159999999999998},{"$f":" H909 *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.8159999999999998},{"$f":"H909 *IF(B911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G909,Geotypes,0))","v":3.2435999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},6.7821605614536038,0.45098595658856067,6.6495912696573192E-2,0,0,0,0,0,6.7821610000000003,0,0,0,0,0,0,32,12,0,null,{"$f":" H910-K910*0.5","v":6.7821605614536038},{"$f":" (H910-K910*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.5159471859681171},{"$f":"(H910-K910*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G910,Geotypes,0))","v":5.5385551080728996}]
[null,{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},5.9755639247984282,0.45098595658856067,7.5471698113207558E-2,0,0,3.0065729999999999,3.0065729999999999,7.5163999999999995E-2,0.225493,0.30065700000000001,0.30065700000000001,3.7581999999999997E-2,0,0,0,0,0,0,null,{"$f":" H911 - I911","v":5.5245779682098677},{"$f":" H911 - I911","v":5.5245779682098677},{"$f":"(H911 - I911)*INDEX(Trench_Price_Proportion,MATCH(G911,Geotypes,0))","v":4.695891272978387}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},3.18,0,0,0,0,3.18,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H912","v":3.18},{"$f":" H912","v":3.18},{"$f":"H912*INDEX(Trench_Price_Proportion,MATCH(G912,Geotypes,0))","v":2.7029999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},28.824182386177817,0.45098595658856067,1.5646097105076046E-2,0,0,0,0,0,0,20.346482000000002,28.824182999999998,8.4777009999999997,0,0,0,828,828,1,null,28.824182386177817,{"$f":" H913*(1-INDEX(Trench_Core_Proportion,MATCH(G913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":27.692775540364497},{"$f":"H913*(1-INDEX(Trench_Core_Proportion,MATCH(G913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G913,Geotypes,0))","v":23.538859209309823}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},17.795154203723623,0.45098595658856067,2.5343189017951427E-2,0,0,3.6078869999999998,9.0197190000000003,9.2452120000000004,0.450986,0.901972,0.67647900000000005,0.33823900000000001,0,0,0,0,0,0,null,{"$f":"IF(B911=\"Rural\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H914-I914,0)","v":12.616332135564985},{"$f":"IF(B911=\"Rural\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H914-I914,0)","v":12.616332135564985},{"$f":"(IF(B911=\"Rural\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB911+((H914-I914-AB911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H914-I914,0))*INDEX(Trench_Price_Proportion,MATCH(G914,Geotypes,0))","v":10.723882315230236}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A908)","v":"Suburban"},9.5400000000000009,0,0,0,0,9.5400000000000009,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B911=\"Rural\",AB912+((H915-AB912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB912+((H915-AB912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H915,0)","v":6.9960000000000004},{"$f":" IF(B911=\"Rural\",AB912+((H915-AB912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB912+((H915-AB912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H915,0)","v":6.9960000000000004},{"$f":"(IF(B911=\"Rural\",AB912+((H915-AB912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B911=\"Suburban\",AB912+((H915-AB912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B911<>\"Rural\",B911<>\"Suburban\"),H915,0))*INDEX(Trench_Price_Proportion,MATCH(G915,Geotypes,0))","v":5.9466000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},7.4641232013741625,0,0,1.4249758155498695,0.19091000739209774,0,0,0,3.0312109999999999,1.959571,0,2.849952,0,0,0,176,33,2,null,{"$f":" (H916-K916*0.5)","v":6.7516352935992279},{"$f":" (H916 -K916*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G916,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.4866200959686413},{"$f":" (H916 -K916*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G916,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G916,Geotypes,0))","v":5.513627081573345}]
[{"$f":"INDEX(CO_Index,A908+1)","v":102},{"$f":"INDEX(CO_Names,A917)","v":"Ν.ΑΓΧΙΑΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},17.299205489767235,0,0,0,0,0,7.6788400000000001,7.6788400000000001,4.3193479999999997,1.679746,0.71989099999999995,0,0,0,0,0,0,0,null,{"$f":"H917  *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":10.379523293860341},{"$f":"H917  *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":10.379523293860341},{"$f":"H917  *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G917,Geotypes,0))","v":8.8225947997812906}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},8.0300000000000011,0,0,0,0,0,8.0299999999999994,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H918 *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.8180000000000005},{"$f":" H918 *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.8180000000000005},{"$f":"H918 *IF(B920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G918,Geotypes,0))","v":4.0952999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},5.3820792828713611,1.0907443562274421,0.20266226097760598,1.4249758155498695,0.2647630665874619,0,0,0,1.928952,0.97978500000000002,0,0,0,0,0,112,35,1,null,{"$f":" H919-K919*0.5","v":4.6695913750964264},{"$f":" (H919-K919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.4863005681568886},{"$f":"(H919-K919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G919,Geotypes,0))","v":3.8133554829333551}]
[null,{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},10.841998900900776,1.0907443562274421,0.10060362173038229,0,0,4.8865350000000003,4.8865350000000003,0.30540800000000001,1.068929,0.45811299999999999,0,0,0,0,0,0,0,0,null,{"$f":" H920 - I920","v":9.7512545446733334},{"$f":" H920 - I920","v":9.7512545446733334},{"$f":"(H920 - I920)*INDEX(Trench_Price_Proportion,MATCH(G920,Geotypes,0))","v":8.2885663629723325}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},5.1100000000000003,0,0,0,0,5.1100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H921","v":5.1100000000000003},{"$f":" H921","v":5.1100000000000003},{"$f":"H921*INDEX(Trench_Price_Proportion,MATCH(G921,Geotypes,0))","v":4.3435000000000006}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},11.421226668695654,1.0907443562274421,9.5501506787975268E-2,0,0,0,0,0,0,4.9601629999999997,7.8995200000000008,2.9393560000000001,0,2.849952,0,2556,2556,3,null,11.421226668695654,{"$f":" H922*(1-INDEX(Trench_Core_Proportion,MATCH(G922,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.97292066412553},{"$f":"H922*(1-INDEX(Trench_Core_Proportion,MATCH(G922,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G922,Geotypes,0))","v":9.3269825645067002}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},28.141204390668012,1.0907443562274421,3.8759689922480613E-2,0,0,0,12.565375,12.565375,7.0680239999999994,2.748675,1.1780040000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B920=\"Rural\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H923-I923,0)","v":20.130777838533675},{"$f":"IF(B920=\"Rural\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H923-I923,0)","v":20.130777838533675},{"$f":"(IF(B920=\"Rural\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB920+((H923-I923-AB920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H923-I923,0))*INDEX(Trench_Price_Proportion,MATCH(G923,Geotypes,0))","v":17.111161162753621}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A917)","v":"Suburban"},13.14,0,0,0,0,0,13.14,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B920=\"Rural\",AB921+((H924-AB921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB921+((H924-AB921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H924,0)","v":9.9280000000000008},{"$f":" IF(B920=\"Rural\",AB921+((H924-AB921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB921+((H924-AB921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H924,0)","v":9.9280000000000008},{"$f":"(IF(B920=\"Rural\",AB921+((H924-AB921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B920=\"Suburban\",AB921+((H924-AB921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B920<>\"Rural\",B920<>\"Suburban\"),H924,0))*INDEX(Trench_Price_Proportion,MATCH(G924,Geotypes,0))","v":8.4388000000000005}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},10.191569709212855,0,0,2.5546094833280151,0.25065907963311373,0,0,0,5.3341880000000002,1.0372030000000001,0.51860200000000001,2.144514,0,0,0,144,48,2,null,{"$f":" (H925-K925*0.5)","v":8.9142649675488475},{"$f":" (H925 -K925*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G925,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.5643622270459616},{"$f":" (H925 -K925*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G925,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G925,Geotypes,0))","v":7.2797078929890668}]
[{"$f":"INDEX(CO_Index,A917+1)","v":103},{"$f":"INDEX(CO_Names,A926)","v":"ΠΑΓΑΣΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},43.858561631020628,0,0,0,0,0,25.673304000000002,26.743024999999999,2.1394419999999998,3.2091630000000002,3.2091630000000002,0.53486100000000003,0,0,0,0,0,0,null,{"$f":"H926  *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":26.315136978612376},{"$f":"H926  *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":26.315136978612376},{"$f":"H926  *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G926,Geotypes,0))","v":22.36786643182052}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},10.08,0,0,0,0,0,10.08,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H927 *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.048},{"$f":" H927 *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.048},{"$f":"H927 *IF(B929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G927,Geotypes,0))","v":5.1407999999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},6.9607342595351875,1.5154381051368917,0.21771239191626418,2.5546094833280151,0.36700287470802007,0,0,0,1.7780629999999999,1.0372030000000001,0.51860200000000001,0,0,0,0,48,20,0,null,{"$f":" H928-K928*0.5","v":5.68342951787118},{"$f":" (H928-K928*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G928,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.460343534787043},{"$f":"(H928-K928*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G928,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G928,Geotypes,0))","v":4.6412920045689861}]
[null,{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},14.797807379571999,1.5154381051368917,0.10240963855421688,0,0,8.5577679999999994,4.2788839999999997,0.71314699999999998,1.0697209999999999,1.0697209999999999,0.178287,0,0,0,0,0,0,0,null,{"$f":" H929 - I929","v":13.282369274435109},{"$f":" H929 - I929","v":13.282369274435109},{"$f":"(H929 - I929)*INDEX(Trench_Price_Proportion,MATCH(G929,Geotypes,0))","v":11.290013883269841}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},3.3600000000000003,0,0,0,0,3.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H930","v":3.3600000000000003},{"$f":" H930","v":3.3600000000000003},{"$f":"H930*INDEX(Trench_Price_Proportion,MATCH(G930,Geotypes,0))","v":2.8560000000000003}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},14.597694485420028,1.5154381051368917,0.1038135238856033,0,0,0,0,0,0,0,0,7.1122510000000005,4.2189209999999999,3.181718,0,2608,2608,2,null,14.597694485420028,{"$f":" H931*(1-INDEX(Trench_Core_Proportion,MATCH(G931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.024705761833005},{"$f":"H931*(1-INDEX(Trench_Core_Proportion,MATCH(G931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G931,Geotypes,0))","v":11.920999897558053}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},58.656369010592627,1.5154381051368917,2.583586626139818E-2,0,0,0,34.231071999999998,35.657367000000001,2.852589,4.2788839999999997,4.2788839999999997,0.713148,0,0,0,0,0,0,null,{"$f":"IF(B929=\"Rural\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H932-I932,0)","v":39.597506253047484},{"$f":"IF(B929=\"Rural\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H932-I932,0)","v":39.597506253047484},{"$f":"(IF(B929=\"Rural\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB929+((H932-I932-AB929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H932-I932,0))*INDEX(Trench_Price_Proportion,MATCH(G932,Geotypes,0))","v":33.65788031509036}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A926)","v":"Suburban"},13.440000000000001,0,0,0,0,0,13.44,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B929=\"Rural\",AB930+((H933-AB930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB930+((H933-AB930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H933,0)","v":9.4080000000000013},{"$f":" IF(B929=\"Rural\",AB930+((H933-AB930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB930+((H933-AB930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H933,0)","v":9.4080000000000013},{"$f":"(IF(B929=\"Rural\",AB930+((H933-AB930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B929=\"Suburban\",AB930+((H933-AB930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B929<>\"Rural\",B929<>\"Suburban\"),H933,0))*INDEX(Trench_Price_Proportion,MATCH(G933,Geotypes,0))","v":7.9968000000000012}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},1.9153544968130816,0,0,0.79806437367211724,0.41666666666666663,0,0,0,0.63845099999999999,0.47883900000000001,0,0,0,0,0,38,10,1,null,{"$f":" (H934-K934*0.5)","v":1.5163223099770229},{"$f":" (H934 -K934*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G934,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4568036246251654},{"$f":" (H934 -K934*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G934,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G934,Geotypes,0))","v":1.2382830809313905}]
[{"$f":"INDEX(CO_Index,A926+1)","v":104},{"$f":"INDEX(CO_Names,A935)","v":"ΠΟΡΤΑΡΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},2.694121883106825,0,0,0,0,0,1.225762,1.225762,0.66395400000000004,0.204294,0.12768399999999999,7.6609999999999998E-2,0,0,0,0,0,0,null,{"$f":"H935  *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6164731298640949},{"$f":"H935  *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6164731298640949},{"$f":"H935  *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G935,Geotypes,0))","v":1.3740021603844805}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},2.16,0,0,0,0,0,2.16,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H936 *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.296},{"$f":" H936 *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.296},{"$f":"H936 *IF(B938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G936,Geotypes,0))","v":1.1015999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},2.5538059957507753,0.31282457884415743,0.12249347811253468,0.79806437367211724,0.3125,0,0,0,1.2769029999999999,0.47883900000000001,0,0,0,0,0,58,21,0,null,{"$f":" H937-K937*0.5","v":2.1547738089147166},{"$f":" (H937-K937*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G937,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0701946244673399},{"$f":"(H937-K937*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G937,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G937,Geotypes,0))","v":1.7596654307972388}]
[null,{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},4.0986404003663077,0.31282457884415743,7.6323987538940805E-2,0,0,1.8386420000000001,1.8386420000000001,7.6609999999999998E-2,0.30643999999999999,0.191525,0.114915,0,0,0,0,0,0,0,null,{"$f":" H938 - I938","v":3.7858158215221502},{"$f":" H938 - I938","v":3.7858158215221502},{"$f":"(H938 - I938)*INDEX(Trench_Price_Proportion,MATCH(G938,Geotypes,0))","v":3.2179434482938278}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},3.24,0,0,0,0,3.24,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H939","v":3.24},{"$f":" H939","v":3.24},{"$f":"H939*INDEX(Trench_Price_Proportion,MATCH(G939,Geotypes,0))","v":2.754}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},3.6710961188917395,0.31282457884415743,8.5212854339154556E-2,0,0,0,0,0,0,0,1.9153539999999998,2.8730319999999998,0.95767800000000003,0,0,1050,1050,1,null,3.6710961188917395,{"$f":" H940*(1-INDEX(Trench_Core_Proportion,MATCH(G940,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5269982490925056},{"$f":"H940*(1-INDEX(Trench_Core_Proportion,MATCH(G940,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G940,Geotypes,0))","v":2.9979485117286298}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},6.7927622834731327,0.31282457884415743,4.6052631578947366E-2,0,0,0,3.0644040000000001,3.0644040000000001,1.6598850000000001,0.51073400000000002,0.31920899999999996,0.191525,0,0,0,0,0,0,null,{"$f":"IF(B938=\"Rural\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H941-I941,0)","v":5.4022889513862449},{"$f":"IF(B938=\"Rural\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H941-I941,0)","v":5.4022889513862449},{"$f":"(IF(B938=\"Rural\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB938+((H941-I941-AB938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H941-I941,0))*INDEX(Trench_Price_Proportion,MATCH(G941,Geotypes,0))","v":4.5919456086783077}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A935)","v":"Suburban"},5.4,0,0,0,0,0,5.4,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B938=\"Rural\",AB939+((H942-AB939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB939+((H942-AB939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H942,0)","v":4.5360000000000005},{"$f":" IF(B938=\"Rural\",AB939+((H942-AB939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB939+((H942-AB939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H942,0)","v":4.5360000000000005},{"$f":"(IF(B938=\"Rural\",AB939+((H942-AB939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B938=\"Suburban\",AB939+((H942-AB939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B938<>\"Rural\",B938<>\"Suburban\"),H942,0))*INDEX(Trench_Price_Proportion,MATCH(G942,Geotypes,0))","v":3.8556000000000004}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},8.0997323522804994,0,0,0.37967495401314855,4.6875000000000014E-2,0,0,0,5.8216830000000002,1.139025,0.75934999999999997,0,0,0,0,72,30,1,null,{"$f":" (H943-K943*0.5)","v":7.9098948752739249},{"$f":" (H943 -K943*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G943,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.7556484483408443},{"$f":" (H943 -K943*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G943,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G943,Geotypes,0))","v":4.6533890690045068}]
[{"$f":"INDEX(CO_Index,A935+1)","v":105},{"$f":"INDEX(CO_Names,A944)","v":"ΤΣΑΓΚΑΡΑΔΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},22.403598499342507,0,0,0,0,5.0189880000000002,10.037976,10.256193,0.43643399999999999,1.0910839999999999,1.309301,0.87286699999999995,0,0,0,0,0,0,null,{"$f":"H944  *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.4807196998685006},{"$f":"H944  *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.4807196998685006},{"$f":"H944  *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G944,Geotypes,0))","v":2.6884318199211004}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},14.904,0,0,0,0,14.904,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H945 *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.9807999999999995},{"$f":" H945 *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.9807999999999995},{"$f":"H945 *IF(B947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G945,Geotypes,0))","v":1.7884799999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},2.6999107840934999,0.54554217125022331,0.2020593326506491,0.37967495401314855,0.14062500000000006,0,0,0,1.940561,0.37967499999999998,0,0,0,0,0,24,16,0,null,{"$f":" H946-K946*0.5","v":2.5100733070869259},{"$f":" (H946-K946*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G946,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4611257742734951},{"$f":"(H946-K946*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G946,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G946,Geotypes,0))","v":1.4766754645640969}]
[null,{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},7.4921124851697343,0.54554217125022331,7.281553398058252E-2,0,0,3.3459919999999999,3.3459919999999999,7.2738999999999998E-2,0.29095599999999999,0.36369499999999999,0.36369499999999999,0.21821699999999999,0,0,0,0,0,0,null,{"$f":" H947 - I947","v":6.9465703139195112},{"$f":" H947 - I947","v":6.9465703139195112},{"$f":"(H947 - I947)*INDEX(Trench_Price_Proportion,MATCH(G947,Geotypes,0))","v":4.1679421883517067}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},4.968,0,0,0,0,4.968,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H948","v":4.968},{"$f":" H948","v":4.968},{"$f":"H948*INDEX(Trench_Price_Proportion,MATCH(G948,Geotypes,0))","v":2.9807999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},10.419968182360851,0.54554217125022331,5.2355454613933372E-2,0,0,0,0,0,0,7.7622439999999999,9.2809430000000006,2.2780499999999999,0.75934999999999997,0,0,952,952,1,null,10.419968182360851,{"$f":" H949*(1-INDEX(Trench_Core_Proportion,MATCH(G949,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.21677422261434},{"$f":"H949*(1-INDEX(Trench_Core_Proportion,MATCH(G949,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G949,Geotypes,0))","v":6.1300645335686044}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},29.895710984512242,0.54554217125022331,1.824817518248175E-2,0,0,6.6919839999999997,13.383967999999999,13.674924000000001,0.58191199999999998,1.4547789999999998,1.745735,1.1638229999999998,0,0,0,0,0,0,null,{"$f":"IF(B947=\"Rural\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H950-I950,0)","v":11.427290013788012},{"$f":"IF(B947=\"Rural\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H950-I950,0)","v":11.427290013788012},{"$f":"(IF(B947=\"Rural\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB947+((H950-I950-AB947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H950-I950,0))*INDEX(Trench_Price_Proportion,MATCH(G950,Geotypes,0))","v":6.8563740082728071}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A944)","v":"Rural"},19.872,0,0,0,0,19.872,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B947=\"Rural\",AB948+((H951-AB948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB948+((H951-AB948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H951,0)","v":7.9487999999999994},{"$f":" IF(B947=\"Rural\",AB948+((H951-AB948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB948+((H951-AB948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H951,0)","v":7.9487999999999994},{"$f":"(IF(B947=\"Rural\",AB948+((H951-AB948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B947=\"Suburban\",AB948+((H951-AB948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B947<>\"Rural\",B947<>\"Suburban\"),H951,0))*INDEX(Trench_Price_Proportion,MATCH(G951,Geotypes,0))","v":4.7692799999999993}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},3.1145831557597012,0,0,0.49728638621373383,0.1596638655462185,0,0,0,1.9891460000000001,0.62815100000000001,0,0,0,0,0,77,12,1,null,{"$f":" (H952-K952*0.5)","v":2.8659399626528343},{"$f":" (H952 -K952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.8100528736314878},{"$f":" (H952 -K952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G952,Geotypes,0))","v":1.6860317241788927}]
[{"$f":"INDEX(CO_Index,A944+1)","v":106},{"$f":"INDEX(CO_Names,A953)","v":"ΚΟΥΚΟΥΝΑΡΙΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},16.115049806306864,0,0,0,0,5.4433059999999998,11.173101000000001,3.294632,0.85946900000000004,1.4324490000000001,1.1459589999999999,0,0,0,0,0,0,0,null,{"$f":"H953  *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.2230099612613721},{"$f":"H953  *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.2230099612613721},{"$f":"H953  *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G953,Geotypes,0))","v":1.9338059767568232}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},5.4720000000000004,0,0,0,0,5.4720000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H954 *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0943999999999998},{"$f":" H954 *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0943999999999998},{"$f":"H954 *IF(B956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G954,Geotypes,0))","v":0.65663999999999989}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},1.4918591586412016,0.32230099612613733,0.21603982806238353,0.49728638621373383,0.33333333333333331,0,0,0,0.99457300000000004,0,0,0,0,0,0,19,5,0,null,{"$f":" H955-K955*0.5","v":1.2432159655343347},{"$f":" (H955-K955*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G955,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2189727077396868},{"$f":"(H955-K955*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G955,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G955,Geotypes,0))","v":0.73138362464381201}]
[null,{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},4.0466680624726123,0.32230099612613733,7.9646017699115057E-2,0,0,2.793275,0.75203600000000004,7.1622000000000005E-2,0.28649000000000002,0.28649000000000002,0.214867,0,0,0,0,0,0,0,null,{"$f":" H956 - I956","v":3.724367066346475},{"$f":" H956 - I956","v":3.724367066346475},{"$f":"(H956 - I956)*INDEX(Trench_Price_Proportion,MATCH(G956,Geotypes,0))","v":2.2346202398078847}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},1.3680000000000001,0,0,0,0,1.3680000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H957","v":1.3680000000000001},{"$f":" H957","v":1.3680000000000001},{"$f":"H957*INDEX(Trench_Price_Proportion,MATCH(G957,Geotypes,0))","v":0.82080000000000009}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},4.1091559281871692,0.32230099612613733,7.8434842035387642E-2,0,0,0,0,0,0,2.9837190000000002,3.6118700000000001,0.62815100000000001,0,0,0,570,570,1,null,4.1091559281871692,{"$f":" H958*(1-INDEX(Trench_Core_Proportion,MATCH(G958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0290255813711751},{"$f":"H958*(1-INDEX(Trench_Core_Proportion,MATCH(G958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G958,Geotypes,0))","v":2.417415348822705}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},20.161717868779476,0.32230099612613733,1.5985790408525758E-2,0,0,6.8041320000000001,13.966376,4.11829,1.074336,1.7905610000000001,1.4324490000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B956=\"Rural\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H959-I959,0)","v":6.947377027607847},{"$f":"IF(B956=\"Rural\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H959-I959,0)","v":6.947377027607847},{"$f":"(IF(B956=\"Rural\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB956+((H959-I959-AB956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H959-I959,0))*INDEX(Trench_Price_Proportion,MATCH(G959,Geotypes,0))","v":4.1684262165647077}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A953)","v":"Rural"},6.8400000000000007,0,0,0,0,6.8400000000000007,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B956=\"Rural\",AB957+((H960-AB957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB957+((H960-AB957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H960,0)","v":2.4623999999999997},{"$f":" IF(B956=\"Rural\",AB957+((H960-AB957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB957+((H960-AB957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H960,0)","v":2.4623999999999997},{"$f":"(IF(B956=\"Rural\",AB957+((H960-AB957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B956=\"Suburban\",AB957+((H960-AB957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B956<>\"Rural\",B956<>\"Suburban\"),H960,0))*INDEX(Trench_Price_Proportion,MATCH(G960,Geotypes,0))","v":1.4774399999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},8.3672686840120321,0,0,3.7751473527645345,0.45118036665632499,0,0,0,3.6613519999999999,0.81363399999999997,0.40681699999999998,5.916347,0,0,0,110,35,2,null,{"$f":" (H961-K961*0.5)","v":6.4796950076297648},{"$f":" (H961 -K961*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G961,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.3533381067729255},{"$f":" (H961 -K961*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G961,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G961,Geotypes,0))","v":3.8120028640637553}]
[{"$f":"INDEX(CO_Index,A953+1)","v":107},{"$f":"INDEX(CO_Names,A962)","v":"ΣΚΟΠΕΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},15.649387067387117,0,0,0,0,3.1637749999999998,7.9094379999999997,8.0676260000000006,0.31637799999999999,0.63275499999999996,0.55366099999999996,0.55366099999999996,0,0,0,0,0,0,null,{"$f":"H962  *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1298774134774225},{"$f":"H962  *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1298774134774225},{"$f":"H962  *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G962,Geotypes,0))","v":1.8779264480864535}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},16.799999999999997,0,0,0,0,16.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H963 *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3599999999999985},{"$f":" H963 *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3599999999999985},{"$f":"H963 *IF(B965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G963,Geotypes,0))","v":2.0159999999999991}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},14.676270123718744,2.278043548638101,0.15521951622820632,3.7751473527645345,0.257227982378398,0,0,0,6.1022530000000001,1.627267,0.81363399999999997,0,0,0,0,178,91,1,null,{"$f":" H964-K964*0.5","v":12.788696447336477},{"$f":" (H964-K964*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.539311245227188},{"$f":"(H964-K964*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G964,Geotypes,0))","v":7.5235867471363118}]
[null,{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},29.231021186520191,2.278043548638101,7.7932397027874439E-2,0,0,14.688955,14.688955,0.29377900000000001,0.88133700000000004,1.175116,1.322006,0.73444799999999999,0,0,0,0,0,0,null,{"$f":" H965 - I965","v":26.952977637882089},{"$f":" H965 - I965","v":26.952977637882089},{"$f":"(H965 - I965)*INDEX(Trench_Price_Proportion,MATCH(G965,Geotypes,0))","v":16.171786582729254}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},31.200000000000003,0,0,0,0,31.2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H966","v":31.200000000000003},{"$f":" H966","v":31.200000000000003},{"$f":"H966*INDEX(Trench_Price_Proportion,MATCH(G966,Geotypes,0))","v":18.720000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},19.268391454966242,2.278043548638101,0.11822697052643474,0,0,0,0,0,0,9.7636050000000001,12.204505000000001,3.6613519999999999,1.220451,5.916347,0,2394,2280,3,null,19.268391454966242,{"$f":" H967*(1-INDEX(Trench_Core_Proportion,MATCH(G967,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":18.892649352000113},{"$f":"H967*(1-INDEX(Trench_Core_Proportion,MATCH(G967,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G967,Geotypes,0))","v":11.335589611200067}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},44.880408253907305,2.278043548638101,5.0758084368356292E-2,0,0,9.039356999999999,22.598393000000002,23.050360000000001,0.90393600000000007,1.807871,1.581888,1.581888,0,0,0,0,0,0,null,{"$f":"IF(B965=\"Rural\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H968-I968,0)","v":30.082855051359513},{"$f":"IF(B965=\"Rural\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H968-I968,0)","v":30.082855051359513},{"$f":"(IF(B965=\"Rural\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB965+((H968-I968-AB965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H968-I968,0))*INDEX(Trench_Price_Proportion,MATCH(G968,Geotypes,0))","v":18.049713030815706}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A962)","v":"Rural"},48,0,0,0,0,48,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B965=\"Rural\",AB966+((H969-AB966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB966+((H969-AB966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H969,0)","v":34.56},{"$f":" IF(B965=\"Rural\",AB966+((H969-AB966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB966+((H969-AB966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H969,0)","v":34.56},{"$f":"(IF(B965=\"Rural\",AB966+((H969-AB966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B965=\"Suburban\",AB966+((H969-AB966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B965<>\"Rural\",B965<>\"Suburban\"),H969,0))*INDEX(Trench_Price_Proportion,MATCH(G969,Geotypes,0))","v":20.736000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},6.0611698839784571,0,0,0.69917773336247802,0.1153535945611128,0,0,0,3.206013,1.0124249999999999,0.50621300000000002,1.555358,0,0,0,228,51,3,null,{"$f":" (H970-K970*0.5)","v":5.7115810172972186},{"$f":" (H970 -K970*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6002026768832582},{"$f":" (H970 -K970*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G970,Geotypes,0))","v":3.360121606129955}]
[{"$f":"INDEX(CO_Index,A962+1)","v":108},{"$f":"INDEX(CO_Names,A971)","v":"ΑΒΕΡΩΦ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},16.400872685726956,0,0,0,0,5.5832759999999997,5.5832759999999997,6.2811849999999998,4.1874570000000002,1.046864,1.046864,0,0,0,0,0,0,0,null,{"$f":"H971  *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.2801745371453905},{"$f":"H971  *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.2801745371453905},{"$f":"H971  *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G971,Geotypes,0))","v":1.9681047222872343}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},9.7919999999999998,0,0,0,0,9.7919999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H972 *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9583999999999995},{"$f":" H972 *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9583999999999995},{"$f":"H972 *IF(B974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G972,Geotypes,0))","v":1.1750399999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},2.3021840097094808,0.56448560557883776,0.24519569382730264,0.69917773336247802,0.30370193277934776,0,0,0,0.84368799999999999,0.50621300000000002,0.253106,0,0,0,0,60,20,0,null,{"$f":" H973-K973*0.5","v":1.9525951430282418},{"$f":" (H973-K973*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G973,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9145186794584825},{"$f":"(H973-K973*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G973,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G973,Geotypes,0))","v":1.1487112076750894}]
[null,{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},4.8237860840373408,0.56448560557883776,0.11702127659574468,0,0,2.4632100000000001,2.4632100000000001,0,0.41053499999999998,0.41053499999999998,0.102634,0,0,0,0,0,0,0,null,{"$f":" H974 - I974","v":4.2593004784585027},{"$f":" H974 - I974","v":4.2593004784585027},{"$f":"(H974 - I974)*INDEX(Trench_Price_Proportion,MATCH(G974,Geotypes,0))","v":2.5555802870751014}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},2.88,0,0,0,0,2.88,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H975","v":2.88},{"$f":" H975","v":2.88},{"$f":"H975*INDEX(Trench_Price_Proportion,MATCH(G975,Geotypes,0))","v":1.728}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},7.6641761603254599,0.56448560557883776,7.3652483159372839E-2,0,0,0,0,0,0,4.0497009999999998,5.5683379999999998,2.2779569999999998,0.75931900000000008,1.555358,0,2976,2728,3,null,7.6641761603254599,{"$f":" H976*(1-INDEX(Trench_Core_Proportion,MATCH(G976,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.5147213563417399},{"$f":"H976*(1-INDEX(Trench_Core_Proportion,MATCH(G976,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G976,Geotypes,0))","v":4.5088328138050437}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},21.224658769764297,0.56448560557883776,2.6595744680851068E-2,0,0,7.2254159999999992,7.2254159999999992,8.1285919999999994,5.4190620000000003,1.354765,1.354765,0,0,0,0,0,0,0,null,{"$f":"IF(B974=\"Rural\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H977-I977,0)","v":7.5394750156038928},{"$f":"IF(B974=\"Rural\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H977-I977,0)","v":7.5394750156038928},{"$f":"(IF(B974=\"Rural\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB974+((H977-I977-AB974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H977-I977,0))*INDEX(Trench_Price_Proportion,MATCH(G977,Geotypes,0))","v":4.5236850093623353}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A971)","v":"Rural"},12.672000000000001,0,0,0,0,12.672000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B974=\"Rural\",AB975+((H978-AB975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB975+((H978-AB975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H978,0)","v":4.8384},{"$f":" IF(B974=\"Rural\",AB975+((H978-AB975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB975+((H978-AB975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H978,0)","v":4.8384},{"$f":"(IF(B974=\"Rural\",AB975+((H978-AB975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B974=\"Suburban\",AB975+((H978-AB975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B974<>\"Rural\",B974<>\"Suburban\"),H978,0))*INDEX(Trench_Price_Proportion,MATCH(G978,Geotypes,0))","v":2.9030399999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},6.7610088744295442,0,0,0,0,0,0,0,4.0566050000000002,2.7044039999999998,0,0,0,0,0,96,12,1,null,{"$f":" (H979-K979*0.5)","v":6.7610088744295442},{"$f":" (H979 -K979*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G979,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.629166229516076},{"$f":" (H979 -K979*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G979,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G979,Geotypes,0))","v":3.9774997377096453}]
[{"$f":"INDEX(CO_Index,A971+1)","v":109},{"$f":"INDEX(CO_Names,A980)","v":"ΑΓ.ΣΟΦΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},18.041941620701351,0,0,0,0,4.0753560000000002,8.1507120000000004,8.4903250000000003,0.679226,1.1886460000000001,0.84903300000000004,0,0,0,0,0,0,0,null,{"$f":"H980  *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.6083883241402694},{"$f":"H980  *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.6083883241402694},{"$f":"H980  *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G980,Geotypes,0))","v":2.1650329944841618}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},5.1840000000000002,0,0,0,0,5.1840000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H981 *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0367999999999997},{"$f":" H981 *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0367999999999997},{"$f":"H981 *IF(B983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G981,Geotypes,0))","v":0.62207999999999986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H982-K982*0.5","v":0},{"$f":" (H982-K982*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G982,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H982-K982*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G982,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G982,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H983 - I983","v":0},{"$f":" H983 - I983","v":0},{"$f":"(H983 - I983)*INDEX(Trench_Price_Proportion,MATCH(G983,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H984","v":0},{"$f":" H984","v":0},{"$f":"H984*INDEX(Trench_Price_Proportion,MATCH(G984,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},6.7610088744295442,0,0,0,0,0,0,0,0,4.0566050000000002,6.7610089999999996,2.7044039999999998,0,0,0,448,448,1,null,6.7610088744295442,{"$f":" H985*(1-INDEX(Trench_Core_Proportion,MATCH(G985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.629166229516076},{"$f":"H985*(1-INDEX(Trench_Core_Proportion,MATCH(G985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G985,Geotypes,0))","v":3.9774997377096453}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},18.041941620701351,0,0,0,0,4.0753560000000002,8.1507120000000004,8.4903250000000003,0.679226,1.1886460000000001,0.84903300000000004,0,0,0,0,0,0,0,null,{"$f":"IF(B983=\"Rural\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H986-I986,0)","v":3.6083883241402694},{"$f":"IF(B983=\"Rural\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H986-I986,0)","v":3.6083883241402694},{"$f":"(IF(B983=\"Rural\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB983+((H986-I986-AB983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H986-I986,0))*INDEX(Trench_Price_Proportion,MATCH(G986,Geotypes,0))","v":2.1650329944841618}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A980)","v":"Rural"},5.1840000000000002,0,0,0,0,5.1840000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B983=\"Rural\",AB984+((H987-AB984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB984+((H987-AB984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H987,0)","v":1.0367999999999997},{"$f":" IF(B983=\"Rural\",AB984+((H987-AB984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB984+((H987-AB984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H987,0)","v":1.0367999999999997},{"$f":"(IF(B983=\"Rural\",AB984+((H987-AB984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B983=\"Suburban\",AB984+((H987-AB984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B983<>\"Rural\",B983<>\"Suburban\"),H987,0))*INDEX(Trench_Price_Proportion,MATCH(G987,Geotypes,0))","v":0.62207999999999986}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},19.048141201729283,0,0,1.2886210556948612,6.7650750907803744E-2,0,0,0,8.5900490000000005,2.170439,1.1005039999999999,2.4606180000000002,3.2808229999999998,0.82020599999999999,1.640412,1692,408,18,null,{"$f":" (H988-K988*0.5)","v":18.403830673881853},{"$f":" (H988 -K988*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G988,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":17.467277482746013},{"$f":" (H988 -K988*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G988,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G988,Geotypes,0))","v":16.593913608608712}]
[{"$f":"INDEX(CO_Index,A980+1)","v":110},{"$f":"INDEX(CO_Names,A989)","v":"ΑΚΑΔΗΜΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},85.826045966585724,0,0,0,0,34.239784,68.479567000000003,37.663761999999998,6.8479570000000001,8.5599460000000001,8.5599460000000001,0,0,0,0,0,0,0,null,{"$f":"H989  *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":85.826045966585724},{"$f":"H989  *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":85.826045966585724},{"$f":"H989  *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G989,Geotypes,0))","v":81.534743668256439}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},20.808,0,0,0,0,20.808,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H990 *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":20.808},{"$f":" H990 *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":20.808},{"$f":"H990 *IF(B992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G990,Geotypes,0))","v":19.767599999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},8.8548271601674635,4.9461560655927093,0.55858301648647501,1.2886210556948612,0.14552752215103548,0,0,0,3.6377790000000001,0.886517,0.42797400000000002,1.640412,0.82020599999999999,0,0,708,295,7,null,{"$f":" H991-K991*0.5","v":8.2105166323200329},{"$f":" (H991-K991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.7926913605527792},{"$f":"(H991-K991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G991,Geotypes,0))","v":7.40305679252514}]
[null,{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},36.392358299999906,4.9461560655927093,0.1359119413152382,0,0,14.854024000000001,14.854024000000001,1.4854019999999999,4.456207,2.2281040000000001,2.2281040000000001,0,0,0,0,0,0,0,null,{"$f":" H992 - I992","v":31.446202234407195},{"$f":" H992 - I992","v":31.446202234407195},{"$f":"(H992 - I992)*INDEX(Trench_Price_Proportion,MATCH(G992,Geotypes,0))","v":29.873892122686833}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},9.0269999999999992,0,0,0,0,9.0269999999999992,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H993","v":9.0269999999999992},{"$f":" H993","v":9.0269999999999992},{"$f":"H993*INDEX(Trench_Price_Proportion,MATCH(G993,Geotypes,0))","v":8.5756499999999996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},26.614347306201886,4.9461560655927093,0.18584547682821126,0,0,0,0,0,0,0,0,12.227828000000001,7.1579860000000002,9.730537,13.123294000000001,31800,31005,25,null,26.614347306201886,{"$f":" H994*(1-INDEX(Trench_Core_Proportion,MATCH(G994,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":25.259968843298793},{"$f":"H994*(1-INDEX(Trench_Core_Proportion,MATCH(G994,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G994,Geotypes,0))","v":23.996970401133851}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},122.21840426658562,4.9461560655927093,4.0469813816289391E-2,0,0,49.093808000000003,98.187615000000008,54.003187999999994,9.8187619999999995,12.273452000000001,12.273452000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B992=\"Rural\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H995-I995,0)","v":117.27224820099292},{"$f":"IF(B992=\"Rural\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H995-I995,0)","v":117.27224820099292},{"$f":"(IF(B992=\"Rural\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB992+((H995-I995-AB992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H995-I995,0))*INDEX(Trench_Price_Proportion,MATCH(G995,Geotypes,0))","v":111.40863579094326}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A989)","v":"Urban"},29.835000000000001,0,0,0,0,29.835000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B992=\"Rural\",AB993+((H996-AB993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB993+((H996-AB993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H996,0)","v":29.835000000000001},{"$f":" IF(B992=\"Rural\",AB993+((H996-AB993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB993+((H996-AB993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H996,0)","v":29.835000000000001},{"$f":"(IF(B992=\"Rural\",AB993+((H996-AB993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B992=\"Suburban\",AB993+((H996-AB993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B992<>\"Rural\",B992<>\"Suburban\"),H996,0))*INDEX(Trench_Price_Proportion,MATCH(G996,Geotypes,0))","v":28.343250000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A998)","v":"Rural"},4.6513011991042941,0,0,1.5781200496960999,0.3392857142857143,0,0,0,0,3.1562399999999999,0,0,0,0,0,72,9,1,null,{"$f":" (H997-K997*0.5)","v":3.8622411742562441},{"$f":" (H997 -K997*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G997,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7869257736754975},{"$f":" (H997 -K997*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G997,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G997,Geotypes,0))","v":2.2721554642052983}]
[{"$f":"INDEX(CO_Index,A989+1)","v":111},{"$f":"INDEX(CO_Names,A998)","v":"ΓΥΡΤΩΝΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A998)","v":"Rural"},16.758849774500945,0,0,0,0,5.6357189999999999,11.271439000000001,3.1144769999999999,0.88985000000000003,1.4830840000000001,1.4830840000000001,0,0,0,0,0,0,0,null,{"$f":"H998  *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3517699549001883},{"$f":"H998  *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.3517699549001883},{"$f":"H998  *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G998,Geotypes,0))","v":2.0110619729401127}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A998)","v":"Rural"},4.1040000000000001,0,0,0,0,4.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H999 *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.82079999999999986},{"$f":" H999 *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.82079999999999986},{"$f":"H999 *IF(B1001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G999,Geotypes,0))","v":0.49247999999999992}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A998)","v":"Rural"},3.6545937992962312,0.12359033757006598,3.3817804209558364E-2,1.5781200496960999,0.43181818181818182,0,0,0,2.0764740000000002,0,0,0,0,0,0,24,5,0,null,{"$f":" H1000-K1000*0.5","v":2.8655337744481812},{"$f":" (H1000-K1000*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1000,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.8096546062753691},{"$f":"(H1000-K1000*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1000,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1000,Geotypes,0))","v":1.6857927637652215}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A998)","v":"Rural"},22.345133032667924,0.12359033757006598,5.5309734513274344E-3,0,0,7.5142920000000002,15.028585000000001,4.1526360000000002,1.1864669999999999,1.9774450000000001,1.9774450000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B1001=\"Rural\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1001=\"Suburban\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1001<>\"Rural\",B1001<>\"Suburban\"),H1004-I1004,0)","v":8.8144628754971031},{"$f":"IF(B1001=\"Rural\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1001=\"Suburban\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1001<>\"Rural\",B1001<>\"Suburban\"),H1004-I1004,0)","v":8.8144628754971031},{"$f":"(IF(B1001=\"Rural\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1001=\"Suburban\",AB1001+((H1004-I1004-AB1001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1001<>\"Rural\",B1001<>\"Suburban\"),H1004-I1004,0))*INDEX(Trench_Price_Proportion,MATCH(G1004,Geotypes,0))","v":5.2886777252982613}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1016)","v":"Rural"},9.5968485061081577,0.40375090802396774,4.2071197411003229E-2,0,0,2.4225060000000003,4.8450110000000004,3.6337580000000003,0.372693,0.55903999999999998,0.372693,0,0,0,0,0,0,0,null,{"$f":"IF(B1019=\"Rural\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1019=\"Suburban\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1019<>\"Rural\",B1019<>\"Suburban\"),H1022-I1022,0)","v":6.633937996455348},{"$f":"IF(B1019=\"Rural\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1019=\"Suburban\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1019<>\"Rural\",B1019<>\"Suburban\"),H1022-I1022,0)","v":6.633937996455348},{"$f":"(IF(B1019=\"Rural\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1019=\"Suburban\",AB1019+((H1022-I1022-AB1019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1019<>\"Rural\",B1019<>\"Suburban\"),H1022-I1022,0))*INDEX(Trench_Price_Proportion,MATCH(G1022,Geotypes,0))","v":3.9803627978732088}]
[{"$f":"INDEX(CO_Index,A1034+1)","v":116},{"$f":"INDEX(CO_Names,A1043)","v":"ΚΑΡΥΤΣΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H1043  *IF(B1046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1043  *IF(B1046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1043  *IF(B1046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1043,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1061)","v":"Rural"},3.3360000000000003,0,0,0,0,3.3359999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B1064=\"Rural\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1064=\"Suburban\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1064<>\"Rural\",B1064<>\"Suburban\"),H1068,0)","v":3.3360000000000003},{"$f":" IF(B1064=\"Rural\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1064=\"Suburban\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1064<>\"Rural\",B1064<>\"Suburban\"),H1068,0)","v":3.3360000000000003},{"$f":"(IF(B1064=\"Rural\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1064=\"Suburban\",AB1065+((H1068-AB1065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1064<>\"Rural\",B1064<>\"Suburban\"),H1068,0))*INDEX(Trench_Price_Proportion,MATCH(G1068,Geotypes,0))","v":2.0016000000000003}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1088)","v":"Rural"},2.8080000000000003,0,0,0,0,2.8079999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1089 *IF(B1091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.56159999999999988},{"$f":" H1089 *IF(B1091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.56159999999999988},{"$f":"H1089 *IF(B1091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1089,Geotypes,0))","v":0.33695999999999993}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1088)","v":"Rural"},0.93599999999999994,0,0,0,0,0.93600000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1092","v":0.93599999999999994},{"$f":" H1092","v":0.93599999999999994},{"$f":"H1092*INDEX(Trench_Price_Proportion,MATCH(G1092,Geotypes,0))","v":0.56159999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1115)","v":"Rural"},1.9713015517903891,0.15654129196015543,7.9410119582151398E-2,0,0,0,0,0,1.258278,0.71302399999999999,0,0,0,0,0,96,10,1,null,{"$f":" H1117-K1117*0.5","v":1.9713015517903891},{"$f":" (H1117-K1117*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1117,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9328603050271982},{"$f":"(H1117-K1117*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1117,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1117,Geotypes,0))","v":1.159716183016319}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A1133)","v":"Suburban"},1.2112499197961815,0,0,0,0,0,0,0,0,0,0.62292899999999995,0.58832099999999998,0,0,0,300,300,1,null,1.2112499197961815,{"$f":" H1138*(1-INDEX(Trench_Core_Proportion,MATCH(G1138,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1637059363142632},{"$f":"H1138*(1-INDEX(Trench_Core_Proportion,MATCH(G1138,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1138,Geotypes,0))","v":0.98915004586712374}]
[null,{"$f":"INDEX(CO_Geotype,A1142)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1142)","v":"Rural"},24.762463026055499,1.5330309204959582,6.1909468330467614E-2,0,0,11.058964,11.058964,0.24041199999999999,0.96164899999999998,1.202061,1.202061,0.72123700000000002,0,0,0,0,0,0,null,{"$f":" H1145 - I1145","v":23.229432105559543},{"$f":" H1145 - I1145","v":23.229432105559543},{"$f":"(H1145 - I1145)*INDEX(Trench_Price_Proportion,MATCH(G1145,Geotypes,0))","v":13.937659263335725}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1160)","v":"Urban"},69.891861916327954,3.6947513965181953,5.2863828423134869E-2,0,0,28.726448999999999,57.452897,31.337944,5.2229910000000004,7.8344860000000001,7.8344860000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B1163=\"Rural\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1163=\"Suburban\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1163<>\"Rural\",B1163<>\"Suburban\"),H1166-I1166,0)","v":66.197110519809755},{"$f":"IF(B1163=\"Rural\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1163=\"Suburban\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1163<>\"Rural\",B1163<>\"Suburban\"),H1166-I1166,0)","v":66.197110519809755},{"$f":"(IF(B1163=\"Rural\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1163=\"Suburban\",AB1163+((H1166-I1166-AB1163)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1163<>\"Rural\",B1163<>\"Suburban\"),H1166-I1166,0))*INDEX(Trench_Price_Proportion,MATCH(G1166,Geotypes,0))","v":62.887254993819262}]
[{"$f":"INDEX(CO_Index,A1178+1)","v":132},{"$f":"INDEX(CO_Names,A1187)","v":"ΔΟΜΕΝΙΚΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1187)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H1187  *IF(B1190=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1190=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1187  *IF(B1190=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1190=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1187  *IF(B1190=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1190=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1187,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1205)","v":"Rural"},4.1421220487191164,0,0,0,0,0.92588599999999999,1.851772,1.9005030000000001,9.7461999999999993E-2,0.24365400000000001,0.19492300000000001,9.7461999999999993E-2,0,0,0,0,0,0,null,{"$f":"IF(B1208=\"Rural\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1208=\"Suburban\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1208<>\"Rural\",B1208<>\"Suburban\"),H1211-I1211,0)","v":0.82842440974382314},{"$f":"IF(B1208=\"Rural\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1208=\"Suburban\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1208<>\"Rural\",B1208<>\"Suburban\"),H1211-I1211,0)","v":0.82842440974382314},{"$f":"(IF(B1208=\"Rural\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1208=\"Suburban\",AB1208+((H1211-I1211-AB1208)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1208<>\"Rural\",B1208<>\"Suburban\"),H1211-I1211,0))*INDEX(Trench_Price_Proportion,MATCH(G1211,Geotypes,0))","v":0.49705464584629389}]
[{"$f":"INDEX(CO_Index,A1223+1)","v":137},{"$f":"INDEX(CO_Names,A1232)","v":"ΑΓΙΟΚΑΜΠΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1232)","v":"Suburban"},28.862253033429358,0,0,0,0,4.8414099999999998,14.524231,14.896647,3.165537,1.1172489999999999,1.1172489999999999,0.37241600000000002,0,0,0,0,0,0,null,{"$f":"H1232  *IF(B1235=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1235=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":17.317351820057613},{"$f":"H1232  *IF(B1235=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1235=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":17.317351820057613},{"$f":"H1232  *IF(B1235=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1235=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1232,Geotypes,0))","v":14.719749047048971}]
[null,{"$f":"INDEX(CO_Geotype,A1232)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1232)","v":"Suburban"},3.6077816291786697,0.13965606306498074,3.8709677419354833E-2,0,0,2.1181169999999998,2.1181169999999998,0,9.3104000000000006E-2,0.18620800000000001,0.139656,0,0,0,0,0,0,0,null,{"$f":" H1235 - I1235","v":3.4681255661136889},{"$f":" H1235 - I1235","v":3.4681255661136889},{"$f":"(H1235 - I1235)*INDEX(Trench_Price_Proportion,MATCH(G1235,Geotypes,0))","v":2.9479067311966354}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1259)","v":"Rural"},1.5960000000000001,0,0,0,0,1.5960000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1260 *IF(B1262=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1262=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31919999999999993},{"$f":" H1260 *IF(B1262=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1262=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31919999999999993},{"$f":"H1260 *IF(B1262=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1262=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1260,Geotypes,0))","v":0.19151999999999994}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1277)","v":"Rural"},1.968,0,0,0,0,1.968,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1281","v":1.968},{"$f":" H1281","v":1.968},{"$f":"H1281*INDEX(Trench_Price_Proportion,MATCH(G1281,Geotypes,0))","v":1.1807999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1286)","v":"Rural"},4.5761315111736094,0.11456197049992625,2.5034676171390303E-2,1.5840455230985571,0.34615384615384615,0,0,0,2.992086,0,0,0,0,0,0,24,3,0,null,{"$f":" H1288-K1288*0.5","v":3.7841087496243309},{"$f":" (H1288-K1288*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1288,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7103169656677149},{"$f":"(H1288-K1288*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1288,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1288,Geotypes,0))","v":2.2261901794006289}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A1304)","v":"Suburban"},20.347982004653375,2.8563506036115642,0.14037512923681308,0,0,0,0,0,0,6.1058519999999996,8.4542549999999999,3.5226060000000001,1.174202,6.8882850000000007,2.9849239999999999,4830,4830,6,null,20.347982004653375,{"$f":" H1309*(1-INDEX(Trench_Core_Proportion,MATCH(G1309,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":19.549282987622771},{"$f":"H1309*(1-INDEX(Trench_Core_Proportion,MATCH(G1309,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1309,Geotypes,0))","v":16.616890539479353}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1331)","v":"Urban"},38.497397512402252,0,0,6.0567641700204966,0.15732918486423039,0,0,0,8.8143849999999997,2.6897039999999999,1.3448519999999999,11.493707000000001,6.0162370000000003,4.6693179999999996,2.3346589999999998,1452,480,16,null,{"$f":" (H1330-K1330*0.5)","v":35.469015427392002},{"$f":" (H1330 -K1330*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1330,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":33.664031444784889},{"$f":" (H1330 -K1330*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1330,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1330,Geotypes,0))","v":31.980829872545645}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1349)","v":"Rural"},11.317364916142118,0.14146706145177651,1.2500000000000002E-2,0,0,0,4.3652689999999996,7.5988030000000002,0.64670700000000003,0.64670700000000003,0.64670700000000003,0,0,0,0,0,0,0,null,{"$f":"IF(B1352=\"Rural\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1352=\"Suburban\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1352<>\"Rural\",B1352<>\"Suburban\"),H1355-I1355,0)","v":4.4178142333369053},{"$f":"IF(B1352=\"Rural\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1352=\"Suburban\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1352<>\"Rural\",B1352<>\"Suburban\"),H1355-I1355,0)","v":4.4178142333369053},{"$f":"(IF(B1352=\"Rural\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1352=\"Suburban\",AB1352+((H1355-I1355-AB1352)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1352<>\"Rural\",B1352<>\"Suburban\"),H1355-I1355,0))*INDEX(Trench_Price_Proportion,MATCH(G1355,Geotypes,0))","v":2.6506885400021432}]
[null,{"$f":"INDEX(CO_Geotype,A1367)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1367)","v":"Suburban"},1.4824476446124817,4.3601401312131818E-2,2.9411764705882356E-2,0,0,1.1336360000000001,5.8134999999999999E-2,0.17440600000000001,0.17440600000000001,5.8134999999999999E-2,0,0,0,0,0,0,0,0,null,{"$f":" H1370 - I1370","v":1.4388462433003499},{"$f":" H1370 - I1370","v":1.4388462433003499},{"$f":"(H1370 - I1370)*INDEX(Trench_Price_Proportion,MATCH(G1370,Geotypes,0))","v":1.2230193068052975}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1376)","v":"Rural"},7.2914206756457336,0.1941502546769574,2.6627218934911243E-2,0,0,1.4669129999999999,3.6672829999999998,3.7535720000000001,0.17257800000000001,0.43144500000000002,0.34515600000000002,8.6289000000000005E-2,0,0,0,0,0,0,null,{"$f":"IF(B1379=\"Rural\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1379=\"Suburban\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1379<>\"Rural\",B1379<>\"Suburban\"),H1382-I1382,0)","v":7.0972704209687762},{"$f":"IF(B1379=\"Rural\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1379=\"Suburban\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1379<>\"Rural\",B1379<>\"Suburban\"),H1382-I1382,0)","v":7.0972704209687762},{"$f":"(IF(B1379=\"Rural\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1379=\"Suburban\",AB1379+((H1382-I1382-AB1379)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1379<>\"Rural\",B1379<>\"Suburban\"),H1382-I1382,0))*INDEX(Trench_Price_Proportion,MATCH(G1382,Geotypes,0))","v":4.2583622525812652}]
[{"$f":"INDEX(CO_Index,A1394+1)","v":156},{"$f":"INDEX(CO_Names,A1403)","v":"ΚΥΨΕΛΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1403)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H1403  *IF(B1406=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1406=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1403  *IF(B1406=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1406=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H1403  *IF(B1406=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1406=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1403,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A1421)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1421)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1424 - I1424","v":0},{"$f":" H1424 - I1424","v":0},{"$f":"(H1424 - I1424)*INDEX(Trench_Price_Proportion,MATCH(G1424,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1430)","v":"Suburban"},3.3600000000000003,0,0,0,0,3.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1431 *IF(B1433=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1433=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.016},{"$f":" H1431 *IF(B1433=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1433=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.016},{"$f":"H1431 *IF(B1433=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1433=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1431,Geotypes,0))","v":1.7136}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1448)","v":"Rural"},1.08,0,0,0,0,1.08,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1452","v":1.08},{"$f":" H1452","v":1.08},{"$f":"H1452*INDEX(Trench_Price_Proportion,MATCH(G1452,Geotypes,0))","v":0.64800000000000002}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1466)","v":"Suburban"},9.36,0,0,0,0,9.36,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B1469=\"Rural\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1469=\"Suburban\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1469<>\"Rural\",B1469<>\"Suburban\"),H1473,0)","v":7.02},{"$f":" IF(B1469=\"Rural\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1469=\"Suburban\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1469<>\"Rural\",B1469<>\"Suburban\"),H1473,0)","v":7.02},{"$f":"(IF(B1469=\"Rural\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1469=\"Suburban\",AB1470+((H1473-AB1470)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1469<>\"Rural\",B1469<>\"Suburban\"),H1473,0))*INDEX(Trench_Price_Proportion,MATCH(G1473,Geotypes,0))","v":5.9669999999999996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A1493)","v":"Rural"},0.51128918393892597,0.19372840865673902,0.37890183235301939,0,0,0,0,0,0,0,0.51128899999999999,0,0,0,0,146,146,1,null,0.51128918393892597,{"$f":" H1498*(1-INDEX(Trench_Core_Proportion,MATCH(G1498,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.50131882011037021},{"$f":"H1498*(1-INDEX(Trench_Core_Proportion,MATCH(G1498,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1498,Geotypes,0))","v":0.30079129206622213}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1520)","v":"Rural"},5.6123491994263919,0,0,0,0,0,0,0,5.612349,0,0,0,0,0,0,96,8,1,null,{"$f":" (H1519-K1519*0.5)","v":5.6123491994263919},{"$f":" (H1519 -K1519*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1519,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.5029059230791475},{"$f":" (H1519 -K1519*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1519,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1519,Geotypes,0))","v":3.3017435538474884}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1520)","v":"Rural"},7.662969155184598,0,0,0,0,1.7165049999999999,3.4330099999999999,3.5556179999999999,0.24521499999999999,0.55173399999999995,0.42912600000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B1523=\"Rural\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1523=\"Suburban\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1523<>\"Rural\",B1523<>\"Suburban\"),H1526-I1526,0)","v":1.5325938310369192},{"$f":"IF(B1523=\"Rural\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1523=\"Suburban\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1523<>\"Rural\",B1523<>\"Suburban\"),H1526-I1526,0)","v":1.5325938310369192},{"$f":"(IF(B1523=\"Rural\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1523=\"Suburban\",AB1523+((H1526-I1526-AB1523)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1523<>\"Rural\",B1523<>\"Suburban\"),H1526-I1526,0))*INDEX(Trench_Price_Proportion,MATCH(G1526,Geotypes,0))","v":0.91955629862215149}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1547)","v":"Rural"},9.736923040715153,0,0,0,0,2.2192419999999999,4.4384829999999997,4.6604080000000003,0.44384800000000002,0.55481000000000003,0.33288600000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B1550=\"Rural\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1550=\"Suburban\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1550<>\"Rural\",B1550<>\"Suburban\"),H1553-I1553,0)","v":1.9473846081430302},{"$f":"IF(B1550=\"Rural\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1550=\"Suburban\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1550<>\"Rural\",B1550<>\"Suburban\"),H1553-I1553,0)","v":1.9473846081430302},{"$f":"(IF(B1550=\"Rural\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1550=\"Suburban\",AB1550+((H1553-I1553-AB1550)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1550<>\"Rural\",B1550<>\"Suburban\"),H1553-I1553,0))*INDEX(Trench_Price_Proportion,MATCH(G1553,Geotypes,0))","v":1.1684307648858181}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1565)","v":"Rural"},0.98392730818765162,0.65583622900283678,0.66654947326429692,0,0,0,0,0,0.983927,0,0,0,0,0,0,32,20,0,null,{"$f":" H1567-K1567*0.5","v":0.98392730818765162},{"$f":" (H1567-K1567*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1567,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.96474029318391896},{"$f":"(H1567-K1567*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1567,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1567,Geotypes,0))","v":0.57884417591035131}]
[{"$f":"INDEX(CO_Index,A1565+1)","v":175},{"$f":"INDEX(CO_Names,A1574)","v":"ΡΟΠΩΤΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1574)","v":"Suburban"},3.2583510796716491,0,0,0,0,1.109226,2.3571049999999998,0.83191899999999996,0.20798,0.20798,0,0,0,0,0,0,0,0,null,{"$f":"H1574  *IF(B1577=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1577=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9550106478029894},{"$f":"H1574  *IF(B1577=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1577=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.9550106478029894},{"$f":"H1574  *IF(B1577=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1577=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1574,Geotypes,0))","v":1.661759050632541}]
[null,{"$f":"INDEX(CO_Geotype,A1592)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1592)","v":"Rural"},4.1881281803474355,0.507651900648174,0.12121212121212122,0,0,3.6170200000000001,0.19036900000000001,0.38073899999999999,0.57110799999999995,0,0,0,0,0,0,0,0,0,null,{"$f":" H1595 - I1595","v":3.6804762796992616},{"$f":" H1595 - I1595","v":3.6804762796992616},{"$f":"(H1595 - I1595)*INDEX(Trench_Price_Proportion,MATCH(G1595,Geotypes,0))","v":2.2082857678195569}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1610)","v":"Suburban"},17.794295221568944,0.69702950568386546,3.9171515196565761E-2,0,0,4.4879410000000002,11.219854999999999,6.9681199999999999,0.47241500000000003,0.94483000000000006,0.94483000000000006,0.708623,0,0,0,0,0,0,null,{"$f":"IF(B1613=\"Rural\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1613=\"Suburban\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1613<>\"Rural\",B1613<>\"Suburban\"),H1616-I1616,0)","v":15.924102004374561},{"$f":"IF(B1613=\"Rural\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1613=\"Suburban\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1613<>\"Rural\",B1613<>\"Suburban\"),H1616-I1616,0)","v":15.924102004374561},{"$f":"(IF(B1613=\"Rural\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1613=\"Suburban\",AB1613+((H1616-I1616-AB1613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1613<>\"Rural\",B1613<>\"Suburban\"),H1616-I1616,0))*INDEX(Trench_Price_Proportion,MATCH(G1616,Geotypes,0))","v":13.535486703718377}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1637)","v":"Rural"},2.1840000000000002,0,0,0,0,2.1840000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1641","v":2.1840000000000002},{"$f":" H1641","v":2.1840000000000002},{"$f":"H1641*INDEX(Trench_Price_Proportion,MATCH(G1641,Geotypes,0))","v":1.3104}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1655)","v":"Rural"},4.5600000000000005,0,0,0,0,4.5599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B1658=\"Rural\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1658=\"Suburban\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1658<>\"Rural\",B1658<>\"Suburban\"),H1662,0)","v":4.5600000000000005},{"$f":" IF(B1658=\"Rural\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1658=\"Suburban\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1658<>\"Rural\",B1658<>\"Suburban\"),H1662,0)","v":4.5600000000000005},{"$f":"(IF(B1658=\"Rural\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1658=\"Suburban\",AB1659+((H1662-AB1659)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1658<>\"Rural\",B1658<>\"Suburban\"),H1662,0))*INDEX(Trench_Price_Proportion,MATCH(G1662,Geotypes,0))","v":2.7360000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A1664)","v":"Rural"},0.26196536035731655,0.12770169700779666,0.48747550757708419,0,0,0,0,0,0,0.261965,0.261965,0,0,0,0,234,234,1,null,0.26196536035731655,{"$f":" H1669*(1-INDEX(Trench_Core_Proportion,MATCH(G1669,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.25685692068112509},{"$f":"H1669*(1-INDEX(Trench_Core_Proportion,MATCH(G1669,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1669,Geotypes,0))","v":0.15411415240867504}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1691)","v":"Rural"},2.6008324817041082,0,0,0.54533584293795823,0.20967741935483875,0,0,0,0.96482500000000004,1.0906720000000001,0,0,0,0,0,72,15,1,null,{"$f":" (H1690-K1690*0.5)","v":2.3281645602351291},{"$f":" (H1690 -K1690*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1690,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2827643279449297},{"$f":" (H1690 -K1690*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1690,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1690,Geotypes,0))","v":1.3696585967669577}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1709)","v":"Rural"},0.39484628540628752,8.751829351646391E-2,0.22165155593754579,0,0,0,0,0,0.39484599999999997,0,0,0,0,0,0,96,10,1,null,{"$f":" H1711-K1711*0.5","v":0.39484628540628752},{"$f":" (H1711-K1711*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1711,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.38714660928263867},{"$f":"(H1711-K1711*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1711,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1711,Geotypes,0))","v":0.2322879655695832}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1718)","v":"Urban"},8.8829999999999991,0,0,0,0,8.8829999999999991,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1719 *IF(B1721=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1721=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.8829999999999991},{"$f":" H1719 *IF(B1721=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1721=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.8829999999999991},{"$f":"H1719 *IF(B1721=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1721=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1719,Geotypes,0))","v":8.4388499999999986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1736)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1738-K1738*0.5","v":0},{"$f":" (H1738-K1738*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1738,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H1738-K1738*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1738,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1738,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A1754+1)","v":196},{"$f":"INDEX(CO_Names,A1763)","v":"ΚΑΛΟΣΚΟΠΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1763)","v":"Rural"},3.2825875821330825,0,0,0,0,0.55037400000000003,2.2014960000000001,1.651122,0.31449899999999997,0.117937,9.8280999999999993E-2,9.8280999999999993E-2,0,0,0,0,0,0,null,{"$f":"H1763  *IF(B1766=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1766=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.65651751642661638},{"$f":"H1763  *IF(B1766=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1766=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.65651751642661638},{"$f":"H1763  *IF(B1766=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1766=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1763,Geotypes,0))","v":0.39391050985596981}]
[null,{"$f":"INDEX(CO_Geotype,A1781)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1781)","v":"Suburban"},26.554798500167728,1.6441950187181209,6.1917058745813332E-2,0,0,14.557961000000001,14.557961000000001,0,0.539184,1.0783670000000001,0.94357199999999997,0.67398000000000002,0,0,0,0,0,0,null,{"$f":" H1784 - I1784","v":24.910603481449606},{"$f":" H1784 - I1784","v":24.910603481449606},{"$f":"(H1784 - I1784)*INDEX(Trench_Price_Proportion,MATCH(G1784,Geotypes,0))","v":21.174012959232165}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1799)","v":"Rural"},6.3210911621524533,7.976140267700256E-2,1.2618296529968454E-2,0,0,1.435705,2.8714109999999997,3.0309330000000001,0.31904500000000002,0.31904500000000002,0.159523,0,0,0,0,0,0,0,null,{"$f":"IF(B1802=\"Rural\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1802=\"Suburban\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1802<>\"Rural\",B1802<>\"Suburban\"),H1805-I1805,0)","v":2.4606392725855288},{"$f":"IF(B1802=\"Rural\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1802=\"Suburban\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1802<>\"Rural\",B1802<>\"Suburban\"),H1805-I1805,0)","v":2.4606392725855288},{"$f":"(IF(B1802=\"Rural\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1802=\"Suburban\",AB1802+((H1805-I1805-AB1802)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1802<>\"Rural\",B1802<>\"Suburban\"),H1805-I1805,0))*INDEX(Trench_Price_Proportion,MATCH(G1805,Geotypes,0))","v":1.4763835635513172}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1808)","v":"Suburban"},11.68,0,0,0,0,11.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1812","v":11.68},{"$f":" H1812","v":11.68},{"$f":"H1812*INDEX(Trench_Price_Proportion,MATCH(G1812,Geotypes,0))","v":9.927999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1826)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B1829=\"Rural\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1829=\"Suburban\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1829<>\"Rural\",B1829<>\"Suburban\"),H1833,0)","v":0},{"$f":" IF(B1829=\"Rural\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1829=\"Suburban\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1829<>\"Rural\",B1829<>\"Suburban\"),H1833,0)","v":0},{"$f":"(IF(B1829=\"Rural\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1829=\"Suburban\",AB1830+((H1833-AB1830)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1829<>\"Rural\",B1829<>\"Suburban\"),H1833,0))*INDEX(Trench_Price_Proportion,MATCH(G1833,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1853)","v":"Suburban"},12.46,0,0,0,0,12.46,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1854 *IF(B1856=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1856=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.476},{"$f":" H1854 *IF(B1856=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1856=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.476},{"$f":"H1854 *IF(B1856=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B1856=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G1854,Geotypes,0))","v":6.3545999999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1862)","v":"Suburban"},4.6547331607905296,0,0,2.3455617647319293,0.50390896399603158,0,0,0,2.338327,0.55019499999999999,0.27509699999999998,2.8230849999999998,0,0,0,123,25,2,null,{"$f":" (H1861-K1861*0.5)","v":3.4819522784245649},{"$f":" (H1861 -K1861*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1861,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.3452786829058949},{"$f":" (H1861 -K1861*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1861,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1861,Geotypes,0))","v":2.8434868804700106}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1880)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1882-K1882*0.5","v":0},{"$f":" (H1882-K1882*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1882,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H1882-K1882*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1882,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1882,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1898)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H1902","v":0},{"$f":" H1902","v":0},{"$f":"H1902*INDEX(Trench_Price_Proportion,MATCH(G1902,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1925)","v":"Suburban"},5.3525815075400542,1.4220700123207977,0.26567928210295566,1.2461613518169612,0.23281501646663827,0,0,0,1.8514489999999999,0.462862,0.185145,1.1629849999999999,0,0,0,120,50,1,null,{"$f":" H1927-K1927*0.5","v":4.7295008316315741},{"$f":" (H1927-K1927*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1927,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.543858458623494},{"$f":"(H1927-K1927*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G1927,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1927,Geotypes,0))","v":3.8622796898299696}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A1943)","v":"Suburban"},6.0653284534362868,2.4745471876327549,0.40798238819709925,0,0,0,0,0,0,3.1655449999999998,3.9569299999999998,1.187079,0.39569299999999996,1.4251389999999999,0,2982,2698,3,null,6.0653284534362868,{"$f":" H1948*(1-INDEX(Trench_Core_Proportion,MATCH(G1948,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.8272521728193949},{"$f":"H1948*(1-INDEX(Trench_Core_Proportion,MATCH(G1948,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G1948,Geotypes,0))","v":4.9531643468964859}]
[null,{"$f":"INDEX(CO_Geotype,A1952)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1952)","v":"Rural"},11.558259601691574,0.77055064011277175,6.666666666666668E-2,0,0,6.3405310000000004,6.3405310000000004,0,0.26418900000000001,0.52837800000000001,0.396283,0.19814200000000001,0,0,0,0,0,0,null,{"$f":" H1955 - I1955","v":10.787708961578803},{"$f":" H1955 - I1955","v":10.787708961578803},{"$f":"(H1955 - I1955)*INDEX(Trench_Price_Proportion,MATCH(G1955,Geotypes,0))","v":6.4726253769472812}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A1970)","v":"Rural"},9.6657312983613437,0.43032365369416936,4.4520547945205477E-2,0,0,2.7805520000000001,5.5611059999999997,2.7805520000000001,0.39722200000000002,0.79444400000000004,0.52963000000000005,0.26481399999999999,0,0,0,0,0,0,null,{"$f":"IF(B1973=\"Rural\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1973=\"Suburban\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1973<>\"Rural\",B1973<>\"Suburban\"),H1976-I1976,0)","v":5.3691151253226366},{"$f":"IF(B1973=\"Rural\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1973=\"Suburban\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1973<>\"Rural\",B1973<>\"Suburban\"),H1976-I1976,0)","v":5.3691151253226366},{"$f":"(IF(B1973=\"Rural\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Rural)),0)+\nIF(B1973=\"Suburban\",AB1973+((H1976-I1976-AB1973)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B1973<>\"Rural\",B1973<>\"Suburban\"),H1976-I1976,0))*INDEX(Trench_Price_Proportion,MATCH(G1976,Geotypes,0))","v":3.2214690751935819}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A1997)","v":"Suburban"},2.09,0,0,0,0,2.09,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2001","v":2.09},{"$f":" H2001","v":2.09},{"$f":"H2001*INDEX(Trench_Price_Proportion,MATCH(G2001,Geotypes,0))","v":1.7764999999999997}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A1997)","v":"Suburban"},14.629999999999999,0,0,0,0,14.629999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2000=\"Rural\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2000=\"Suburban\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2000<>\"Rural\",B2000<>\"Suburban\"),H2004,0)","v":9.613999999999999},{"$f":" IF(B2000=\"Rural\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2000=\"Suburban\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2000<>\"Rural\",B2000<>\"Suburban\"),H2004,0)","v":9.613999999999999},{"$f":"(IF(B2000=\"Rural\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2000=\"Suburban\",AB2001+((H2004-AB2001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2000<>\"Rural\",B2000<>\"Suburban\"),H2004,0))*INDEX(Trench_Price_Proportion,MATCH(G2004,Geotypes,0))","v":8.1718999999999991}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2024)","v":"Suburban"},10.4,0,0,0,0,10.4,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2025 *IF(B2027=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2027=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.24},{"$f":" H2025 *IF(B2027=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2027=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.24},{"$f":"H2025 *IF(B2027=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2027=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2025,Geotypes,0))","v":5.3040000000000003}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2051)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H2050-K2050*0.5)","v":0},{"$f":" (H2050 -K2050*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2050,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H2050 -K2050*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2050,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2050,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2069)","v":"Suburban"},4.0182895516831989,0.52839689328499695,0.13149796362077981,1.5068585818811997,0.375,0,0,0,2.511431,0,0,0,0,0,0,38,18,0,null,{"$f":" H2071-K2071*0.5","v":3.2648602607425992},{"$f":" (H2071-K2071*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2071,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1367079613941402},{"$f":"(H2071-K2071*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2071,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2071,Geotypes,0))","v":2.6662017671850191}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2078)","v":"Rural"},3.4803181512957426,6.5915116501813309E-2,1.893939393939394E-2,0,0,0,1.7401599999999999,1.8456239999999999,0.210928,0.31639200000000001,0.210928,0,0,0,0,0,0,0,null,{"$f":"IF(B2081=\"Rural\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2081=\"Suburban\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2081<>\"Rural\",B2081<>\"Suburban\"),H2084-I2084,0)","v":2.0011829369950522},{"$f":"IF(B2081=\"Rural\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2081=\"Suburban\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2081<>\"Rural\",B2081<>\"Suburban\"),H2084-I2084,0)","v":2.0011829369950522},{"$f":"(IF(B2081=\"Rural\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2081=\"Suburban\",AB2081+((H2084-I2084-AB2081)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2081<>\"Rural\",B2081<>\"Suburban\"),H2084-I2084,0))*INDEX(Trench_Price_Proportion,MATCH(G2084,Geotypes,0))","v":1.2007097621970313}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2096)","v":"Rural"},2.812178526921743,0.40020119365960916,0.14231002400038806,0.82531326333572874,0.29347826086956513,0,0,0,1.4977910000000001,0.48907499999999998,0,0,0,0,0,64,14,0,null,{"$f":" H2098-K2098*0.5","v":2.3995218952538786},{"$f":" (H2098-K2098*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2098,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3527301635650568},{"$f":"(H2098-K2098*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2098,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2098,Geotypes,0))","v":1.411638098139034}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A2114)","v":"Rural"},1.0863675976688145,0.25449438467445928,0.23426175929820339,0,0,0,0,0,0,0.52672399999999997,1.086368,0.55964400000000003,0,0,0,456,456,1,null,1.0863675976688145,{"$f":" H2119*(1-INDEX(Trench_Core_Proportion,MATCH(G2119,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0651829519916511},{"$f":"H2119*(1-INDEX(Trench_Core_Proportion,MATCH(G2119,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2119,Geotypes,0))","v":0.63910977119499068}]
[null,{"$f":"INDEX(CO_Geotype,A2141)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2141)","v":"Rural"},4.4938969144085785,0.2462409268169084,5.4794520547945202E-2,0,0,2.5855299999999999,1.2927649999999999,0.12311999999999999,0.18468100000000001,0.43092200000000003,0.30780099999999999,0,0,0,0,0,0,0,null,{"$f":" H2144 - I2144","v":4.2476559875916697},{"$f":" H2144 - I2144","v":4.2476559875916697},{"$f":"(H2144 - I2144)*INDEX(Trench_Price_Proportion,MATCH(G2144,Geotypes,0))","v":2.5485935925550018}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2141)","v":"Rural"},6.7408453716128678,0.2462409268169084,3.6529680365296802E-2,0,0,1.939147,3.8782949999999996,1.939147,0.18467999999999998,0.55404200000000003,0.461702,9.2339999999999992E-2,0,0,0,0,0,0,null,{"$f":"IF(B2144=\"Rural\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2144=\"Suburban\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2144<>\"Rural\",B2144<>\"Suburban\"),H2147-I2147,0)","v":4.6970456790325272},{"$f":"IF(B2144=\"Rural\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2144=\"Suburban\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2144<>\"Rural\",B2144<>\"Suburban\"),H2147-I2147,0)","v":4.6970456790325272},{"$f":"(IF(B2144=\"Rural\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2144=\"Suburban\",AB2144+((H2147-I2147-AB2144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2144<>\"Rural\",B2144<>\"Suburban\"),H2147-I2147,0))*INDEX(Trench_Price_Proportion,MATCH(G2147,Geotypes,0))","v":2.8182274074195162}]
[{"$f":"INDEX(CO_Index,A2159+1)","v":241},{"$f":"INDEX(CO_Names,A2168)","v":"ΜΑΚΡΥΡΑΧΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2168)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H2168  *IF(B2171=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2171=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2168  *IF(B2171=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2171=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2168  *IF(B2171=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2171=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2168,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2186)","v":"Rural"},1.3080000000000001,0,0,0,0,1.3080000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2189=\"Rural\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2189=\"Suburban\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2189<>\"Rural\",B2189<>\"Suburban\"),H2193,0)","v":1.3080000000000001},{"$f":" IF(B2189=\"Rural\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2189=\"Suburban\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2189<>\"Rural\",B2189<>\"Suburban\"),H2193,0)","v":1.3080000000000001},{"$f":"(IF(B2189=\"Rural\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2189=\"Suburban\",AB2190+((H2193-AB2190)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2189<>\"Rural\",B2189<>\"Suburban\"),H2193,0))*INDEX(Trench_Price_Proportion,MATCH(G2193,Geotypes,0))","v":0.78480000000000005}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2213)","v":"Urban"},5.67,0,0,0,0,5.67,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2214 *IF(B2216=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2216=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.67},{"$f":" H2214 *IF(B2216=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2216=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.67},{"$f":"H2214 *IF(B2216=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2216=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2214,Geotypes,0))","v":5.3864999999999998}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2231)","v":"Rural"},2.0759999999999996,0,0,0,0,2.0760000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2235","v":2.0759999999999996},{"$f":" H2235","v":2.0759999999999996},{"$f":"H2235*INDEX(Trench_Price_Proportion,MATCH(G2235,Geotypes,0))","v":1.2455999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2240)","v":"Rural"},3.6540031403532391,0.11246952670175116,3.0779811177414185E-2,0,0,0,0,0,3.6540029999999999,0,0,0,0,0,0,48,5,0,null,{"$f":" H2242-K2242*0.5","v":3.6540031403532391},{"$f":" (H2242-K2242*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2242,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5827484729664967},{"$f":"(H2242-K2242*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2242,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2242,Geotypes,0))","v":2.1496490837798978}]
[{"$f":"INDEX(CO_Index,A2258+1)","v":252},{"$f":"INDEX(CO_Names,A2267)","v":"ΓΛΥΦΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2267)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H2267  *IF(B2270=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2270=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2267  *IF(B2270=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2270=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2267  *IF(B2270=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2270=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2267,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2285)","v":"Suburban"},2.1062947320830618,0.54144110048227856,0.25705856461351428,0,0,0,0,0,1.354047,0.75224800000000003,0,0,0,0,0,48,12,0,null,{"$f":" H2287-K2287*0.5","v":2.1062947320830618},{"$f":" (H2287-K2287*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2287,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0236184484247239},{"$f":"(H2287-K2287*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2287,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2287,Geotypes,0))","v":1.7200756811610154}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A2285)","v":"Suburban"},4.2125894641661237,0.54144110048227856,0.12852928230675714,0,0,0,0,0,0,0,0,2.708094,1.5044960000000001,0,0,676,676,1,null,4.2125894641661237,{"$f":" H2290*(1-INDEX(Trench_Core_Proportion,MATCH(G2290,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0472368968494479},{"$f":"H2290*(1-INDEX(Trench_Core_Proportion,MATCH(G2290,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2290,Geotypes,0))","v":3.4401513623220308}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2312)","v":"Rural"},3.016741579443436,0,0,0.68802878127657285,0.2280701754385964,0,0,0,1.40252,0.55571599999999999,0.370477,0,0,0,0,69,20,1,null,{"$f":" (H2311-K2311*0.5)","v":2.6727271888051494},{"$f":" (H2311 -K2311*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2311,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.6206078338022407},{"$f":" (H2311 -K2311*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2311,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2311,Geotypes,0))","v":1.5723647002813443}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2330)","v":"Rural"},14.665438445045904,0.23491548996641035,1.6018306636155607E-2,0,0,0,6.0406839999999997,6.0406839999999997,0.80542399999999992,1.610849,1.610849,0,0,0,0,0,0,0,null,{"$f":"IF(B2333=\"Rural\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2333=\"Suburban\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2333<>\"Rural\",B2333<>\"Suburban\"),H2336-I2336,0)","v":4.6848860570444124},{"$f":"IF(B2333=\"Rural\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2333=\"Suburban\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2333<>\"Rural\",B2333<>\"Suburban\"),H2336-I2336,0)","v":4.6848860570444124},{"$f":"(IF(B2333=\"Rural\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2333=\"Suburban\",AB2333+((H2336-I2336-AB2333)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2333<>\"Rural\",B2333<>\"Suburban\"),H2336-I2336,0))*INDEX(Trench_Price_Proportion,MATCH(G2336,Geotypes,0))","v":2.8109316342266473}]
[{"$f":"INDEX(CO_Index,A2348+1)","v":262},{"$f":"INDEX(CO_Names,A2357)","v":"ΠΟΝΤΟΚΩΜΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2357)","v":"Rural"},9.4174528403568551,0,0,0,0,0,4.8167960000000001,5.0638110000000003,0.24701500000000001,0.74104499999999995,0.98806099999999997,0,0,0,0,0,0,0,null,{"$f":"H2357  *IF(B2360=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2360=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8834905680713707},{"$f":"H2357  *IF(B2360=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2360=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8834905680713707},{"$f":"H2357  *IF(B2360=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2360=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2357,Geotypes,0))","v":1.1300943408428223}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2357)","v":"Rural"},5.6159999999999997,0,0,0,0,0,5.6160000000000005,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2360=\"Rural\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2360=\"Suburban\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2360<>\"Rural\",B2360<>\"Suburban\"),H2364,0)","v":2.6207999999999996},{"$f":" IF(B2360=\"Rural\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2360=\"Suburban\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2360<>\"Rural\",B2360<>\"Suburban\"),H2364,0)","v":2.6207999999999996},{"$f":"(IF(B2360=\"Rural\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2360=\"Suburban\",AB2361+((H2364-AB2361)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2360<>\"Rural\",B2360<>\"Suburban\"),H2364,0))*INDEX(Trench_Price_Proportion,MATCH(G2364,Geotypes,0))","v":1.5724799999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2384)","v":"Rural"},3.12,0,0,0,0,0,3.12,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2385 *IF(B2387=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2387=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62399999999999989},{"$f":" H2385 *IF(B2387=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2387=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62399999999999989},{"$f":"H2385 *IF(B2387=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2387=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2385,Geotypes,0))","v":0.3743999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2402)","v":"Rural"},0.89999999999999991,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2406","v":0.89999999999999991},{"$f":" H2406","v":0.89999999999999991},{"$f":"H2406*INDEX(Trench_Price_Proportion,MATCH(G2406,Geotypes,0))","v":0.53999999999999992}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2429)","v":"Urban"},5.1989485911613551,3.3541368369259303,0.64515676162450264,1.2080941008654105,0.23237277301015649,0,0,0,2.4947439999999999,0.27116800000000002,0.12515399999999999,0.59369799999999995,0.19789899999999999,0,0,312,182,3,null,{"$f":" H2431-K2431*0.5","v":4.5949015407286495},{"$f":" (H2431-K2431*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2431,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3610714334438869},{"$f":"(H2431-K2431*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2431,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2431,Geotypes,0))","v":4.1430178617716926}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2429)","v":"Urban"},8.9700000000000006,0,0,0,0,8.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2433","v":8.9700000000000006},{"$f":" H2433","v":8.9700000000000006},{"$f":"H2433*INDEX(Trench_Price_Proportion,MATCH(G2433,Geotypes,0))","v":8.5214999999999996}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2447)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2450=\"Rural\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2450=\"Suburban\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2450<>\"Rural\",B2450<>\"Suburban\"),H2454,0)","v":0},{"$f":" IF(B2450=\"Rural\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2450=\"Suburban\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2450<>\"Rural\",B2450<>\"Suburban\"),H2454,0)","v":0},{"$f":"(IF(B2450=\"Rural\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2450=\"Suburban\",AB2451+((H2454-AB2451)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2450<>\"Rural\",B2450<>\"Suburban\"),H2454,0))*INDEX(Trench_Price_Proportion,MATCH(G2454,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A2474)","v":"Rural"},1.5522488692820198,0,0,0,0,0,0,0,0,1.2073050000000001,1.552249,0.34494399999999997,0,0,0,324,216,1,null,1.5522488692820198,{"$f":" H2479*(1-INDEX(Trench_Core_Proportion,MATCH(G2479,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5219793340261074},{"$f":"H2479*(1-INDEX(Trench_Core_Proportion,MATCH(G2479,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2479,Geotypes,0))","v":0.91318760041566438}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2501)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H2500-K2500*0.5)","v":0},{"$f":" (H2500 -K2500*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2500,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H2500 -K2500*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2500,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2500,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2501)","v":"Suburban"},13.881542292667579,0.36393556572536728,2.6217228464419481E-2,0,0,1.871669,7.4866739999999998,7.4866739999999998,1.9756499999999999,0.41592600000000002,0.51990800000000004,0.41592600000000002,5.1991000000000002E-2,0,0,0,0,0,null,{"$f":"IF(B2504=\"Rural\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2504=\"Suburban\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2504<>\"Rural\",B2504<>\"Suburban\"),H2507-I2507,0)","v":13.517606726942212},{"$f":"IF(B2504=\"Rural\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2504=\"Suburban\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2504<>\"Rural\",B2504<>\"Suburban\"),H2507-I2507,0)","v":13.517606726942212},{"$f":"(IF(B2504=\"Rural\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2504=\"Suburban\",AB2504+((H2507-I2507-AB2504)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2504<>\"Rural\",B2504<>\"Suburban\"),H2507-I2507,0))*INDEX(Trench_Price_Proportion,MATCH(G2507,Geotypes,0))","v":11.48996571790088}]
[{"$f":"INDEX(CO_Index,A2519+1)","v":281},{"$f":"INDEX(CO_Names,A2528)","v":"ΠΕΛΕΚΑΝΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2528)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H2528  *IF(B2531=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2531=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2528  *IF(B2531=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2531=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2528  *IF(B2531=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2531=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2528,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A2546)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2546)","v":"Rural"},3.0550141480864017,0.14013826367368817,4.5871559633027532E-2,0,0,1.5415209999999999,1.5415209999999999,5.6055000000000001E-2,0.16816600000000001,0.112111,0.112111,0,0,0,0,0,0,0,null,{"$f":" H2549 - I2549","v":2.9148758844127136},{"$f":" H2549 - I2549","v":2.9148758844127136},{"$f":"(H2549 - I2549)*INDEX(Trench_Price_Proportion,MATCH(G2549,Geotypes,0))","v":1.7489255306476281}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2573)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2574 *IF(B2576=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2576=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H2574 *IF(B2576=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2576=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H2574 *IF(B2576=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2576=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2574,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2573)","v":"Rural"},1.3080000000000001,0,0,0,0,1.3080000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2577","v":1.3080000000000001},{"$f":" H2577","v":1.3080000000000001},{"$f":"H2577*INDEX(Trench_Price_Proportion,MATCH(G2577,Geotypes,0))","v":0.78480000000000005}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2591)","v":"Suburban"},28.490000000000002,0,0,0,0,28.49,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2594=\"Rural\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2594=\"Suburban\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2594<>\"Rural\",B2594<>\"Suburban\"),H2598,0)","v":22.274000000000001},{"$f":" IF(B2594=\"Rural\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2594=\"Suburban\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2594<>\"Rural\",B2594<>\"Suburban\"),H2598,0)","v":22.274000000000001},{"$f":"(IF(B2594=\"Rural\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2594=\"Suburban\",AB2595+((H2598-AB2595)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2594<>\"Rural\",B2594<>\"Suburban\"),H2598,0))*INDEX(Trench_Price_Proportion,MATCH(G2598,Geotypes,0))","v":18.9329}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2609)","v":"Rural"},2.2800000000000002,0,0,0,0,2.2799999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2612=\"Rural\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2612=\"Suburban\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2612<>\"Rural\",B2612<>\"Suburban\"),H2616,0)","v":0.45599999999999996},{"$f":" IF(B2612=\"Rural\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2612=\"Suburban\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2612<>\"Rural\",B2612<>\"Suburban\"),H2616,0)","v":0.45599999999999996},{"$f":"(IF(B2612=\"Rural\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2612=\"Suburban\",AB2613+((H2616-AB2613)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2612<>\"Rural\",B2612<>\"Suburban\"),H2616,0))*INDEX(Trench_Price_Proportion,MATCH(G2616,Geotypes,0))","v":0.27359999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2636)","v":"Rural"},3.5640000000000005,0,0,0,0,0,3.5640000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2639=\"Rural\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2639=\"Suburban\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2639<>\"Rural\",B2639<>\"Suburban\"),H2643,0)","v":2.6136000000000004},{"$f":" IF(B2639=\"Rural\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2639=\"Suburban\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2639<>\"Rural\",B2639<>\"Suburban\"),H2643,0)","v":2.6136000000000004},{"$f":"(IF(B2639=\"Rural\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2639=\"Suburban\",AB2640+((H2643-AB2640)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2639<>\"Rural\",B2639<>\"Suburban\"),H2643,0))*INDEX(Trench_Price_Proportion,MATCH(G2643,Geotypes,0))","v":1.5681600000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A2645)","v":"Rural"},4.9692487354544026,0.70759688963095768,0.14239514407528506,0,0,0,0,0,0,1.9689480000000001,2.9690479999999999,1.500151,0.50004999999999999,0,0,1000,875,1,null,4.9692487354544026,{"$f":" H2650*(1-INDEX(Trench_Core_Proportion,MATCH(G2650,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.8723462008351897},{"$f":"H2650*(1-INDEX(Trench_Core_Proportion,MATCH(G2650,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2650,Geotypes,0))","v":2.9234077205011135}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2672)","v":"Suburban"},0.95318779912144302,0,0,0.6932274902701403,0.72727272727272718,0,0,0,0,0.43326700000000001,0,0,0,0,0,32,4,1,null,{"$f":" (H2671-K2671*0.5)","v":0.60657405398637287},{"$f":" (H2671 -K2671*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2671,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.58276480840298328},{"$f":" (H2671 -K2671*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2671,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2671,Geotypes,0))","v":0.49535008714253576}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2690)","v":"Rural"},4.3168380136992379,9.3168485475628462E-2,2.1582576223607097E-2,1.5988288939626807,0.37037037037037035,0,0,0,2.7180089999999999,0,0,0,0,0,0,24,4,0,null,{"$f":" H2692-K2692*0.5","v":3.5174235667178975},{"$f":" (H2692-K2692*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2692,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.4488322610518209},{"$f":"(H2692-K2692*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2692,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2692,Geotypes,0))","v":2.0692993566310927}]
[{"$f":"INDEX(CO_Index,A2708+1)","v":302},{"$f":"INDEX(CO_Names,A2717)","v":"ΦΛΩΡΙΝΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2717)","v":"Urban"},49.20190648735867,0,0,0,0,0,19.861319999999999,29.791979999999999,5.8681169999999998,2.7083620000000002,1.8055749999999999,0.90278700000000001,0,0,0,0,0,0,null,{"$f":"H2717  *IF(B2720=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2720=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":49.20190648735867},{"$f":"H2717  *IF(B2720=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2720=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":49.20190648735867},{"$f":"H2717  *IF(B2720=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2720=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2717,Geotypes,0))","v":46.741811162990736}]
[null,{"$f":"INDEX(CO_Geotype,A2717)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2717)","v":"Urban"},28.115375135633528,2.4665438049036297,8.7729357798165153E-2,0,0,14.186657,14.186657,0.51587799999999995,1.5476350000000001,1.031757,1.031757,0,0,0,0,0,0,0,null,{"$f":" H2720 - I2720","v":25.648831330729898},{"$f":" H2720 - I2720","v":25.648831330729898},{"$f":"(H2720 - I2720)*INDEX(Trench_Price_Proportion,MATCH(G2720,Geotypes,0))","v":24.366389764193404}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2744)","v":"Rural"},1.6800000000000002,0,0,0,0,1.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2745 *IF(B2747=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2747=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33599999999999997},{"$f":" H2745 *IF(B2747=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2747=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33599999999999997},{"$f":"H2745 *IF(B2747=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2747=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2745,Geotypes,0))","v":0.20159999999999997}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2762)","v":"Dense Urban"},4.0500000000000007,0,0,0,0,4.05,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2766","v":4.0500000000000007},{"$f":" H2766","v":4.0500000000000007},{"$f":"H2766*INDEX(Trench_Price_Proportion,MATCH(G2766,Geotypes,0))","v":4.0500000000000007}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2780)","v":"Dense Urban"},22.463999999999999,0,0,0,0,0,0,22.463999999999999,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2783=\"Rural\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2783=\"Suburban\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2783<>\"Rural\",B2783<>\"Suburban\"),H2787,0)","v":22.463999999999999},{"$f":" IF(B2783=\"Rural\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2783=\"Suburban\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2783<>\"Rural\",B2783<>\"Suburban\"),H2787,0)","v":22.463999999999999},{"$f":"(IF(B2783=\"Rural\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2783=\"Suburban\",AB2784+((H2787-AB2784)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2783<>\"Rural\",B2783<>\"Suburban\"),H2787,0))*INDEX(Trench_Price_Proportion,MATCH(G2787,Geotypes,0))","v":22.463999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2798)","v":"Suburban"},24.089999999999996,0,0,0,0,24.09,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2799 *IF(B2801=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2801=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.453999999999997},{"$f":" H2799 *IF(B2801=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2801=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.453999999999997},{"$f":"H2799 *IF(B2801=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2801=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2799,Geotypes,0))","v":12.285899999999998}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2807)","v":"Suburban"},36.999999999999993,0,0,0,0,0,37,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2810=\"Rural\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2810=\"Suburban\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2810<>\"Rural\",B2810<>\"Suburban\"),H2814,0)","v":23.975999999999999},{"$f":" IF(B2810=\"Rural\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2810=\"Suburban\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2810<>\"Rural\",B2810<>\"Suburban\"),H2814,0)","v":23.975999999999999},{"$f":"(IF(B2810=\"Rural\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2810=\"Suburban\",AB2811+((H2814-AB2811)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2810<>\"Rural\",B2810<>\"Suburban\"),H2814,0))*INDEX(Trench_Price_Proportion,MATCH(G2814,Geotypes,0))","v":20.3796}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2834)","v":"Urban"},26.664000000000001,0,0,0,0,26.664000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2835 *IF(B2837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":26.664000000000001},{"$f":" H2835 *IF(B2837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":26.664000000000001},{"$f":"H2835 *IF(B2837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2835,Geotypes,0))","v":25.3308}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2861)","v":"Urban"},15.476040432131484,0,0,1.2121795050938737,7.8326204329185939E-2,0,0,0,10.647963000000001,1.2736799999999999,0.63683999999999996,3.4700690000000001,3.4700690000000001,0,0,528,129,6,null,{"$f":" (H2860-K2860*0.5)","v":14.869950679584546},{"$f":" (H2860 -K2860*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2860,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.11323323266946},{"$f":" (H2860 -K2860*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2860,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2860,Geotypes,0))","v":13.407571571035986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2861)","v":"Urban"},5.5247424999710031,1.7484712093425712,0.31648012723701568,1.2121795050938737,0.21940923130810819,0,0,0,2.9039899999999998,0.50947200000000004,0.25473600000000002,0,0,0,0,144,60,1,null,{"$f":" H2863-K2863*0.5","v":4.9186527474240664},{"$f":" (H2863-K2863*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2863,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6683472535125956},{"$f":"(H2863-K2863*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G2863,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G2863,Geotypes,0))","v":4.4349298908369654}]
[{"$f":"INDEX(CO_Index,A2879+1)","v":321},{"$f":"INDEX(CO_Names,A2888)","v":"ΑΡΤΕΜΙΔΑ Α"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2888)","v":"Urban"},97.814978355623239,0,0,0,0,18.083763000000001,54.251289,55.456873000000002,2.411168,3.6167530000000001,3.6167530000000001,2.411168,0,0,0,0,0,0,null,{"$f":"H2888  *IF(B2891=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2891=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":97.814978355623239},{"$f":"H2888  *IF(B2891=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2891=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":97.814978355623239},{"$f":"H2888  *IF(B2891=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B2891=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G2888,Geotypes,0))","v":92.924229437842072}]
[null,{"$f":"INDEX(CO_Geotype,A2906)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2906)","v":"Rural"},5.815339120094805,0.4756682762817821,8.179544932093788E-2,0,0,3.355003,1.677502,0.223667,0.33550000000000002,0.44733400000000001,0.223667,0,0,0,0,0,0,0,null,{"$f":" H2909 - I2909","v":5.3396708438130229},{"$f":" H2909 - I2909","v":5.3396708438130229},{"$f":"(H2909 - I2909)*INDEX(Trench_Price_Proportion,MATCH(G2909,Geotypes,0))","v":3.2038025062878135}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A2924)","v":"Suburban"},17.80668961735827,0.19435575985682108,1.0914760914760917E-2,0,0,3.609464,12.633125,9.3013120000000011,0.55530199999999996,0.83295300000000005,0.83295300000000005,0.27765099999999998,0,0,0,0,0,0,null,{"$f":"IF(B2927=\"Rural\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2927=\"Suburban\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2927<>\"Rural\",B2927<>\"Suburban\"),H2930-I2930,0)","v":11.444777744711658},{"$f":"IF(B2927=\"Rural\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2927=\"Suburban\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2927<>\"Rural\",B2927<>\"Suburban\"),H2930-I2930,0)","v":11.444777744711658},{"$f":"(IF(B2927=\"Rural\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2927=\"Suburban\",AB2927+((H2930-I2930-AB2927)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2927<>\"Rural\",B2927<>\"Suburban\"),H2930-I2930,0))*INDEX(Trench_Price_Proportion,MATCH(G2930,Geotypes,0))","v":9.7280610830049081}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2933)","v":"Suburban"},3.4000000000000004,0,0,0,0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2937","v":3.4000000000000004},{"$f":" H2937","v":3.4000000000000004},{"$f":"H2937*INDEX(Trench_Price_Proportion,MATCH(G2937,Geotypes,0))","v":2.89}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2951)","v":"Rural"},7.5,0,0,0,0,7.5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2954=\"Rural\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2954=\"Suburban\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2954<>\"Rural\",B2954<>\"Suburban\"),H2958,0)","v":2.6999999999999997},{"$f":" IF(B2954=\"Rural\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2954=\"Suburban\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2954<>\"Rural\",B2954<>\"Suburban\"),H2958,0)","v":2.6999999999999997},{"$f":"(IF(B2954=\"Rural\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2954=\"Suburban\",AB2955+((H2958-AB2955)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2954<>\"Rural\",B2954<>\"Suburban\"),H2958,0))*INDEX(Trench_Price_Proportion,MATCH(G2958,Geotypes,0))","v":1.6199999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A2978)","v":"Suburban"},2.1800000000000002,0,0,0,0,2.1800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H2982","v":2.1800000000000002},{"$f":" H2982","v":2.1800000000000002},{"$f":"H2982*INDEX(Trench_Price_Proportion,MATCH(G2982,Geotypes,0))","v":1.853}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A2996)","v":"Rural"},5.52,0,0,0,0,5.52,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B2999=\"Rural\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2999=\"Suburban\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2999<>\"Rural\",B2999<>\"Suburban\"),H3003,0)","v":2.2079999999999997},{"$f":" IF(B2999=\"Rural\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2999=\"Suburban\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2999<>\"Rural\",B2999<>\"Suburban\"),H3003,0)","v":2.2079999999999997},{"$f":"(IF(B2999=\"Rural\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Rural)),0)+\nIF(B2999=\"Suburban\",AB3000+((H3003-AB3000)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B2999<>\"Rural\",B2999<>\"Suburban\"),H3003,0))*INDEX(Trench_Price_Proportion,MATCH(G3003,Geotypes,0))","v":1.3247999999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3005)","v":"Suburban"},12.42,0,0,0,0,12.42,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3006 *IF(B3008=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3008=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.452},{"$f":" H3006 *IF(B3008=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3008=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.452},{"$f":"H3006 *IF(B3008=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3008=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3006,Geotypes,0))","v":6.3342000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3032)","v":"Rural"},3.1994587556063552,0,0,1.3076048827260758,0.40869565217391313,0,0,0,1.8918539999999999,0,0,0,0,0,0,55,16,1,null,{"$f":" (H3031-K3031*0.5)","v":2.5456563142433173},{"$f":" (H3031 -K3031*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3031,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4960148971495069},{"$f":" (H3031 -K3031*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3031,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3031,Geotypes,0))","v":1.497608938289704}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3050)","v":"Rural"},1.3535608922646967,0.16851325566068603,0.12449625031552131,0.45118696408823222,0.33333333333333331,0,0,0,0.451187,0,0,0,0,0,0,32,12,0,null,{"$f":" H3052-K3052*0.5","v":1.1279674102205806},{"$f":" (H3052-K3052*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3052,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1059715499130871},{"$f":"(H3052-K3052*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3052,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3052,Geotypes,0))","v":0.66358292994785228}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3068)","v":"Suburban"},7.6518409435501002,0.46350264988294343,6.0574004779025067E-2,0,0,0,0,0,0,4.0691699999999997,5.8131000000000004,1.74393,0,1.252264,0,624,624,1,null,7.6518409435501002,{"$f":" H3073*(1-INDEX(Trench_Core_Proportion,MATCH(G3073,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.3514908725361607},{"$f":"H3073*(1-INDEX(Trench_Core_Proportion,MATCH(G3073,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3073,Geotypes,0))","v":6.2487672416557363}]
[null,{"$f":"INDEX(CO_Geotype,A3077)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3077)","v":"Suburban"},4.998224891092792,0.38718643522549795,7.746478873239436E-2,0,0,2.7455039999999999,2.7455039999999999,0,0.140795,0.28159000000000001,0.21119299999999999,0,0,0,0,0,0,0,null,{"$f":" H3080 - I3080","v":4.6110384558672939},{"$f":" H3080 - I3080","v":4.6110384558672939},{"$f":"(H3080 - I3080)*INDEX(Trench_Price_Proportion,MATCH(G3080,Geotypes,0))","v":3.9193826874871998}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3095)","v":"Rural"},27.603195373773435,0.61445469153947718,2.2260273972602742E-2,0,0,7.940645,15.881291000000001,8.3187709999999999,0.75625200000000004,1.8906290000000001,1.8906290000000001,1.134377,0,0,0,0,0,0,null,{"$f":"IF(B3098=\"Rural\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3098=\"Suburban\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3098<>\"Rural\",B3098<>\"Suburban\"),H3101-I3101,0)","v":10.426823457969896},{"$f":"IF(B3098=\"Rural\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3098=\"Suburban\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3098<>\"Rural\",B3098<>\"Suburban\"),H3101-I3101,0)","v":10.426823457969896},{"$f":"(IF(B3098=\"Rural\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3098=\"Suburban\",AB3098+((H3101-I3101-AB3098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3098<>\"Rural\",B3098<>\"Suburban\"),H3101-I3101,0))*INDEX(Trench_Price_Proportion,MATCH(G3101,Geotypes,0))","v":6.2560940747819371}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3122)","v":"Rural"},2.052,0,0,0,0,2.052,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3126","v":2.052},{"$f":" H3126","v":2.052},{"$f":"H3126*INDEX(Trench_Price_Proportion,MATCH(G3126,Geotypes,0))","v":1.2312000000000001}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3140)","v":"Rural"},16.847999999999999,0,0,0,0,16.847999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3143=\"Rural\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3143=\"Suburban\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3143<>\"Rural\",B3143<>\"Suburban\"),H3147,0)","v":6.4799999999999986},{"$f":" IF(B3143=\"Rural\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3143=\"Suburban\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3143<>\"Rural\",B3143<>\"Suburban\"),H3147,0)","v":6.4799999999999986},{"$f":"(IF(B3143=\"Rural\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3143=\"Suburban\",AB3144+((H3147-AB3144)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3143<>\"Rural\",B3143<>\"Suburban\"),H3147,0))*INDEX(Trench_Price_Proportion,MATCH(G3147,Geotypes,0))","v":3.887999999999999}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3158)","v":"Rural"},5.665868625729364,0.13490163394593724,2.3809523809523808E-2,0,0,2.2933279999999998,4.7215569999999998,0.26980300000000002,0.26980300000000002,0.40470499999999998,0.40470499999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B3161=\"Rural\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3161=\"Suburban\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3161<>\"Rural\",B3161<>\"Suburban\"),H3164-I3164,0)","v":5.5309669917834263},{"$f":"IF(B3161=\"Rural\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3161=\"Suburban\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3161<>\"Rural\",B3161<>\"Suburban\"),H3164-I3164,0)","v":5.5309669917834263},{"$f":"(IF(B3161=\"Rural\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3161=\"Suburban\",AB3161+((H3164-I3164-AB3161)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3161<>\"Rural\",B3161<>\"Suburban\"),H3164-I3164,0))*INDEX(Trench_Price_Proportion,MATCH(G3164,Geotypes,0))","v":3.3185801950700555}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3167)","v":"Rural"},2.5920000000000001,0,0,0,0,2.5920000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3170=\"Rural\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3170=\"Suburban\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3170<>\"Rural\",B3170<>\"Suburban\"),H3174,0)","v":0.51839999999999986},{"$f":" IF(B3170=\"Rural\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3170=\"Suburban\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3170<>\"Rural\",B3170<>\"Suburban\"),H3174,0)","v":0.51839999999999986},{"$f":"(IF(B3170=\"Rural\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3170=\"Suburban\",AB3171+((H3174-AB3171)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3170<>\"Rural\",B3170<>\"Suburban\"),H3174,0))*INDEX(Trench_Price_Proportion,MATCH(G3174,Geotypes,0))","v":0.31103999999999993}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3194)","v":"Rural"},4.8239999999999998,0,0,0,0,4.8239999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3195 *IF(B3197=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3197=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.96479999999999977},{"$f":" H3195 *IF(B3197=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3197=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.96479999999999977},{"$f":"H3195 *IF(B3197=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3197=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3195,Geotypes,0))","v":0.57887999999999984}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3212)","v":"Rural"},2.34,0,0,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3216","v":2.34},{"$f":" H3216","v":2.34},{"$f":"H3216*INDEX(Trench_Price_Proportion,MATCH(G3216,Geotypes,0))","v":1.4039999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3221)","v":"Suburban"},3.2988398967563213,0.74322308902702972,0.2252983207089938,0.88302280064689409,0.26767676767676768,0,0,0,1.9159930000000001,0.33321600000000001,0.16660800000000001,0,0,0,0,55,20,0,null,{"$f":" H3223-K3223*0.5","v":2.8573284964328742},{"$f":" (H3223-K3223*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3223,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7451726344455496},{"$f":"(H3223-K3223*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3223,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3223,Geotypes,0))","v":2.3333967392787169}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3239)","v":"Rural"},9.6222208466370116,1.876485858517865,0.19501587922643671,0,0,0,0,0,0,4.9845300000000003,6.4798879999999999,2.2430379999999999,2.4472299999999998,1.6995499999999999,0,2192,2192,2,null,9.6222208466370116,{"$f":" H3244*(1-INDEX(Trench_Core_Proportion,MATCH(G3244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.4345833105941121},{"$f":"H3244*(1-INDEX(Trench_Core_Proportion,MATCH(G3244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3244,Geotypes,0))","v":5.6607499863564668}]
[null,{"$f":"INDEX(CO_Geotype,A3266)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3266)","v":"Suburban"},3.739486063061864,0.17639085203121999,4.7169811320754713E-2,0,0,1.881502,1.881502,4.7038000000000003E-2,0.14111299999999999,0.18815000000000001,0.18815000000000001,2.3519000000000002E-2,0,0,0,0,0,0,null,{"$f":" H3269 - I3269","v":3.5630952110306442},{"$f":" H3269 - I3269","v":3.5630952110306442},{"$f":"(H3269 - I3269)*INDEX(Trench_Price_Proportion,MATCH(G3269,Geotypes,0))","v":3.0286309293760474}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3284)","v":"Rural"},60.479399041934848,1.7379373045413149,2.8736021390296459E-2,0,0,9.3126630000000006,37.250653999999997,38.026708999999997,1.5521099999999999,2.3281650000000003,2.3281650000000003,0.38802799999999998,0,0,0,0,0,0,null,{"$f":"IF(B3287=\"Rural\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3287=\"Suburban\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3287<>\"Rural\",B3287<>\"Suburban\"),H3290-I3290,0)","v":30.041526444002926},{"$f":"IF(B3287=\"Rural\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3287=\"Suburban\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3287<>\"Rural\",B3287<>\"Suburban\"),H3290-I3290,0)","v":30.041526444002926},{"$f":"(IF(B3287=\"Rural\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3287=\"Suburban\",AB3287+((H3290-I3290-AB3287)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3287<>\"Rural\",B3287<>\"Suburban\"),H3290-I3290,0))*INDEX(Trench_Price_Proportion,MATCH(G3290,Geotypes,0))","v":18.024915866401756}]
[{"$f":"INDEX(CO_Index,A3284+1)","v":366},{"$f":"INDEX(CO_Names,A3293)","v":"ΚΑΛΟΣ ΑΓΡΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3293)","v":"Suburban"},6.3684990525838359,0,0,0,0,2.703608,2.703608,2.8838490000000001,0.360481,0.90120299999999998,0.72096199999999999,0,0,0,0,0,0,0,null,{"$f":"H3293  *IF(B3296=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3296=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.8210994315503015},{"$f":"H3293  *IF(B3296=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3296=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.8210994315503015},{"$f":"H3293  *IF(B3296=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3296=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3293,Geotypes,0))","v":3.247934516817756}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3311)","v":"Rural"},2.976,0,0,0,0,2.976,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3314=\"Rural\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3314=\"Suburban\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3314<>\"Rural\",B3314<>\"Suburban\"),H3318,0)","v":2.976},{"$f":" IF(B3314=\"Rural\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3314=\"Suburban\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3314<>\"Rural\",B3314<>\"Suburban\"),H3318,0)","v":2.976},{"$f":"(IF(B3314=\"Rural\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3314=\"Suburban\",AB3315+((H3318-AB3315)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3314<>\"Rural\",B3314<>\"Suburban\"),H3318,0))*INDEX(Trench_Price_Proportion,MATCH(G3318,Geotypes,0))","v":1.7855999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3329)","v":"Urban"},18.674999999999997,0,0,0,0,18.675000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3330 *IF(B3332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":18.674999999999997},{"$f":" H3330 *IF(B3332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":18.674999999999997},{"$f":"H3330 *IF(B3332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3330,Geotypes,0))","v":17.741249999999997}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3338)","v":"Rural"},13.440000000000001,0,0,0,0,13.44,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3341=\"Rural\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3341=\"Suburban\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3341<>\"Rural\",B3341<>\"Suburban\"),H3345,0)","v":8.0640000000000001},{"$f":" IF(B3341=\"Rural\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3341=\"Suburban\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3341<>\"Rural\",B3341<>\"Suburban\"),H3345,0)","v":8.0640000000000001},{"$f":"(IF(B3341=\"Rural\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3341=\"Suburban\",AB3342+((H3345-AB3342)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3341<>\"Rural\",B3341<>\"Suburban\"),H3345,0))*INDEX(Trench_Price_Proportion,MATCH(G3345,Geotypes,0))","v":4.8384}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3365)","v":"Rural"},2.2560000000000002,0,0,0,0,2.2559999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3366 *IF(B3368=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3368=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.45119999999999993},{"$f":" H3366 *IF(B3368=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3368=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.45119999999999993},{"$f":"H3366 *IF(B3368=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3368=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3366,Geotypes,0))","v":0.27071999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3383)","v":"Rural"},3.2880000000000003,0,0,0,0,3.2879999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3387","v":3.2880000000000003},{"$f":" H3387","v":3.2880000000000003},{"$f":"H3387*INDEX(Trench_Price_Proportion,MATCH(G3387,Geotypes,0))","v":1.9728000000000001}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3410)","v":"Rural"},4.099531668444774,0.37740460556974131,9.2060419602250823E-2,0,0,0,0,0,3.1678199999999999,0.93171199999999998,0,0,0,0,0,96,14,0,null,{"$f":" H3412-K3412*0.5","v":4.099531668444774},{"$f":" (H3412-K3412*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3412,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0195889989241858},{"$f":"(H3412-K3412*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3412,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3412,Geotypes,0))","v":2.4117533993545113}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3428)","v":"Rural"},5.4359632359217684,0.34780725352845493,6.3982635355236683E-2,0,0,0,0,0,0,0,3.6239759999999999,1.8119879999999999,0,0,0,356,356,1,null,5.4359632359217684,{"$f":" H3433*(1-INDEX(Trench_Core_Proportion,MATCH(G3433,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.3299595633948966},{"$f":"H3433*(1-INDEX(Trench_Core_Proportion,MATCH(G3433,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3433,Geotypes,0))","v":3.1979757380369378}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3437)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H3436-K3436*0.5)","v":0},{"$f":" (H3436 -K3436*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H3436 -K3436*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3436,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3455)","v":"Suburban"},6.6716312744536701,0.10316955579052067,1.5463917525773196E-2,0,0,0,3.851664,3.9892219999999998,0.27511799999999997,0.41267799999999999,0.41267799999999999,0.20634,0,0,0,0,0,0,null,{"$f":"IF(B3458=\"Rural\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3458=\"Suburban\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3458<>\"Rural\",B3458<>\"Suburban\"),H3461-I3461,0)","v":5.2341354637724153},{"$f":"IF(B3458=\"Rural\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3458=\"Suburban\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3458<>\"Rural\",B3458<>\"Suburban\"),H3461-I3461,0)","v":5.2341354637724153},{"$f":"(IF(B3458=\"Rural\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3458=\"Suburban\",AB3458+((H3461-I3461-AB3458)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3458<>\"Rural\",B3458<>\"Suburban\"),H3461-I3461,0))*INDEX(Trench_Price_Proportion,MATCH(G3461,Geotypes,0))","v":4.4490151442065526}]
[{"$f":"INDEX(CO_Index,A3473+1)","v":387},{"$f":"INDEX(CO_Names,A3482)","v":"ΚΟΜΟΤΗΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3482)","v":"Urban"},185.4835964244993,0,0,0,0,0,67.963454999999996,67.963454999999996,67.963454999999996,5.663621,9.9113369999999996,7.0795269999999997,0,0,0,0,0,0,null,{"$f":"H3482  *IF(B3485=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3485=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":185.4835964244993},{"$f":"H3482  *IF(B3485=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3485=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":185.4835964244993},{"$f":"H3482  *IF(B3485=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3485=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3482,Geotypes,0))","v":176.20941660327432}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3482)","v":"Urban"},49.5,0,0,0,0,0,49.5,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3485=\"Rural\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3485=\"Suburban\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3485<>\"Rural\",B3485<>\"Suburban\"),H3489,0)","v":49.5},{"$f":" IF(B3485=\"Rural\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3485=\"Suburban\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3485<>\"Rural\",B3485<>\"Suburban\"),H3489,0)","v":49.5},{"$f":"(IF(B3485=\"Rural\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3485=\"Suburban\",AB3486+((H3489-AB3486)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3485<>\"Rural\",B3485<>\"Suburban\"),H3489,0))*INDEX(Trench_Price_Proportion,MATCH(G3489,Geotypes,0))","v":47.024999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3509)","v":"Rural"},1.8839999999999999,0,0,0,0,1.8839999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3513","v":1.8839999999999999},{"$f":" H3513","v":1.8839999999999999},{"$f":"H3513*INDEX(Trench_Price_Proportion,MATCH(G3513,Geotypes,0))","v":1.1303999999999998}]
[null,{"$f":"INDEX(CO_Geotype,A3527)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3527)","v":"Rural"},2.7527335328028215,5.5054670656056431E-2,0.02,0,0,2.0920770000000002,7.3405999999999999E-2,0.220219,0.44043700000000002,0.29362500000000002,0,0,0,0,0,0,0,0,null,{"$f":" H3530 - I3530","v":2.6976788621467649},{"$f":" H3530 - I3530","v":2.6976788621467649},{"$f":"(H3530 - I3530)*INDEX(Trench_Price_Proportion,MATCH(G3530,Geotypes,0))","v":1.6186073172880588}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3554)","v":"Rural"},1.92,0,0,0,0,0,1.92,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3555 *IF(B3557=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3557=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.3839999999999999},{"$f":" H3555 *IF(B3557=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3557=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.3839999999999999},{"$f":"H3555 *IF(B3557=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3557=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3555,Geotypes,0))","v":0.23039999999999994}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3572)","v":"Rural"},10.404,0,0,0,0,10.404,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3576","v":10.404},{"$f":" H3576","v":10.404},{"$f":"H3576*INDEX(Trench_Price_Proportion,MATCH(G3576,Geotypes,0))","v":6.2423999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3581)","v":"Rural"},9.9999557756595099,1.179464820242736,0.11794700363711846,3.6060446584953993,0.36060606060606065,0,0,0,3.4848330000000001,1.9393849999999999,0.96969300000000003,0,0,0,0,55,52,0,null,{"$f":" H3583-K3583*0.5","v":8.1969334464118102},{"$f":" (H3583-K3583*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3583,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.0370896411711623},{"$f":"(H3583-K3583*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3583,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3583,Geotypes,0))","v":4.8222537847026974}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3599)","v":"Rural"},2.4747705541748952,0,0,0,0,0,0,0,0,1.6139810000000001,2.4747710000000001,0.86079000000000006,0,0,0,122,122,1,null,2.4747705541748952,{"$f":" H3604*(1-INDEX(Trench_Core_Proportion,MATCH(G3604,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4265114405608905},{"$f":"H3604*(1-INDEX(Trench_Core_Proportion,MATCH(G3604,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3604,Geotypes,0))","v":1.4559068643365343}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3626)","v":"Rural"},9.1906651410128628,0,0,1.4943137962232513,0.162590386364416,0,0,0,5.4598310000000003,4.0766739999999997,0,1.9936480000000001,0,0,0,173,45,2,null,{"$f":" (H3625-K3625*0.5)","v":8.4435082429012365},{"$f":" (H3625 -K3625*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3625,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.2788561207448819},{"$f":" (H3625 -K3625*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3625,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3625,Geotypes,0))","v":4.9673136724469291}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3626)","v":"Rural"},49.078558226815886,0.16205184320175056,3.3018867924528299E-3,0,0,12.964148,25.928294000000001,26.391300000000001,0.92601,1.389016,1.620519,0.69450800000000001,0,0,0,0,0,0,null,{"$f":"IF(B3629=\"Rural\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3629=\"Suburban\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3629<>\"Rural\",B3629<>\"Suburban\"),H3632-I3632,0)","v":13.524383828351811},{"$f":"IF(B3629=\"Rural\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3629=\"Suburban\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3629<>\"Rural\",B3629<>\"Suburban\"),H3632-I3632,0)","v":13.524383828351811},{"$f":"(IF(B3629=\"Rural\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3629=\"Suburban\",AB3629+((H3632-I3632-AB3629)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3629<>\"Rural\",B3629<>\"Suburban\"),H3632-I3632,0))*INDEX(Trench_Price_Proportion,MATCH(G3632,Geotypes,0))","v":8.114630297011086}]
[{"$f":"INDEX(CO_Index,A3644+1)","v":406},{"$f":"INDEX(CO_Names,A3653)","v":"ΑΙΣΥΜΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3653)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H3653  *IF(B3656=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3656=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H3653  *IF(B3656=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3656=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H3653  *IF(B3656=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3656=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3653,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A3671)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3671)","v":"Rural"},4.6525825395484741,0.32786655480039573,7.0469798657718102E-2,0,0,1.873523,1.873523,0.18735199999999999,0.56205700000000003,0.281028,0.281028,0,0,0,0,0,0,0,null,{"$f":" H3674 - I3674","v":4.3247159847480781},{"$f":" H3674 - I3674","v":4.3247159847480781},{"$f":"(H3674 - I3674)*INDEX(Trench_Price_Proportion,MATCH(G3674,Geotypes,0))","v":2.5948295908488466}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3689)","v":"Rural"},2.016,0,0,0,0,2.016,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3692=\"Rural\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3692=\"Suburban\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3692<>\"Rural\",B3692<>\"Suburban\"),H3696,0)","v":2.016},{"$f":" IF(B3692=\"Rural\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3692=\"Suburban\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3692<>\"Rural\",B3692<>\"Suburban\"),H3696,0)","v":2.016},{"$f":"(IF(B3692=\"Rural\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3692=\"Suburban\",AB3693+((H3696-AB3693)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3692<>\"Rural\",B3692<>\"Suburban\"),H3696,0))*INDEX(Trench_Price_Proportion,MATCH(G3696,Geotypes,0))","v":1.2096}]
[null,{"$f":"INDEX(CO_Geotype,A3716)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3716)","v":"Rural"},5.916777954128805,0.40341667869060038,6.8181818181818191E-2,0,0,2.9882719999999998,2.9882719999999998,0.119531,0.358593,0.17929600000000001,0.17929600000000001,0,0,0,0,0,0,0,null,{"$f":" H3719 - I3719","v":5.5133612754382044},{"$f":" H3719 - I3719","v":5.5133612754382044},{"$f":"(H3719 - I3719)*INDEX(Trench_Price_Proportion,MATCH(G3719,Geotypes,0))","v":3.3080167652629227}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3725)","v":"Urban"},19.539000000000001,0,0,0,0,19.539000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3726 *IF(B3728=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3728=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.539000000000001},{"$f":" H3726 *IF(B3728=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3728=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.539000000000001},{"$f":"H3726 *IF(B3728=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3728=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3726,Geotypes,0))","v":18.562049999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3743)","v":"Rural"},0.86399999999999988,0,0,0,0,0.86399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3747","v":0.86399999999999988},{"$f":" H3747","v":0.86399999999999988},{"$f":"H3747*INDEX(Trench_Price_Proportion,MATCH(G3747,Geotypes,0))","v":0.51839999999999986}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3761)","v":"Rural"},1.56,0,0,0,0,1.56,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3764=\"Rural\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3764=\"Suburban\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3764<>\"Rural\",B3764<>\"Suburban\"),H3768,0)","v":1.56},{"$f":" IF(B3764=\"Rural\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3764=\"Suburban\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3764<>\"Rural\",B3764<>\"Suburban\"),H3768,0)","v":1.56},{"$f":"(IF(B3764=\"Rural\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3764=\"Suburban\",AB3765+((H3768-AB3765)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3764<>\"Rural\",B3764<>\"Suburban\"),H3768,0))*INDEX(Trench_Price_Proportion,MATCH(G3768,Geotypes,0))","v":0.93599999999999994}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3770)","v":"Rural"},3.1021310217669393,0.70609156249593263,0.22761500321599915,0,0,0,0,0,0,1.695832,2.398981,0.90995800000000004,0,0,0,540,540,1,null,3.1021310217669393,{"$f":" H3775*(1-INDEX(Trench_Core_Proportion,MATCH(G3775,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0416381032729696},{"$f":"H3775*(1-INDEX(Trench_Core_Proportion,MATCH(G3775,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3775,Geotypes,0))","v":1.8249828619637816}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3797)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H3796-K3796*0.5)","v":0},{"$f":" (H3796 -K3796*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3796,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H3796 -K3796*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3796,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3796,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3815)","v":"Rural"},7.0591879438483378,0.11923250951065816,1.6890400207372605E-2,2.3530626479494461,0.33333333333333337,0,0,0,4.7061250000000001,0,0,0,0,0,0,48,4,0,null,{"$f":" H3817-K3817*0.5","v":5.8826566198736145},{"$f":" (H3817-K3817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.7679422300115988},{"$f":"(H3817-K3817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3817,Geotypes,0))","v":3.4607653380069592}]
[{"$f":"INDEX(CO_Index,A3833+1)","v":427},{"$f":"INDEX(CO_Names,A3842)","v":"ΠΕΠΛΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3842)","v":"Rural"},5.0813506494295835,0,0,0,0,2.0740210000000001,2.0740210000000001,2.2814230000000002,0.41480400000000001,0.51850499999999999,0.31110300000000002,0,0,0,0,0,0,0,null,{"$f":"H3842  *IF(B3845=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3845=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0162701298859165},{"$f":"H3842  *IF(B3845=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3845=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0162701298859165},{"$f":"H3842  *IF(B3845=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3845=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3842,Geotypes,0))","v":0.60976207793154991}]
[null,{"$f":"INDEX(CO_Geotype,A3860)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3860)","v":"Rural"},3.1907966843984208,9.5247662220848392E-2,2.9850746268656719E-2,0,0,1.428715,1.428715,4.7624E-2,0.190495,0.190495,0.142871,0,0,0,0,0,0,0,null,{"$f":" H3863 - I3863","v":3.0955490221775723},{"$f":" H3863 - I3863","v":3.0955490221775723},{"$f":"(H3863 - I3863)*INDEX(Trench_Price_Proportion,MATCH(G3863,Geotypes,0))","v":1.8573294133065432}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3878)","v":"Dense Urban"},14.652000000000001,0,0,0,0,0,0,14.651999999999999,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3879 *IF(B3881=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3881=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.652000000000001},{"$f":" H3879 *IF(B3881=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3881=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.652000000000001},{"$f":"H3879 *IF(B3881=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B3881=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G3879,Geotypes,0))","v":14.652000000000001}]
[null,{"$f":"INDEX(CO_Geotype,A3887)","v":"Dense Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3887)","v":"Dense Urban"},11.210051311088446,2.3189215903359215,0.20686092560898051,0,0,9.2318069999999999,1.3188299999999999,0.65941499999999997,1.9782439999999999,0,0,0,0,0,0,0,0,0,null,{"$f":" H3890 - I3890","v":8.8911297207525237},{"$f":" H3890 - I3890","v":8.8911297207525237},{"$f":"(H3890 - I3890)*INDEX(Trench_Price_Proportion,MATCH(G3890,Geotypes,0))","v":8.8911297207525237}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A3905)","v":"Dense Urban"},63.207819152969861,7.3614827880503686,0.11646474892979257,0,0,0,0,16.697611999999999,56.771880999999993,13.358090000000001,6.6790450000000003,0,0,0,0,0,0,0,null,{"$f":"IF(B3908=\"Rural\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3908=\"Suburban\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3908<>\"Rural\",B3908<>\"Suburban\"),H3911-I3911,0)","v":55.846336364919495},{"$f":"IF(B3908=\"Rural\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3908=\"Suburban\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3908<>\"Rural\",B3908<>\"Suburban\"),H3911-I3911,0)","v":55.846336364919495},{"$f":"(IF(B3908=\"Rural\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3908=\"Suburban\",AB3908+((H3911-I3911-AB3908)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3908<>\"Rural\",B3908<>\"Suburban\"),H3911-I3911,0))*INDEX(Trench_Price_Proportion,MATCH(G3911,Geotypes,0))","v":55.846336364919495}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3914)","v":"Dense Urban"},3.024,0,0,0,0,3.024,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H3918","v":3.024},{"$f":" H3918","v":3.024},{"$f":"H3918*INDEX(Trench_Price_Proportion,MATCH(G3918,Geotypes,0))","v":3.024}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A3932)","v":"Dense Urban"},6.63,0,0,0,0,0,0,6.63,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B3935=\"Rural\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3935=\"Suburban\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3935<>\"Rural\",B3935<>\"Suburban\"),H3939,0)","v":6.63},{"$f":" IF(B3935=\"Rural\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3935=\"Suburban\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3935<>\"Rural\",B3935<>\"Suburban\"),H3939,0)","v":6.63},{"$f":"(IF(B3935=\"Rural\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Rural)),0)+\nIF(B3935=\"Suburban\",AB3936+((H3939-AB3936)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B3935<>\"Rural\",B3935<>\"Suburban\"),H3939,0))*INDEX(Trench_Price_Proportion,MATCH(G3939,Geotypes,0))","v":6.63}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A3959)","v":"Dense Urban"},21.484103787777418,1.4894228848146294,6.9326740343806245E-2,0,0,0,0,0,0,0,10.93801,13.672514,2.734502,1.3672519999999999,17.072416,36792,36792,21,null,21.484103787777418,{"$f":" H3964*(1-INDEX(Trench_Core_Proportion,MATCH(G3964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":20.783537109198683},{"$f":"H3964*(1-INDEX(Trench_Core_Proportion,MATCH(G3964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3964,Geotypes,0))","v":20.783537109198683}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A3986)","v":"Urban"},4.5705663186716086,0,0,0.48377650023186047,0.10584607387831657,0,0,0,2.8055310000000002,1.22742,0.61370999999999998,0.345555,0.967553,0,0,288,76,3,null,{"$f":" (H3985-K3985*0.5)","v":4.3286780685556785},{"$f":" (H3985 -K3985*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.1083958169775379},{"$f":" (H3985 -K3985*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G3985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G3985,Geotypes,0))","v":3.9029760261286608}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4004)","v":"Suburban"},1.218392504715377,0.36364025375024711,0.29845903708607879,0.27393316260506917,0.22483162162021131,0,0,0,0.79533399999999999,0.14912500000000001,0,0,0,0,0,36,18,0,null,{"$f":" H4006-K4006*0.5","v":1.0814259234128425},{"$f":" (H4006-K4006*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4006,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.038977791611678},{"$f":"(H4006-K4006*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4006,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4006,Geotypes,0))","v":0.88313112286992634}]
[{"$f":"INDEX(CO_Index,A4004+1)","v":446},{"$f":"INDEX(CO_Names,A4013)","v":"ΛΙΜ.ΜΑΡΚΟΠΟΥΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4013)","v":"Suburban"},81.973131164507322,0,0,0,0,0,36.850416000000003,57.322868999999997,4.0944909999999997,4.0944909999999997,4.0944909999999997,0,0,0,0,0,0,0,null,{"$f":"H4013  *IF(B4016=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4016=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":49.18387869870439},{"$f":"H4013  *IF(B4016=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4016=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":49.18387869870439},{"$f":"H4013  *IF(B4016=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4016=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4013,Geotypes,0))","v":41.806296893898732}]
[null,{"$f":"INDEX(CO_Geotype,A4031)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4031)","v":"Suburban"},5.7209855829252101,0.49318841232113875,8.620689655172413E-2,0,0,2.5645799999999999,2.5645799999999999,9.8638000000000003E-2,0.39455099999999999,0.29591299999999998,0.19727500000000001,0,0,0,0,0,0,0,null,{"$f":" H4034 - I4034","v":5.2277971706040711},{"$f":" H4034 - I4034","v":5.2277971706040711},{"$f":"(H4034 - I4034)*INDEX(Trench_Price_Proportion,MATCH(G4034,Geotypes,0))","v":4.4436275950134601}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4040)","v":"Rural"},3.984,0,0,0,0,3.984,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4044","v":3.984},{"$f":" H4044","v":3.984},{"$f":"H4044*INDEX(Trench_Price_Proportion,MATCH(G4044,Geotypes,0))","v":2.3904000000000001}]
[null,{"$f":"INDEX(CO_Geotype,A4058)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4058)","v":"Suburban"},24.795530711097843,2.1375457509567104,8.620689655172413E-2,0,0,11.115238,11.115238,0.42750899999999997,1.710037,1.282527,0.85501799999999994,0,0,0,0,0,0,0,null,{"$f":" H4061 - I4061","v":22.657984960141132},{"$f":" H4061 - I4061","v":22.657984960141132},{"$f":"(H4061 - I4061)*INDEX(Trench_Price_Proportion,MATCH(G4061,Geotypes,0))","v":19.259287216119962}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4076)","v":"Dense Urban"},110.5994018012378,1.6425118782401706,1.4851001465559356E-2,0,0,28.203657999999997,56.407314999999997,42.305486999999999,42.305486999999999,6.2674799999999999,6.2674799999999999,3.13374,0,0,0,0,0,0,null,{"$f":"IF(B4079=\"Rural\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4079=\"Suburban\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4079<>\"Rural\",B4079<>\"Suburban\"),H4082-I4082,0)","v":108.95688992299763},{"$f":"IF(B4079=\"Rural\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4079=\"Suburban\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4079<>\"Rural\",B4079<>\"Suburban\"),H4082-I4082,0)","v":108.95688992299763},{"$f":"(IF(B4079=\"Rural\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4079=\"Suburban\",AB4079+((H4082-I4082-AB4079)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4079<>\"Rural\",B4079<>\"Suburban\"),H4082-I4082,0))*INDEX(Trench_Price_Proportion,MATCH(G4082,Geotypes,0))","v":108.95688992299763}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4103)","v":"Dense Urban"},5.3280000000000003,0,0,0,0,5.3280000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4107","v":5.3280000000000003},{"$f":" H4107","v":5.3280000000000003},{"$f":"H4107*INDEX(Trench_Price_Proportion,MATCH(G4107,Geotypes,0))","v":5.3280000000000003}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4121)","v":"Urban"},21.243000000000002,0,0,0,0,0,21.243000000000002,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4124=\"Rural\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4124=\"Suburban\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4124<>\"Rural\",B4124<>\"Suburban\"),H4128,0)","v":21.243000000000002},{"$f":" IF(B4124=\"Rural\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4124=\"Suburban\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4124<>\"Rural\",B4124<>\"Suburban\"),H4128,0)","v":21.243000000000002},{"$f":"(IF(B4124=\"Rural\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4124=\"Suburban\",AB4125+((H4128-AB4125)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4124<>\"Rural\",B4124<>\"Suburban\"),H4128,0))*INDEX(Trench_Price_Proportion,MATCH(G4128,Geotypes,0))","v":20.18085}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4148)","v":"Rural"},4.8480000000000008,0,0,0,0,4.8479999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4149 *IF(B4151=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4151=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.96959999999999991},{"$f":" H4149 *IF(B4151=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4151=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.96959999999999991},{"$f":"H4149 *IF(B4151=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4151=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4149,Geotypes,0))","v":0.58175999999999994}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4157)","v":"Rural"},1.0144945168631554,0,0,0.41213839747565706,0.40625000000000017,0,0,0,0.38043500000000002,0.22192100000000001,0,0,0,0,0,38,6,1,null,{"$f":" (H4156-K4156*0.5)","v":0.80842531812532692},{"$f":" (H4156 -K4156*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4156,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.79266066907128341},{"$f":" (H4156 -K4156*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4156,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4156,Geotypes,0))","v":0.47559640144277004}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4175)","v":"Rural"},4.8671914559867293,0.45631108140655463,9.3752441327386887E-2,0,0,0,0,0,4.867191,0,0,0,0,0,0,96,10,0,null,{"$f":" H4177-K4177*0.5","v":4.8671914559867293},{"$f":" (H4177-K4177*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4177,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.7722790831773283},{"$f":"(H4177-K4177*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4177,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4177,Geotypes,0))","v":2.8633674499063968}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A4193)","v":"Suburban"},13.38810160732271,0.66643417788752779,4.9778093820487382E-2,0,0,0,0,0,0,7.457827,10.039382,3.8723329999999998,1.290778,1.98478,1.98478,4280,3852,5,null,13.38810160732271,{"$f":" H4198*(1-INDEX(Trench_Core_Proportion,MATCH(G4198,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.862591825014611},{"$f":"H4198*(1-INDEX(Trench_Core_Proportion,MATCH(G4198,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4198,Geotypes,0))","v":10.933203051262419}]
[null,{"$f":"INDEX(CO_Geotype,A4202)","v":"Dense Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4202)","v":"Dense Urban"},27.048921966038677,2.9318268728171155,0.10838978634705576,0,0,18.746777999999999,5.0884109999999998,0.53562200000000004,2.1424889999999999,1.606867,1.0712440000000001,0,0,0,0,0,0,0,null,{"$f":" H4205 - I4205","v":24.117095093221561},{"$f":" H4205 - I4205","v":24.117095093221561},{"$f":"(H4205 - I4205)*INDEX(Trench_Price_Proportion,MATCH(G4205,Geotypes,0))","v":24.117095093221561}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4220)","v":"Suburban"},0.33,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4223=\"Rural\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4223=\"Suburban\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4223<>\"Rural\",B4223<>\"Suburban\"),H4227,0)","v":0.19800000000000001},{"$f":" IF(B4223=\"Rural\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4223=\"Suburban\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4223<>\"Rural\",B4223<>\"Suburban\"),H4227,0)","v":0.19800000000000001},{"$f":"(IF(B4223=\"Rural\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4223=\"Suburban\",AB4224+((H4227-AB4224)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4223<>\"Rural\",B4223<>\"Suburban\"),H4227,0))*INDEX(Trench_Price_Proportion,MATCH(G4227,Geotypes,0))","v":0.16830000000000001}]
[null,{"$f":"INDEX(CO_Geotype,A4247)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4247)","v":"Rural"},3.6280432073600943,0.17044498289611185,4.6979865771812089E-2,0,0,1.8261959999999999,1.8261959999999999,4.8698999999999999E-2,0.146096,0.19479399999999999,0.19479399999999999,0,0,0,0,0,0,0,null,{"$f":" H4250 - I4250","v":3.4575982244639825},{"$f":" H4250 - I4250","v":3.4575982244639825},{"$f":"(H4250 - I4250)*INDEX(Trench_Price_Proportion,MATCH(G4250,Geotypes,0))","v":2.0745589346783895}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4265)","v":"Rural"},15.890268999362815,0.60125342159751205,3.7837837837837847E-2,0,0,5.3253869999999992,10.650774999999999,2.662693,0.34357300000000002,1.0307200000000001,1.374293,1.0307200000000001,0,0,0,0,0,0,null,{"$f":"IF(B4268=\"Rural\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4268=\"Suburban\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4268<>\"Rural\",B4268<>\"Suburban\"),H4271-I4271,0)","v":7.6616864580711512},{"$f":"IF(B4268=\"Rural\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4268=\"Suburban\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4268<>\"Rural\",B4268<>\"Suburban\"),H4271-I4271,0)","v":7.6616864580711512},{"$f":"(IF(B4268=\"Rural\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4268=\"Suburban\",AB4268+((H4271-I4271-AB4268)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4268<>\"Rural\",B4268<>\"Suburban\"),H4271-I4271,0))*INDEX(Trench_Price_Proportion,MATCH(G4271,Geotypes,0))","v":4.5970118748426909}]
[{"$f":"INDEX(CO_Index,A4283+1)","v":477},{"$f":"INDEX(CO_Names,A4292)","v":"ΦΙΛΙΠΠΙΑΔΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4292)","v":"Suburban"},19.64182316909659,0,0,0,0,3.5916480000000002,10.774943,10.999421,0.44895600000000002,0.67343399999999998,0.78567299999999995,0.561195,0,0,0,0,0,0,null,{"$f":"H4292  *IF(B4295=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4295=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.785093901457953},{"$f":"H4292  *IF(B4295=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4295=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.785093901457953},{"$f":"H4292  *IF(B4295=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4295=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4292,Geotypes,0))","v":10.017329816239259}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4292)","v":"Suburban"},30.09,0,0,0,0,30.09,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4295=\"Rural\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4295=\"Suburban\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4295<>\"Rural\",B4295<>\"Suburban\"),H4299,0)","v":25.134},{"$f":" IF(B4295=\"Rural\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4295=\"Suburban\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4295<>\"Rural\",B4295<>\"Suburban\"),H4299,0)","v":25.134},{"$f":"(IF(B4295=\"Rural\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4295=\"Suburban\",AB4296+((H4299-AB4296)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4295<>\"Rural\",B4295<>\"Suburban\"),H4299,0))*INDEX(Trench_Price_Proportion,MATCH(G4299,Geotypes,0))","v":21.363900000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4319)","v":"Rural"},1.944,0,0,0,0,1.944,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4320 *IF(B4322=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4322=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.38879999999999992},{"$f":" H4320 *IF(B4322=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4322=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.38879999999999992},{"$f":"H4320 *IF(B4322=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4322=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4320,Geotypes,0))","v":0.23327999999999993}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4346)","v":"Rural"},4.1028454710111486,0,0,0,0,0,0,0,3.3701940000000001,0.73265100000000005,0,0,0,0,0,96,3,1,null,{"$f":" (H4345-K4345*0.5)","v":4.1028454710111486},{"$f":" (H4345 -K4345*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4345,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0228381808839044},{"$f":" (H4345 -K4345*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4345,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4345,Geotypes,0))","v":2.4137029085303428}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4346)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-96,0,0,null,{"$f":" H4348-K4348*0.5","v":0},{"$f":" (H4348-K4348*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4348,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H4348-K4348*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4348,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4348,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A4364)","v":"Urban"},27.631977364296812,2.7613078038502006,9.9931603426183943E-2,0,0,0,0,0,0,0,10.829601,16.244401,5.4147999999999996,2.7073999999999998,45.058330999999995,38272,37648,23,null,27.631977364296812,{"$f":" H4369*(1-INDEX(Trench_Core_Proportion,MATCH(G4369,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":26.225812689316847},{"$f":"H4369*(1-INDEX(Trench_Core_Proportion,MATCH(G4369,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4369,Geotypes,0))","v":24.914522054851002}]
[null,{"$f":"INDEX(CO_Geotype,A4391)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4391)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4394 - I4394","v":0},{"$f":" H4394 - I4394","v":0},{"$f":"(H4394 - I4394)*INDEX(Trench_Price_Proportion,MATCH(G4394,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4409)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4410 *IF(B4412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H4410 *IF(B4412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H4410 *IF(B4412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4410,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4436)","v":"Suburban"},2.1729700764596478,0,0,1.2738100448211727,0.58620689655172409,0,0,0,0.89915999999999996,0,0,0,0,0,0,55,16,1,null,{"$f":" (H4435-K4435*0.5)","v":1.5360650540490615},{"$f":" (H4435 -K4435*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4435,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4757714264803188},{"$f":" (H4435 -K4435*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4435,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4435,Geotypes,0))","v":1.254405712508271}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4436)","v":"Suburban"},7.87511354590373,0.33197199959313151,4.2154566744730684E-2,0,0,2.323804,2.323804,2.323804,2.582004,1.0328010000000001,0.516401,0,0,0,0,0,0,0,null,{"$f":"IF(B4439=\"Rural\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4439=\"Suburban\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4439<>\"Rural\",B4439<>\"Suburban\"),H4442-I4442,0)","v":5.7652470596007168},{"$f":"IF(B4439=\"Rural\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4439=\"Suburban\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4439<>\"Rural\",B4439<>\"Suburban\"),H4442-I4442,0)","v":5.7652470596007168},{"$f":"(IF(B4439=\"Rural\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4439=\"Suburban\",AB4439+((H4442-I4442-AB4439)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4439<>\"Rural\",B4439<>\"Suburban\"),H4442-I4442,0))*INDEX(Trench_Price_Proportion,MATCH(G4442,Geotypes,0))","v":4.9004600006606092}]
[{"$f":"INDEX(CO_Index,A4454+1)","v":496},{"$f":"INDEX(CO_Names,A4463)","v":"ΤΣΕΠΕΛΟΒΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4463)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H4463  *IF(B4466=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4466=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H4463  *IF(B4466=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4466=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H4463  *IF(B4466=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4466=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4463,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4481)","v":"Suburban"},37.699999999999996,0,0,0,0,37.700000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4484=\"Rural\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4484=\"Suburban\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4484<>\"Rural\",B4484<>\"Suburban\"),H4488,0)","v":30.739999999999995},{"$f":" IF(B4484=\"Rural\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4484=\"Suburban\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4484<>\"Rural\",B4484<>\"Suburban\"),H4488,0)","v":30.739999999999995},{"$f":"(IF(B4484=\"Rural\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4484=\"Suburban\",AB4485+((H4488-AB4485)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4484<>\"Rural\",B4484<>\"Suburban\"),H4488,0))*INDEX(Trench_Price_Proportion,MATCH(G4488,Geotypes,0))","v":26.128999999999994}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4490)","v":"Rural"},4.7279999999999998,0,0,0,0,4.7279999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4491 *IF(B4493=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4493=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.94559999999999977},{"$f":" H4491 *IF(B4493=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4493=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.94559999999999977},{"$f":"H4491 *IF(B4493=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4493=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4491,Geotypes,0))","v":0.56735999999999986}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4508)","v":"Suburban"},11.52,0,0,0,0,11.52,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4512","v":11.52},{"$f":" H4512","v":11.52},{"$f":"H4512*INDEX(Trench_Price_Proportion,MATCH(G4512,Geotypes,0))","v":9.7919999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4535)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4537-K4537*0.5","v":0},{"$f":" (H4537-K4537*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4537,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H4537-K4537*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4537,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4537,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A4553)","v":"Suburban"},14.547743014992944,0.12216778335367053,8.3977138740878275E-3,0,0,0,0,0,0,8.2898650000000007,10.658398,3.5527989999999998,3.318206,2.1339399999999999,0,2256,2256,2,null,14.547743014992944,{"$f":" H4558*(1-INDEX(Trench_Core_Proportion,MATCH(G4558,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":13.976714986590348},{"$f":"H4558*(1-INDEX(Trench_Core_Proportion,MATCH(G4558,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4558,Geotypes,0))","v":11.880207738601795}]
[null,{"$f":"INDEX(CO_Geotype,A4562)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4562)","v":"Suburban"},10.853497247602101,0.8420816830036113,7.7586206896551727E-2,0,0,4.865361,4.865361,0.18712899999999999,0.74851699999999999,0.561388,0.37425900000000001,0,0,0,0,0,0,0,null,{"$f":" H4565 - I4565","v":10.01141556459849},{"$f":" H4565 - I4565","v":10.01141556459849},{"$f":"(H4565 - I4565)*INDEX(Trench_Price_Proportion,MATCH(G4565,Geotypes,0))","v":8.5097032299087161}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4589)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4593","v":0},{"$f":" H4593","v":0},{"$f":"H4593*INDEX(Trench_Price_Proportion,MATCH(G4593,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4607)","v":"Suburban"},7.5627566419882921,0,0,0.87446381834315434,0.11562765532982333,0,0,0,4.0591059999999999,3.2472850000000002,0,1.748928,0,0,0,160,40,2,null,{"$f":" (H4606-K4606*0.5)","v":7.1255247328167153},{"$f":" (H4606 -K4606*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4606,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8458336264147901},{"$f":" (H4606 -K4606*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4606,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4606,Geotypes,0))","v":5.8189585824525718}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4625)","v":"Suburban"},9.8992570691608179,7.1264285183749346E-2,7.1989528795811516E-3,0,0,0,3.3170280000000001,4.975543,2.4877720000000001,0.31097200000000003,0.57011500000000004,0.36280000000000001,0,0,0,0,0,0,null,{"$f":"IF(B4628=\"Rural\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4628=\"Suburban\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4628<>\"Rural\",B4628<>\"Suburban\"),H4631-I4631,0)","v":6.8582156632288225},{"$f":"IF(B4628=\"Rural\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4628=\"Suburban\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4628<>\"Rural\",B4628<>\"Suburban\"),H4631-I4631,0)","v":6.8582156632288225},{"$f":"(IF(B4628=\"Rural\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4628=\"Suburban\",AB4628+((H4631-I4631-AB4628)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4628<>\"Rural\",B4628<>\"Suburban\"),H4631-I4631,0))*INDEX(Trench_Price_Proportion,MATCH(G4631,Geotypes,0))","v":5.8294833137444986}]
[{"$f":"INDEX(CO_Index,A4625+1)","v":515},{"$f":"INDEX(CO_Names,A4634)","v":"ΚΡΗΝΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4634)","v":"Rural"},1.5507853294997274,0,0,0,0,0,0.64758099999999996,0.64758099999999996,6.8166000000000004E-2,0.20449899999999999,0.17041600000000001,0,0,0,0,0,0,0,null,{"$f":"H4634  *IF(B4637=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4637=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31015706589994541},{"$f":"H4634  *IF(B4637=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4637=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31015706589994541},{"$f":"H4634  *IF(B4637=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4637=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4634,Geotypes,0))","v":0.18609423953996723}]
[null,{"$f":"INDEX(CO_Geotype,A4652)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4652)","v":"Rural"},1.4020237163132527,5.9842475696297366E-2,4.2682926829268289E-2,0,0,0.76940299999999995,0.76940299999999995,0,3.4195999999999997E-2,6.8390999999999993E-2,5.1293999999999999E-2,1.7097999999999999E-2,0,0,0,0,0,0,null,{"$f":" H4655 - I4655","v":1.3421812406169553},{"$f":" H4655 - I4655","v":1.3421812406169553},{"$f":"(H4655 - I4655)*INDEX(Trench_Price_Proportion,MATCH(G4655,Geotypes,0))","v":0.80530874437017319}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4679)","v":"Rural"},1.3080000000000001,0,0,0,0,0,1.3080000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4680 *IF(B4682=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4682=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26159999999999994},{"$f":" H4680 *IF(B4682=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4682=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26159999999999994},{"$f":"H4680 *IF(B4682=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4682=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4680,Geotypes,0))","v":0.15695999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4697)","v":"Rural"},1.296,0,0,0,0,1.296,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4701","v":1.296},{"$f":" H4701","v":1.296},{"$f":"H4701*INDEX(Trench_Price_Proportion,MATCH(G4701,Geotypes,0))","v":0.77759999999999996}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4706)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4708-K4708*0.5","v":0},{"$f":" (H4708-K4708*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4708,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H4708-K4708*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4708,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4708,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A4724)","v":"Rural"},1.3877326992529886,0.61393807652075405,0.44240369694483284,0,0,0,0,0,0,0,0.76910500000000004,1.170377,0.43471199999999999,0,0,832,832,1,null,1.3877326992529886,{"$f":" H4729*(1-INDEX(Trench_Core_Proportion,MATCH(G4729,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3606713016272003},{"$f":"H4729*(1-INDEX(Trench_Core_Proportion,MATCH(G4729,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4729,Geotypes,0))","v":0.81640278097632013}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4751)","v":"Suburban"},11.72065958594786,0,0,3.5876805044989402,0.3060988571667318,0,0,0,6.3353520000000003,2.0335700000000001,1.016785,4.549188,0,0,0,108,36,2,null,{"$f":" (H4750-K4750*0.5)","v":9.9268193336983899},{"$f":" (H4750 -K4750*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4750,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.5371718078527241},{"$f":" (H4750 -K4750*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4750,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4750,Geotypes,0))","v":8.1065960366748158}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4769)","v":"Suburban"},15.96,0,0,0,0,15.96,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4772=\"Rural\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4772=\"Suburban\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4772<>\"Rural\",B4772<>\"Suburban\"),H4776,0)","v":9.5760000000000005},{"$f":" IF(B4772=\"Rural\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4772=\"Suburban\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4772<>\"Rural\",B4772<>\"Suburban\"),H4776,0)","v":9.5760000000000005},{"$f":"(IF(B4772=\"Rural\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4772=\"Suburban\",AB4773+((H4776-AB4773)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4772<>\"Rural\",B4772<>\"Suburban\"),H4776,0))*INDEX(Trench_Price_Proportion,MATCH(G4776,Geotypes,0))","v":8.1395999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4778)","v":"Suburban"},6.6354905748483706,0,0,2.5385219058678388,0.38256732900654405,0,0,0,1.5240039999999999,1.5240039999999999,0,4.1865030000000001,0,0,0,112,36,2,null,{"$f":" (H4777-K4777*0.5)","v":5.3662296219144512},{"$f":" (H4777 -K4777*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4777,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.1555943695732891},{"$f":" (H4777 -K4777*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4777,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4777,Geotypes,0))","v":4.3822552141372952}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4796)","v":"Rural"},1.7975586038763123,0.11876326808090275,6.60692051011844E-2,0.72482201769206145,0.40322580645161293,0,0,0,0.69582900000000003,0.37690699999999999,0,0,0,0,0,32,6,0,null,{"$f":" H4798-K4798*0.5","v":1.4351475950302817},{"$f":" (H4798-K4798*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4798,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4071615860951936},{"$f":"(H4798-K4798*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4798,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4798,Geotypes,0))","v":0.84429695165711616}]
[{"$f":"INDEX(CO_Index,A4814+1)","v":536},{"$f":"INDEX(CO_Names,A4823)","v":"ΚΟΜΠΟΤΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4823)","v":"Suburban"},9.7990419977220604,0,0,0,0,1.647627,5.7666930000000001,5.8534100000000002,0.173434,0.26015199999999999,0.43358600000000003,0.34686899999999998,0,0,0,0,0,0,null,{"$f":"H4823  *IF(B4826=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4826=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.8794251986332364},{"$f":"H4823  *IF(B4826=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4826=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.8794251986332364},{"$f":"H4823  *IF(B4826=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4826=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4823,Geotypes,0))","v":4.9975114188382506}]
[null,{"$f":"INDEX(CO_Geotype,A4841)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4841)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4844 - I4844","v":0},{"$f":" H4844 - I4844","v":0},{"$f":"(H4844 - I4844)*INDEX(Trench_Price_Proportion,MATCH(G4844,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4850)","v":"Rural"},6.7320000000000011,0,0,0,0,6.7320000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4851 *IF(B4853=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4853=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3463999999999998},{"$f":" H4851 *IF(B4853=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4853=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3463999999999998},{"$f":"H4851 *IF(B4853=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4853=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4851,Geotypes,0))","v":0.80783999999999989}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4868)","v":"Suburban"},5.96,0,0,0,0,5.96,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4872","v":5.96},{"$f":" H4872","v":5.96},{"$f":"H4872*INDEX(Trench_Price_Proportion,MATCH(G4872,Geotypes,0))","v":5.0659999999999998}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A4886)","v":"Rural"},4.8000000000000007,0,0,0,0,0,4.8,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B4889=\"Rural\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4889=\"Suburban\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4889<>\"Rural\",B4889<>\"Suburban\"),H4893,0)","v":2.8800000000000003},{"$f":" IF(B4889=\"Rural\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4889=\"Suburban\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4889<>\"Rural\",B4889<>\"Suburban\"),H4893,0)","v":2.8800000000000003},{"$f":"(IF(B4889=\"Rural\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Rural)),0)+\nIF(B4889=\"Suburban\",AB4890+((H4893-AB4890)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B4889<>\"Rural\",B4889<>\"Suburban\"),H4893,0))*INDEX(Trench_Price_Proportion,MATCH(G4893,Geotypes,0))","v":1.7280000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A4913)","v":"Suburban"},8.7158763869018667,1.1992990988511045,0.13759936988704882,0,0,0,0,0,0,0,0,4.018923,1.6774629999999999,1.608652,0,1731,1211,2,null,8.7158763869018667,{"$f":" H4918*(1-INDEX(Trench_Core_Proportion,MATCH(G4918,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.3737607952335242},{"$f":"H4918*(1-INDEX(Trench_Core_Proportion,MATCH(G4918,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4918,Geotypes,0))","v":7.117696675948495}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4922)","v":"Rural"},7.6261067710513277,0,0,0,0,0,0,0,7.6261070000000002,0,0,0,0,0,0,96,6,1,null,{"$f":" (H4921-K4921*0.5)","v":7.6261067710513277},{"$f":" (H4921 -K4921*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4921,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.4773943368921945},{"$f":" (H4921 -K4921*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4921,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4921,Geotypes,0))","v":4.4864366021353161}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4940)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H4942-K4942*0.5","v":0},{"$f":" (H4942-K4942*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4942,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H4942-K4942*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4942,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4942,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4967)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H4966-K4966*0.5)","v":0},{"$f":" (H4966 -K4966*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4966,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H4966 -K4966*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4966,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4966,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A4985)","v":"Suburban"},7.3962446210023138,0.72272802871409492,9.7715538864391063E-2,2.2648849084573466,0.30622093028480946,0,0,0,3.548902,0.61719999999999997,0.30859999999999999,0,0,0,0,41,15,0,null,{"$f":" H4987-K4987*0.5","v":6.2638021667736403},{"$f":" (H4987-K4987*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4987,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.0179353956937289},{"$f":"(H4987-K4987*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G4987,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G4987,Geotypes,0))","v":5.1152450863396695}]
[{"$f":"INDEX(CO_Index,A4985+1)","v":555},{"$f":"INDEX(CO_Names,A4994)","v":"ΚΑΣΤΡΑΚΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A4994)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H4994  *IF(B4997=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4997=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H4994  *IF(B4997=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4997=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H4994  *IF(B4997=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B4997=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G4994,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A5012)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5012)","v":"Rural"},8.8662129736874071,0.72356450704805275,8.1609195402298843E-2,0,0,4.4840619999999998,3.3630460000000002,0.407642,0.407642,0.407642,0.203821,0,0,0,0,0,0,0,null,{"$f":" H5015 - I5015","v":8.1426484666393542},{"$f":" H5015 - I5015","v":8.1426484666393542},{"$f":"(H5015 - I5015)*INDEX(Trench_Price_Proportion,MATCH(G5015,Geotypes,0))","v":4.8855890799836121}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5030)","v":"Rural"},3.7351498921783586,9.555034607898126E-2,2.5581395348837209E-2,0,0,0.62541999999999998,1.876261,1.9110069999999999,0.38220100000000001,0.104237,0.19110099999999999,0.12161,0,0,0,0,0,0,null,{"$f":"IF(B5033=\"Rural\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5033=\"Suburban\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5033<>\"Rural\",B5033<>\"Suburban\"),H5036-I5036,0)","v":3.6395995460993773},{"$f":"IF(B5033=\"Rural\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5033=\"Suburban\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5033<>\"Rural\",B5033<>\"Suburban\"),H5036-I5036,0)","v":3.6395995460993773},{"$f":"(IF(B5033=\"Rural\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5033=\"Suburban\",AB5033+((H5036-I5036-AB5033)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5033<>\"Rural\",B5033<>\"Suburban\"),H5036-I5036,0))*INDEX(Trench_Price_Proportion,MATCH(G5036,Geotypes,0))","v":2.1837597276596261}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5057)","v":"Rural"},2.6280000000000001,0,0,0,0,2.6280000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5061","v":2.6280000000000001},{"$f":" H5061","v":2.6280000000000001},{"$f":"H5061*INDEX(Trench_Price_Proportion,MATCH(G5061,Geotypes,0))","v":1.5768}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5057)","v":"Rural"},5.2560000000000002,0,0,0,0,5.2560000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5060=\"Rural\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5060=\"Suburban\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5060<>\"Rural\",B5060<>\"Suburban\"),H5064,0)","v":3.1536},{"$f":" IF(B5060=\"Rural\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5060=\"Suburban\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5060<>\"Rural\",B5060<>\"Suburban\"),H5064,0)","v":3.1536},{"$f":"(IF(B5060=\"Rural\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5060=\"Suburban\",AB5061+((H5064-AB5061)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5060<>\"Rural\",B5060<>\"Suburban\"),H5064,0))*INDEX(Trench_Price_Proportion,MATCH(G5064,Geotypes,0))","v":1.8921599999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5084)","v":"Suburban"},1.3004189727766344,0.10856097768312864,8.348153937752148E-2,0,0,0,0,0,0,0,0,0.82753900000000002,0,0,0,171,171,1,null,1.3004189727766344,{"$f":" H5089*(1-INDEX(Trench_Core_Proportion,MATCH(G5089,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.2493749255071254},{"$f":"H5089*(1-INDEX(Trench_Core_Proportion,MATCH(G5089,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5089,Geotypes,0))","v":1.0619686866810565}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5111)","v":"Suburban"},0.51924039021445212,0,0,0,0,0,0,0,0.51924000000000003,0,0,0,0,0,0,48,2,1,null,{"$f":" (H5110-K5110*0.5)","v":0.51924039021445212},{"$f":" (H5110 -K5110*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5110,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.49885916571897004},{"$f":" (H5110 -K5110*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5110,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5110,Geotypes,0))","v":0.42403029086112454}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5120)","v":"Rural"},2.9279999999999999,0,0,0,0,2.9279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5124","v":2.9279999999999999},{"$f":" H5124","v":2.9279999999999999},{"$f":"H5124*INDEX(Trench_Price_Proportion,MATCH(G5124,Geotypes,0))","v":1.7567999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5138)","v":"Dense Urban"},3.2039169489933625,0,0,1.9928346968285073,0.62199948642696101,0,0,0,1.552738,7.6915999999999998E-2,3.8457999999999999E-2,0,0,9.6905000000000005E-2,0.48452299999999998,228,72,3,null,{"$f":" (H5137-K5137*0.5)","v":2.207499600579109},{"$f":" (H5137 -K5137*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5137,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1355161155606921},{"$f":" (H5137 -K5137*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5137,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5137,Geotypes,0))","v":2.1355161155606921}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5156)","v":"Urban"},13.566126711999591,4.7641821747832607,0.35118219635743325,4.5280478047297068,0.3337760217678441,0,0,0,3.278842,1.080937,0.54046899999999998,2.0393430000000001,1.3110059999999999,0,0,468,234,4,null,{"$f":" H5158-K5158*0.5","v":11.302102809634738},{"$f":" (H5158-K5158*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5158,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.726949699367825},{"$f":"(H5158-K5158*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5158,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5158,Geotypes,0))","v":10.190602214399433}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5174)","v":"Rural"},4.5987746472070921,0,0,0,0,0,0,0,0,2.45268,4.5987749999999998,2.1460949999999999,0,0,0,348,348,1,null,4.5987746472070921,{"$f":" H5179*(1-INDEX(Trench_Core_Proportion,MATCH(G5179,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.5090965201539097},{"$f":"H5179*(1-INDEX(Trench_Core_Proportion,MATCH(G5179,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5179,Geotypes,0))","v":2.7054579120923457}]
[null,{"$f":"INDEX(CO_Geotype,A5201)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5201)","v":"Rural"},4.1378204072337459,8.6532365930743746E-2,2.0912547528517112E-2,0,0,2.4229059999999998,2.4229059999999998,0,6.2933000000000003E-2,0.125865,0.173065,0.141598,0,0,0,0,0,0,null,{"$f":" H5204 - I5204","v":4.0512880413030024},{"$f":" H5204 - I5204","v":4.0512880413030024},{"$f":"(H5204 - I5204)*INDEX(Trench_Price_Proportion,MATCH(G5204,Geotypes,0))","v":2.4307728247818012}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5201)","v":"Rural"},8.2756408144674918,8.6532365930743746E-2,1.0456273764258556E-2,0,0,1.3845179999999999,4.8458119999999996,4.9087459999999998,0.12586600000000001,0.18879799999999999,0.37759599999999999,0.314664,3.1466000000000001E-2,0,0,0,0,0,null,{"$f":"IF(B5204=\"Rural\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5204=\"Suburban\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5204<>\"Rural\",B5204<>\"Suburban\"),H5207-I5207,0)","v":4.878852122749751},{"$f":"IF(B5204=\"Rural\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5204=\"Suburban\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5204<>\"Rural\",B5204<>\"Suburban\"),H5207-I5207,0)","v":4.878852122749751},{"$f":"(IF(B5204=\"Rural\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5204=\"Suburban\",AB5204+((H5207-I5207-AB5204)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5204<>\"Rural\",B5204<>\"Suburban\"),H5207-I5207,0))*INDEX(Trench_Price_Proportion,MATCH(G5207,Geotypes,0))","v":2.9273112736498503}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5228)","v":"Rural"},1.8359999999999999,0,0,0,0,1.8360000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5232","v":1.8359999999999999},{"$f":" H5232","v":1.8359999999999999},{"$f":"H5232*INDEX(Trench_Price_Proportion,MATCH(G5232,Geotypes,0))","v":1.1015999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5246)","v":"Suburban"},1.9,0,0,0,0,1.9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5249=\"Rural\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5249=\"Suburban\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5249<>\"Rural\",B5249<>\"Suburban\"),H5253,0)","v":1.9},{"$f":" IF(B5249=\"Rural\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5249=\"Suburban\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5249<>\"Rural\",B5249<>\"Suburban\"),H5253,0)","v":1.9},{"$f":"(IF(B5249=\"Rural\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5249=\"Suburban\",AB5250+((H5253-AB5250)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5249<>\"Rural\",B5249<>\"Suburban\"),H5253,0))*INDEX(Trench_Price_Proportion,MATCH(G5253,Geotypes,0))","v":1.615}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5273)","v":"Rural"},0.64800000000000002,0,0,0,0,0.64800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5274 *IF(B5276=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5276=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.12959999999999997},{"$f":" H5274 *IF(B5276=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5276=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.12959999999999997},{"$f":"H5274 *IF(B5276=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5276=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5274,Geotypes,0))","v":7.7759999999999982E-2}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5282)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H5281-K5281*0.5)","v":0},{"$f":" (H5281 -K5281*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5281,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H5281 -K5281*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5281,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5281,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5300)","v":"Suburban"},14.740000000000002,0,0,0,0,14.74,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5303=\"Rural\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5303=\"Suburban\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5303<>\"Rural\",B5303<>\"Suburban\"),H5307,0)","v":10.452000000000002},{"$f":" IF(B5303=\"Rural\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5303=\"Suburban\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5303<>\"Rural\",B5303<>\"Suburban\"),H5307,0)","v":10.452000000000002},{"$f":"(IF(B5303=\"Rural\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5303=\"Suburban\",AB5304+((H5307-AB5304)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5303<>\"Rural\",B5303<>\"Suburban\"),H5307,0))*INDEX(Trench_Price_Proportion,MATCH(G5307,Geotypes,0))","v":8.8842000000000017}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5327)","v":"Suburban"},3.0671348860294319,0,0,0.8364913325534814,0.27272727272727271,0,0,0,1.6729830000000001,0.55766099999999996,0,0,0,0,0,64,10,1,null,{"$f":" (H5326-K5326*0.5)","v":2.6488892197526912},{"$f":" (H5326 -K5326*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5326,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.544915016534131},{"$f":" (H5326 -K5326*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5326,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5326,Geotypes,0))","v":2.1631777640540113}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5345)","v":"Suburban"},1.4186123867336558,9.888204673533596E-2,6.9703357774149377E-2,0,0,0,0,0,1.418612,0,0,0,0,0,0,16,6,0,null,{"$f":" H5347-K5347*0.5","v":1.4186123867336558},{"$f":" (H5347-K5347*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5347,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3629290114204431},{"$f":"(H5347-K5347*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5347,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5347,Geotypes,0))","v":1.1584896597073766}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5345)","v":"Suburban"},11.849585818598772,9.888204673533596E-2,8.34476818422915E-3,0,0,0,0,0,0,8.5116739999999993,11.849584999999999,3.3379110000000001,0,0,0,732,732,1,null,11.849585818598772,{"$f":" H5350*(1-INDEX(Trench_Core_Proportion,MATCH(G5350,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.384465860100173},{"$f":"H5350*(1-INDEX(Trench_Core_Proportion,MATCH(G5350,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5350,Geotypes,0))","v":9.6767959810851476}]
[null,{"$f":"INDEX(CO_Geotype,A5372)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5372)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5375 - I5375","v":0},{"$f":" H5375 - I5375","v":0},{"$f":"(H5375 - I5375)*INDEX(Trench_Price_Proportion,MATCH(G5375,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5390)","v":"Urban"},21.325565724497103,1.4575026934008812,6.83453237410072E-2,0,0,4.2957970000000003,10.739493,11.046336,0.61368500000000004,1.227371,0.92052800000000001,0.153421,0,0,0,0,0,0,null,{"$f":"IF(B5393=\"Rural\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5393=\"Suburban\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5393<>\"Rural\",B5393<>\"Suburban\"),H5396-I5396,0)","v":19.868063031096224},{"$f":"IF(B5393=\"Rural\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5393=\"Suburban\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5393<>\"Rural\",B5393<>\"Suburban\"),H5396-I5396,0)","v":19.868063031096224},{"$f":"(IF(B5393=\"Rural\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5393=\"Suburban\",AB5393+((H5396-I5396-AB5393)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5393<>\"Rural\",B5393<>\"Suburban\"),H5396-I5396,0))*INDEX(Trench_Price_Proportion,MATCH(G5396,Geotypes,0))","v":18.874659879541412}]
[{"$f":"INDEX(CO_Index,A5408+1)","v":602},{"$f":"INDEX(CO_Names,A5417)","v":"ΖΕΥΓΑΡΑΚΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5417)","v":"Suburban"},3.9819281226594021,0,0,0,0,0,1.2020919999999999,2.5043570000000002,0.200349,0.35060999999999998,0.25043599999999999,0,0,0,0,0,0,0,null,{"$f":"H5417  *IF(B5420=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5420=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.389156873595641},{"$f":"H5417  *IF(B5420=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5420=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.389156873595641},{"$f":"H5417  *IF(B5420=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5420=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5417,Geotypes,0))","v":2.0307833425562949}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5417)","v":"Suburban"},3.3200000000000003,0,0,0,0,0,3.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5420=\"Rural\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5420=\"Suburban\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5420<>\"Rural\",B5420<>\"Suburban\"),H5424,0)","v":2.6560000000000001},{"$f":" IF(B5420=\"Rural\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5420=\"Suburban\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5420<>\"Rural\",B5420<>\"Suburban\"),H5424,0)","v":2.6560000000000001},{"$f":"(IF(B5420=\"Rural\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5420=\"Suburban\",AB5421+((H5424-AB5421)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5420<>\"Rural\",B5420<>\"Suburban\"),H5424,0))*INDEX(Trench_Price_Proportion,MATCH(G5424,Geotypes,0))","v":2.2576000000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5444)","v":"Urban"},13.248000000000001,0,0,0,0,13.247999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5445 *IF(B5447=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5447=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":13.248000000000001},{"$f":" H5445 *IF(B5447=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5447=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":13.248000000000001},{"$f":"H5445 *IF(B5447=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5447=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5445,Geotypes,0))","v":12.585600000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5471)","v":"Suburban"},4.1099725415182657,0,0,1.4141854959913696,0.34408636109012908,0,0,0,2.8576929999999998,1.6839980000000001,0,1.237417,0,0,0,134,30,2,null,{"$f":" (H5470-K5470*0.5)","v":3.402879793522581},{"$f":" (H5470 -K5470*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5470,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2693099512876977},{"$f":" (H5470 -K5470*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5470,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5470,Geotypes,0))","v":2.778913458594543}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5489)","v":"Rural"},6.66,0,0,0,0,6.66,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5490 *IF(B5492=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5492=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3319999999999996},{"$f":" H5490 *IF(B5492=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5492=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3319999999999996},{"$f":"H5490 *IF(B5492=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5492=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5490,Geotypes,0))","v":0.7991999999999998}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5489)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5493","v":0},{"$f":" H5493","v":0},{"$f":"H5493*INDEX(Trench_Price_Proportion,MATCH(G5493,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5516)","v":"Rural"},11.233237341360327,1.1654007571101499,0.10374576105671615,0,0,0,0,0,6.7512990000000004,3.177082,0,2.311642,0,0,0,96,35,1,null,{"$f":" H5518-K5518*0.5","v":11.233237341360327},{"$f":" (H5518-K5518*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5518,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.014184275533573},{"$f":"(H5518-K5518*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5518,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5518,Geotypes,0))","v":6.6085105653201435}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5534)","v":"Rural"},4.4692690870607947,8.8700516650540087E-2,1.9846761276321762E-2,0,0,0,0,0,0,3.2955209999999999,3.8823949999999998,0.58687400000000001,0,0,0,952,357,1,null,4.4692690870607947,{"$f":" H5539*(1-INDEX(Trench_Core_Proportion,MATCH(G5539,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3821163753557961},{"$f":"H5539*(1-INDEX(Trench_Core_Proportion,MATCH(G5539,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5539,Geotypes,0))","v":2.6292698252134774}]
[null,{"$f":"INDEX(CO_Geotype,A5561)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5561)","v":"Rural"},6.6480045504196585,0.38651189246625928,5.8139534883720936E-2,0,0,3.3497699999999999,3.3497699999999999,0.10306999999999999,0.30920999999999998,0.30920999999999998,0.30920999999999998,0,0,0,0,0,0,0,null,{"$f":" H5564 - I5564","v":6.2614926579533989},{"$f":" H5564 - I5564","v":6.2614926579533989},{"$f":"(H5564 - I5564)*INDEX(Trench_Price_Proportion,MATCH(G5564,Geotypes,0))","v":3.7568955947720393}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5561)","v":"Rural"},13.244474181843817,0.38651189246625928,2.918287937743191E-2,0,0,2.6798160000000002,9.3793559999999996,6.9056800000000003,0.41227999999999998,0.61841999999999997,0.61841999999999997,0.20613999999999999,0,0,0,0,0,0,null,{"$f":"IF(B5564=\"Rural\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5564=\"Suburban\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5564<>\"Rural\",B5564<>\"Suburban\"),H5567-I5567,0)","v":7.58078658423823},{"$f":"IF(B5564=\"Rural\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5564=\"Suburban\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5564<>\"Rural\",B5564<>\"Suburban\"),H5567-I5567,0)","v":7.58078658423823},{"$f":"(IF(B5564=\"Rural\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5564=\"Suburban\",AB5564+((H5567-I5567-AB5564)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5564<>\"Rural\",B5564<>\"Suburban\"),H5567-I5567,0))*INDEX(Trench_Price_Proportion,MATCH(G5567,Geotypes,0))","v":4.5484719505429378}]
[{"$f":"INDEX(CO_Index,A5579+1)","v":621},{"$f":"INDEX(CO_Names,A5588)","v":"ΝΕΑ ΝΙΚΟΜΗΔΕΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5588)","v":"Rural"},1.8847784244784265,0,0,0,0,0,1.116906,1.186712,0.13961299999999999,0.10471,0.10471,0,0,0,0,0,0,0,null,{"$f":"H5588  *IF(B5591=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5591=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.37695568489568521},{"$f":"H5588  *IF(B5591=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5591=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.37695568489568521},{"$f":"H5588  *IF(B5591=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5591=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5588,Geotypes,0))","v":0.22617341093741111}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5606)","v":"Rural"},5.5200000000000005,0,0,0,0,5.52,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5609=\"Rural\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5609=\"Suburban\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5609<>\"Rural\",B5609<>\"Suburban\"),H5613,0)","v":2.8704000000000001},{"$f":" IF(B5609=\"Rural\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5609=\"Suburban\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5609<>\"Rural\",B5609<>\"Suburban\"),H5613,0)","v":2.8704000000000001},{"$f":"(IF(B5609=\"Rural\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5609=\"Suburban\",AB5610+((H5613-AB5610)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5609<>\"Rural\",B5609<>\"Suburban\"),H5613,0))*INDEX(Trench_Price_Proportion,MATCH(G5613,Geotypes,0))","v":1.72224}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5633)","v":"Urban"},12.75,0,0,0,0,0,12.75,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5634 *IF(B5636=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5636=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.75},{"$f":" H5634 *IF(B5636=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5636=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.75},{"$f":"H5634 *IF(B5636=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5636=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5634,Geotypes,0))","v":12.112499999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5633)","v":"Urban"},6.75,0,0,0,0,6.75,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5637","v":6.75},{"$f":" H5637","v":6.75},{"$f":"H5637*INDEX(Trench_Price_Proportion,MATCH(G5637,Geotypes,0))","v":6.4124999999999996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5651)","v":"Suburban"},13.262511034514691,0.58018593747901981,4.3746311386217089E-2,0,0,0,0,0,0,9.3727140000000002,13.389590999999999,6.8473059999999997,2.8304290000000001,0,0,1150,1035,2,null,13.262511034514691,{"$f":" H5656*(1-INDEX(Trench_Core_Proportion,MATCH(G5656,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.741930933539471},{"$f":"H5656*(1-INDEX(Trench_Core_Proportion,MATCH(G5656,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5656,Geotypes,0))","v":10.830641293508551}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5678)","v":"Rural"},11.16,0,0,0,0,11.16,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5682","v":11.16},{"$f":" H5682","v":11.16},{"$f":"H5682*INDEX(Trench_Price_Proportion,MATCH(G5682,Geotypes,0))","v":6.6959999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5705)","v":"Urban"},15.796755747874496,3.3659951602377789,0.21308142089179827,4.9282873246182364,0.31198097908688327,0,0,0,2.520823,0.82734700000000005,0.41367300000000001,3.1026980000000002,0.66123100000000001,0,0,360,210,3,null,{"$f":" H5707-K5707*0.5","v":13.332612085565378},{"$f":" (H5707-K5707*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5707,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.65412831682297},{"$f":"(H5707-K5707*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5707,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5707,Geotypes,0))","v":12.021421900981821}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5705)","v":"Urban"},22.594223570703971,3.3659951602377789,0.14897591633120696,0,0,0,0,0,0,0,0,5.3777550000000005,1.6546940000000001,3.47227,13.122888,11712,11163,8,null,22.594223570703971,{"$f":" H5710*(1-INDEX(Trench_Core_Proportion,MATCH(G5710,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":21.444425326993223},{"$f":"H5710*(1-INDEX(Trench_Core_Proportion,MATCH(G5710,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5710,Geotypes,0))","v":20.372204060643561}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5732)","v":"Suburban"},5.5637420959806638,0,0,1.7168601808340296,0.30858011590334439,0,0,0,3.653988,1.761744,0,1.68601,0,0,0,134,16,2,null,{"$f":" (H5731-K5731*0.5)","v":4.7053120055636493},{"$f":" (H5731 -K5731*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5731,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.52061909238894},{"$f":" (H5731 -K5731*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5731,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5731,Geotypes,0))","v":3.8425262285305988}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5750)","v":"Rural"},9.9259642552560532,0.12628453250961899,1.2722646310432569E-2,0,0,1.8184979999999999,7.2739889999999994,5.6070329999999995,0.30308299999999999,0.45462400000000003,0.45462400000000003,7.5771000000000005E-2,0,0,0,0,0,0,null,{"$f":"IF(B5753=\"Rural\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5753=\"Suburban\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5753<>\"Rural\",B5753<>\"Suburban\"),H5756-I5756,0)","v":4.5058321199432054},{"$f":"IF(B5753=\"Rural\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5753=\"Suburban\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5753<>\"Rural\",B5753<>\"Suburban\"),H5756-I5756,0)","v":4.5058321199432054},{"$f":"(IF(B5753=\"Rural\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5753=\"Suburban\",AB5753+((H5756-I5756-AB5753)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5753<>\"Rural\",B5753<>\"Suburban\"),H5756-I5756,0))*INDEX(Trench_Price_Proportion,MATCH(G5756,Geotypes,0))","v":2.703499271965923}]
[{"$f":"INDEX(CO_Index,A5768+1)","v":642},{"$f":"INDEX(CO_Names,A5777)","v":"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5777)","v":"Rural"},10.254800249079,0,0,0,0,2.0813130000000002,7.2845940000000002,5.3333630000000003,0.26016400000000001,0.39024599999999998,0.455287,0.32520500000000002,0,0,0,0,0,0,null,{"$f":"H5777  *IF(B5780=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5780=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.0509600498157998},{"$f":"H5777  *IF(B5780=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5780=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.0509600498157998},{"$f":"H5777  *IF(B5780=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5780=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5777,Geotypes,0))","v":1.2305760298894799}]
[null,{"$f":"INDEX(CO_Geotype,A5777)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5777)","v":"Rural"},6.8943477361672771,0.52032813103149267,7.5471698113207558E-2,0,0,3.4688539999999999,3.4688539999999999,8.6721000000000006E-2,0.26016400000000001,0.346885,0.346885,4.3360999999999997E-2,0,0,0,0,0,0,null,{"$f":" H5780 - I5780","v":6.3740196051357847},{"$f":" H5780 - I5780","v":6.3740196051357847},{"$f":"(H5780 - I5780)*INDEX(Trench_Price_Proportion,MATCH(G5780,Geotypes,0))","v":3.8244117630814705}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5804)","v":"Dense Urban"},0.51,0,0,0,0,0,0,0.51,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5805 *IF(B5807=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5807=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.51},{"$f":" H5805 *IF(B5807=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5807=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.51},{"$f":"H5805 *IF(B5807=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5807=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5805,Geotypes,0))","v":0.51}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5822)","v":"Dense Urban"},3.2429999999999999,0,0,0,0,3.2429999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5826","v":3.2429999999999999},{"$f":" H5826","v":3.2429999999999999},{"$f":"H5826*INDEX(Trench_Price_Proportion,MATCH(G5826,Geotypes,0))","v":3.2429999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5840)","v":"Rural"},8.3679506169293987,0,0,1.0142970444762907,0.1212121212121212,0,0,0,2.282168,3.042891,2.028594,0,0,0,0,48,6,1,null,{"$f":" (H5839-K5839*0.5)","v":7.8608020946912536},{"$f":" (H5839 -K5839*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5839,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.7075129985587072},{"$f":" (H5839 -K5839*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5839,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5839,Geotypes,0))","v":4.6245077991352241}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5849)","v":"Urban"},6.8039999999999994,0,0,0,0,6.8040000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5853","v":6.8039999999999994},{"$f":" H5853","v":6.8039999999999994},{"$f":"H5853*INDEX(Trench_Price_Proportion,MATCH(G5853,Geotypes,0))","v":6.4637999999999991}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5867)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B5870=\"Rural\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5870=\"Suburban\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5870<>\"Rural\",B5870<>\"Suburban\"),H5874,0)","v":0},{"$f":" IF(B5870=\"Rural\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5870=\"Suburban\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5870<>\"Rural\",B5870<>\"Suburban\"),H5874,0)","v":0},{"$f":"(IF(B5870=\"Rural\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5870=\"Suburban\",AB5871+((H5874-AB5871)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5870<>\"Rural\",B5870<>\"Suburban\"),H5874,0))*INDEX(Trench_Price_Proportion,MATCH(G5874,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A5894)","v":"Suburban"},2.8979244063879195,0.44500753000978543,0.15356077923525249,0,0,0,0,0,1.9319500000000001,2.8979240000000002,0.96597500000000003,0,0,0,0,212,106,0,null,2.8979244063879195,{"$f":" H5899*(1-INDEX(Trench_Core_Proportion,MATCH(G5899,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7841750736884059},{"$f":"H5899*(1-INDEX(Trench_Core_Proportion,MATCH(G5899,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5899,Geotypes,0))","v":2.3665488126351448}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5921)","v":"Suburban"},3.0593038343229155,0,0,0.3399226482581017,0.1111111111111111,0,0,0,1.359691,1.359691,0,0,0,0,0,77,8,1,null,{"$f":" (H5920-K5920*0.5)","v":2.8893425101938646},{"$f":" (H5920 -K5920*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5920,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7759300340953095},{"$f":" (H5920 -K5920*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G5920,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G5920,Geotypes,0))","v":2.3595405289810132}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5921)","v":"Suburban"},9.0501942123479022,0.12928848874782717,1.4285714285714285E-2,0,0,3.1029240000000002,3.1029240000000002,3.6200780000000004,2.5857700000000001,0.517154,0.258577,0,0,0,0,0,0,0,null,{"$f":"IF(B5924=\"Rural\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5924=\"Suburban\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5924<>\"Rural\",B5924<>\"Suburban\"),H5927-I5927,0)","v":6.0248435756487462},{"$f":"IF(B5924=\"Rural\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5924=\"Suburban\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5924<>\"Rural\",B5924<>\"Suburban\"),H5927-I5927,0)","v":6.0248435756487462},{"$f":"(IF(B5924=\"Rural\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Rural)),0)+\nIF(B5924=\"Suburban\",AB5924+((H5927-I5927-AB5924)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B5924<>\"Rural\",B5924<>\"Suburban\"),H5927-I5927,0))*INDEX(Trench_Price_Proportion,MATCH(G5927,Geotypes,0))","v":5.121117039301434}]
[{"$f":"INDEX(CO_Index,A5939+1)","v":661},{"$f":"INDEX(CO_Names,A5948)","v":"ΧΡΥΣΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A5948)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H5948  *IF(B5951=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5951=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H5948  *IF(B5951=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5951=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H5948  *IF(B5951=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5951=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5948,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A5966)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5966)","v":"Rural"},4.9089117794387782,0.46505480015735795,9.4736842105263161E-2,0,0,2.4802919999999999,1.8602190000000001,0.20669100000000001,0.20669100000000001,0.20669100000000001,0.15501799999999999,0,0,0,0,0,0,0,null,{"$f":" H5969 - I5969","v":4.4438569792814206},{"$f":" H5969 - I5969","v":4.4438569792814206},{"$f":"(H5969 - I5969)*INDEX(Trench_Price_Proportion,MATCH(G5969,Geotypes,0))","v":2.6663141875688523}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A5993)","v":"Rural"},4.7520000000000007,0,0,0,0,4.7519999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5994 *IF(B5996=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5996=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.95039999999999991},{"$f":" H5994 *IF(B5996=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5996=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.95039999999999991},{"$f":"H5994 *IF(B5996=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B5996=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G5994,Geotypes,0))","v":0.57023999999999997}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A5993)","v":"Rural"},2.3760000000000003,0,0,0,0,2.3759999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H5997","v":2.3760000000000003},{"$f":" H5997","v":2.3760000000000003},{"$f":"H5997*INDEX(Trench_Price_Proportion,MATCH(G5997,Geotypes,0))","v":1.4256000000000002}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6020)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6021 *IF(B6023=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6023=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H6021 *IF(B6023=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6023=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6021 *IF(B6023=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6023=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6021,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6038)","v":"Rural"},2.976,0,0,0,0,2.976,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6042","v":2.976},{"$f":" H6042","v":2.976},{"$f":"H6042*INDEX(Trench_Price_Proportion,MATCH(G6042,Geotypes,0))","v":1.7855999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6056)","v":"Rural"},4.32,0,0,0,0,0,4.32,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6059=\"Rural\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6059=\"Suburban\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6059<>\"Rural\",B6059<>\"Suburban\"),H6063,0)","v":3.1680000000000001},{"$f":" IF(B6059=\"Rural\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6059=\"Suburban\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6059<>\"Rural\",B6059<>\"Suburban\"),H6063,0)","v":3.1680000000000001},{"$f":"(IF(B6059=\"Rural\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6059=\"Suburban\",AB6060+((H6063-AB6060)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6059<>\"Rural\",B6059<>\"Suburban\"),H6063,0))*INDEX(Trench_Price_Proportion,MATCH(G6063,Geotypes,0))","v":1.9008}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A6065)","v":"Rural"},0.90558319800946485,0.54205159164007399,0.5985663082437277,0,0,0,0,0,0,0,0,0.59723099999999996,0.103866,5.1933E-2,0,1260,1260,1,null,0.90558319800946485,{"$f":" H6070*(1-INDEX(Trench_Core_Proportion,MATCH(G6070,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.8879239275910632},{"$f":"H6070*(1-INDEX(Trench_Core_Proportion,MATCH(G6070,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6070,Geotypes,0))","v":0.53275435655463788}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6092)","v":"Rural"},23.533499248003604,0,0,0.4309321707526465,1.831143623017318E-2,0,0,0,17.105789000000001,2.6727799999999999,1.4578800000000001,4.2708310000000003,0,0,0,252,126,3,null,{"$f":" (H6091-K6091*0.5)","v":23.31803316262728},{"$f":" (H6091 -K6091*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6091,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":22.863321266305427},{"$f":" (H6091 -K6091*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6091,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6091,Geotypes,0))","v":13.717992759783256}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6110)","v":"Rural"},8.1062674665750443,2.3138976199986301,0.28544550615183051,1.874206128205661,0.23120457546382028,0,0,0,4.0095999999999998,0.87086300000000005,0.43543199999999999,0,0,0,0,156,143,1,null,{"$f":" H6112-K6112*0.5","v":7.1691644024722141},{"$f":" (H6112-K6112*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6112,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.0293625453534903},{"$f":"(H6112-K6112*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6112,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6112,Geotypes,0))","v":4.2176175272120942}]
[{"$f":"INDEX(CO_Index,A6128+1)","v":682},{"$f":"INDEX(CO_Names,A6137)","v":"ΕΛΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6137)","v":"Suburban"},6.0410677864151836,0,0,0,0,1.095885,3.2876560000000001,2.1917710000000001,1.2054739999999999,0.328766,0.21917700000000001,5.4794000000000002E-2,0,0,0,0,0,0,null,{"$f":"H6137  *IF(B6140=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6140=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.62464067184911},{"$f":"H6137  *IF(B6140=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6140=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.62464067184911},{"$f":"H6137  *IF(B6140=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6140=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6137,Geotypes,0))","v":3.0809445710717434}]
[null,{"$f":"INDEX(CO_Geotype,A6137)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6137)","v":"Suburban"},2.9862874771848302,0.2602727617729898,8.7155963302752298E-2,0,0,1.6438280000000001,1.6438280000000001,0,0.10958900000000001,0.136986,8.2191E-2,0,0,0,0,0,0,0,null,{"$f":" H6140 - I6140","v":2.7260147154118406},{"$f":" H6140 - I6140","v":2.7260147154118406},{"$f":"(H6140 - I6140)*INDEX(Trench_Price_Proportion,MATCH(G6140,Geotypes,0))","v":2.3171125081000645}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6164)","v":"Rural"},3.8159999999999998,0,0,0,0,3.8159999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6165 *IF(B6167=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6167=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.76319999999999977},{"$f":" H6165 *IF(B6167=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6167=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.76319999999999977},{"$f":"H6165 *IF(B6167=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6167=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6165,Geotypes,0))","v":0.45791999999999983}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6182)","v":"Rural"},7.38,0,0,0,0,7.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6186","v":7.38},{"$f":" H6186","v":7.38},{"$f":"H6186*INDEX(Trench_Price_Proportion,MATCH(G6186,Geotypes,0))","v":4.4279999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6200)","v":"Rural"},2.9039999999999999,0,0,0,0,2.9039999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6204","v":2.9039999999999999},{"$f":" H6204","v":2.9039999999999999},{"$f":"H6204*INDEX(Trench_Price_Proportion,MATCH(G6204,Geotypes,0))","v":1.7423999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6209)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6213","v":0},{"$f":" H6213","v":0},{"$f":"H6213*INDEX(Trench_Price_Proportion,MATCH(G6213,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6227)","v":"Suburban"},14.099999999999998,0,0,0,0,14.100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6230=\"Rural\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6230=\"Suburban\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6230<>\"Rural\",B6230<>\"Suburban\"),H6234,0)","v":11.843999999999998},{"$f":" IF(B6230=\"Rural\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6230=\"Suburban\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6230<>\"Rural\",B6230<>\"Suburban\"),H6234,0)","v":11.843999999999998},{"$f":"(IF(B6230=\"Rural\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6230=\"Suburban\",AB6231+((H6234-AB6231)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6230<>\"Rural\",B6230<>\"Suburban\"),H6234,0))*INDEX(Trench_Price_Proportion,MATCH(G6234,Geotypes,0))","v":10.067399999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6254)","v":"Rural"},1.536,0,0,0,0,1.536,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6255 *IF(B6257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30719999999999992},{"$f":" H6255 *IF(B6257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30719999999999992},{"$f":"H6255 *IF(B6257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6255,Geotypes,0))","v":0.18431999999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6281)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H6280-K6280*0.5)","v":0},{"$f":" (H6280 -K6280*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6280,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H6280 -K6280*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6280,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6280,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6281)","v":"Rural"},0.68538349652582797,4.9252452084815726E-2,7.1861158511218534E-2,0,0,0,0,0,0.39980700000000002,0.285576,0,0,0,0,0,96,3,1,null,{"$f":" H6283-K6283*0.5","v":0.68538349652582797},{"$f":" (H6283-K6283*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6283,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.67201821707711107},{"$f":"(H6283-K6283*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6283,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6283,Geotypes,0))","v":0.40321093024626664}]
[{"$f":"INDEX(CO_Index,A6299+1)","v":701},{"$f":"INDEX(CO_Names,A6308)","v":"ΠΗΓΑΪΔΑΚΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6308)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H6308  *IF(B6311=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6311=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6308  *IF(B6311=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6311=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6308  *IF(B6311=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6311=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6308,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A6326)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6326)","v":"Rural"},6.150777590508012,0.44787215464864166,7.281553398058252E-2,0,0,2.7469489999999999,2.7469489999999999,5.9715999999999998E-2,0.23886499999999999,0.29858099999999999,0.29858099999999999,0.179149,0,0,0,0,0,0,null,{"$f":" H6329 - I6329","v":5.7029054358593703},{"$f":" H6329 - I6329","v":5.7029054358593703},{"$f":"(H6329 - I6329)*INDEX(Trench_Price_Proportion,MATCH(G6329,Geotypes,0))","v":3.4217432615156222}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6344)","v":"Suburban"},28.897124373615696,1.0181872681978685,3.5234899328859065E-2,0,0,8.2667110000000008,16.533422000000002,8.2667110000000008,0.53333699999999995,1.600009,2.1333449999999998,1.600009,0,0,0,0,0,0,null,{"$f":"IF(B6347=\"Rural\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6347=\"Suburban\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6347<>\"Rural\",B6347<>\"Suburban\"),H6350-I6350,0)","v":21.556479020989158},{"$f":"IF(B6347=\"Rural\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6347=\"Suburban\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6347<>\"Rural\",B6347<>\"Suburban\"),H6350-I6350,0)","v":21.556479020989158},{"$f":"(IF(B6347=\"Rural\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6347=\"Suburban\",AB6347+((H6350-I6350-AB6347)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6347<>\"Rural\",B6347<>\"Suburban\"),H6350-I6350,0))*INDEX(Trench_Price_Proportion,MATCH(G6350,Geotypes,0))","v":18.323007167840785}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6353)","v":"Rural"},4.2479999999999993,0,0,0,0,4.2480000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6357","v":4.2479999999999993},{"$f":" H6357","v":4.2479999999999993},{"$f":"H6357*INDEX(Trench_Price_Proportion,MATCH(G6357,Geotypes,0))","v":2.5487999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6380)","v":"Suburban"},20.7,0,0,0,0,20.7,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6383=\"Rural\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6383=\"Suburban\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6383<>\"Rural\",B6383<>\"Suburban\"),H6387,0)","v":15.731999999999999},{"$f":" IF(B6383=\"Rural\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6383=\"Suburban\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6383<>\"Rural\",B6383<>\"Suburban\"),H6387,0)","v":15.731999999999999},{"$f":"(IF(B6383=\"Rural\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6383=\"Suburban\",AB6384+((H6387-AB6384)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6383<>\"Rural\",B6383<>\"Suburban\"),H6387,0))*INDEX(Trench_Price_Proportion,MATCH(G6387,Geotypes,0))","v":13.372199999999999}]
[{"$f":"INDEX(CO_Index,A6389+1)","v":711},{"$f":"INDEX(CO_Names,A6398)","v":"ΤΕΦΕΛΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6398)","v":"Rural"},3.6604600815986537,0,0,0,0,0.66199799999999998,1.985994,2.0249350000000002,3.8941000000000003E-2,0.116823,0.15576400000000001,7.7882000000000007E-2,0,0,0,0,0,0,null,{"$f":"H6398  *IF(B6401=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6401=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73209201631973053},{"$f":"H6398  *IF(B6401=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6401=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73209201631973053},{"$f":"H6398  *IF(B6401=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6401=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6398,Geotypes,0))","v":0.4392552097918383}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6416)","v":"Rural"},5.6639999999999997,0,0,0,0,5.6639999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6419=\"Rural\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6419=\"Suburban\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6419<>\"Rural\",B6419<>\"Suburban\"),H6423,0)","v":2.2655999999999996},{"$f":" IF(B6419=\"Rural\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6419=\"Suburban\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6419<>\"Rural\",B6419<>\"Suburban\"),H6423,0)","v":2.2655999999999996},{"$f":"(IF(B6419=\"Rural\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6419=\"Suburban\",AB6420+((H6423-AB6420)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6419<>\"Rural\",B6419<>\"Suburban\"),H6423,0))*INDEX(Trench_Price_Proportion,MATCH(G6423,Geotypes,0))","v":1.3593599999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6425)","v":"Suburban"},30.77,0,0,0,0,30.77,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6426 *IF(B6428=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6428=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":18.462},{"$f":" H6426 *IF(B6428=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6428=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":18.462},{"$f":"H6426 *IF(B6428=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6428=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6426,Geotypes,0))","v":15.692699999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6452)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H6451-K6451*0.5)","v":0},{"$f":" (H6451 -K6451*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6451,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H6451 -K6451*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6451,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6451,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6470)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6472-K6472*0.5","v":0},{"$f":" (H6472-K6472*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6472,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H6472-K6472*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6472,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6472,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A6488)","v":"Suburban"},4.8389068990459654,0.3982348097168607,8.2298506258795007E-2,0,0,0,0,0,0,0,2.7554850000000002,4.1332279999999999,1.3777429999999999,0,0.87939199999999995,3180,2915,2,null,4.8389068990459654,{"$f":" H6493*(1-INDEX(Trench_Core_Proportion,MATCH(G6493,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6489701189324988},{"$f":"H6493*(1-INDEX(Trench_Core_Proportion,MATCH(G6493,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6493,Geotypes,0))","v":3.9516246010926239}]
[null,{"$f":"INDEX(CO_Geotype,A6497)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6497)","v":"Suburban"},4.7007586807210799,0.38913565237757286,8.2781456953642391E-2,0,0,2.365945,1.774459,0.12452299999999999,0.12452299999999999,0.311309,0.311309,0,0,0,0,0,0,0,null,{"$f":" H6500 - I6500","v":4.3116230283435071},{"$f":" H6500 - I6500","v":4.3116230283435071},{"$f":"(H6500 - I6500)*INDEX(Trench_Price_Proportion,MATCH(G6500,Geotypes,0))","v":3.6648795740919811}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6515)","v":"Suburban"},13.138688685679625,0.38402246743023072,2.9228371005455965E-2,0,0,1.638496,6.5539829999999997,6.5539829999999997,2.4577439999999999,0.30721799999999999,0.56323299999999998,0.35842099999999999,0,0,0,0,0,0,null,{"$f":"IF(B6518=\"Rural\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6518=\"Suburban\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6518<>\"Rural\",B6518<>\"Suburban\"),H6521-I6521,0)","v":10.632814078208227},{"$f":"IF(B6518=\"Rural\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6518=\"Suburban\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6518<>\"Rural\",B6518<>\"Suburban\"),H6521-I6521,0)","v":10.632814078208227},{"$f":"(IF(B6518=\"Rural\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6518=\"Suburban\",AB6518+((H6521-I6521-AB6518)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6518<>\"Rural\",B6518<>\"Suburban\"),H6521-I6521,0))*INDEX(Trench_Price_Proportion,MATCH(G6521,Geotypes,0))","v":9.0378919664769928}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6542)","v":"Suburban"},0.71,0,0,0,0,0.71,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6546","v":0.71},{"$f":" H6546","v":0.71},{"$f":"H6546*INDEX(Trench_Price_Proportion,MATCH(G6546,Geotypes,0))","v":0.60349999999999993}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6551)","v":"Rural"},3.1256073397710087,0.21362149623281557,6.8345595914957799E-2,0.46305293922533464,0.14814814814814814,0,0,0,2.6625540000000001,0,0,0,0,0,0,48,3,0,null,{"$f":" H6553-K6553*0.5","v":2.8940808701583416},{"$f":" (H6553-K6553*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6553,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.8376450210710495},{"$f":"(H6553-K6553*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6553,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6553,Geotypes,0))","v":1.7025870126426297}]
[{"$f":"INDEX(CO_Index,A6560+1)","v":730},{"$f":"INDEX(CO_Names,A6569)","v":"ΒΑΘΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6569)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H6569  *IF(B6572=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6572=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6569  *IF(B6572=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6572=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6569  *IF(B6572=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6572=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6569,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6587)","v":"Rural"},46.488,0,0,0,0,46.488,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6590=\"Rural\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6590=\"Suburban\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6590<>\"Rural\",B6590<>\"Suburban\"),H6594,0)","v":23.601599999999998},{"$f":" IF(B6590=\"Rural\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6590=\"Suburban\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6590<>\"Rural\",B6590<>\"Suburban\"),H6594,0)","v":23.601599999999998},{"$f":"(IF(B6590=\"Rural\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6590=\"Suburban\",AB6591+((H6594-AB6591)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6590<>\"Rural\",B6590<>\"Suburban\"),H6594,0))*INDEX(Trench_Price_Proportion,MATCH(G6594,Geotypes,0))","v":14.160959999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6614)","v":"Rural"},0.69600000000000006,0,0,0,0,0.69599999999999995,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6615 *IF(B6617=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6617=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.13919999999999999},{"$f":" H6615 *IF(B6617=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6617=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.13919999999999999},{"$f":"H6615 *IF(B6617=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6617=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6615,Geotypes,0))","v":8.3519999999999997E-2}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6632)","v":"Suburban"},7.55,0,0,0,0,7.55,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6636","v":7.55},{"$f":" H6636","v":7.55},{"$f":"H6636*INDEX(Trench_Price_Proportion,MATCH(G6636,Geotypes,0))","v":6.4174999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6641)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6643-K6643*0.5","v":0},{"$f":" (H6643-K6643*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6643,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H6643-K6643*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6643,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6643,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A6659)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H6664*(1-INDEX(Trench_Core_Proportion,MATCH(G6664,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H6664*(1-INDEX(Trench_Core_Proportion,MATCH(G6664,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6664,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A6686)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6686)","v":"Rural"},1.3658294325243152,5.787412849679302E-2,4.2372881355932208E-2,0,0,0.97228499999999995,0.27779599999999999,4.6299E-2,0.115748,6.9448999999999997E-2,0,0,0,0,0,0,0,0,null,{"$f":" H6689 - I6689","v":1.3079553040275222},{"$f":" H6689 - I6689","v":1.3079553040275222},{"$f":"(H6689 - I6689)*INDEX(Trench_Price_Proportion,MATCH(G6689,Geotypes,0))","v":0.78477318241651328}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6704)","v":"Rural"},8.6428112643836812,0.25861693937827623,2.9922779922779929E-2,0,0,0,3.2035140000000002,4.8052700000000002,1.735236,0.533918,0.3337,0.20022000000000001,0,0,0,0,0,0,null,{"$f":"IF(B6707=\"Rural\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6707=\"Suburban\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6707<>\"Rural\",B6707<>\"Suburban\"),H6710-I6710,0)","v":4.9671137324459878},{"$f":"IF(B6707=\"Rural\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6707=\"Suburban\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6707<>\"Rural\",B6707<>\"Suburban\"),H6710-I6710,0)","v":4.9671137324459878},{"$f":"(IF(B6707=\"Rural\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6707=\"Suburban\",AB6707+((H6710-I6710-AB6707)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6707<>\"Rural\",B6707<>\"Suburban\"),H6710-I6710,0))*INDEX(Trench_Price_Proportion,MATCH(G6710,Geotypes,0))","v":2.9802682394675926}]
[{"$f":"INDEX(CO_Index,A6704+1)","v":746},{"$f":"INDEX(CO_Names,A6713)","v":"ΚΥΡΙΑΝΝΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6713)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H6713  *IF(B6716=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6716=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6713  *IF(B6716=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6716=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H6713  *IF(B6716=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6716=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6713,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A6731)","v":"Suburban"},9.731041310622274,0.36131687118760331,3.713033987361606E-2,0,0,0,0,0,0,0,8.3935279999999999,10.160587,3.042853,1.275795,0,2260,2260,2,null,9.731041310622274,{"$f":" H6736*(1-INDEX(Trench_Core_Proportion,MATCH(G6736,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.3490784640018667},{"$f":"H6736*(1-INDEX(Trench_Core_Proportion,MATCH(G6736,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6736,Geotypes,0))","v":7.9467166944015863}]
[{"$f":"INDEX(CO_Index,A6749+1)","v":751},{"$f":"INDEX(CO_Names,A6758)","v":"ΑΠΟΔΟΥΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6758)","v":"Rural"},2.0004821901222192,0,0,0,0,0.57548100000000002,1.150962,0.602885,8.2211999999999993E-2,0.137019,0.16442300000000001,0,0,0,0,0,0,0,null,{"$f":"H6758  *IF(B6761=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6761=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40009643802444372},{"$f":"H6758  *IF(B6761=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6761=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.40009643802444372},{"$f":"H6758  *IF(B6761=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6761=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6758,Geotypes,0))","v":0.24005786281466623}]
[null,{"$f":"INDEX(CO_Geotype,A6776)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6776)","v":"Rural"},5.9275555547321233,0.26389802127232059,4.4520547945205484E-2,0,0,3.247976,3.247976,0,0.108266,0.216532,0.24359800000000001,0.18946499999999999,0,0,0,0,0,0,null,{"$f":" H6779 - I6779","v":5.6636575334598023},{"$f":" H6779 - I6779","v":5.6636575334598023},{"$f":"(H6779 - I6779)*INDEX(Trench_Price_Proportion,MATCH(G6779,Geotypes,0))","v":3.3981945200758812}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6785)","v":"Rural"},0.89999999999999991,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6786 *IF(B6788=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6788=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.17999999999999994},{"$f":" H6786 *IF(B6788=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6788=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.17999999999999994},{"$f":"H6786 *IF(B6788=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6788=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6786,Geotypes,0))","v":0.10799999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6803)","v":"Rural"},3.984,0,0,0,0,3.984,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6807","v":3.984},{"$f":" H6807","v":3.984},{"$f":"H6807*INDEX(Trench_Price_Proportion,MATCH(G6807,Geotypes,0))","v":2.3904000000000001}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6830)","v":"Rural"},2.4526427033037663,7.0093479074388648E-2,2.8578756693737377E-2,0.81754756776792203,0.33333333333333331,0,0,0,1.635095,0,0,0,0,0,0,32,6,0,null,{"$f":" H6832-K6832*0.5","v":2.0438689194198054},{"$f":" (H6832-K6832*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6832,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0040125770902035},{"$f":"(H6832-K6832*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6832,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6832,Geotypes,0))","v":1.2024075462541222}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A6848)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H6853*(1-INDEX(Trench_Core_Proportion,MATCH(G6853,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H6853*(1-INDEX(Trench_Core_Proportion,MATCH(G6853,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6853,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6857)","v":"Rural"},0.21520098873738741,0,0,0.11107147805800638,0.51612903225806439,0,0,0,0,0.111071,0,0,0,0,0,24,6,1,null,{"$f":" (H6856-K6856*0.5)","v":0.15966524970838422},{"$f":" (H6856 -K6856*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6856,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.15655170715677813},{"$f":" (H6856 -K6856*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6856,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6856,Geotypes,0))","v":9.393102429406687E-2}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6875)","v":"Rural"},1.3897365001452175,6.3749380740606307E-2,4.5871559633027519E-2,0,0,0.280497,0.70124299999999995,0.72674300000000003,5.0999999999999997E-2,7.6498999999999998E-2,5.0999999999999997E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B6878=\"Rural\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6878=\"Suburban\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6878<>\"Rural\",B6878<>\"Suburban\"),H6881-I6881,0)","v":1.3259871194046113},{"$f":"IF(B6878=\"Rural\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6878=\"Suburban\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6878<>\"Rural\",B6878<>\"Suburban\"),H6881-I6881,0)","v":1.3259871194046113},{"$f":"(IF(B6878=\"Rural\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6878=\"Suburban\",AB6878+((H6881-I6881-AB6878)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6878<>\"Rural\",B6878<>\"Suburban\"),H6881-I6881,0))*INDEX(Trench_Price_Proportion,MATCH(G6881,Geotypes,0))","v":0.7955922716427668}]
[{"$f":"INDEX(CO_Index,A6893+1)","v":767},{"$f":"INDEX(CO_Names,A6902)","v":"ΚΑΛΟΥ ΧΩΡΙΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6902)","v":"Suburban"},9.6247746006856438,0,0,0,0,1.9398770000000001,5.8196310000000002,4.028975,1.268381,0.44766400000000001,0.44766400000000001,0.14922099999999999,0,0,0,0,0,0,null,{"$f":"H6902  *IF(B6905=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6905=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.7748647604113863},{"$f":"H6902  *IF(B6905=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6905=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.7748647604113863},{"$f":"H6902  *IF(B6905=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6905=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6902,Geotypes,0))","v":4.9086350463496782}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6920)","v":"Suburban"},15.961666759971902,0,0,0.65400942977020238,4.0973755410700835E-2,0,0,0,9.5428899999999999,5.1179750000000004,0,5.9471470000000002,0,0,0,240,56,3,null,{"$f":" (H6919-K6919*0.5)","v":15.634662045086801},{"$f":" (H6919 -K6919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":15.020970269452205},{"$f":" (H6919 -K6919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G6919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G6919,Geotypes,0))","v":12.767824729034373}]
[{"$f":"INDEX(CO_Index,A6920+1)","v":770},{"$f":"INDEX(CO_Names,A6929)","v":"ΝΕΑΠΟΛΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A6929)","v":"Rural"},14.889704375361292,0,0,0,0,3.3352940000000002,10.005881,6.9088229999999999,0.47647099999999998,0.71470599999999995,0.71470599999999995,0.35735299999999998,0,0,0,0,0,0,null,{"$f":"H6929  *IF(B6932=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6932=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.977940875072258},{"$f":"H6929  *IF(B6932=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6932=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.977940875072258},{"$f":"H6929  *IF(B6932=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6932=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6929,Geotypes,0))","v":1.7867645250433548}]
[null,{"$f":"INDEX(CO_Geotype,A6947)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6947)","v":"Urban"},30.931003721995616,2.4520328220280936,7.9274272638117052E-2,0,0,13.832499,13.832499,0.38423600000000002,1.5369440000000001,1.9211800000000001,1.5369440000000001,0.19211800000000001,0,0,0,0,0,0,null,{"$f":" H6950 - I6950","v":28.478970899967521},{"$f":" H6950 - I6950","v":28.478970899967521},{"$f":"(H6950 - I6950)*INDEX(Trench_Price_Proportion,MATCH(G6950,Geotypes,0))","v":27.055022354969143}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6974)","v":"Rural"},3.6719999999999997,0,0,0,0,3.6720000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6975 *IF(B6977=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6977=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73439999999999983},{"$f":" H6975 *IF(B6977=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6977=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.73439999999999983},{"$f":"H6975 *IF(B6977=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B6977=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G6975,Geotypes,0))","v":0.44063999999999987}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A6992)","v":"Rural"},2.5920000000000001,0,0,0,0,2.5920000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H6996","v":2.5920000000000001},{"$f":" H6996","v":2.5920000000000001},{"$f":"H6996*INDEX(Trench_Price_Proportion,MATCH(G6996,Geotypes,0))","v":1.5551999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A6992)","v":"Rural"},5.1840000000000002,0,0,0,0,5.1840000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B6995=\"Rural\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6995=\"Suburban\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6995<>\"Rural\",B6995<>\"Suburban\"),H6999,0)","v":3.1103999999999998},{"$f":" IF(B6995=\"Rural\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6995=\"Suburban\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6995<>\"Rural\",B6995<>\"Suburban\"),H6999,0)","v":3.1103999999999998},{"$f":"(IF(B6995=\"Rural\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Rural)),0)+\nIF(B6995=\"Suburban\",AB6996+((H6999-AB6996)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B6995<>\"Rural\",B6995<>\"Suburban\"),H6999,0))*INDEX(Trench_Price_Proportion,MATCH(G6999,Geotypes,0))","v":1.8662399999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7019)","v":"Rural"},3.0960493002095584,0.16673575982668104,5.3854362014001331E-2,0,0,0,0,0,1.9814719999999999,3.0960489999999998,1.1145780000000001,0,0,0,0,208,104,0,null,3.0960493002095584,{"$f":" H7024*(1-INDEX(Trench_Core_Proportion,MATCH(G7024,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0356749779592329},{"$f":"H7024*(1-INDEX(Trench_Core_Proportion,MATCH(G7024,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7024,Geotypes,0))","v":1.8214049867755397}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7046)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H7045-K7045*0.5)","v":0},{"$f":" (H7045 -K7045*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7045,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H7045 -K7045*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7045,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7045,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7046)","v":"Rural"},0.826076839996158,4.3940257446604146E-2,5.3191489361702121E-2,0,0,0.28121800000000002,0.56243500000000002,0.14060900000000001,5.2727999999999997E-2,8.7881000000000001E-2,0,0,0,0,0,0,0,0,null,{"$f":"IF(B7049=\"Rural\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7049=\"Suburban\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7049<>\"Rural\",B7049<>\"Suburban\"),H7052-I7052,0)","v":0.78213658254955387},{"$f":"IF(B7049=\"Rural\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7049=\"Suburban\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7049<>\"Rural\",B7049<>\"Suburban\"),H7052-I7052,0)","v":0.78213658254955387},{"$f":"(IF(B7049=\"Rural\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7049=\"Suburban\",AB7049+((H7052-I7052-AB7049)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7049<>\"Rural\",B7049<>\"Suburban\"),H7052-I7052,0))*INDEX(Trench_Price_Proportion,MATCH(G7052,Geotypes,0))","v":0.46928194952973229}]
[{"$f":"INDEX(CO_Index,A7064+1)","v":786},{"$f":"INDEX(CO_Names,A7073)","v":"ΝΙΚΑΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7073)","v":"Dense Urban"},123.77921554227643,0,0,0,0,49.417938999999997,98.835879000000006,54.908822000000001,10.981764,10.981764,10.981764,0,0,0,0,0,0,0,null,{"$f":"H7073  *IF(B7076=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7076=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":123.77921554227643},{"$f":"H7073  *IF(B7076=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7076=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":123.77921554227643},{"$f":"H7073  *IF(B7076=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7076=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7073,Geotypes,0))","v":123.77921554227643}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7100)","v":"Urban"},11.169,0,0,0,0,11.169,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7101 *IF(B7103=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7103=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.169},{"$f":" H7101 *IF(B7103=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7103=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.169},{"$f":"H7101 *IF(B7103=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7103=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7101,Geotypes,0))","v":10.61055}]
[{"$f":"INDEX(CO_Index,A7109+1)","v":791},{"$f":"INDEX(CO_Names,A7118)","v":"ΘΕΜΙΣΤΟΚΛΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7118)","v":"Urban"},99.554968818964767,0,0,0,0,18.301016000000001,54.903049000000003,56.310819000000002,1.40777,4.2233109999999998,5.6310820000000001,0,0,0,0,0,0,0,null,{"$f":"H7118  *IF(B7121=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7121=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":99.554968818964767},{"$f":"H7118  *IF(B7121=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7121=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":99.554968818964767},{"$f":"H7118  *IF(B7121=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7121=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7118,Geotypes,0))","v":94.57722037801652}]
[null,{"$f":"INDEX(CO_Geotype,A7136)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7136)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7139 - I7139","v":0},{"$f":" H7139 - I7139","v":0},{"$f":"(H7139 - I7139)*INDEX(Trench_Price_Proportion,MATCH(G7139,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7145)","v":"Rural"},5.1840000000000002,0,0,0,0,5.1840000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7146 *IF(B7148=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7148=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0367999999999997},{"$f":" H7146 *IF(B7148=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7148=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0367999999999997},{"$f":"H7146 *IF(B7148=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7148=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7146,Geotypes,0))","v":0.62207999999999986}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7163)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7167","v":0},{"$f":" H7167","v":0},{"$f":"H7167*INDEX(Trench_Price_Proportion,MATCH(G7167,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7181)","v":"Rural"},4.1760000000000002,0,0,0,0,4.1760000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7184=\"Rural\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7184=\"Suburban\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7184<>\"Rural\",B7184<>\"Suburban\"),H7188,0)","v":4.1760000000000002},{"$f":" IF(B7184=\"Rural\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7184=\"Suburban\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7184<>\"Rural\",B7184<>\"Suburban\"),H7188,0)","v":4.1760000000000002},{"$f":"(IF(B7184=\"Rural\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7184=\"Suburban\",AB7185+((H7188-AB7185)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7184<>\"Rural\",B7184<>\"Suburban\"),H7188,0))*INDEX(Trench_Price_Proportion,MATCH(G7188,Geotypes,0))","v":2.5055999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7190)","v":"Rural"},2.3993231097269012,7.7943225140151215E-2,3.2485505942975293E-2,0,0,0,0,0,2.3993229999999999,2.3993229999999999,0,0,0,0,0,244,61,0,null,2.3993231097269012,{"$f":" H7195*(1-INDEX(Trench_Core_Proportion,MATCH(G7195,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3525352544432336},{"$f":"H7195*(1-INDEX(Trench_Core_Proportion,MATCH(G7195,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7195,Geotypes,0))","v":1.4115211526659401}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7217)","v":"Rural"},2.0507281694242057,0,0,1.1718446682424031,0.5714285714285714,0,0,0,0,1.171845,0,0,0,0,0,48,3,1,null,{"$f":" (H7216-K7216*0.5)","v":1.4648058353030042},{"$f":" (H7216 -K7216*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7216,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4362414776460524},{"$f":" (H7216 -K7216*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7216,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7216,Geotypes,0))","v":0.86174488658763138}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7235)","v":"Rural"},0.48649487129120145,0.29314434552162139,0.60256410256410253,0,0,0,0,0,0.29938100000000001,0.187113,0,0,0,0,0,96,21,1,null,{"$f":" H7237-K7237*0.5","v":0.48649487129120145},{"$f":" (H7237-K7237*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7237,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.47700800745783883},{"$f":"(H7237-K7237*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7237,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7237,Geotypes,0))","v":0.28620480447470331}]
[{"$f":"INDEX(CO_Index,A7253+1)","v":807},{"$f":"INDEX(CO_Names,A7262)","v":"ΣΚΟΥΤΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7262)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H7262  *IF(B7265=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7265=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H7262  *IF(B7265=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7265=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H7262  *IF(B7265=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7265=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7262,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7262)","v":"Rural"},0.13557043187115625,0.11187068073279748,0.82518495507278022,0,0,0,0,0,0,0.13557,0.13557,0,0,0,0,254,254,1,null,0.13557043187115625,{"$f":" H7267*(1-INDEX(Trench_Core_Proportion,MATCH(G7267,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.13292674885846939},{"$f":"H7267*(1-INDEX(Trench_Core_Proportion,MATCH(G7267,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7267,Geotypes,0))","v":7.9756049315081637E-2}]
[{"$f":"INDEX(CO_Index,A7280+1)","v":810},{"$f":"INDEX(CO_Names,A7289)","v":"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7289)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H7289  *IF(B7292=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7292=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H7289  *IF(B7292=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7292=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H7289  *IF(B7292=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7292=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7289,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A7307)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7307)","v":"Rural"},1.6060034184527765,0.15191924228607345,9.45945945945946E-2,0,0,1.3455699999999999,4.3404999999999999E-2,8.6810999999999999E-2,0.26043300000000003,0.130216,0,0,0,0,0,0,0,0,null,{"$f":" H7310 - I7310","v":1.4540841761667029},{"$f":" H7310 - I7310","v":1.4540841761667029},{"$f":"(H7310 - I7310)*INDEX(Trench_Price_Proportion,MATCH(G7310,Geotypes,0))","v":0.87245050570002169}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7325)","v":"Rural"},7.5925879528425346,0.30083839058432682,3.962264150943396E-2,0,0,2.2061479999999998,4.4122959999999996,2.2061479999999998,0.60167599999999999,0.60167599999999999,0.20055899999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B7328=\"Rural\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7328=\"Suburban\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7328<>\"Rural\",B7328<>\"Suburban\"),H7331-I7331,0)","v":3.830675506773761},{"$f":"IF(B7328=\"Rural\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7328=\"Suburban\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7328<>\"Rural\",B7328<>\"Suburban\"),H7331-I7331,0)","v":3.830675506773761},{"$f":"(IF(B7328=\"Rural\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7328=\"Suburban\",AB7328+((H7331-I7331-AB7328)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7328<>\"Rural\",B7328<>\"Suburban\"),H7331-I7331,0))*INDEX(Trench_Price_Proportion,MATCH(G7331,Geotypes,0))","v":2.2984053040642567}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7334)","v":"Rural"},2.7360000000000002,0,0,0,0,2.7360000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7338","v":2.7360000000000002},{"$f":" H7338","v":2.7360000000000002},{"$f":"H7338*INDEX(Trench_Price_Proportion,MATCH(G7338,Geotypes,0))","v":1.6416000000000002}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7352)","v":"Rural"},6.5520000000000005,0,0,0,0,6.5520000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7355=\"Rural\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7355=\"Suburban\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7355<>\"Rural\",B7355<>\"Suburban\"),H7359,0)","v":3.0575999999999999},{"$f":" IF(B7355=\"Rural\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7355=\"Suburban\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7355<>\"Rural\",B7355<>\"Suburban\"),H7359,0)","v":3.0575999999999999},{"$f":"(IF(B7355=\"Rural\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7355=\"Suburban\",AB7356+((H7359-AB7356)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7355<>\"Rural\",B7355<>\"Suburban\"),H7359,0))*INDEX(Trench_Price_Proportion,MATCH(G7359,Geotypes,0))","v":1.8345599999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7379)","v":"Rural"},4.1760000000000002,0,0,0,0,4.1760000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7380 *IF(B7382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.83519999999999983},{"$f":" H7380 *IF(B7382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.83519999999999983},{"$f":"H7380 *IF(B7382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7380,Geotypes,0))","v":0.5011199999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7406)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H7405-K7405*0.5)","v":0},{"$f":" (H7405 -K7405*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7405,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H7405 -K7405*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7405,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7405,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7424)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7426-K7426*0.5","v":0},{"$f":" (H7426-K7426*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7426,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H7426-K7426*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7426,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7426,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A7424+1)","v":826},{"$f":"INDEX(CO_Names,A7433)","v":"ΚΩΜΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7433)","v":"Rural"},5.5035967445462477,0,0,0,0,1.3882950000000001,3.4707370000000002,2.1816059999999999,0.198328,0.44623800000000002,0.34707399999999999,0,0,0,0,0,0,0,null,{"$f":"H7433  *IF(B7436=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7436=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1007193489092493},{"$f":"H7433  *IF(B7436=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7436=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1007193489092493},{"$f":"H7433  *IF(B7436=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7436=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7433,Geotypes,0))","v":0.66043160934554956}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7451)","v":"Rural"},6.7730182703535737,0,0,0.51953119391529612,7.6706008042139076E-2,0,0,0,4.1308470000000002,1.9077569999999999,1.0405949999999999,1.4589559999999999,0,0,0,261,64,3,null,{"$f":" (H7450-K7450*0.5)","v":6.5132526733959253},{"$f":" (H7450 -K7450*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7450,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.3862413833060732},{"$f":" (H7450 -K7450*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7450,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7450,Geotypes,0))","v":3.8317448299836436}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7469)","v":"Urban"},15.498068985039039,0.90240662955565443,5.8227036569961511E-2,0,0,0,0,0,0,0,0,10.716557000000002,4.0681989999999999,4.0626699999999998,1.748767,10112,9954,8,null,15.498068985039039,{"$f":" H7474*(1-INDEX(Trench_Core_Proportion,MATCH(G7474,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.709387203426008},{"$f":"H7474*(1-INDEX(Trench_Core_Proportion,MATCH(G7474,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7474,Geotypes,0))","v":13.973917843254707}]
[null,{"$f":"INDEX(CO_Geotype,A7478)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7478)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7481 - I7481","v":0},{"$f":" H7481 - I7481","v":0},{"$f":"(H7481 - I7481)*INDEX(Trench_Price_Proportion,MATCH(G7481,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7496)","v":"Suburban"},15.705386197607954,0.5686721306908098,3.6208732694355698E-2,0,0,0,6.3222960000000006,6.3222960000000006,1.404955,2.1074320000000002,0,0,0,0,0,0,0,0,null,{"$f":"IF(B7499=\"Rural\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7499=\"Suburban\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7499<>\"Rural\",B7499<>\"Suburban\"),H7502-I7502,0)","v":10.620788323196008},{"$f":"IF(B7499=\"Rural\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7499=\"Suburban\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7499<>\"Rural\",B7499<>\"Suburban\"),H7502-I7502,0)","v":10.620788323196008},{"$f":"(IF(B7499=\"Rural\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7499=\"Suburban\",AB7499+((H7502-I7502-AB7499)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7499<>\"Rural\",B7499<>\"Suburban\"),H7502-I7502,0))*INDEX(Trench_Price_Proportion,MATCH(G7502,Geotypes,0))","v":9.0276700747166068}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7523)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7527","v":0},{"$f":" H7527","v":0},{"$f":"H7527*INDEX(Trench_Price_Proportion,MATCH(G7527,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7541)","v":"Rural"},0.76800000000000002,0,0,0,0,0,0.76800000000000002,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7544=\"Rural\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7544=\"Suburban\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7544<>\"Rural\",B7544<>\"Suburban\"),H7548,0)","v":0.15359999999999996},{"$f":" IF(B7544=\"Rural\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7544=\"Suburban\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7544<>\"Rural\",B7544<>\"Suburban\"),H7548,0)","v":0.15359999999999996},{"$f":"(IF(B7544=\"Rural\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7544=\"Suburban\",AB7545+((H7548-AB7545)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7544<>\"Rural\",B7544<>\"Suburban\"),H7548,0))*INDEX(Trench_Price_Proportion,MATCH(G7548,Geotypes,0))","v":9.2159999999999978E-2}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7568)","v":"Rural"},5.64,0,0,0,0,5.64,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7569 *IF(B7571=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7571=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1279999999999997},{"$f":" H7569 *IF(B7571=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7571=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1279999999999997},{"$f":"H7569 *IF(B7571=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7571=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7569,Geotypes,0))","v":0.67679999999999974}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7577)","v":"Rural"},0.9584200032189798,0,0,0.55907833521107153,0.58333333333333326,0,0,0,0.39934199999999997,0,0,0,0,0,0,36,9,1,null,{"$f":" (H7576-K7576*0.5)","v":0.67888083561344403},{"$f":" (H7576 -K7576*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7576,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.66564236091082152},{"$f":" (H7576 -K7576*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7576,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7576,Geotypes,0))","v":0.3993854165464929}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7595)","v":"Urban"},9.4172813936938713,1.5476909221870134,0.16434582948996293,3.3645040708617002,0.35726914490573525,0,0,0,2.5094020000000001,1.403861,0.70193099999999997,0,0,0,0,156,78,1,null,{"$f":" H7597-K7597*0.5","v":7.735029358263021},{"$f":" (H7597-K7597*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7597,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.3414011752298292},{"$f":"(H7597-K7597*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7597,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7597,Geotypes,0))","v":6.9743311164683375}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7613)","v":"Suburban"},10.834254346829846,1.5574816546321697,0.14375531575810718,0,0,0,0,0,0,0,0,8.5100499999999997,3.4137439999999999,2.7045729999999999,0,3171,3020,3,null,10.834254346829846,{"$f":" H7618*(1-INDEX(Trench_Core_Proportion,MATCH(G7618,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.408988180627535},{"$f":"H7618*(1-INDEX(Trench_Core_Proportion,MATCH(G7618,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7618,Geotypes,0))","v":8.8476399535334043}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7631)","v":"Rural"},0.27702144901357656,2.9565849995480151E-2,0.10672765629072699,0,0,0,0,0,0.27702100000000002,0,0,0,0,0,0,48,5,0,null,{"$f":" H7633-K7633*0.5","v":0.27702144901357656},{"$f":" (H7633-K7633*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7633,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.2716194089905492},{"$f":"(H7633-K7633*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7633,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7633,Geotypes,0))","v":0.16297164539432951}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7640)","v":"Suburban"},0.93937466971956696,3.5301394131318324E-2,3.7579674297431191E-2,0,0,0,0,0,0,0.48483900000000002,0.78786299999999998,0.30302400000000002,0,0,0,532,532,1,null,0.93937466971956696,{"$f":" H7645*(1-INDEX(Trench_Core_Proportion,MATCH(G7645,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.90250233391954093},{"$f":"H7645*(1-INDEX(Trench_Core_Proportion,MATCH(G7645,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7645,Geotypes,0))","v":0.76712698383160982}]
[null,{"$f":"INDEX(CO_Geotype,A7667)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7667)","v":"Rural"},6.8890059582058782,0.56551541447958709,8.2089552238805985E-2,0,0,3.0846300000000002,3.0846300000000002,0.102821,0.41128399999999998,0.41128399999999998,0.30846299999999999,0,0,0,0,0,0,0,null,{"$f":" H7670 - I7670","v":6.3234905437262912},{"$f":" H7670 - I7670","v":6.3234905437262912},{"$f":"(H7670 - I7670)*INDEX(Trench_Price_Proportion,MATCH(G7670,Geotypes,0))","v":3.7940943262357747}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7685)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B7688=\"Rural\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7688=\"Suburban\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7688<>\"Rural\",B7688<>\"Suburban\"),H7691-I7691,0)","v":0},{"$f":"IF(B7688=\"Rural\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7688=\"Suburban\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7688<>\"Rural\",B7688<>\"Suburban\"),H7691-I7691,0)","v":0},{"$f":"(IF(B7688=\"Rural\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7688=\"Suburban\",AB7688+((H7691-I7691-AB7688)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7688<>\"Rural\",B7688<>\"Suburban\"),H7691-I7691,0))*INDEX(Trench_Price_Proportion,MATCH(G7691,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A7703+1)","v":857},{"$f":"INDEX(CO_Names,A7712)","v":"ΣΥΡΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7712)","v":"Urban"},28.209625890470299,0,0,0,0,7.1036349999999997,17.759087000000001,11.162853999999999,1.014805,2.0296099999999999,1.5222070000000001,0.25370100000000001,0,0,0,0,0,0,null,{"$f":"H7712  *IF(B7715=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7715=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":28.209625890470299},{"$f":"H7712  *IF(B7715=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7715=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":28.209625890470299},{"$f":"H7712  *IF(B7715=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7715=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7712,Geotypes,0))","v":26.799144595946782}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7712)","v":"Urban"},17.628,0,0,0,0,17.628,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7715=\"Rural\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7715=\"Suburban\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7715<>\"Rural\",B7715<>\"Suburban\"),H7719,0)","v":17.628},{"$f":" IF(B7715=\"Rural\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7715=\"Suburban\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7715<>\"Rural\",B7715<>\"Suburban\"),H7719,0)","v":17.628},{"$f":"(IF(B7715=\"Rural\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7715=\"Suburban\",AB7716+((H7719-AB7716)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7715<>\"Rural\",B7715<>\"Suburban\"),H7719,0))*INDEX(Trench_Price_Proportion,MATCH(G7719,Geotypes,0))","v":16.746600000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7739)","v":"Urban"},8.91,0,0,0,0,8.91,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7740 *IF(B7742=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7742=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.91},{"$f":" H7740 *IF(B7742=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7742=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.91},{"$f":"H7740 *IF(B7742=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7742=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7740,Geotypes,0))","v":8.4644999999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7766)","v":"Suburban"},5.4738946863293441,0,0,0.35526984697409614,6.4902572543340462E-2,0,0,0,3.1740020000000002,1.0344899999999999,0.51724499999999995,1.350611,0,0,0,216,64,3,null,{"$f":" (H7765-K7765*0.5)","v":5.296259762842296},{"$f":" (H7765 -K7765*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7765,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.0883709675035984},{"$f":" (H7765 -K7765*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7765,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7765,Geotypes,0))","v":4.3251153223780587}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7766)","v":"Suburban"},2.1891376055435399,0.74030157745393399,0.33817041723611746,0.35526984697409614,0.16228758122579798,0,0,0,1.058001,0.51724499999999995,0.25862200000000002,0,0,0,0,72,36,0,null,{"$f":" H7768-K7768*0.5","v":2.0115026820564919},{"$f":" (H7768-K7768*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7768,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9325471760733661},{"$f":"(H7768-K7768*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7768,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7768,Geotypes,0))","v":1.6426650996623611}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7784)","v":"Suburban"},10.663774424908382,0,0,0,0,0,0,0,7.5678400000000003,9.6317959999999996,3.0959349999999999,1.0319780000000001,0,0,0,392,392,1,null,10.663774424908382,{"$f":" H7789*(1-INDEX(Trench_Core_Proportion,MATCH(G7789,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.245199936830762},{"$f":"H7789*(1-INDEX(Trench_Core_Proportion,MATCH(G7789,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7789,Geotypes,0))","v":8.7084199463061474}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7811)","v":"Rural"},13.556619167813892,0.43222576136823104,3.1883005343575695E-2,0,0,0,0,0,0,0,9.34239,1.015477,0.50773900000000005,0,0,686,686,1,null,13.556619167813892,{"$f":" H7816*(1-INDEX(Trench_Core_Proportion,MATCH(G7816,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":13.292259135107972},{"$f":"H7816*(1-INDEX(Trench_Core_Proportion,MATCH(G7816,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7816,Geotypes,0))","v":7.9753554810647831}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7829)","v":"Suburban"},12.767059156684697,0.55265607343475165,4.3287656668010877E-2,0,0,0,0,0,0,9.5291810000000012,11.491072000000001,2.9428359999999998,0.98094599999999998,2.2414190000000001,0,1616,1515,2,null,12.767059156684697,{"$f":" H7834*(1-INDEX(Trench_Core_Proportion,MATCH(G7834,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":12.26592653348483},{"$f":"H7834*(1-INDEX(Trench_Core_Proportion,MATCH(G7834,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7834,Geotypes,0))","v":10.426037553462105}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7856)","v":"Suburban"},3.4400775781540895,0,0,0.57666040327438495,0.16763005780346821,0,0,0,2.3066420000000001,0.55677600000000005,0,0,0,0,0,77,24,1,null,{"$f":" (H7855-K7855*0.5)","v":3.1517473765168971},{"$f":" (H7855 -K7855*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7855,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0280349842522907},{"$f":" (H7855 -K7855*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7855,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7855,Geotypes,0))","v":2.5738297366144471}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7856)","v":"Suburban"},12.831868631477571,0.17839737918638132,1.3902681231380339E-2,0,0,3.6953740000000002,7.3907490000000005,3.6953740000000002,0.25485400000000002,0.63713400000000009,1.1468399999999999,0.76455999999999991,0,0,0,0,0,0,null,{"$f":"IF(B7859=\"Rural\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7859=\"Suburban\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7859<>\"Rural\",B7859<>\"Suburban\"),H7862-I7862,0)","v":8.550331531004419},{"$f":"IF(B7859=\"Rural\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7859=\"Suburban\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7859<>\"Rural\",B7859<>\"Suburban\"),H7862-I7862,0)","v":8.550331531004419},{"$f":"(IF(B7859=\"Rural\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7859=\"Suburban\",AB7859+((H7862-I7862-AB7859)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7859<>\"Rural\",B7859<>\"Suburban\"),H7862-I7862,0))*INDEX(Trench_Price_Proportion,MATCH(G7862,Geotypes,0))","v":7.2677818013537561}]
[{"$f":"INDEX(CO_Index,A7874+1)","v":876},{"$f":"INDEX(CO_Names,A7883)","v":"ΚΟΡΡΗΣΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A7883)","v":"Suburban"},19.622449984721257,0,0,0,0,2.456404,9.8256180000000004,9.8256180000000004,3.8381319999999999,0.61410100000000001,0.69086400000000003,0.53733799999999998,0,0,0,0,0,0,null,{"$f":"H7883  *IF(B7886=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7886=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.773469990832753},{"$f":"H7883  *IF(B7886=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7886=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.773469990832753},{"$f":"H7883  *IF(B7886=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7886=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7883,Geotypes,0))","v":10.00744949220784}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7901)","v":"Rural"},4.3680000000000003,0,0,0,0,0,4.3680000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7904=\"Rural\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7904=\"Suburban\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7904<>\"Rural\",B7904<>\"Suburban\"),H7908,0)","v":2.6208},{"$f":" IF(B7904=\"Rural\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7904=\"Suburban\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7904<>\"Rural\",B7904<>\"Suburban\"),H7908,0)","v":2.6208},{"$f":"(IF(B7904=\"Rural\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7904=\"Suburban\",AB7905+((H7908-AB7905)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7904<>\"Rural\",B7904<>\"Suburban\"),H7908,0))*INDEX(Trench_Price_Proportion,MATCH(G7908,Geotypes,0))","v":1.5724799999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7910)","v":"Rural"},1.488,0,0,0,0,1.488,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7911 *IF(B7913=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7913=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.29759999999999992},{"$f":" H7911 *IF(B7913=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7913=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.29759999999999992},{"$f":"H7911 *IF(B7913=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B7913=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G7911,Geotypes,0))","v":0.17855999999999994}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7928)","v":"Rural"},2.5680000000000001,0,0,0,0,2.5680000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H7932","v":2.5680000000000001},{"$f":" H7932","v":2.5680000000000001},{"$f":"H7932*INDEX(Trench_Price_Proportion,MATCH(G7932,Geotypes,0))","v":1.5407999999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A7955)","v":"Suburban"},0.44208530606059804,0.17112979589442506,0.38709677419354843,0.12834734692081878,0.29032258064516131,0,0,0,0.24243400000000001,7.1304000000000006E-2,0,0,0,0,0,64,14,0,null,{"$f":" H7957-K7957*0.5","v":0.37791163260018867},{"$f":" (H7957-K7957*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7957,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.36307784468877935},{"$f":"(H7957-K7957*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G7957,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7957,Geotypes,0))","v":0.30861616798546243}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A7973)","v":"Rural"},0.29450128073821202,0.16983685587355707,0.57669309772723332,0,0,0,0,0,0,0.29450100000000001,0.29450100000000001,0,0,0,0,248,248,1,null,0.29450128073821202,{"$f":" H7978*(1-INDEX(Trench_Core_Proportion,MATCH(G7978,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.28875837631313744},{"$f":"H7978*(1-INDEX(Trench_Core_Proportion,MATCH(G7978,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G7978,Geotypes,0))","v":0.17325502578788246}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A7991)","v":"Suburban"},18.399999999999999,0,0,0,0,18.400000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B7994=\"Rural\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7994=\"Suburban\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7994<>\"Rural\",B7994<>\"Suburban\"),H7998,0)","v":16.927999999999997},{"$f":" IF(B7994=\"Rural\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7994=\"Suburban\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7994<>\"Rural\",B7994<>\"Suburban\"),H7998,0)","v":16.927999999999997},{"$f":"(IF(B7994=\"Rural\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Rural)),0)+\nIF(B7994=\"Suburban\",AB7995+((H7998-AB7995)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B7994<>\"Rural\",B7994<>\"Suburban\"),H7998,0))*INDEX(Trench_Price_Proportion,MATCH(G7998,Geotypes,0))","v":14.388799999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8000)","v":"Rural"},4.7538444077012372,0.62260824559953165,0.13096942015832599,0,0,0,0,0,0,0,2.973598,0.46951500000000002,0.23475799999999999,0,0,532,532,1,null,4.7538444077012372,{"$f":" H8005*(1-INDEX(Trench_Core_Proportion,MATCH(G8005,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6611423521561148},{"$f":"H8005*(1-INDEX(Trench_Core_Proportion,MATCH(G8005,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8005,Geotypes,0))","v":2.796685411293669}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8027)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H8026-K8026*0.5)","v":0},{"$f":" (H8026 -K8026*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8026,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H8026 -K8026*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8026,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8026,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8045)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B8048=\"Rural\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8048=\"Suburban\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8048<>\"Rural\",B8048<>\"Suburban\"),H8051-I8051,0)","v":0},{"$f":"IF(B8048=\"Rural\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8048=\"Suburban\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8048<>\"Rural\",B8048<>\"Suburban\"),H8051-I8051,0)","v":0},{"$f":"(IF(B8048=\"Rural\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8048=\"Suburban\",AB8048+((H8051-I8051-AB8048)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8048<>\"Rural\",B8048<>\"Suburban\"),H8051-I8051,0))*INDEX(Trench_Price_Proportion,MATCH(G8051,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A8045+1)","v":895},{"$f":"INDEX(CO_Names,A8054)","v":"ΘΕΡΜΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8054)","v":"Rural"},15.328638156629413,0,0,0,0,2.3658350000000001,9.4633389999999995,9.5619160000000001,0.19715299999999999,0.29572900000000002,0.59145899999999996,0.49288199999999999,0.147865,0,0,0,0,0,null,{"$f":"H8054  *IF(B8057=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8057=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.0657276313258821},{"$f":"H8054  *IF(B8057=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8057=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.0657276313258821},{"$f":"H8054  *IF(B8057=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8057=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8054,Geotypes,0))","v":1.8394365787955291}]
[null,{"$f":"INDEX(CO_Geotype,A8072)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8072)","v":"Rural"},3.2667861402520217,0.3119964291251931,9.5505617977528087E-2,0,0,1.468218,1.468218,7.3411000000000004E-2,0.29364400000000002,0.14682200000000001,3.6705000000000002E-2,0,0,0,0,0,0,0,null,{"$f":" H8075 - I8075","v":2.9547897111268284},{"$f":" H8075 - I8075","v":2.9547897111268284},{"$f":"(H8075 - I8075)*INDEX(Trench_Price_Proportion,MATCH(G8075,Geotypes,0))","v":1.7728738266760971}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8099)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8100 *IF(B8102=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8102=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H8100 *IF(B8102=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8102=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H8100 *IF(B8102=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8102=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8100,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8117)","v":"Suburban"},2.38,0,0,0,0,2.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8121","v":2.38},{"$f":" H8121","v":2.38},{"$f":"H8121*INDEX(Trench_Price_Proportion,MATCH(G8121,Geotypes,0))","v":2.0229999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8126)","v":"Urban"},10.256965104832801,2.506443096836739,0.24436498235289614,2.6061925343677306,0.25409002640944583,0,0,0,1.9988840000000001,0.78527599999999997,0.34901199999999999,2.223401,0.70744600000000002,0,0,216,126,2,null,{"$f":" H8128-K8128*0.5","v":8.9538688376489368},{"$f":" (H8128-K8128*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8128,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.4982150891707633},{"$f":"(H8128-K8128*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8128,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8128,Geotypes,0))","v":8.0733043347122244}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8144)","v":"Rural"},1.5665257044226408,0,0,0,0,1.5665260000000001,1.5665260000000001,0,0,0,0,0,0,0,0,6,4,1,null,1.5665257044226408,{"$f":" H8149*(1-INDEX(Trench_Core_Proportion,MATCH(G8149,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5359777646059753},{"$f":"H8149*(1-INDEX(Trench_Core_Proportion,MATCH(G8149,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8149,Geotypes,0))","v":0.92158665876358514}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8162)","v":"Suburban"},0.87888015386660157,0.37977569394659,0.43211317524440679,0.14648002564443363,0.16666666666666671,0,0,0,0.58592,0.14648,0,0,0,0,0,72,18,0,null,{"$f":" H8164-K8164*0.5","v":0.80564014104438475},{"$f":" (H8164-K8164*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8164,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.77401715314389452},{"$f":"(H8164-K8164*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8164,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8164,Geotypes,0))","v":0.6579145801723103}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8189)","v":"Suburban"},7.2173003984766799,3.4295127450946164E-2,4.7517943770477768E-3,0,0,0,0,0,0,2.275725,5.3316990000000004,3.7712020000000002,0,0,0,536,536,1,null,7.2173003984766799,{"$f":" H8194*(1-INDEX(Trench_Core_Proportion,MATCH(G8194,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.9340069135227598},{"$f":"H8194*(1-INDEX(Trench_Core_Proportion,MATCH(G8194,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8194,Geotypes,0))","v":5.8939058764943457}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8198)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H8197-K8197*0.5)","v":0},{"$f":" (H8197 -K8197*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8197,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H8197 -K8197*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8197,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8197,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8216)","v":"Rural"},10.263250532108088,0.39689473576098899,3.8671445710043106E-2,3.4198254327302537,0.33321075248348403,0,0,0,6.1061670000000001,0,0,0,0,0,0,64,10,0,null,{"$f":" H8218-K8218*0.5","v":8.553337815742962},{"$f":" (H8218-K8218*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8218,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.3865439686396197},{"$f":"(H8218-K8218*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8218,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8218,Geotypes,0))","v":5.031926381183772}]
[{"$f":"INDEX(CO_Index,A8234+1)","v":916},{"$f":"INDEX(CO_Names,A8243)","v":"ΘΟΛΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8243)","v":"Rural"},6.4752782685379753,0,0,0,0,1.4504619999999999,2.900925,3.0045289999999998,0.207209,0.46622000000000002,0.36261599999999999,0,0,0,0,0,0,0,null,{"$f":"H8243  *IF(B8246=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8246=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2950556537075948},{"$f":"H8243  *IF(B8246=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8246=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2950556537075948},{"$f":"H8243  *IF(B8246=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8246=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8243,Geotypes,0))","v":0.77703339222455681}]
[null,{"$f":"INDEX(CO_Geotype,A8261)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8261)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8264 - I8264","v":0},{"$f":" H8264 - I8264","v":0},{"$f":"(H8264 - I8264)*INDEX(Trench_Price_Proportion,MATCH(G8264,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8270)","v":"Suburban"},4.7699999999999996,0,0,0,0,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8271 *IF(B8273=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8273=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.8619999999999997},{"$f":" H8271 *IF(B8273=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8273=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.8619999999999997},{"$f":"H8271 *IF(B8273=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8273=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8271,Geotypes,0))","v":2.4326999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8288)","v":"Suburban"},0.74,0,0,0,0,0.74,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8292","v":0.74},{"$f":" H8292","v":0.74},{"$f":"H8292*INDEX(Trench_Price_Proportion,MATCH(G8292,Geotypes,0))","v":0.629}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8306)","v":"Rural"},7.56,0,0,0,0,7.56,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B8309=\"Rural\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8309=\"Suburban\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8309<>\"Rural\",B8309<>\"Suburban\"),H8313,0)","v":3.9311999999999996},{"$f":" IF(B8309=\"Rural\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8309=\"Suburban\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8309<>\"Rural\",B8309<>\"Suburban\"),H8313,0)","v":3.9311999999999996},{"$f":"(IF(B8309=\"Rural\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8309=\"Suburban\",AB8310+((H8313-AB8310)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8309<>\"Rural\",B8309<>\"Suburban\"),H8313,0))*INDEX(Trench_Price_Proportion,MATCH(G8313,Geotypes,0))","v":2.3587199999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8333)","v":"Urban"},18.298722548464976,0.9023064251263031,4.9309804153623543E-2,0,0,0,0,0,0,0,0,8.7410879999999995,3.8849290000000001,1.942464,6.0697359999999998,7760,7566,5,null,18.298722548464976,{"$f":" H8338*(1-INDEX(Trench_Core_Proportion,MATCH(G8338,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":17.367518208447031},{"$f":"H8338*(1-INDEX(Trench_Core_Proportion,MATCH(G8338,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8338,Geotypes,0))","v":16.49914229802468}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8342)","v":"Rural"},8.5431999231020406,6.6376882739954152E-2,7.7695574652843508E-3,0,0,0,0,0,4.2716000000000003,6.4074,2.1358000000000001,0,0,0,0,204,204,1,null,8.5431999231020406,{"$f":" H8347*(1-INDEX(Trench_Core_Proportion,MATCH(G8347,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.3766037693613988},{"$f":"H8347*(1-INDEX(Trench_Core_Proportion,MATCH(G8347,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8347,Geotypes,0))","v":5.0259622616168391}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8360)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8361 *IF(B8363=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8363=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H8361 *IF(B8363=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8363=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H8361 *IF(B8363=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8363=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8361,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8387)","v":"Rural"},5.546086723138183,0,0,1.3651905780032449,0.24615384615384614,0,0,0,1.450515,2.7303809999999999,0,0,0,0,0,72,12,1,null,{"$f":" (H8386-K8386*0.5)","v":4.8634914341365603},{"$f":" (H8386 -K8386*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8386,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.7686512133796155},{"$f":" (H8386 -K8386*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8386,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8386,Geotypes,0))","v":2.8611907280277693}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8405)","v":"Suburban"},4.7998384368566045,0.92624415152895834,0.19297402687902804,0.49229112172888279,0.10256410256410262,0,0,0,4.3075469999999996,0,0,0,0,0,0,48,21,0,null,{"$f":" H8407-K8407*0.5","v":4.5536928759921631},{"$f":" (H8407-K8407*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8407,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3749513170954399},{"$f":"(H8407-K8407*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8407,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8407,Geotypes,0))","v":3.7187086195311236}]
[{"$f":"INDEX(CO_Index,A8405+1)","v":935},{"$f":"INDEX(CO_Names,A8414)","v":"ΠΗΓΑΔΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8414)","v":"Rural"},1.6265931690512676,0,0,0,0,0.32765899999999998,0.81914799999999999,0.84255199999999997,4.6808000000000002E-2,9.3617000000000006E-2,7.0212999999999998E-2,1.1702000000000001E-2,0,0,0,0,0,0,null,{"$f":"H8414  *IF(B8417=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8417=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32531863381025344},{"$f":"H8414  *IF(B8417=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8417=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32531863381025344},{"$f":"H8414  *IF(B8417=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8417=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8414,Geotypes,0))","v":0.19519118028615207}]
[null,{"$f":"INDEX(CO_Geotype,A8432)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8432)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8435 - I8435","v":0},{"$f":" H8435 - I8435","v":0},{"$f":"(H8435 - I8435)*INDEX(Trench_Price_Proportion,MATCH(G8435,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8450)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B8453=\"Rural\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8453=\"Suburban\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8453<>\"Rural\",B8453<>\"Suburban\"),H8456-I8456,0)","v":0},{"$f":"IF(B8453=\"Rural\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8453=\"Suburban\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8453<>\"Rural\",B8453<>\"Suburban\"),H8456-I8456,0)","v":0},{"$f":"(IF(B8453=\"Rural\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8453=\"Suburban\",AB8453+((H8456-I8456-AB8453)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8453<>\"Rural\",B8453<>\"Suburban\"),H8456-I8456,0))*INDEX(Trench_Price_Proportion,MATCH(G8456,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8477)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8481","v":0},{"$f":" H8481","v":0},{"$f":"H8481*INDEX(Trench_Price_Proportion,MATCH(G8481,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8477)","v":"Suburban"},1.41,0,0,0,0,1.41,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B8480=\"Rural\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8480=\"Suburban\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8480<>\"Rural\",B8480<>\"Suburban\"),H8484,0)","v":0.84599999999999997},{"$f":" IF(B8480=\"Rural\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8480=\"Suburban\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8480<>\"Rural\",B8480<>\"Suburban\"),H8484,0)","v":0.84599999999999997},{"$f":"(IF(B8480=\"Rural\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8480=\"Suburban\",AB8481+((H8484-AB8481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8480<>\"Rural\",B8480<>\"Suburban\"),H8484,0))*INDEX(Trench_Price_Proportion,MATCH(G8484,Geotypes,0))","v":0.71909999999999996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8504)","v":"Rural"},4.4086358593233932,8.279891301827004E-2,1.8781073252663115E-2,0,0,0,0,0,0,2.2043180000000002,3.2585570000000001,1.1500790000000001,0,0,0,576,288,1,null,4.4086358593233932,{"$f":" H8509*(1-INDEX(Trench_Core_Proportion,MATCH(G8509,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3226655222111523},{"$f":"H8509*(1-INDEX(Trench_Core_Proportion,MATCH(G8509,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8509,Geotypes,0))","v":2.5935993133266915}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8531)","v":"Suburban"},13.067739200895904,0,0,1.2470927372166729,9.5432937407503068E-2,0,0,0,8.7214270000000003,3.2202190000000002,0,2.4941849999999999,0,0,0,160,30,2,null,{"$f":" (H8530-K8530*0.5)","v":12.444192832287568},{"$f":" (H8530 -K8530*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8530,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.955733358487445},{"$f":" (H8530 -K8530*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8530,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8530,Geotypes,0))","v":10.162373354714328}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8549)","v":"Suburban"},1.3800000000000001,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8550 *IF(B8552=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8552=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.82800000000000007},{"$f":" H8550 *IF(B8552=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8552=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.82800000000000007},{"$f":"H8550 *IF(B8552=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8552=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8550,Geotypes,0))","v":0.70380000000000009}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8558)","v":"Suburban"},1.708371378636691,0,0,0.64063926698875906,0.37499999999999994,0,0,0,0.21354600000000001,0.854186,0,0,0,0,0,58,15,1,null,{"$f":" (H8557-K8557*0.5)","v":1.3880517451423113},{"$f":" (H8557 -K8557*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8557,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3335679361739701},{"$f":" (H8557 -K8557*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8557,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8557,Geotypes,0))","v":1.1335327457478745}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8576)","v":"Suburban"},1.5352374740409789,9.5502878552370815E-2,6.2207235145838834E-2,0,0,0,0,0,0.76761900000000005,0.76761900000000005,0,0,0,0,0,96,9,1,null,{"$f":" H8578-K8578*0.5","v":1.5352374740409789},{"$f":" (H8578-K8578*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8578,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4749763306438273},{"$f":"(H8578-K8578*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8578,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8578,Geotypes,0))","v":1.2537298810472532}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8594)","v":"Rural"},3.2861158776190162,0.38642682430969577,0.11759379118112069,0,0,0,0,0,0,0,1.3367260000000001,0.59409999999999996,0.29704999999999998,0,0,546,546,1,null,3.2861158776190162,{"$f":" H8599*(1-INDEX(Trench_Core_Proportion,MATCH(G8599,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2220351735637371},{"$f":"H8599*(1-INDEX(Trench_Core_Proportion,MATCH(G8599,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8599,Geotypes,0))","v":1.9332211041382421}]
[null,{"$f":"INDEX(CO_Geotype,A8621)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8621)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8624 - I8624","v":0},{"$f":" H8624 - I8624","v":0},{"$f":"(H8624 - I8624)*INDEX(Trench_Price_Proportion,MATCH(G8624,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8621)","v":"Suburban"},20.246308996142474,0,0,0,0,4.0783930000000002,14.274376,10.487297,0.58262800000000003,0.87394099999999997,0.87394099999999997,0.436971,0,0,0,0,0,0,null,{"$f":"IF(B8624=\"Rural\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8624=\"Suburban\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8624<>\"Rural\",B8624<>\"Suburban\"),H8627-I8627,0)","v":12.147785397685483},{"$f":"IF(B8624=\"Rural\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8624=\"Suburban\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8624<>\"Rural\",B8624<>\"Suburban\"),H8627-I8627,0)","v":12.147785397685483},{"$f":"(IF(B8624=\"Rural\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8624=\"Suburban\",AB8624+((H8627-I8627-AB8624)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8624<>\"Rural\",B8624<>\"Suburban\"),H8627-I8627,0))*INDEX(Trench_Price_Proportion,MATCH(G8627,Geotypes,0))","v":10.32561758803266}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8648)","v":"Rural"},0.94799999999999995,0,0,0,0,0.94799999999999995,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8652","v":0.94799999999999995},{"$f":" H8652","v":0.94799999999999995},{"$f":"H8652*INDEX(Trench_Price_Proportion,MATCH(G8652,Geotypes,0))","v":0.56879999999999997}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8666)","v":"Rural"},5.4,0,0,0,0,5.4,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B8669=\"Rural\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8669=\"Suburban\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8669<>\"Rural\",B8669<>\"Suburban\"),H8673,0)","v":2.8079999999999998},{"$f":" IF(B8669=\"Rural\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8669=\"Suburban\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8669<>\"Rural\",B8669<>\"Suburban\"),H8673,0)","v":2.8079999999999998},{"$f":"(IF(B8669=\"Rural\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8669=\"Suburban\",AB8670+((H8673-AB8670)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8669<>\"Rural\",B8669<>\"Suburban\"),H8673,0))*INDEX(Trench_Price_Proportion,MATCH(G8673,Geotypes,0))","v":1.6847999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8693)","v":"Suburban"},0.49,0,0,0,0,0.49,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8694 *IF(B8696=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8696=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.29399999999999998},{"$f":" H8694 *IF(B8696=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8696=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.29399999999999998},{"$f":"H8694 *IF(B8696=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8696=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8694,Geotypes,0))","v":0.24989999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8711)","v":"Urban"},4.1171657219281403,1.7841188633119205,0.43333666502896723,0.89835896118911496,0.21819839711683936,0,0,0,1.735973,0.49599199999999999,0.24799599999999999,0.59890600000000005,0.29945300000000002,0,0,384,224,4,null,{"$f":" H8713-K8713*0.5","v":3.6679862413335829},{"$f":" (H8713-K8713*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8713,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.4813259595565649},{"$f":"(H8713-K8713*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8713,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8713,Geotypes,0))","v":3.3072596615787364}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8720)","v":"Dense Urban"},9.3450000000000006,0,0,0,0,0,9.3450000000000006,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8721 *IF(B8723=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8723=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.3450000000000006},{"$f":" H8721 *IF(B8723=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8723=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.3450000000000006},{"$f":"H8721 *IF(B8723=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8723=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8721,Geotypes,0))","v":9.3450000000000006}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8747)","v":"Urban"},9.7229231551983801,0,0,1.4112430534752984,0.14514596391937692,0,0,0,6.6632730000000002,2.0517409999999998,1.0942620000000001,1.786189,1.0419430000000001,0,0,357,96,4,null,{"$f":" (H8746-K8746*0.5)","v":9.0173016284607304},{"$f":" (H8746 -K8746*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8746,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.5584198464437709},{"$f":" (H8746 -K8746*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8746,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8746,Geotypes,0))","v":8.1304988541215817}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8765)","v":"Urban"},2.8632967340188329,0.9759426217246181,0.3408457845564668,0.4268423741053507,0.14907374741640844,0,0,0,1.4993570000000001,0.62473199999999995,0.31236599999999998,0,0,0,0,72,42,0,null,{"$f":" H8767-K8767*0.5","v":2.6498755469661575},{"$f":" (H8767-K8767*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8767,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5150259363823131},{"$f":"(H8767-K8767*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8767,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8767,Geotypes,0))","v":2.3892746395631974}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8765)","v":"Urban"},18.540425957057256,0.9759426217246181,5.2638629985366323E-2,0,0,0,0,0,0,9.995711,13.119369000000001,4.6854889999999996,1.5618299999999998,2.261158,2.261158,4160,4160,5,null,18.540425957057256,{"$f":" H8770*(1-INDEX(Trench_Core_Proportion,MATCH(G8770,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":17.59692156371689},{"$f":"H8770*(1-INDEX(Trench_Core_Proportion,MATCH(G8770,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8770,Geotypes,0))","v":16.717075485531044}]
[null,{"$f":"INDEX(CO_Geotype,A8792)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8792)","v":"Rural"},5.1998801262580496,0.3242935992720074,6.2365591397849467E-2,0,0,3.0528330000000001,3.0528330000000001,0,0.13419,0.26838099999999998,0.20128599999999999,0,0,0,0,0,0,0,null,{"$f":" H8795 - I8795","v":4.8755865269860426},{"$f":" H8795 - I8795","v":4.8755865269860426},{"$f":"(H8795 - I8795)*INDEX(Trench_Price_Proportion,MATCH(G8795,Geotypes,0))","v":2.9253519161916253}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8810)","v":"Suburban"},5.205307923360043,0.32533174521000269,6.25E-2,0,0,0.95430599999999999,2.8629190000000002,2.9496739999999999,0.17351,0.26026500000000002,0.26026500000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B8813=\"Rural\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8813=\"Suburban\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8813<>\"Rural\",B8813<>\"Suburban\"),H8816-I8816,0)","v":4.8799761781500406},{"$f":"IF(B8813=\"Rural\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8813=\"Suburban\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8813<>\"Rural\",B8813<>\"Suburban\"),H8816-I8816,0)","v":4.8799761781500406},{"$f":"(IF(B8813=\"Rural\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8813=\"Suburban\",AB8813+((H8816-I8816-AB8813)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8813<>\"Rural\",B8813<>\"Suburban\"),H8816-I8816,0))*INDEX(Trench_Price_Proportion,MATCH(G8816,Geotypes,0))","v":4.1479797514275347}]
[{"$f":"INDEX(CO_Index,A8828+1)","v":982},{"$f":"INDEX(CO_Names,A8837)","v":"ΚΑΒΑΛΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8837)","v":"Suburban"},14.469655729591418,0,0,0,0,2.449716,8.5740060000000007,8.7373200000000004,0.326629,0.48994300000000002,0.48994300000000002,0.326629,0,0,0,0,0,0,null,{"$f":"H8837  *IF(B8840=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8840=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.68179343775485},{"$f":"H8837  *IF(B8840=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8840=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.68179343775485},{"$f":"H8837  *IF(B8840=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8840=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8837,Geotypes,0))","v":7.3795244220916221}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8837)","v":"Suburban"},10.739999999999998,0,0,0,0,10.739999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B8840=\"Rural\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8840=\"Suburban\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8840<>\"Rural\",B8840<>\"Suburban\"),H8844,0)","v":7.1599999999999993},{"$f":" IF(B8840=\"Rural\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8840=\"Suburban\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8840<>\"Rural\",B8840<>\"Suburban\"),H8844,0)","v":7.1599999999999993},{"$f":"(IF(B8840=\"Rural\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8840=\"Suburban\",AB8841+((H8844-AB8841)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8840<>\"Rural\",B8840<>\"Suburban\"),H8844,0))*INDEX(Trench_Price_Proportion,MATCH(G8844,Geotypes,0))","v":6.0859999999999994}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8864)","v":"Rural"},1.2000000000000002,0,0,0,0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8865 *IF(B8867=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8867=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.24},{"$f":" H8865 *IF(B8867=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8867=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.24},{"$f":"H8865 *IF(B8867=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8867=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8865,Geotypes,0))","v":0.14399999999999999}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8873)","v":"Suburban"},4.4081081965015931,0.27818158521611996,6.3106796116504854E-2,0,0,1.1127260000000001,2.2254529999999999,1.66909,0.17118900000000001,0.25678299999999998,0.25678299999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B8876=\"Rural\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8876=\"Suburban\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8876<>\"Rural\",B8876<>\"Suburban\"),H8879-I8879,0)","v":4.1299266112854731},{"$f":"IF(B8876=\"Rural\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8876=\"Suburban\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8876<>\"Rural\",B8876<>\"Suburban\"),H8879-I8879,0)","v":4.1299266112854731},{"$f":"(IF(B8876=\"Rural\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8876=\"Suburban\",AB8876+((H8879-I8879-AB8876)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8876<>\"Rural\",B8876<>\"Suburban\"),H8879-I8879,0))*INDEX(Trench_Price_Proportion,MATCH(G8879,Geotypes,0))","v":3.5104376195926519}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A8909)","v":"Suburban"},6.7200000000000006,0,0,0,0,0,6.72,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8910 *IF(B8912=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8912=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.032},{"$f":" H8910 *IF(B8912=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8912=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.032},{"$f":"H8910 *IF(B8912=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B8912=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G8910,Geotypes,0))","v":3.4272}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8909)","v":"Suburban"},4.4800000000000004,0,0,0,0,4.4800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H8913","v":4.4800000000000004},{"$f":" H8913","v":4.4800000000000004},{"$f":"H8913*INDEX(Trench_Price_Proportion,MATCH(G8913,Geotypes,0))","v":3.8080000000000003}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8936)","v":"Suburban"},0.83249297602555561,0.68153156690025529,0.81866344404968749,0,0,0,0,0,0.298844,0.53364900000000004,0,0,0,0,0,96,28,1,null,{"$f":" H8938-K8938*0.5","v":0.83249297602555561},{"$f":" (H8938-K8938*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8938,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.7998159606102464},{"$f":"(H8938-K8938*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8938,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8938,Geotypes,0))","v":0.67984356651870947}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A8954)","v":"Suburban"},1.6073569403132373,0.45179762646642346,0.2810810810810811,0,0,0,0,0,0,0,0.88621799999999995,1.268508,0.38229000000000002,0,0,1060,1060,1,null,1.6073569403132373,{"$f":" H8959*(1-INDEX(Trench_Core_Proportion,MATCH(G8959,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.5442649635289099},{"$f":"H8959*(1-INDEX(Trench_Core_Proportion,MATCH(G8959,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8959,Geotypes,0))","v":1.3126252189995733}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A8981)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H8980-K8980*0.5)","v":0},{"$f":" (H8980 -K8980*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8980,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H8980 -K8980*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G8980,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G8980,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A8981)","v":"Rural"},3.1155978511132183,0.15075473473128476,4.8387096774193547E-2,0,0,0,1.8090569999999999,1.2060379999999999,0.30150900000000003,0.30150900000000003,0,0,0,0,0,0,0,0,null,{"$f":"IF(B8984=\"Rural\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8984=\"Suburban\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8984<>\"Rural\",B8984<>\"Suburban\"),H8987-I8987,0)","v":2.9648431163819335},{"$f":"IF(B8984=\"Rural\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8984=\"Suburban\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8984<>\"Rural\",B8984<>\"Suburban\"),H8987-I8987,0)","v":2.9648431163819335},{"$f":"(IF(B8984=\"Rural\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B8984=\"Suburban\",AB8984+((H8987-I8987-AB8984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B8984<>\"Rural\",B8984<>\"Suburban\"),H8987-I8987,0))*INDEX(Trench_Price_Proportion,MATCH(G8987,Geotypes,0))","v":1.77890586982916}]
[{"$f":"INDEX(CO_Index,A8999+1)","v":1001},{"$f":"INDEX(CO_Names,A9008)","v":"ΕΠΑΝΩΜΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9008)","v":"Suburban"},20.767762417905171,0,0,0,0,0,9.2718249999999998,9.2718249999999998,4.6359130000000004,1.0698259999999999,1.4264349999999999,0.71321699999999999,0,0,0,0,0,0,null,{"$f":"H9008  *IF(B9011=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9011=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.460657450743103},{"$f":"H9008  *IF(B9011=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9011=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":12.460657450743103},{"$f":"H9008  *IF(B9011=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9011=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9008,Geotypes,0))","v":10.591558833131637}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9026)","v":"Suburban"},1.7100000000000002,0,0,0,0,0,1.71,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B9029=\"Rural\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9029=\"Suburban\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9029<>\"Rural\",B9029<>\"Suburban\"),H9033,0)","v":1.026},{"$f":" IF(B9029=\"Rural\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9029=\"Suburban\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9029<>\"Rural\",B9029<>\"Suburban\"),H9033,0)","v":1.026},{"$f":"(IF(B9029=\"Rural\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9029=\"Suburban\",AB9030+((H9033-AB9030)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9029<>\"Rural\",B9029<>\"Suburban\"),H9033,0))*INDEX(Trench_Price_Proportion,MATCH(G9033,Geotypes,0))","v":0.87209999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9053)","v":"Rural"},2.7,0,0,0,0,0,2.7,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9054 *IF(B9056=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9056=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53999999999999992},{"$f":" H9054 *IF(B9056=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9056=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53999999999999992},{"$f":"H9054 *IF(B9056=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9056=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9054,Geotypes,0))","v":0.32399999999999995}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9062)","v":"Rural"},1.3476253624155388,0,0,0,0,0,0,0,0.89841700000000002,0.449208,0,0,0,0,0,48,10,1,null,{"$f":" (H9061-K9061*0.5)","v":1.3476253624155388},{"$f":" (H9061 -K9061*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9061,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3213460754876205},{"$f":" (H9061 -K9061*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9061,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9061,Geotypes,0))","v":0.7928076452925723}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9080)","v":"Rural"},3.12,0,0,0,0,0,3.12,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9081 *IF(B9083=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9083=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62399999999999989},{"$f":" H9081 *IF(B9083=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9083=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.62399999999999989},{"$f":"H9081 *IF(B9083=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9083=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9081,Geotypes,0))","v":0.3743999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9098)","v":"Suburban"},7.1999999999999993,0,0,0,0,7.2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9102","v":7.1999999999999993},{"$f":" H9102","v":7.1999999999999993},{"$f":"H9102*INDEX(Trench_Price_Proportion,MATCH(G9102,Geotypes,0))","v":6.1199999999999992}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9107)","v":"Rural"},3.6548324875797866,0.37382614327504099,0.10228270229768778,0,0,0,0,0,2.8716539999999999,0.78317800000000004,0,0,0,0,0,96,10,0,null,{"$f":" H9109-K9109*0.5","v":3.6548324875797866},{"$f":" (H9109-K9109*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9109,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5835616475575796},{"$f":"(H9109-K9109*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9109,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9109,Geotypes,0))","v":2.1501369885345478}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9125)","v":"Suburban"},8.6457611492713333,0.77210099335889315,8.9303993023675657E-2,0,0,0,0,0,0,0,0,5.3663340000000002,3.2794270000000001,0,0,930,930,1,null,8.6457611492713333,{"$f":" H9130*(1-INDEX(Trench_Core_Proportion,MATCH(G9130,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.3063977210048243},{"$f":"H9130*(1-INDEX(Trench_Core_Proportion,MATCH(G9130,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9130,Geotypes,0))","v":7.0604380628541001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9152)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H9151-K9151*0.5)","v":0},{"$f":" (H9151 -K9151*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9151,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H9151 -K9151*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9151,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9151,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9170)","v":"Rural"},18.734848164656086,0.96398547603375806,5.1454138702460836E-2,0,0,0,7.5442339999999994,11.316351000000001,2.1375329999999999,0.75442299999999995,0.75442299999999995,0.75442299999999995,0,0,0,0,0,0,null,{"$f":"IF(B9173=\"Rural\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9173=\"Suburban\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9173<>\"Rural\",B9173<>\"Suburban\"),H9176-I9176,0)","v":12.774903178047371},{"$f":"IF(B9173=\"Rural\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9173=\"Suburban\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9173<>\"Rural\",B9173<>\"Suburban\"),H9176-I9176,0)","v":12.774903178047371},{"$f":"(IF(B9173=\"Rural\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9173=\"Suburban\",AB9173+((H9176-I9176-AB9173)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9173<>\"Rural\",B9173<>\"Suburban\"),H9176-I9176,0))*INDEX(Trench_Price_Proportion,MATCH(G9176,Geotypes,0))","v":7.6649419068284219}]
[{"$f":"INDEX(CO_Index,A9188+1)","v":1022},{"$f":"INDEX(CO_Names,A9197)","v":"ΝΕΑ ΕΦΕΣΣΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9197)","v":"Rural"},14.28183324232487,0,0,0,0,0,4.8381449999999999,7.2572179999999999,3.628609,0.55824799999999997,0.74433000000000005,0.37216500000000002,0,0,0,0,0,0,null,{"$f":"H9197  *IF(B9200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.8563666484649732},{"$f":"H9197  *IF(B9200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.8563666484649732},{"$f":"H9197  *IF(B9200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9197,Geotypes,0))","v":1.7138199890789838}]
[null,{"$f":"INDEX(CO_Geotype,A9197)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9197)","v":"Rural"},14.421395130686351,1.0699744774380195,7.4193548387096769E-2,0,0,8.4667549999999991,8.4667549999999991,0,0.37216500000000002,0.74433000000000005,0.55824799999999997,0,0,0,0,0,0,0,null,{"$f":" H9200 - I9200","v":13.351420653248331},{"$f":" H9200 - I9200","v":13.351420653248331},{"$f":"(H9200 - I9200)*INDEX(Trench_Price_Proportion,MATCH(G9200,Geotypes,0))","v":8.0108523919489976}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9224)","v":"Rural"},6.12,0,0,0,0,6.12,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9225 *IF(B9227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2239999999999998},{"$f":" H9225 *IF(B9227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2239999999999998},{"$f":"H9225 *IF(B9227=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9227=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9225,Geotypes,0))","v":0.73439999999999983}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9242)","v":"Suburban"},3.0722157774382701,1.5346913778511415,0.49953892858750476,0.77418101446577547,0.25199434888369621,0,0,0,1.1082460000000001,0.452345,0.22617300000000001,0.36612699999999998,0,0,0,165,84,1,null,{"$f":" H9244-K9244*0.5","v":2.6851252702053823},{"$f":" (H9244-K9244*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.5797287294856872},{"$f":"(H9244-K9244*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9244,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9244,Geotypes,0))","v":2.192769420062834}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9251)","v":"Suburban"},4.5600000000000005,0,0,0,0,0,4.5599999999999996,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9252 *IF(B9254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7360000000000002},{"$f":" H9252 *IF(B9254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7360000000000002},{"$f":"H9252 *IF(B9254=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9254=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9252,Geotypes,0))","v":2.3256000000000001}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9269)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9273","v":0},{"$f":" H9273","v":0},{"$f":"H9273*INDEX(Trench_Price_Proportion,MATCH(G9273,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9287)","v":"Rural"},3.12,0,0,0,0,0,3.12,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B9290=\"Rural\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9290=\"Suburban\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9290<>\"Rural\",B9290<>\"Suburban\"),H9294,0)","v":1.8719999999999999},{"$f":" IF(B9290=\"Rural\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9290=\"Suburban\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9290<>\"Rural\",B9290<>\"Suburban\"),H9294,0)","v":1.8719999999999999},{"$f":"(IF(B9290=\"Rural\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9290=\"Suburban\",AB9291+((H9294-AB9291)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9290<>\"Rural\",B9290<>\"Suburban\"),H9294,0))*INDEX(Trench_Price_Proportion,MATCH(G9294,Geotypes,0))","v":1.1232}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9314)","v":"Rural"},1.1624697878398746,0,0,0,0,0,0,0,0,0,0.77498,0.38749,0,0,0,84,84,1,null,1.1624697878398746,{"$f":" H9319*(1-INDEX(Trench_Core_Proportion,MATCH(G9319,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1398011160029753},{"$f":"H9319*(1-INDEX(Trench_Core_Proportion,MATCH(G9319,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9319,Geotypes,0))","v":0.68388066960178517}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9341)","v":"Suburban"},5.3826846521522871,0,0,1.0738739268348492,0.19950526479485595,0,0,0,4.3990099999999996,1.0102990000000001,0,2.147748,0,0,0,176,40,2,null,{"$f":" (H9340-K9340*0.5)","v":4.8457476887348623},{"$f":" (H9340 -K9340*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9340,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6555423939353213},{"$f":" (H9340 -K9340*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9340,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9340,Geotypes,0))","v":3.9572110348450229}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9341)","v":"Suburban"},5.1722057148699498,1.7556863636923212,0.33944635238400728,1.0738739268348492,0.20762397824732512,0,0,0,2.7993700000000001,0.50514899999999996,0,0,0,0,0,112,42,1,null,{"$f":" H9343-K9343*0.5","v":4.635268751452525},{"$f":" (H9343-K9343*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9343,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.4533251761824486},{"$f":"(H9343-K9343*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9343,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9343,Geotypes,0))","v":3.785326399755081}]
[{"$f":"INDEX(CO_Index,A9359+1)","v":1041},{"$f":"INDEX(CO_Names,A9368)","v":"ΑΨΑΛΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9368)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H9368  *IF(B9371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9368  *IF(B9371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9368  *IF(B9371=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9371=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9368,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A9386)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9386)","v":"Rural"},12.430617912048195,0.6014815118732999,4.8387096774193561E-2,0,0,7.698963,7.698963,0.16039500000000001,0.32079000000000002,0.48118499999999997,0.48118499999999997,8.0198000000000005E-2,0,0,0,0,0,0,null,{"$f":" H9389 - I9389","v":11.829136400174896},{"$f":" H9389 - I9389","v":11.829136400174896},{"$f":"(H9389 - I9389)*INDEX(Trench_Price_Proportion,MATCH(G9389,Geotypes,0))","v":7.0974818401049378}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9395)","v":"Rural"},1.5840000000000001,0,0,0,0,1.5840000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9396 *IF(B9398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31679999999999997},{"$f":" H9396 *IF(B9398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.31679999999999997},{"$f":"H9396 *IF(B9398=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9398=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9396,Geotypes,0))","v":0.19007999999999997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9422)","v":"Rural"},2.4807692271619217,9.3131770670326811E-2,3.7541489006969221E-2,0,0,0,0,0,0,1.0874600000000001,1.8350900000000001,0.74763000000000002,0,0,0,348,348,1,null,2.4807692271619217,{"$f":" H9427*(1-INDEX(Trench_Core_Proportion,MATCH(G9427,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4323931367878995},{"$f":"H9427*(1-INDEX(Trench_Core_Proportion,MATCH(G9427,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9427,Geotypes,0))","v":1.4594358820727396}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9431)","v":"Rural"},17.654182664744127,0.79139439531611599,4.4827586206896551E-2,0,0,3.9569719999999999,11.870916000000001,8.2183270000000004,0.30438200000000004,0.91314700000000004,1.21753,0,0,0,0,0,0,0,null,{"$f":"IF(B9434=\"Rural\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9434=\"Suburban\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9434<>\"Rural\",B9434<>\"Suburban\"),H9437-I9437,0)","v":11.21344981670989},{"$f":"IF(B9434=\"Rural\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9434=\"Suburban\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9434<>\"Rural\",B9434<>\"Suburban\"),H9437-I9437,0)","v":11.21344981670989},{"$f":"(IF(B9434=\"Rural\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9434=\"Suburban\",AB9434+((H9437-I9437-AB9434)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9434<>\"Rural\",B9434<>\"Suburban\"),H9437-I9437,0))*INDEX(Trench_Price_Proportion,MATCH(G9437,Geotypes,0))","v":6.7280698900259335}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9458)","v":"Suburban"},22.240000000000002,0,0,0,0,22.24,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9462","v":22.240000000000002},{"$f":" H9462","v":22.240000000000002},{"$f":"H9462*INDEX(Trench_Price_Proportion,MATCH(G9462,Geotypes,0))","v":18.904}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9476)","v":"Rural"},3.2760000000000002,0,0,0,0,3.2759999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B9479=\"Rural\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9479=\"Suburban\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9479<>\"Rural\",B9479<>\"Suburban\"),H9483,0)","v":3.2760000000000002},{"$f":" IF(B9479=\"Rural\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9479=\"Suburban\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9479<>\"Rural\",B9479<>\"Suburban\"),H9483,0)","v":3.2760000000000002},{"$f":"(IF(B9479=\"Rural\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9479=\"Suburban\",AB9480+((H9483-AB9480)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9479<>\"Rural\",B9479<>\"Suburban\"),H9483,0))*INDEX(Trench_Price_Proportion,MATCH(G9483,Geotypes,0))","v":1.9656}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9485)","v":"Rural"},5.4912533475206002,0.48457811903050585,8.8245449328849784E-2,0,0,0,0,0,0,1.267212,5.4912539999999996,0,0,0,0,426,284,1,null,5.4912533475206002,{"$f":" H9490*(1-INDEX(Trench_Core_Proportion,MATCH(G9490,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.3841714935142866},{"$f":"H9490*(1-INDEX(Trench_Core_Proportion,MATCH(G9490,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9490,Geotypes,0))","v":3.2305028961085718}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9512)","v":"Rural"},10.13661890215916,0,0,2.3505203251383557,0.23188405797101447,0,0,0,4.4806790000000003,1.983252,1.322168,0,0,0,0,69,20,1,null,{"$f":" (H9511-K9511*0.5)","v":8.9613587395899827},{"$f":" (H9511 -K9511*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9511,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.7866083051223676},{"$f":" (H9511 -K9511*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9511,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9511,Geotypes,0))","v":5.2719649830734205}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9530)","v":"Rural"},0.34250842306924439,0.17714642653086279,0.5172031243595121,0,0,0,0,0,0.34250799999999998,0,0,0,0,0,0,96,14,1,null,{"$f":" H9532-K9532*0.5","v":0.34250842306924439},{"$f":" (H9532-K9532*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9532,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.3358293582667447},{"$f":"(H9532-K9532*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9532,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9532,Geotypes,0))","v":0.20149761496004681}]
[{"$f":"INDEX(CO_Index,A9530+1)","v":1060},{"$f":"INDEX(CO_Names,A9539)","v":"Ν ΓΥΝΑΙΚΟΚΑΣΤΡΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9539)","v":"Rural"},2.6617778278034212,0,0,0,0,0.67275700000000005,2.0767720000000001,0.11700099999999999,0.11700099999999999,0.35100399999999998,0.35100399999999998,0,0,0,0,0,0,0,null,{"$f":"H9539  *IF(B9542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53235556556068409},{"$f":"H9539  *IF(B9542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.53235556556068409},{"$f":"H9539  *IF(B9542=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9542=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9539,Geotypes,0))","v":0.31941333933641042}]
[null,{"$f":"INDEX(CO_Geotype,A9557)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9557)","v":"Rural"},6.6738389575789725,0.19921907336056635,2.9850746268656719E-2,0,0,2.988286,2.988286,9.9610000000000004E-2,0.39843800000000001,0.39843800000000001,0.29882900000000001,0,0,0,0,0,0,0,null,{"$f":" H9560 - I9560","v":6.4746198842184057},{"$f":" H9560 - I9560","v":6.4746198842184057},{"$f":"(H9560 - I9560)*INDEX(Trench_Price_Proportion,MATCH(G9560,Geotypes,0))","v":3.8847719305310431}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9575)","v":"Rural"},17.684223763278126,0.6102902261805454,3.4510433386837888E-2,0,0,3.9739829999999996,11.921949,8.345364,0.79479600000000006,0.99349599999999993,0.99349599999999993,0,0,0,0,0,0,0,null,{"$f":"IF(B9578=\"Rural\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9578=\"Suburban\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9578<>\"Rural\",B9578<>\"Suburban\"),H9581-I9581,0)","v":8.9897169595990079},{"$f":"IF(B9578=\"Rural\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9578=\"Suburban\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9578<>\"Rural\",B9578<>\"Suburban\"),H9581-I9581,0)","v":8.9897169595990079},{"$f":"(IF(B9578=\"Rural\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9578=\"Suburban\",AB9578+((H9581-I9581-AB9578)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9578<>\"Rural\",B9578<>\"Suburban\"),H9581-I9581,0))*INDEX(Trench_Price_Proportion,MATCH(G9581,Geotypes,0))","v":5.3938301757594047}]
[{"$f":"INDEX(CO_Index,A9584+1)","v":1066},{"$f":"INDEX(CO_Names,A9593)","v":"ΓΟΥΜΕΝΙΣΣΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9593)","v":"Rural"},8.735155345679253,0,0,0,0,1.464577,4.3937309999999998,4.4983430000000002,0.94151399999999996,0.31383800000000001,0.36614400000000002,0.156919,0,0,0,0,0,0,null,{"$f":"H9593  *IF(B9596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.7470310691358502},{"$f":"H9593  *IF(B9596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.7470310691358502},{"$f":"H9593  *IF(B9596=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9596=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9593,Geotypes,0))","v":1.04821864148151}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9620)","v":"Rural"},11.68368872888076,0.50915157304755598,4.3577981651376142E-2,0,0,2.3581759999999998,5.8954399999999998,6.1098179999999997,0.21437999999999999,0.42875999999999997,0.64313799999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B9623=\"Rural\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9623=\"Suburban\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9623<>\"Rural\",B9623<>\"Suburban\"),H9626-I9626,0)","v":6.5010616642808996},{"$f":"IF(B9623=\"Rural\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9623=\"Suburban\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9623<>\"Rural\",B9623<>\"Suburban\"),H9626-I9626,0)","v":6.5010616642808996},{"$f":"(IF(B9623=\"Rural\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9623=\"Suburban\",AB9623+((H9626-I9626-AB9623)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9623<>\"Rural\",B9623<>\"Suburban\"),H9626-I9626,0))*INDEX(Trench_Price_Proportion,MATCH(G9626,Geotypes,0))","v":3.9006369985685394}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9629)","v":"Rural"},0.67200000000000004,0,0,0,0,0.67200000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9633","v":0.67200000000000004},{"$f":" H9633","v":0.67200000000000004},{"$f":"H9633*INDEX(Trench_Price_Proportion,MATCH(G9633,Geotypes,0))","v":0.4032}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9647)","v":"Rural"},4.6080000000000005,0,0,0,0,4.6079999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B9650=\"Rural\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9650=\"Suburban\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9650<>\"Rural\",B9650<>\"Suburban\"),H9654,0)","v":2.7648000000000001},{"$f":" IF(B9650=\"Rural\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9650=\"Suburban\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9650<>\"Rural\",B9650<>\"Suburban\"),H9654,0)","v":2.7648000000000001},{"$f":"(IF(B9650=\"Rural\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9650=\"Suburban\",AB9651+((H9654-AB9651)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9650<>\"Rural\",B9650<>\"Suburban\"),H9654,0))*INDEX(Trench_Price_Proportion,MATCH(G9654,Geotypes,0))","v":1.6588800000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9674)","v":"Rural"},7.7880000000000003,0,0,0,0,7.7880000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9675 *IF(B9677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5575999999999997},{"$f":" H9675 *IF(B9677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5575999999999997},{"$f":"H9675 *IF(B9677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9675,Geotypes,0))","v":0.93455999999999972}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9683)","v":"Suburban"},7.0403119378266723,0,0,2.2771076264711301,0.32343845650311737,0,0,0,4.5373089999999996,3.3432810000000002,0,2.0681189999999998,0,0,0,154,21,2,null,{"$f":" (H9682-K9682*0.5)","v":5.9017581245911073},{"$f":" (H9682 -K9682*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9682,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.6701023067421765},{"$f":" (H9682 -K9682*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9682,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9682,Geotypes,0))","v":4.8195869607308497}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9701)","v":"Suburban"},9.4097621564159599,3.3040698297741069,0.35113213010610023,0,0,0,0,0,3.8060200000000002,1.7566250000000001,0.87831199999999998,1.860919,1.7177709999999999,0,0,192,96,2,null,{"$f":" H9703-K9703*0.5","v":9.4097621564159599},{"$f":" (H9703-K9703*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9703,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.0404101595888307},{"$f":"(H9703-K9703*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9703,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9703,Geotypes,0))","v":7.6843486356505055}]
[{"$f":"INDEX(CO_Index,A9719+1)","v":1081},{"$f":"INDEX(CO_Names,A9728)","v":"ΑΓΡΙΑΝΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9728)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H9728  *IF(B9731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9728  *IF(B9731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9728  *IF(B9731=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9731=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9728,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A9746)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9746)","v":"Rural"},18.899825473017824,1.6529024418520553,8.7455963242190113E-2,0,0,9.5015520000000002,7.1261640000000002,0.41311100000000001,0.41311100000000001,1.0327770000000001,1.0327770000000001,0.41311100000000001,0,0,0,0,0,0,null,{"$f":" H9749 - I9749","v":17.246923031165768},{"$f":" H9749 - I9749","v":17.246923031165768},{"$f":"(H9749 - I9749)*INDEX(Trench_Price_Proportion,MATCH(G9749,Geotypes,0))","v":10.34815381869946}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9764)","v":"Rural"},31.316993412333854,0.85216308604990076,2.7210884353741496E-2,0,0,6.296538,15.741346,16.072741999999998,0.331397,0.99419100000000005,1.656984,0.99419100000000005,0,0,0,0,0,0,null,{"$f":"IF(B9767=\"Rural\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9767=\"Suburban\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9767<>\"Rural\",B9767<>\"Suburban\"),H9770-I9770,0)","v":16.14849048064562},{"$f":"IF(B9767=\"Rural\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9767=\"Suburban\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9767<>\"Rural\",B9767<>\"Suburban\"),H9770-I9770,0)","v":16.14849048064562},{"$f":"(IF(B9767=\"Rural\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9767=\"Suburban\",AB9767+((H9770-I9770-AB9767)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9767<>\"Rural\",B9767<>\"Suburban\"),H9770-I9770,0))*INDEX(Trench_Price_Proportion,MATCH(G9770,Geotypes,0))","v":9.6890942883873716}]
[null,{"$f":"INDEX(CO_Geotype,A9773)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9773)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9776 - I9776","v":0},{"$f":" H9776 - I9776","v":0},{"$f":"(H9776 - I9776)*INDEX(Trench_Price_Proportion,MATCH(G9776,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9791)","v":"Suburban"},70.406094337821941,2.9100298793384125,4.1332073689182805E-2,0,0,23.712586000000002,47.425172000000003,12.621214999999999,2.2947670000000002,4.5895330000000003,6.1193770000000001,3.8246099999999998,0,0,0,0,0,0,null,{"$f":"IF(B9794=\"Rural\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9794=\"Suburban\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9794<>\"Rural\",B9794<>\"Suburban\"),H9797-I9797,0)","v":51.638895927414325},{"$f":"IF(B9794=\"Rural\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9794=\"Suburban\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9794<>\"Rural\",B9794<>\"Suburban\"),H9797-I9797,0)","v":51.638895927414325},{"$f":"(IF(B9794=\"Rural\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9794=\"Suburban\",AB9794+((H9797-I9797-AB9794)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9794<>\"Rural\",B9794<>\"Suburban\"),H9797-I9797,0))*INDEX(Trench_Price_Proportion,MATCH(G9797,Geotypes,0))","v":43.893061538302177}]
[{"$f":"INDEX(CO_Index,A9809+1)","v":1091},{"$f":"INDEX(CO_Names,A9818)","v":"ΚΕΡΚΙΝΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9818)","v":"Rural"},3.9565471411750894,0,0,0,0,0.72443800000000003,2.1733150000000001,2.2290410000000001,0.111452,0.16717799999999999,0.16717799999999999,5.5725999999999998E-2,0,0,0,0,0,0,null,{"$f":"H9818  *IF(B9821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79130942823501771},{"$f":"H9818  *IF(B9821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.79130942823501771},{"$f":"H9818  *IF(B9821=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9821=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9818,Geotypes,0))","v":0.4747856569410106}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9818)","v":"Rural"},5.1479999999999997,0,0,0,0,5.1479999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B9821=\"Rural\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9821=\"Suburban\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9821<>\"Rural\",B9821<>\"Suburban\"),H9825,0)","v":3.7751999999999994},{"$f":" IF(B9821=\"Rural\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9821=\"Suburban\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9821<>\"Rural\",B9821<>\"Suburban\"),H9825,0)","v":3.7751999999999994},{"$f":"(IF(B9821=\"Rural\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9821=\"Suburban\",AB9822+((H9825-AB9822)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9821<>\"Rural\",B9821<>\"Suburban\"),H9825,0))*INDEX(Trench_Price_Proportion,MATCH(G9825,Geotypes,0))","v":2.2651199999999996}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A9845)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H9846 *IF(B9848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H9846 *IF(B9848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9846 *IF(B9848=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9848=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9846,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9872)","v":"Rural"},0.21892214777170227,0,0,0.11493412758014365,0.5249999999999998,0,0,0,0.103988,0,0,0,0,0,0,12,5,1,null,{"$f":" (H9871-K9871*0.5)","v":0.16145508398163044},{"$f":" (H9871 -K9871*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9871,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.15830663887495836},{"$f":" (H9871 -K9871*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9871,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9871,Geotypes,0))","v":9.4983983324975013E-2}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9890)","v":"Rural"},1.8162357863966254,0.3378476965761712,0.18601532857496114,0.64325017434880483,0.35416666666666669,0,0,0,0.98379399999999995,0.189191,0,0,0,0,0,38,14,0,null,{"$f":" H9892-K9892*0.5","v":1.494610699222223},{"$f":" (H9892-K9892*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9892,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4654651336178512},{"$f":"(H9892-K9892*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G9892,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9892,Geotypes,0))","v":0.87927908017071077}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9908)","v":"Rural"},11.153212052350312,0.34740145159647601,3.1148107824531878E-2,0,0,0,0,0,0,0,10.985239999999999,2.597378,1.05559,0,0,910,910,2,null,11.153212052350312,{"$f":" H9913*(1-INDEX(Trench_Core_Proportion,MATCH(G9913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":10.935719514835087},{"$f":"H9913*(1-INDEX(Trench_Core_Proportion,MATCH(G9913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9913,Geotypes,0))","v":6.5614317089010523}]
[null,{"$f":"INDEX(CO_Geotype,A9917)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A9917)","v":"Rural"},5.2459192635926453,0.29143995908848025,5.5555555555555546E-2,0,0,3.0309759999999999,3.0309759999999999,0.116576,0.233152,0.34972799999999998,0.34972799999999998,0.116576,0,0,0,0,0,0,null,{"$f":" H9920 - I9920","v":4.9544793045041651},{"$f":" H9920 - I9920","v":4.9544793045041651},{"$f":"(H9920 - I9920)*INDEX(Trench_Price_Proportion,MATCH(G9920,Geotypes,0))","v":2.9726875827024988}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9935)","v":"Suburban"},8.2826686639215197,0.44470704235820241,5.3691275167785234E-2,0,0,0,2.40883,4.8176600000000001,2.40883,0.37058999999999997,0.741178,0.55588400000000004,0,0,0,0,0,0,null,{"$f":"IF(B9938=\"Rural\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9938=\"Suburban\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9938<>\"Rural\",B9938<>\"Suburban\"),H9941-I9941,0)","v":6.52607584660662},{"$f":"IF(B9938=\"Rural\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9938=\"Suburban\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9938<>\"Rural\",B9938<>\"Suburban\"),H9941-I9941,0)","v":6.52607584660662},{"$f":"(IF(B9938=\"Rural\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9938=\"Suburban\",AB9938+((H9941-I9941-AB9938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9938<>\"Rural\",B9938<>\"Suburban\"),H9941-I9941,0))*INDEX(Trench_Price_Proportion,MATCH(G9941,Geotypes,0))","v":5.5471644696156268}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A9953)","v":"Suburban"},1.2915109090585808,0.65277453555678278,0.50543478260869568,0,0,0,0,0,0,0,0,0.72998399999999997,0.33691599999999999,0,0,765,765,1,null,1.2915109090585808,{"$f":" H9958*(1-INDEX(Trench_Core_Proportion,MATCH(G9958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.240816521118121},{"$f":"H9958*(1-INDEX(Trench_Core_Proportion,MATCH(G9958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G9958,Geotypes,0))","v":1.0546940429504028}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9962)","v":"Rural"},23.47473550785768,0.42155334890871177,1.7957746478873236E-2,0,0,0,9.5221470000000004,14.28322,2.7772920000000001,1.1902680000000001,0.793512,0.59513499999999997,0,0,0,0,0,0,null,{"$f":"IF(B9965=\"Rural\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9965=\"Suburban\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9965<>\"Rural\",B9965<>\"Suburban\"),H9968-I9968,0)","v":8.9947912604403957},{"$f":"IF(B9965=\"Rural\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9965=\"Suburban\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9965<>\"Rural\",B9965<>\"Suburban\"),H9968-I9968,0)","v":8.9947912604403957},{"$f":"(IF(B9965=\"Rural\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B9965=\"Suburban\",AB9965+((H9968-I9968-AB9965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B9965<>\"Rural\",B9965<>\"Suburban\"),H9968-I9968,0))*INDEX(Trench_Price_Proportion,MATCH(G9968,Geotypes,0))","v":5.3968747562642374}]
[{"$f":"INDEX(CO_Index,A9980+1)","v":1110},{"$f":"INDEX(CO_Names,A9989)","v":"ΟΥΡΑΝΟΥΠΟΛΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A9989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H9989  *IF(B9992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9989  *IF(B9992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H9989  *IF(B9992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B9992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G9989,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10007)","v":"Suburban"},54.400000000000006,0,0,0,0,0,54.4,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B10010=\"Rural\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10010=\"Suburban\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10010<>\"Rural\",B10010<>\"Suburban\"),H10014,0)","v":41.6},{"$f":" IF(B10010=\"Rural\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10010=\"Suburban\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10010<>\"Rural\",B10010<>\"Suburban\"),H10014,0)","v":41.6},{"$f":"(IF(B10010=\"Rural\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10010=\"Suburban\",AB10011+((H10014-AB10011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10010<>\"Rural\",B10010<>\"Suburban\"),H10014,0))*INDEX(Trench_Price_Proportion,MATCH(G10014,Geotypes,0))","v":35.36}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10034)","v":"Suburban"},13.700000000000001,0,0,0,0,13.7,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10035 *IF(B10037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.2200000000000006},{"$f":" H10035 *IF(B10037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.2200000000000006},{"$f":"H10035 *IF(B10037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10035,Geotypes,0))","v":6.9870000000000001}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10052)","v":"Rural"},8.2799999999999994,0,0,0,0,8.2799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10056","v":8.2799999999999994},{"$f":" H10056","v":8.2799999999999994},{"$f":"H10056*INDEX(Trench_Price_Proportion,MATCH(G10056,Geotypes,0))","v":4.9679999999999991}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10061)","v":"Dense Urban"},2.3093537684102192,2.1805494728281438,0.94422496139656187,0.23031332900291565,9.9730639867041893E-2,0,0,0,1.794017,0.10083499999999999,5.0416999999999997E-2,0.111001,3.6999999999999998E-2,0,0,300,150,3,null,{"$f":" H10063-K10063*0.5","v":2.1941971039087615},{"$f":" (H10063-K10063*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10063,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1226473947648801},{"$f":"(H10063-K10063*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10063,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10063,Geotypes,0))","v":2.1226473947648801}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A10079)","v":"Rural"},2.5074340590699844,9.0562380228222383E-2,3.6117552085023631E-2,0,0,0,0,0,0,0,2.5074339999999999,0,0,0,0,148,74,0,null,2.5074340590699844,{"$f":" H10084*(1-INDEX(Trench_Core_Proportion,MATCH(G10084,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4585379927529893},{"$f":"H10084*(1-INDEX(Trench_Core_Proportion,MATCH(G10084,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10084,Geotypes,0))","v":1.4751227956517936}]
[null,{"$f":"INDEX(CO_Geotype,A10106)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10106)","v":"Rural"},0.50667933878898908,2.0680789338326084E-2,4.0816326530612242E-2,0,0,0.43429699999999999,2.0681000000000001E-2,4.1362000000000003E-2,7.2383000000000003E-2,1.034E-2,0,0,0,0,0,0,0,0,null,{"$f":" H10109 - I10109","v":0.48599854945066301},{"$f":" H10109 - I10109","v":0.48599854945066301},{"$f":"(H10109 - I10109)*INDEX(Trench_Price_Proportion,MATCH(G10109,Geotypes,0))","v":0.29159912967039781}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10106)","v":"Rural"},1.509697621697804,2.0680789338326084E-2,1.3698630136986302E-2,0,0,0,0.62042399999999998,0.62042399999999998,0.124085,0.18612699999999999,3.1021E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B10109=\"Rural\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10109=\"Suburban\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10109<>\"Rural\",B10109<>\"Suburban\"),H10112-I10112,0)","v":0.68660220603242594},{"$f":"IF(B10109=\"Rural\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10109=\"Suburban\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10109<>\"Rural\",B10109<>\"Suburban\"),H10112-I10112,0)","v":0.68660220603242594},{"$f":"(IF(B10109=\"Rural\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10109=\"Suburban\",AB10109+((H10112-I10112-AB10109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10109<>\"Rural\",B10109<>\"Suburban\"),H10112-I10112,0))*INDEX(Trench_Price_Proportion,MATCH(G10112,Geotypes,0))","v":0.41196132361945553}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10142)","v":"Suburban"},1.5861687578352126,0,0,1.0031281280501023,0.63242206927537881,0,0,0,0.35838399999999998,0.25598900000000002,0,0.42008699999999999,0,0,0,48,16,1,null,{"$f":" (H10141-K10141*0.5)","v":1.0846046938101614},{"$f":" (H10141 -K10141*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10141,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0420317889090833},{"$f":" (H10141 -K10141*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10141,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10141,Geotypes,0))","v":0.88572702057272079}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10151)","v":"Rural"},3.7293622933544848,8.0634860396853719E-2,2.1621621621621619E-2,0,0,1.532062,3.1447600000000002,0.16127,0.24190500000000001,0.32253900000000002,0.24190500000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B10154=\"Rural\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10154=\"Suburban\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10154<>\"Rural\",B10154<>\"Suburban\"),H10157-I10157,0)","v":3.6487274329576311},{"$f":"IF(B10154=\"Rural\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10154=\"Suburban\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10154<>\"Rural\",B10154<>\"Suburban\"),H10157-I10157,0)","v":3.6487274329576311},{"$f":"(IF(B10154=\"Rural\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10154=\"Suburban\",AB10154+((H10157-I10157-AB10154)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10154<>\"Rural\",B10154<>\"Suburban\"),H10157-I10157,0))*INDEX(Trench_Price_Proportion,MATCH(G10157,Geotypes,0))","v":2.1892364597745786}]
[{"$f":"INDEX(CO_Index,A10169+1)","v":1131},{"$f":"INDEX(CO_Names,A10178)","v":"ΑΡΜΑΧΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10178)","v":"Rural"},7.6168375628068627,0,0,0,0,2.5784630000000002,5.245838,1.4670559999999999,0.26673799999999998,0.62238800000000005,0.53347500000000003,0.26673799999999998,0,0,0,0,0,0,null,{"$f":"H10178  *IF(B10181=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10181=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5233675125613722},{"$f":"H10178  *IF(B10181=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10181=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5233675125613722},{"$f":"H10178  *IF(B10181=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10181=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10178,Geotypes,0))","v":0.91402050753682329}]
[null,{"$f":"INDEX(CO_Geotype,A10196)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10196)","v":"Suburban"},4.5589569545542687,0.36884765004484366,8.0906148867313898E-2,0,0,2.301609,1.726207,0.17704700000000001,0.17704700000000001,0.17704700000000001,0.17704700000000001,0,0,0,0,0,0,0,null,{"$f":" H10199 - I10199","v":4.1901093045094253},{"$f":" H10199 - I10199","v":4.1901093045094253},{"$f":"(H10199 - I10199)*INDEX(Trench_Price_Proportion,MATCH(G10199,Geotypes,0))","v":3.5615929088330116}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10205)","v":"Rural"},1.92,0,0,0,0,1.92,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10206 *IF(B10208=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10208=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.3839999999999999},{"$f":" H10206 *IF(B10208=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10208=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.3839999999999999},{"$f":"H10206 *IF(B10208=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10208=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10206,Geotypes,0))","v":0.23039999999999994}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10223)","v":"Suburban"},5.84,0,0,0,0,5.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10227","v":5.84},{"$f":" H10227","v":5.84},{"$f":"H10227*INDEX(Trench_Price_Proportion,MATCH(G10227,Geotypes,0))","v":4.9639999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10250)","v":"Rural"},0.61450134289707048,0.57748318971049994,0.93975903614457823,0,0,0,0,0,0.53334099999999995,8.1160999999999997E-2,0,0,0,0,0,64,28,0,null,{"$f":" H10252-K10252*0.5","v":0.61450134289707048},{"$f":" (H10252-K10252*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10252,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.60251829660100065},{"$f":"(H10252-K10252*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10252,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10252,Geotypes,0))","v":0.36151097796060039}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A10250)","v":"Rural"},0.96233229170673296,0.57748318971049994,0.6000870953694295,0,0,0,0,0,0,0.80001100000000003,0.96233199999999997,0.16232199999999999,0,0,0,810,810,1,null,0.96233229170673296,{"$f":" H10255*(1-INDEX(Trench_Core_Proportion,MATCH(G10255,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.94356638901666146},{"$f":"H10255*(1-INDEX(Trench_Core_Proportion,MATCH(G10255,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10255,Geotypes,0))","v":0.56613983340999685}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10277)","v":"Suburban"},1.6663492206185577,0,0,0,0,0,0,0,1.8689750000000001,0.68529099999999998,0.34264499999999998,0.42116799999999999,0,0,0,96,36,1,null,{"$f":" (H10276-K10276*0.5)","v":1.6663492206185577},{"$f":" (H10276 -K10276*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10276,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6009416787682951},{"$f":" (H10276 -K10276*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10276,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10276,Geotypes,0))","v":1.3608004269530507}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10295)","v":"Rural"},6.2043482797235701,0.39139580269284202,6.3084112149532703E-2,0,0,1.3916299999999999,4.1748890000000003,2.8992279999999999,0.115969,0.28992299999999999,0.40589199999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B10298=\"Rural\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10298=\"Suburban\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10298<>\"Rural\",B10298<>\"Suburban\"),H10301-I10301,0)","v":5.8129524770307279},{"$f":"IF(B10298=\"Rural\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10298=\"Suburban\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10298<>\"Rural\",B10298<>\"Suburban\"),H10301-I10301,0)","v":5.8129524770307279},{"$f":"(IF(B10298=\"Rural\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10298=\"Suburban\",AB10298+((H10301-I10301-AB10298)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10298<>\"Rural\",B10298<>\"Suburban\"),H10301-I10301,0))*INDEX(Trench_Price_Proportion,MATCH(G10301,Geotypes,0))","v":3.4877714862184366}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10322)","v":"Suburban"},7.8450732195733481,0.47964593608862904,6.1139765387009916E-2,3.2841406210701045,0.41862459777637506,0,0,0,3.5117180000000001,0,0,0,0,0,0,38,12,0,null,{"$f":" H10324-K10324*0.5","v":6.2030029090382959},{"$f":" (H10324-K10324*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10324,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.9595226305048348},{"$f":"(H10324-K10324*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10324,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10324,Geotypes,0))","v":5.0655942359291091}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10322)","v":"Suburban"},16.161982629073371,0.47964593608862904,2.9677419354838707E-2,0,0,2.711042,8.133127,8.3416680000000003,1.772605,0.62562499999999999,0.62562499999999999,0.20854200000000001,0,0,0,0,0,0,null,{"$f":"IF(B10325=\"Rural\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10325=\"Suburban\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10325<>\"Rural\",B10325<>\"Suburban\"),H10328-I10328,0)","v":11.803460862007134},{"$f":"IF(B10325=\"Rural\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10325=\"Suburban\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10325<>\"Rural\",B10325<>\"Suburban\"),H10328-I10328,0)","v":11.803460862007134},{"$f":"(IF(B10325=\"Rural\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10325=\"Suburban\",AB10325+((H10328-I10328-AB10325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10325<>\"Rural\",B10325<>\"Suburban\"),H10328-I10328,0))*INDEX(Trench_Price_Proportion,MATCH(G10328,Geotypes,0))","v":10.032941732706064}]
[{"$f":"INDEX(CO_Index,A10340+1)","v":1150},{"$f":"INDEX(CO_Names,A10349)","v":"ΩΡΑΙΟΚΑΣΤΡΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10349)","v":"Urban"},48.798870628764647,0,0,0,0,8.9818789999999993,35.927517000000002,27.507004999999999,1.122735,1.684102,2.526154,1.403419,0,0,0,0,0,0,null,{"$f":"H10349  *IF(B10352=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10352=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":48.798870628764647},{"$f":"H10349  *IF(B10352=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10352=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":48.798870628764647},{"$f":"H10349  *IF(B10352=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10352=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10349,Geotypes,0))","v":46.358927097326415}]
[null,{"$f":"INDEX(CO_Geotype,A10367)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10367)","v":"Suburban"},3.5639908561587759,0.32399916874170687,9.0909090909090898E-2,0,0,2.0519949999999998,1.025997,0.108,0.16200000000000001,0.32399899999999998,0.215999,0,0,0,0,0,0,0,null,{"$f":" H10370 - I10370","v":3.2399916874170689},{"$f":" H10370 - I10370","v":3.2399916874170689},{"$f":"(H10370 - I10370)*INDEX(Trench_Price_Proportion,MATCH(G10370,Geotypes,0))","v":2.7539929343045086}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10394)","v":"Urban"},17.009999999999998,0,0,0,0,17.010000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10395 *IF(B10397=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10397=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":17.009999999999998},{"$f":" H10395 *IF(B10397=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10397=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":17.009999999999998},{"$f":"H10395 *IF(B10397=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10397=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10395,Geotypes,0))","v":16.159499999999998}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10394)","v":"Urban"},5.3460000000000001,0,0,0,0,5.3460000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10398","v":5.3460000000000001},{"$f":" H10398","v":5.3460000000000001},{"$f":"H10398*INDEX(Trench_Price_Proportion,MATCH(G10398,Geotypes,0))","v":5.0786999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10412)","v":"Suburban"},42.209999999999994,0,0,0,0,42.21,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B10415=\"Rural\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10415=\"Suburban\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10415<>\"Rural\",B10415<>\"Suburban\"),H10419,0)","v":34.973999999999997},{"$f":" IF(B10415=\"Rural\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10415=\"Suburban\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10415<>\"Rural\",B10415<>\"Suburban\"),H10419,0)","v":34.973999999999997},{"$f":"(IF(B10415=\"Rural\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10415=\"Suburban\",AB10416+((H10419-AB10416)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10415<>\"Rural\",B10415<>\"Suburban\"),H10419,0))*INDEX(Trench_Price_Proportion,MATCH(G10419,Geotypes,0))","v":29.727899999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A10439)","v":"Rural"},7.0415133543702497,0.70178466167672815,9.9663897000375923E-2,0,0,0,0,0,6.4546109999999999,7.4038179999999993,1.4238120000000001,1.4532410000000002,0.97863699999999998,0,0,1088,1020,2,null,7.0415133543702497,{"$f":" H10444*(1-INDEX(Trench_Core_Proportion,MATCH(G10444,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.9042007487996777},{"$f":"H10444*(1-INDEX(Trench_Core_Proportion,MATCH(G10444,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10444,Geotypes,0))","v":4.1425204492798064}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10466)","v":"Rural"},2.4369067496770702,0,0,0.33141931795608159,0.13600000000000001,0,0,0,1.325677,0.77981,0,0,0,0,0,77,20,1,null,{"$f":" (H10465-K10465*0.5)","v":2.2711970906990295},{"$f":" (H10465 -K10465*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10465,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2269077491053464},{"$f":" (H10465 -K10465*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10465,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10465,Geotypes,0))","v":1.3361446494632079}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10466)","v":"Rural"},16.092620129281066,0.15326304885029587,9.5238095238095247E-3,0,0,3.2568399999999995,8.1420999999999992,8.3336790000000001,0.191579,0.57473600000000002,0.76631500000000008,0.383158,0,0,0,0,0,0,null,{"$f":"IF(B10469=\"Rural\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10469=\"Suburban\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10469<>\"Rural\",B10469<>\"Suburban\"),H10472-I10472,0)","v":5.6554065025759179},{"$f":"IF(B10469=\"Rural\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10469=\"Suburban\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10469<>\"Rural\",B10469<>\"Suburban\"),H10472-I10472,0)","v":5.6554065025759179},{"$f":"(IF(B10469=\"Rural\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10469=\"Suburban\",AB10469+((H10472-I10472-AB10469)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10469<>\"Rural\",B10469<>\"Suburban\"),H10472-I10472,0))*INDEX(Trench_Price_Proportion,MATCH(G10472,Geotypes,0))","v":3.3932439015455507}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10484)","v":"Suburban"},58.884531623683166,0.89098453686199874,1.5131045663334234E-2,0,0,13.173843,26.347684999999998,26.920462000000001,1.1455519999999999,2.2911029999999997,2.8638789999999998,2.8638789999999998,0,0,0,0,0,0,null,{"$f":"IF(B10487=\"Rural\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10487=\"Suburban\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10487<>\"Rural\",B10487<>\"Suburban\"),H10490-I10490,0)","v":39.683814854307087},{"$f":"IF(B10487=\"Rural\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10487=\"Suburban\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10487<>\"Rural\",B10487<>\"Suburban\"),H10490-I10490,0)","v":39.683814854307087},{"$f":"(IF(B10487=\"Rural\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10487=\"Suburban\",AB10487+((H10490-I10490-AB10487)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10487<>\"Rural\",B10487<>\"Suburban\"),H10490-I10490,0))*INDEX(Trench_Price_Proportion,MATCH(G10490,Geotypes,0))","v":33.73124262616102}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10511)","v":"Rural"},4.270247725150381,1.5608974958894983,0.36552855861179101,0.57548199862335425,0.13476548333108429,0,0,0,1.9747490000000001,0.69696999999999998,0,0.57548200000000005,0,0,0,128,72,1,null,{"$f":" H10513-K10513*0.5","v":3.9825067258387037},{"$f":" (H10513-K10513*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10513,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9048460941382972},{"$f":"(H10513-K10513*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10513,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10513,Geotypes,0))","v":2.3429076564829781}]
[{"$f":"INDEX(CO_Index,A10529+1)","v":1171},{"$f":"INDEX(CO_Names,A10538)","v":"ΓΑΛΑΤΣΙΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10538)","v":"Dense Urban"},71.228729500299153,0,0,0,0,0,29.634142000000001,59.268282999999997,34.573165000000003,9.8780470000000005,4.9390239999999999,2.4695119999999999,0,0,0,0,0,0,null,{"$f":"H10538  *IF(B10541=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10541=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":71.228729500299153},{"$f":"H10538  *IF(B10541=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10541=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":71.228729500299153},{"$f":"H10538  *IF(B10541=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10541=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10538,Geotypes,0))","v":71.228729500299153}]
[null,{"$f":"INDEX(CO_Geotype,A10538)","v":"Dense Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10538)","v":"Dense Urban"},10.452041828848246,1.7952247698559938,0.17175828409919566,0,0,4.3249829999999996,4.3249829999999996,0.72082999999999997,1.802076,0.36041499999999999,0,0,0,0,0,0,0,0,null,{"$f":" H10541 - I10541","v":8.6568170589922531},{"$f":" H10541 - I10541","v":8.6568170589922531},{"$f":"(H10541 - I10541)*INDEX(Trench_Price_Proportion,MATCH(G10541,Geotypes,0))","v":8.6568170589922531}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10556)","v":"Dense Urban"},37.511871515600781,2.2923921481756029,6.1111111111111102E-2,0,0,0,0,15.760196000000001,31.520392000000001,3.1520390000000003,6.3040780000000005,0,0,0,0,0,0,0,null,{"$f":"IF(B10559=\"Rural\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10559=\"Suburban\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10559<>\"Rural\",B10559<>\"Suburban\"),H10562-I10562,0)","v":35.21947936742518},{"$f":"IF(B10559=\"Rural\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10559=\"Suburban\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10559<>\"Rural\",B10559<>\"Suburban\"),H10562-I10562,0)","v":35.21947936742518},{"$f":"(IF(B10559=\"Rural\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10559=\"Suburban\",AB10559+((H10562-I10562-AB10559)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10559<>\"Rural\",B10559<>\"Suburban\"),H10562-I10562,0))*INDEX(Trench_Price_Proportion,MATCH(G10562,Geotypes,0))","v":35.21947936742518}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10583)","v":"Rural"},4.8480000000000008,0,0,0,0,4.8479999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10587","v":4.8480000000000008},{"$f":" H10587","v":4.8480000000000008},{"$f":"H10587*INDEX(Trench_Price_Proportion,MATCH(G10587,Geotypes,0))","v":2.9088000000000003}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10601)","v":"Rural"},3.84,0,0,0,0,3.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B10604=\"Rural\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10604=\"Suburban\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10604<>\"Rural\",B10604<>\"Suburban\"),H10608,0)","v":1.5359999999999998},{"$f":" IF(B10604=\"Rural\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10604=\"Suburban\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10604<>\"Rural\",B10604<>\"Suburban\"),H10608,0)","v":1.5359999999999998},{"$f":"(IF(B10604=\"Rural\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10604=\"Suburban\",AB10605+((H10608-AB10605)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10604<>\"Rural\",B10604<>\"Suburban\"),H10608,0))*INDEX(Trench_Price_Proportion,MATCH(G10608,Geotypes,0))","v":0.92159999999999986}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A10610)","v":"Rural"},16.772467195697061,1.4945623188380623,8.9108078221282139E-2,0,0,0,0,0,0,0,0,5.8505589999999996,6.0733470000000001,5.579949,1.9377329999999999,2604,2232,2,null,16.772467195697061,{"$f":" H10615*(1-INDEX(Trench_Core_Proportion,MATCH(G10615,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":16.445396712892574},{"$f":"H10615*(1-INDEX(Trench_Core_Proportion,MATCH(G10615,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10615,Geotypes,0))","v":9.867238027735544}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10637)","v":"Rural"},6.0922606693668673,0,0,2.2231081205305814,0.36490692719515821,0,0,0,2.9709460000000001,2.9709460000000001,0,1.97715,0,0,0,115,6,2,null,{"$f":" (H10636-K10636*0.5)","v":4.9807066091015768},{"$f":" (H10636 -K10636*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10636,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.883580640909833},{"$f":" (H10636 -K10636*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10636,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10636,Geotypes,0))","v":2.9301483845458995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10655)","v":"Rural"},10.436088777746253,0.66879843213927725,6.4085161249817293E-2,2.7134240528631013,0.26000392586245175,0,0,0,5.1302779999999997,1.0493749999999999,0,0,0,0,0,77,24,0,null,{"$f":" H10657-K10657*0.5","v":9.0793767513147028},{"$f":" (H10657-K10657*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10657,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.9023249137425786},{"$f":"(H10657-K10657*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10657,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10657,Geotypes,0))","v":5.3413949482455472}]
[{"$f":"INDEX(CO_Index,A10664+1)","v":1186},{"$f":"INDEX(CO_Names,A10673)","v":"ΧΟΛΑΡΓΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10673)","v":"Dense Urban"},88.215782522173001,0,0,0,0,0,0,45.493170999999997,49.825854,8.6653660000000006,4.3326830000000003,4.3326830000000003,0,0,0,0,0,0,null,{"$f":"H10673  *IF(B10676=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10676=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":88.215782522173001},{"$f":"H10673  *IF(B10676=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10676=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":88.215782522173001},{"$f":"H10673  *IF(B10676=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10676=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10673,Geotypes,0))","v":88.215782522173001}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10682)","v":"Rural"},2.1397249871634831,0.17152331962721462,8.0161385531415302E-2,0,0,0,0,0,1.7117800000000001,0.42794500000000002,0,0,0,0,0,64,8,0,null,{"$f":" H10684-K10684*0.5","v":2.1397249871634831},{"$f":" (H10684-K10684*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10684,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0979994093784855},{"$f":"(H10684-K10684*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10684,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10684,Geotypes,0))","v":1.2587996456270913}]
[{"$f":"INDEX(CO_Index,A10700+1)","v":1190},{"$f":"INDEX(CO_Names,A10709)","v":"ΜΑΡΓΑΡΙΤΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10709)","v":"Rural"},1.6011493696485135,0,0,0,0,0,0.65232000000000001,0.65232000000000001,0.118604,0.17790500000000001,5.9302000000000001E-2,0,0,0,0,0,0,0,null,{"$f":"H10709  *IF(B10712=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10712=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32022987392970265},{"$f":"H10709  *IF(B10712=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10712=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.32022987392970265},{"$f":"H10709  *IF(B10712=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10712=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10709,Geotypes,0))","v":0.19213792435782159}]
[null,{"$f":"INDEX(CO_Geotype,A10727)","v":"Dense Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10727)","v":"Dense Urban"},18.417610797192584,1.8484220601160728,0.10036166365280288,0,0,9.3253730000000008,9.3253730000000008,2.797612,0.93253699999999995,0.93253699999999995,0.93253699999999995,0.23313400000000001,0,0,0,0,0,0,null,{"$f":" H10730 - I10730","v":16.569188737076512},{"$f":" H10730 - I10730","v":16.569188737076512},{"$f":"(H10730 - I10730)*INDEX(Trench_Price_Proportion,MATCH(G10730,Geotypes,0))","v":16.569188737076512}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10745)","v":"Suburban"},146.44116652278305,0.35072497509141121,2.3949889462048643E-3,0,0,42.806433000000006,42.806433000000006,42.806433000000006,47.087076000000003,17.122574,8.5612870000000001,2.1403220000000003,0,0,0,0,0,0,null,{"$f":"IF(B10748=\"Rural\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10748=\"Suburban\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10748<>\"Rural\",B10748<>\"Suburban\"),H10751-I10751,0)","v":89.003207140505026},{"$f":"IF(B10748=\"Rural\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10748=\"Suburban\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10748<>\"Rural\",B10748<>\"Suburban\"),H10751-I10751,0)","v":89.003207140505026},{"$f":"(IF(B10748=\"Rural\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10748=\"Suburban\",AB10748+((H10751-I10751-AB10748)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10748<>\"Rural\",B10748<>\"Suburban\"),H10751-I10751,0))*INDEX(Trench_Price_Proportion,MATCH(G10751,Geotypes,0))","v":75.652726069429264}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10754)","v":"Suburban"},0.66,0,0,0,0,0.66,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10758","v":0.66},{"$f":" H10758","v":0.66},{"$f":"H10758*INDEX(Trench_Price_Proportion,MATCH(G10758,Geotypes,0))","v":0.56100000000000005}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10772)","v":"Rural"},0.70799999999999996,0,0,0,0,0.70799999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B10775=\"Rural\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10775=\"Suburban\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10775<>\"Rural\",B10775<>\"Suburban\"),H10779,0)","v":0.70799999999999996},{"$f":" IF(B10775=\"Rural\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10775=\"Suburban\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10775<>\"Rural\",B10775<>\"Suburban\"),H10779,0)","v":0.70799999999999996},{"$f":"(IF(B10775=\"Rural\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10775=\"Suburban\",AB10776+((H10779-AB10776)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10775<>\"Rural\",B10775<>\"Suburban\"),H10779,0))*INDEX(Trench_Price_Proportion,MATCH(G10779,Geotypes,0))","v":0.42479999999999996}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10799)","v":"Rural"},13.823999999999998,0,0,0,0,13.824,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10800 *IF(B10802=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10802=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7647999999999988},{"$f":" H10800 *IF(B10802=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10802=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7647999999999988},{"$f":"H10800 *IF(B10802=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10802=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10800,Geotypes,0))","v":1.6588799999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10826)","v":"Suburban"},6.3113155162986647,0,0,0.58440608130794525,9.25965561060519E-2,0,0,0,4.5502710000000004,0.99927500000000002,0.49963800000000003,1.9120360000000001,0,0,0,206,42,3,null,{"$f":" (H10825-K10825*0.5)","v":6.0191124756446923},{"$f":" (H10825 -K10825*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10825,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.7828502646502731},{"$f":" (H10825 -K10825*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10825,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10825,Geotypes,0))","v":4.915422724952732}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10826)","v":"Suburban"},3.2075034268584957,1.6131493892199897,0.5029299035854643,0.58440608130794525,0.1821996748045025,0,0,0,1.8736409999999999,0.49963800000000003,0.24981900000000001,0,0,0,0,82,24,0,null,{"$f":" H10828-K10828*0.5","v":2.9153003862045228},{"$f":" (H10828-K10828*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10828,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.800869011521864},{"$f":"(H10828-K10828*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10828,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10828,Geotypes,0))","v":2.3807386597935842}]
[null,{"$f":"INDEX(CO_Geotype,A10853)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10853)","v":"Rural"},7.9753152931783458,0.8435429637015559,0.10576923076923078,0,0,5.644069,1.5950629999999999,0.245394,0.73618300000000003,0.49078899999999998,0,0,0,0,0,0,0,0,null,{"$f":" H10856 - I10856","v":7.1317723294767896},{"$f":" H10856 - I10856","v":7.1317723294767896},{"$f":"(H10856 - I10856)*INDEX(Trench_Price_Proportion,MATCH(G10856,Geotypes,0))","v":4.2790633976860732}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10871)","v":"Suburban"},4.0056310522074536,2.2087626880931515,0.55141441118895107,0,0,0,0,0,2.4410539999999998,0.85650999999999999,0,0.97180500000000003,0,0,0,192,108,2,null,{"$f":" H10873-K10873*0.5","v":4.0056310522074536},{"$f":" (H10873-K10873*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10873,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.8484020167555002},{"$f":"(H10873-K10873*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10873,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10873,Geotypes,0))","v":3.2711417142421753}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A10889)","v":"Suburban"},5.9877087834109819,0.36565966400965177,6.1068378111960989E-2,0,0,0,0,0,0,4.5138109999999996,5.9877089999999997,1.4738979999999999,0,0,0,412,309,0,null,5.9877087834109819,{"$f":" H10894*(1-INDEX(Trench_Core_Proportion,MATCH(G10894,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.7526792301863825},{"$f":"H10894*(1-INDEX(Trench_Core_Proportion,MATCH(G10894,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10894,Geotypes,0))","v":4.889777345658425}]
[null,{"$f":"INDEX(CO_Geotype,A10898)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10898)","v":"Rural"},6.0836304461043511,0.81720408977521142,0.13432835820895522,0,0,3.087215,1.5436080000000001,0.36320200000000002,0.36320200000000002,0.72640400000000005,0.72640400000000005,0,0,0,0,0,0,0,null,{"$f":" H10901 - I10901","v":5.2664263563291396},{"$f":" H10901 - I10901","v":5.2664263563291396},{"$f":"(H10901 - I10901)*INDEX(Trench_Price_Proportion,MATCH(G10901,Geotypes,0))","v":3.1598558137974835}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10916)","v":"Urban"},250.44966716818499,2.7737416769767953,1.10750463689542E-2,0,0,0,100.83734700000001,151.25601899999998,28.175141,8.8974130000000002,11.863217000000001,11.863217000000001,0,0,0,0,0,0,null,{"$f":"IF(B10919=\"Rural\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10919=\"Suburban\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10919<>\"Rural\",B10919<>\"Suburban\"),H10922-I10922,0)","v":247.6759254912082},{"$f":"IF(B10919=\"Rural\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10919=\"Suburban\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10919<>\"Rural\",B10919<>\"Suburban\"),H10922-I10922,0)","v":247.6759254912082},{"$f":"(IF(B10919=\"Rural\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10919=\"Suburban\",AB10919+((H10922-I10922-AB10919)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10919<>\"Rural\",B10919<>\"Suburban\"),H10922-I10922,0))*INDEX(Trench_Price_Proportion,MATCH(G10922,Geotypes,0))","v":235.29212921664779}]
[{"$f":"INDEX(CO_Index,A10934+1)","v":1216},{"$f":"INDEX(CO_Names,A10943)","v":"ΜΑΝΔΡΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A10943)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H10943  *IF(B10946=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10946=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H10943  *IF(B10946=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10946=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H10943  *IF(B10946=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10946=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10943,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10961)","v":"Rural"},2.052,0,0,0,0,2.052,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B10964=\"Rural\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10964=\"Suburban\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10964<>\"Rural\",B10964<>\"Suburban\"),H10968,0)","v":1.5048000000000001},{"$f":" IF(B10964=\"Rural\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10964=\"Suburban\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10964<>\"Rural\",B10964<>\"Suburban\"),H10968,0)","v":1.5048000000000001},{"$f":"(IF(B10964=\"Rural\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B10964=\"Suburban\",AB10965+((H10968-AB10965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B10964<>\"Rural\",B10964<>\"Suburban\"),H10968,0))*INDEX(Trench_Price_Proportion,MATCH(G10968,Geotypes,0))","v":0.90288000000000002}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A10970)","v":"Urban"},2.496,0,0,0,0,2.496,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H10971 *IF(B10973=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10973=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.496},{"$f":" H10971 *IF(B10973=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10973=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.496},{"$f":"H10971 *IF(B10973=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B10973=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G10971,Geotypes,0))","v":2.3712}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A10997)","v":"Suburban"},10.494619164672974,0,0,1.2086812385851464,0.1151715197683222,0,0,0,6.9433449999999999,3.927549,0,2.4173619999999998,0,0,0,176,21,2,null,{"$f":" (H10996-K10996*0.5)","v":9.8902785453804007},{"$f":" (H10996 -K10996*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10996,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.5020653186069701},{"$f":" (H10996 -K10996*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G10996,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G10996,Geotypes,0))","v":8.0767555208159241}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11015)","v":"Rural"},3.4606421822409161,0.20973770062641461,6.0606583859704424E-2,1.3135418534604653,0.37956592571205666,0,0,0,1.4983120000000001,0,0,0,0,0,0,19,6,0,null,{"$f":" H11017-K11017*0.5","v":2.8038712555106837},{"$f":" (H11017-K11017*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11017,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.7491945335614663},{"$f":"(H11017-K11017*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11017,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11017,Geotypes,0))","v":1.6495167201368797}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A11033)","v":"Rural"},8.4422338113297748,1.4548401371706237,0.1723288136391315,0,0,0,0,0,0,4.8241329999999998,6.4321779999999995,2.412067,0.80402200000000001,0,0,872,872,1,null,8.4422338113297748,{"$f":" H11038*(1-INDEX(Trench_Core_Proportion,MATCH(G11038,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":8.2776065411492521},{"$f":"H11038*(1-INDEX(Trench_Core_Proportion,MATCH(G11038,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11038,Geotypes,0))","v":4.9665639246895514}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11042)","v":"Rural"},4.4858061566393257,0.72788997468883554,0.16226514237836703,1.363927547626822,0.30405405405405406,0,0,0,3.1218789999999998,0,0,0,0,0,0,48,18,0,null,{"$f":" H11044-K11044*0.5","v":3.8038423828259145},{"$f":" (H11044-K11044*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11044,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7296657843477719},{"$f":"(H11044-K11044*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11044,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11044,Geotypes,0))","v":2.237799470608663}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A11060)","v":"Rural"},7.6966172183649828,0.77446037986937988,0.10062347624894628,0,0,0,0,0,0,0,3.6219380000000001,1.8109690000000001,0.90548399999999996,0,0,686,686,1,null,7.6966172183649828,{"$f":" H11065*(1-INDEX(Trench_Core_Proportion,MATCH(G11065,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.5465297994897345},{"$f":"H11065*(1-INDEX(Trench_Core_Proportion,MATCH(G11065,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11065,Geotypes,0))","v":4.5279178796938409}]
[null,{"$f":"INDEX(CO_Geotype,A11087)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11087)","v":"Suburban"},4.6860063001260013,0.52066736668066693,0.11111111111111113,0,0,3.9050050000000001,0.111572,0.22314300000000001,0.66942900000000005,0.33471499999999998,0.111572,0,0,0,0,0,0,0,null,{"$f":" H11090 - I11090","v":4.1653389334453346},{"$f":" H11090 - I11090","v":4.1653389334453346},{"$f":"(H11090 - I11090)*INDEX(Trench_Price_Proportion,MATCH(G11090,Geotypes,0))","v":3.5405380934285344}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11105)","v":"Suburban"},3.597107572612706,0,0,0,0,0.646011,1.9380329999999999,1.9967619999999999,0.11745700000000001,0.17618500000000001,0.17618500000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B11108=\"Rural\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11108=\"Suburban\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11108<>\"Rural\",B11108<>\"Suburban\"),H11111-I11111,0)","v":2.1582645435676233},{"$f":"IF(B11108=\"Rural\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11108=\"Suburban\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11108<>\"Rural\",B11108<>\"Suburban\"),H11111-I11111,0)","v":2.1582645435676233},{"$f":"(IF(B11108=\"Rural\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11108=\"Suburban\",AB11108+((H11111-I11111-AB11108)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11108<>\"Rural\",B11108<>\"Suburban\"),H11111-I11111,0))*INDEX(Trench_Price_Proportion,MATCH(G11111,Geotypes,0))","v":1.8345248620324797}]
[{"$f":"INDEX(CO_Index,A11105+1)","v":1235},{"$f":"INDEX(CO_Names,A11114)","v":"ΖΙΠΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11114)","v":"Suburban"},19.169341865574825,0,0,0,0,0,11.153072,11.850139,0.69706699999999999,0.69706699999999999,1.0456000000000001,0,0,0,0,0,0,0,null,{"$f":"H11114  *IF(B11117=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11117=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.501605119344894},{"$f":"H11114  *IF(B11117=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11117=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.501605119344894},{"$f":"H11114  *IF(B11117=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11117=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11114,Geotypes,0))","v":9.77636435144316}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11132)","v":"Rural"},3.12,0,0,0,0,0,3.12,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11135=\"Rural\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11135=\"Suburban\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11135<>\"Rural\",B11135<>\"Suburban\"),H11139,0)","v":0.62399999999999989},{"$f":" IF(B11135=\"Rural\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11135=\"Suburban\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11135<>\"Rural\",B11135<>\"Suburban\"),H11139,0)","v":0.62399999999999989},{"$f":"(IF(B11135=\"Rural\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11135=\"Suburban\",AB11136+((H11139-AB11136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11135<>\"Rural\",B11135<>\"Suburban\"),H11139,0))*INDEX(Trench_Price_Proportion,MATCH(G11139,Geotypes,0))","v":0.3743999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11159)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11160 *IF(B11162=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11162=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H11160 *IF(B11162=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11162=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11160 *IF(B11162=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11162=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11160,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11177)","v":"Rural"},0.68400000000000005,0,0,0,0,0.68400000000000005,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11181","v":0.68400000000000005},{"$f":" H11181","v":0.68400000000000005},{"$f":"H11181*INDEX(Trench_Price_Proportion,MATCH(G11181,Geotypes,0))","v":0.41040000000000004}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11186)","v":"Rural"},4.5159129139155647,0.11407061911565493,2.5259703030178438E-2,1.8552872293114904,0.41083326110973345,0,0,0,1.4258249999999999,0,0,0,0,0,0,19,3,0,null,{"$f":" H11188-K11188*0.5","v":3.5882692992598195},{"$f":" (H11188-K11188*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11188,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5182964706682984},{"$f":"(H11188-K11188*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11188,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11188,Geotypes,0))","v":2.1109778824009791}]
[{"$f":"INDEX(CO_Index,A11195+1)","v":1245},{"$f":"INDEX(CO_Names,A11204)","v":"ΦΑΝΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11204)","v":"Rural"},13.995625430574339,0,0,0,0,3.1392060000000002,6.2784110000000002,6.2784110000000002,0.34880100000000003,0.69760100000000003,0.69760100000000003,0.2616,0,0,0,0,0,0,null,{"$f":"H11204  *IF(B11207=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11207=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7991250861148673},{"$f":"H11204  *IF(B11207=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11207=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.7991250861148673},{"$f":"H11204  *IF(B11207=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11207=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11204,Geotypes,0))","v":1.6794750516689203}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11231)","v":"Suburban"},3.2477979628841651,0.6501117227914639,0.20017000140431782,1.1296688566553619,0.34782608695652178,0,0,0,2.1181290000000002,0,0,0,0,0,0,38,10,0,null,{"$f":" H11233-K11233*0.5","v":2.6829635345564844},{"$f":" (H11233-K11233*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11233,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.577651846287389},{"$f":"(H11233-K11233*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11233,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11233,Geotypes,0))","v":2.1910040693442805}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A11249)","v":"Suburban"},7.0688585657039784,0.9860498799843308,0.13949209349984093,0,0,0,0,0,0,0,0,3.7282889999999997,3.0876440000000001,1.378844,0,2040,2040,2,null,7.0688585657039784,{"$f":" H11254*(1-INDEX(Trench_Core_Proportion,MATCH(G11254,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.7913917197698224},{"$f":"H11254*(1-INDEX(Trench_Core_Proportion,MATCH(G11254,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11254,Geotypes,0))","v":5.7726829618043487}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11258)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H11257-K11257*0.5)","v":0},{"$f":" (H11257 -K11257*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11257,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H11257 -K11257*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11257,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11257,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11276)","v":"Rural"},6.0470899142814494,4.9207784112597686E-2,8.1374321880650982E-3,0,0,1.5309090000000001,3.0618179999999997,2.2963629999999999,0.30618200000000001,0.30618200000000001,0.22963600000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B11279=\"Rural\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11279=\"Suburban\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11279<>\"Rural\",B11279<>\"Suburban\"),H11282-I11282,0)","v":1.8513061889472862},{"$f":"IF(B11279=\"Rural\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11279=\"Suburban\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11279<>\"Rural\",B11279<>\"Suburban\"),H11282-I11282,0)","v":1.8513061889472862},{"$f":"(IF(B11279=\"Rural\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11279=\"Suburban\",AB11279+((H11282-I11282-AB11279)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11279<>\"Rural\",B11279<>\"Suburban\"),H11282-I11282,0))*INDEX(Trench_Price_Proportion,MATCH(G11282,Geotypes,0))","v":1.1107837133683716}]
[{"$f":"INDEX(CO_Index,A11294+1)","v":1256},{"$f":"INDEX(CO_Names,A11303)","v":"ΚΟΛΟΚΥΝΘΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11303)","v":"Rural"},11.172473407471291,0,0,0,0,0,4.6158580000000002,4.6158580000000002,3.4618929999999999,0.62943499999999997,0.62943499999999997,0.209812,0,0,0,0,0,0,null,{"$f":"H11303  *IF(B11306=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11306=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2344946814942577},{"$f":"H11303  *IF(B11306=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11306=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.2344946814942577},{"$f":"H11303  *IF(B11306=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11306=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11303,Geotypes,0))","v":1.3406968088965545}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11321)","v":"Rural"},31.751999999999995,0,0,0,0,31.751999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11324=\"Rural\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11324=\"Suburban\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11324<>\"Rural\",B11324<>\"Suburban\"),H11328,0)","v":9.1727999999999987},{"$f":" IF(B11324=\"Rural\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11324=\"Suburban\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11324<>\"Rural\",B11324<>\"Suburban\"),H11328,0)","v":9.1727999999999987},{"$f":"(IF(B11324=\"Rural\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11324=\"Suburban\",AB11325+((H11328-AB11325)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11324<>\"Rural\",B11324<>\"Suburban\"),H11328,0))*INDEX(Trench_Price_Proportion,MATCH(G11328,Geotypes,0))","v":5.5036799999999992}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11330)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11331 *IF(B11333=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11333=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H11331 *IF(B11333=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11333=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11331 *IF(B11333=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11333=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11331,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11348)","v":"Suburban"},19.600000000000001,0,0,0,0,19.600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11352","v":19.600000000000001},{"$f":" H11352","v":19.600000000000001},{"$f":"H11352*INDEX(Trench_Price_Proportion,MATCH(G11352,Geotypes,0))","v":16.66}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11375)","v":"Suburban"},3.3077095501881724,1.7587061138055549,0.53169907669356997,0.68795124973341426,0.20798417735749422,0,0,0,1.2030240000000001,0.45829500000000001,0.22914699999999999,0.52063999999999999,0,0,0,180,90,1,null,{"$f":" H11377-K11377*0.5","v":2.9637339253214652},{"$f":" (H11377-K11377*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11377,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.8474014372962069},{"$f":"(H11377-K11377*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11377,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11377,Geotypes,0))","v":2.4202912217017758}]
[null,{"$f":"INDEX(CO_Geotype,A11384)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11384)","v":"Rural"},4.7506648819837229,0.120779615643654,2.5423728813559327E-2,0,0,2.7376710000000002,1.3688359999999999,0.16103899999999999,0.241559,0.40259899999999998,0.241559,0,0,0,0,0,0,0,null,{"$f":" H11387 - I11387","v":4.6298852663400689},{"$f":" H11387 - I11387","v":4.6298852663400689},{"$f":"(H11387 - I11387)*INDEX(Trench_Price_Proportion,MATCH(G11387,Geotypes,0))","v":2.7779311598040413}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11393)","v":"Rural"},24.96,0,0,0,0,24.96,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11396=\"Rural\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11396=\"Suburban\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11396<>\"Rural\",B11396<>\"Suburban\"),H11400,0)","v":9.9839999999999982},{"$f":" IF(B11396=\"Rural\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11396=\"Suburban\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11396<>\"Rural\",B11396<>\"Suburban\"),H11400,0)","v":9.9839999999999982},{"$f":"(IF(B11396=\"Rural\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11396=\"Suburban\",AB11397+((H11400-AB11397)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11396<>\"Rural\",B11396<>\"Suburban\"),H11400,0))*INDEX(Trench_Price_Proportion,MATCH(G11400,Geotypes,0))","v":5.9903999999999984}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A11420)","v":"Suburban"},26.738263203327115,2.3101190380590459,8.6397497866338283E-2,0,0,0,0,0,0,12.465997000000002,16.361621,5.8434360000000005,5.0919229999999995,6.2882210000000001,9.4323309999999996,8120,7395,7,null,26.738263203327115,{"$f":" H11425*(1-INDEX(Trench_Core_Proportion,MATCH(G11425,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":25.688732860086244},{"$f":"H11425*(1-INDEX(Trench_Core_Proportion,MATCH(G11425,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11425,Geotypes,0))","v":21.835422931073307}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11447)","v":"Suburban"},0.45543150771867036,0,0,0.27327401825353181,0.60003318528049432,0,0,0,0.114777,7.0141999999999996E-2,0,9.1117000000000004E-2,0,0,0,48,10,1,null,{"$f":" (H11446-K11446*0.5)","v":0.31879449859190445},{"$f":" (H11446 -K11446*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11446,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.3062811765041471},{"$f":" (H11446 -K11446*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11446,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11446,Geotypes,0))","v":0.260339000028525}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11465)","v":"Rural"},9.2886474819718288,0.50182311608110519,5.4025423728813561E-2,0,0,3.1486939999999999,6.2973879999999998,1.5743480000000001,0.62973800000000002,0.944608,0.15743399999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B11468=\"Rural\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11468=\"Suburban\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11468<>\"Rural\",B11468<>\"Suburban\"),H11471-I11471,0)","v":5.0713653731019912},{"$f":"IF(B11468=\"Rural\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11468=\"Suburban\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11468<>\"Rural\",B11468<>\"Suburban\"),H11471-I11471,0)","v":5.0713653731019912},{"$f":"(IF(B11468=\"Rural\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11468=\"Suburban\",AB11468+((H11471-I11471-AB11468)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11468<>\"Rural\",B11468<>\"Suburban\"),H11471-I11471,0))*INDEX(Trench_Price_Proportion,MATCH(G11471,Geotypes,0))","v":3.0428192238611946}]
[{"$f":"INDEX(CO_Index,A11465+1)","v":1275},{"$f":"INDEX(CO_Names,A11474)","v":"ΓΑΪΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11474)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H11474  *IF(B11477=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11477=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11474  *IF(B11477=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11477=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11474  *IF(B11477=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11477=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11474,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A11492)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11492)","v":"Rural"},2.861423865247811,0.19509708172144163,6.8181818181818177E-2,0,0,1.4451639999999999,1.4451639999999999,5.7806999999999997E-2,0.17341999999999999,8.6709999999999995E-2,8.6709999999999995E-2,0,0,0,0,0,0,0,null,{"$f":" H11495 - I11495","v":2.6663267835263693},{"$f":" H11495 - I11495","v":2.6663267835263693},{"$f":"(H11495 - I11495)*INDEX(Trench_Price_Proportion,MATCH(G11495,Geotypes,0))","v":1.5997960701158216}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11519)","v":"Suburban"},8.8000000000000007,0,0,0,0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11520 *IF(B11522=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11522=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.28},{"$f":" H11520 *IF(B11522=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11522=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.28},{"$f":"H11520 *IF(B11522=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11522=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11520,Geotypes,0))","v":4.4880000000000004}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11537)","v":"Rural"},2.544,0,0,0,0,2.544,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11541","v":2.544},{"$f":" H11541","v":2.544},{"$f":"H11541*INDEX(Trench_Price_Proportion,MATCH(G11541,Geotypes,0))","v":1.5264}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11537)","v":"Rural"},6.3599999999999994,0,0,0,0,6.3599999999999994,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11540=\"Rural\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11540=\"Suburban\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11540<>\"Rural\",B11540<>\"Suburban\"),H11544,0)","v":3.3071999999999999},{"$f":" IF(B11540=\"Rural\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11540=\"Suburban\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11540<>\"Rural\",B11540<>\"Suburban\"),H11544,0)","v":3.3071999999999999},{"$f":"(IF(B11540=\"Rural\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11540=\"Suburban\",AB11541+((H11544-AB11541)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11540<>\"Rural\",B11540<>\"Suburban\"),H11544,0))*INDEX(Trench_Price_Proportion,MATCH(G11544,Geotypes,0))","v":1.9843199999999999}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11564)","v":"Suburban"},25.936169407006354,0.17874686014477151,6.8917987594762208E-3,0,0,7.5073679999999996,15.014737,7.5073679999999996,0.71498799999999996,2.144962,1.787469,0.35749299999999995,0,0,0,0,0,0,null,{"$f":"IF(B11567=\"Rural\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11567=\"Suburban\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11567<>\"Rural\",B11567<>\"Suburban\"),H11570-I11570,0)","v":16.426836447304506},{"$f":"IF(B11567=\"Rural\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11567=\"Suburban\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11567<>\"Rural\",B11567<>\"Suburban\"),H11570-I11570,0)","v":16.426836447304506},{"$f":"(IF(B11567=\"Rural\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11567=\"Suburban\",AB11567+((H11570-I11570-AB11567)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11567<>\"Rural\",B11567<>\"Suburban\"),H11570-I11570,0))*INDEX(Trench_Price_Proportion,MATCH(G11570,Geotypes,0))","v":13.962810980208829}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11582)","v":"Rural"},12.096,0,0,0,0,12.096,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11585=\"Rural\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11585=\"Suburban\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11585<>\"Rural\",B11585<>\"Suburban\"),H11589,0)","v":6.5663999999999998},{"$f":" IF(B11585=\"Rural\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11585=\"Suburban\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11585<>\"Rural\",B11585<>\"Suburban\"),H11589,0)","v":6.5663999999999998},{"$f":"(IF(B11585=\"Rural\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11585=\"Suburban\",AB11586+((H11589-AB11586)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11585<>\"Rural\",B11585<>\"Suburban\"),H11589,0))*INDEX(Trench_Price_Proportion,MATCH(G11589,Geotypes,0))","v":3.9398399999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A11609)","v":"Suburban"},15.6941822599237,2.2519287795176739,0.14348812459430568,0,0,0,0,0,0,0,0,10.657605999999999,3.653689,5.06928,2.1616240000000002,5740,5576,5,null,15.6941822599237,{"$f":" H11614*(1-INDEX(Trench_Core_Proportion,MATCH(G11614,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":15.078154196736225},{"$f":"H11614*(1-INDEX(Trench_Core_Proportion,MATCH(G11614,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11614,Geotypes,0))","v":12.816431067225791}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11618)","v":"Suburban"},0.68812136600021245,0,0,0.37032641405069178,0.538170201287686,0,0,0,0.106653,0.213306,0,0.123153,0,0,0,72,21,1,null,{"$f":" (H11617-K11617*0.5)","v":0.50295815897486662},{"$f":" (H11617 -K11617*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11617,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.48321604464191309},{"$f":" (H11617 -K11617*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11617,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11617,Geotypes,0))","v":0.41073363794562612}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11636)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11638-K11638*0.5","v":0},{"$f":" (H11638-K11638*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11638,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H11638-K11638*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11638,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11638,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A11654+1)","v":1296},{"$f":"INDEX(CO_Names,A11663)","v":"ΕΥΠΑΛΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11663)","v":"Rural"},11.840858994039339,0,0,0,0,2.1627139999999998,6.4881419999999999,6.5962779999999999,0.21627099999999999,0.324407,0.594746,0.48661100000000002,0,0,0,0,0,0,null,{"$f":"H11663  *IF(B11666=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11666=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3681717988078672},{"$f":"H11663  *IF(B11666=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11666=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3681717988078672},{"$f":"H11663  *IF(B11666=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11666=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11663,Geotypes,0))","v":1.4209030792847204}]
[null,{"$f":"INDEX(CO_Geotype,A11681)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11681)","v":"Suburban"},8.1243540448434679,0.65731019780286948,8.0906148867313898E-2,0,0,4.1016159999999999,3.0762119999999999,0.31550899999999998,0.31550899999999998,0.31550899999999998,0.31550899999999998,0,0,0,0,0,0,0,null,{"$f":" H11684 - I11684","v":7.467043847040598},{"$f":" H11684 - I11684","v":7.467043847040598},{"$f":"(H11684 - I11684)*INDEX(Trench_Price_Proportion,MATCH(G11684,Geotypes,0))","v":6.346987269984508}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11690)","v":"Rural"},3.3360000000000003,0,0,0,0,3.3359999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11691 *IF(B11693=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11693=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.6671999999999999},{"$f":" H11691 *IF(B11693=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11693=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.6671999999999999},{"$f":"H11691 *IF(B11693=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11693=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11691,Geotypes,0))","v":0.40031999999999995}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11708)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11712","v":0},{"$f":" H11712","v":0},{"$f":"H11712*INDEX(Trench_Price_Proportion,MATCH(G11712,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11726)","v":"Suburban"},3.84,0,0,0,0,0,3.84,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11729=\"Rural\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11729=\"Suburban\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11729<>\"Rural\",B11729<>\"Suburban\"),H11733,0)","v":3.3279999999999998},{"$f":" IF(B11729=\"Rural\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11729=\"Suburban\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11729<>\"Rural\",B11729<>\"Suburban\"),H11733,0)","v":3.3279999999999998},{"$f":"(IF(B11729=\"Rural\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11729=\"Suburban\",AB11730+((H11733-AB11730)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11729<>\"Rural\",B11729<>\"Suburban\"),H11733,0))*INDEX(Trench_Price_Proportion,MATCH(G11733,Geotypes,0))","v":2.8287999999999998}]
[{"$f":"INDEX(CO_Index,A11744+1)","v":1306},{"$f":"INDEX(CO_Names,A11753)","v":"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11753)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H11753  *IF(B11756=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11756=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11753  *IF(B11756=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11756=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H11753  *IF(B11756=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11756=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11753,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11753)","v":"Rural"},1.8719999999999999,0,0,0,0,1.8720000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11756=\"Rural\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11756=\"Suburban\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11756<>\"Rural\",B11756<>\"Suburban\"),H11760,0)","v":1.8719999999999999},{"$f":" IF(B11756=\"Rural\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11756=\"Suburban\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11756<>\"Rural\",B11756<>\"Suburban\"),H11760,0)","v":1.8719999999999999},{"$f":"(IF(B11756=\"Rural\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11756=\"Suburban\",AB11757+((H11760-AB11757)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11756<>\"Rural\",B11756<>\"Suburban\"),H11760,0))*INDEX(Trench_Price_Proportion,MATCH(G11760,Geotypes,0))","v":1.1232}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11780)","v":"Rural"},6.3360000000000003,0,0,0,0,0,6.3360000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11781 *IF(B11783=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11783=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2671999999999999},{"$f":" H11781 *IF(B11783=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11783=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.2671999999999999},{"$f":"H11781 *IF(B11783=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11783=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11781,Geotypes,0))","v":0.76031999999999988}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11807)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H11806-K11806*0.5)","v":0},{"$f":" (H11806 -K11806*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11806,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H11806 -K11806*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11806,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11806,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11825)","v":"Rural"},2.1488029016367864,0.67018151599553311,0.31188598800059436,0.28457665334130744,0.13243497257218875,0,0,0,1.5400130000000001,0.32421299999999997,0,0,0,0,0,80,25,0,null,{"$f":" H11827-K11827*0.5","v":2.0065145749661326},{"$f":" (H11827-K11827*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11827,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9673866587728146},{"$f":"(H11827-K11827*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11827,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11827,Geotypes,0))","v":1.1804319952636888}]
[{"$f":"INDEX(CO_Index,A11825+1)","v":1315},{"$f":"INDEX(CO_Names,A11834)","v":"ΒΟΥΡΒΟΥΡΟΥΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11834)","v":"Rural"},5.4135550675571906,0,0,0,0,1.360784,2.7215690000000001,2.7215690000000001,0.680392,0.17749400000000001,0.354987,0.295823,0.17749400000000001,0,0,0,0,0,null,{"$f":"H11834  *IF(B11837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0827110135114379},{"$f":"H11834  *IF(B11837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0827110135114379},{"$f":"H11834  *IF(B11837=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11837=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11834,Geotypes,0))","v":0.64962660810686279}]
[null,{"$f":"INDEX(CO_Geotype,A11852)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11852)","v":"Rural"},4.8546096963203462,0.40920081731435876,8.4291187739463619E-2,0,0,2.4552049999999999,2.4552049999999999,0.72540099999999996,0.22320000000000001,0.22320000000000001,0.22320000000000001,0.1116,0,0,0,0,0,0,null,{"$f":" H11855 - I11855","v":4.4454088790059876},{"$f":" H11855 - I11855","v":4.4454088790059876},{"$f":"(H11855 - I11855)*INDEX(Trench_Price_Proportion,MATCH(G11855,Geotypes,0))","v":2.6672453274035925}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A11870)","v":"Rural"},3.6615341127051448,0.10589913393468649,2.8922066728049162E-2,0,0,0.82018400000000002,2.4605510000000002,1.698952,5.8584999999999998E-2,0.17575399999999999,0.23433799999999999,2.9291999999999999E-2,0,0,0,0,0,0,null,{"$f":"IF(B11873=\"Rural\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11873=\"Suburban\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11873<>\"Rural\",B11873<>\"Suburban\"),H11876-I11876,0)","v":3.5556349787704584},{"$f":"IF(B11873=\"Rural\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11873=\"Suburban\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11873<>\"Rural\",B11873<>\"Suburban\"),H11876-I11876,0)","v":3.5556349787704584},{"$f":"(IF(B11873=\"Rural\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11873=\"Suburban\",AB11873+((H11876-I11876-AB11873)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11873<>\"Rural\",B11873<>\"Suburban\"),H11876-I11876,0))*INDEX(Trench_Price_Proportion,MATCH(G11876,Geotypes,0))","v":2.1333809872622749}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11897)","v":"Suburban"},2.8000000000000003,0,0,0,0,2.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11901","v":2.8000000000000003},{"$f":" H11901","v":2.8000000000000003},{"$f":"H11901*INDEX(Trench_Price_Proportion,MATCH(G11901,Geotypes,0))","v":2.3800000000000003}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11897)","v":"Suburban"},2.8000000000000003,0,0,0,0,2.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11900=\"Rural\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11900=\"Suburban\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11900<>\"Rural\",B11900<>\"Suburban\"),H11904,0)","v":2.8000000000000003},{"$f":" IF(B11900=\"Rural\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11900=\"Suburban\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11900<>\"Rural\",B11900<>\"Suburban\"),H11904,0)","v":2.8000000000000003},{"$f":"(IF(B11900=\"Rural\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11900=\"Suburban\",AB11901+((H11904-AB11901)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11900<>\"Rural\",B11900<>\"Suburban\"),H11904,0))*INDEX(Trench_Price_Proportion,MATCH(G11904,Geotypes,0))","v":2.3800000000000003}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11933)","v":"Rural"},0.40933115865988406,0.11187478424945627,0.27331118553428707,0,0,0,0,0,0.409331,0,0,0,0,0,0,16,5,0,null,{"$f":" H11935-K11935*0.5","v":0.40933115865988406},{"$f":" (H11935-K11935*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11935,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.40134902114083415},{"$f":"(H11935-K11935*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11935,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11935,Geotypes,0))","v":0.24080941268450048}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11942)","v":"Suburban"},4.26,0,0,0,0,4.26,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B11945=\"Rural\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11945=\"Suburban\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11945<>\"Rural\",B11945<>\"Suburban\"),H11949,0)","v":3.1239999999999997},{"$f":" IF(B11945=\"Rural\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11945=\"Suburban\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11945<>\"Rural\",B11945<>\"Suburban\"),H11949,0)","v":3.1239999999999997},{"$f":"(IF(B11945=\"Rural\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Rural)),0)+\nIF(B11945=\"Suburban\",AB11946+((H11949-AB11946)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B11945<>\"Rural\",B11945<>\"Suburban\"),H11949,0))*INDEX(Trench_Price_Proportion,MATCH(G11949,Geotypes,0))","v":2.6553999999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A11969)","v":"Rural"},1.8359999999999999,0,0,0,0,1.8360000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H11970 *IF(B11972=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11972=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.36719999999999992},{"$f":" H11970 *IF(B11972=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11972=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.36719999999999992},{"$f":"H11970 *IF(B11972=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B11972=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G11970,Geotypes,0))","v":0.22031999999999993}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11978)","v":"Dense Urban"},36.097698021183483,0,0,0.49777123880313306,1.3789556290016672E-2,0,0,0,15.068187,5.922523,2.9612609999999999,9.1162609999999997,1.116277,3.3488310000000001,3.3488310000000001,2004,660,21,null,{"$f":" (H11977-K11977*0.5)","v":35.848812401781913},{"$f":" (H11977 -K11977*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11977,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":34.679832597765305},{"$f":" (H11977 -K11977*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11977,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11977,Geotypes,0))","v":34.679832597765305}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A11996)","v":"Suburban"},2.4998976193788223,0.6782520347835016,0.27131192474675603,0,0,0,0,0,1.536494,0.44814399999999999,0.22407199999999999,0.427985,0,0,0,96,42,1,null,{"$f":" H11998-K11998*0.5","v":2.4998976193788223},{"$f":" (H11998-K11998*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11998,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.4017716346586471},{"$f":"(H11998-K11998*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G11998,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G11998,Geotypes,0))","v":2.0415058894598501}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12014)","v":"Suburban"},3.4082960197108294,0.70909563970771106,0.20804989813293065,0,0,0,0,0,0,2.1689159999999998,2.9951699999999999,0.82625400000000004,0,0,0,642,642,1,null,3.4082960197108294,{"$f":" H12019*(1-INDEX(Trench_Core_Proportion,MATCH(G12019,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.2745135797583163},{"$f":"H12019*(1-INDEX(Trench_Core_Proportion,MATCH(G12019,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12019,Geotypes,0))","v":2.7833365427945687}]
[null,{"$f":"INDEX(CO_Geotype,A12041)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12041)","v":"Suburban"},7.7632559579234943,0.51026095498088686,6.5727699530516423E-2,0,0,4.2643240000000002,4.2643240000000002,0,0.21868299999999999,0.43736700000000001,0.32802500000000001,0,0,0,0,0,0,0,null,{"$f":" H12044 - I12044","v":7.2529950029426073},{"$f":" H12044 - I12044","v":7.2529950029426073},{"$f":"(H12044 - I12044)*INDEX(Trench_Price_Proportion,MATCH(G12044,Geotypes,0))","v":6.1650457525012161}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12041)","v":"Suburban"},31.053023831693977,0.51026095498088686,1.6431924882629106E-2,0,0,5.685765,17.057295,17.494661000000001,0.87473299999999998,1.3121,1.3121,0.43736700000000001,0,0,0,0,0,0,null,{"$f":"IF(B12044=\"Rural\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12044=\"Suburban\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12044<>\"Rural\",B12044<>\"Suburban\"),H12047-I12047,0)","v":21.226855727204896},{"$f":"IF(B12044=\"Rural\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12044=\"Suburban\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12044<>\"Rural\",B12044<>\"Suburban\"),H12047-I12047,0)","v":21.226855727204896},{"$f":"(IF(B12044=\"Rural\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12044=\"Suburban\",AB12044+((H12047-I12047-AB12044)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12044<>\"Rural\",B12044<>\"Suburban\"),H12047-I12047,0))*INDEX(Trench_Price_Proportion,MATCH(G12047,Geotypes,0))","v":18.042827368124161}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12068)","v":"Rural"},1.512,0,0,0,0,1.512,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12072","v":1.512},{"$f":" H12072","v":1.512},{"$f":"H12072*INDEX(Trench_Price_Proportion,MATCH(G12072,Geotypes,0))","v":0.90720000000000001}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12086)","v":"Suburban"},4.5200000000000005,0,0,0,0,4.5199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12089=\"Rural\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12089=\"Suburban\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12089<>\"Rural\",B12089<>\"Suburban\"),H12093,0)","v":3.6160000000000005},{"$f":" IF(B12089=\"Rural\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12089=\"Suburban\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12089<>\"Rural\",B12089<>\"Suburban\"),H12093,0)","v":3.6160000000000005},{"$f":"(IF(B12089=\"Rural\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12089=\"Suburban\",AB12090+((H12093-AB12090)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12089<>\"Rural\",B12089<>\"Suburban\"),H12093,0))*INDEX(Trench_Price_Proportion,MATCH(G12093,Geotypes,0))","v":3.0736000000000003}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12095)","v":"Rural"},8.5631409084703769,0.10121915967459075,1.1820330969267139E-2,0,0,1.579019,6.3160759999999998,4.7370570000000001,0.12146300000000002,0.36438900000000002,0.24292600000000003,0.24292600000000003,0,0,0,0,0,0,null,{"$f":"IF(B12098=\"Rural\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12098=\"Suburban\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12098<>\"Rural\",B12098<>\"Suburban\"),H12101-I12101,0)","v":3.9111083298261864},{"$f":"IF(B12098=\"Rural\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12098=\"Suburban\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12098<>\"Rural\",B12098<>\"Suburban\"),H12101-I12101,0)","v":3.9111083298261864},{"$f":"(IF(B12098=\"Rural\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12098=\"Suburban\",AB12098+((H12101-I12101-AB12098)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12098<>\"Rural\",B12098<>\"Suburban\"),H12101-I12101,0))*INDEX(Trench_Price_Proportion,MATCH(G12101,Geotypes,0))","v":2.3466649978957119}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12113)","v":"Urban"},43.010999999999996,0,0,0,0,0,43.011000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12116=\"Rural\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12116=\"Suburban\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12116<>\"Rural\",B12116<>\"Suburban\"),H12120,0)","v":43.010999999999996},{"$f":" IF(B12116=\"Rural\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12116=\"Suburban\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12116<>\"Rural\",B12116<>\"Suburban\"),H12120,0)","v":43.010999999999996},{"$f":"(IF(B12116=\"Rural\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12116=\"Suburban\",AB12117+((H12120-AB12117)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12116<>\"Rural\",B12116<>\"Suburban\"),H12120,0))*INDEX(Trench_Price_Proportion,MATCH(G12120,Geotypes,0))","v":40.860449999999993}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12140)","v":"Suburban"},1.35,0,0,0,0,0,1.35,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12141 *IF(B12143=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12143=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.81},{"$f":" H12141 *IF(B12143=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12143=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.81},{"$f":"H12141 *IF(B12143=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12143=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12141,Geotypes,0))","v":0.6885}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12158)","v":"Suburban"},4.04,0,0,0,0,4.04,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12162","v":4.04},{"$f":" H12162","v":4.04},{"$f":"H12162*INDEX(Trench_Price_Proportion,MATCH(G12162,Geotypes,0))","v":3.4339999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12185)","v":"Rural"},0.68540171938906325,0.27144622550061903,0.39603960396039595,0.19679851348794886,0.28712871287128711,0,0,0,0.38681100000000002,0.10179199999999999,0,0,0,0,0,64,16,0,null,{"$f":" H12187-K12187*0.5","v":0.58700246264508882},{"$f":" (H12187-K12187*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12187,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.57555565660131214},{"$f":"(H12187-K12187*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12187,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12187,Geotypes,0))","v":0.34533339396078727}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12185)","v":"Rural"},0.78040789831427992,0.27144622550061903,0.34782608695652167,0,0,0,0,0,0,0,0,0.38681100000000002,0.20358399999999999,0,0,453,453,1,null,0.78040789831427992,{"$f":" H12190*(1-INDEX(Trench_Core_Proportion,MATCH(G12190,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.76518960126186009},{"$f":"H12190*(1-INDEX(Trench_Core_Proportion,MATCH(G12190,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12190,Geotypes,0))","v":0.45911376075711602}]
[null,{"$f":"INDEX(CO_Geotype,A12212)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12212)","v":"Rural"},11.606322482352812,0.52360723378265905,4.5113965649222106E-2,0,0,5.9194360000000001,5.9194360000000001,0.169127,0.50738000000000005,0.59194400000000003,0.59194400000000003,0,0,0,0,0,0,0,null,{"$f":" H12215 - I12215","v":11.082715248570153},{"$f":" H12215 - I12215","v":11.082715248570153},{"$f":"(H12215 - I12215)*INDEX(Trench_Price_Proportion,MATCH(G12215,Geotypes,0))","v":6.6496291491420916}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12230)","v":"Rural"},8.653938843209394,7.1916389278748424E-2,8.3102493074792248E-3,0,0,1.3424389999999999,5.3697569999999999,4.027317,1.4383280000000001,0.38355499999999998,0.33560900000000005,0.23972100000000002,0,0,0,0,0,0,null,{"$f":"IF(B12233=\"Rural\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12233=\"Suburban\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12233<>\"Rural\",B12233<>\"Suburban\"),H12236-I12236,0)","v":3.3944535739569259},{"$f":"IF(B12233=\"Rural\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12233=\"Suburban\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12233<>\"Rural\",B12233<>\"Suburban\"),H12236-I12236,0)","v":3.3944535739569259},{"$f":"(IF(B12233=\"Rural\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12233=\"Suburban\",AB12233+((H12236-I12236-AB12233)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12233<>\"Rural\",B12233<>\"Suburban\"),H12236-I12236,0))*INDEX(Trench_Price_Proportion,MATCH(G12236,Geotypes,0))","v":2.0366721443741556}]
[{"$f":"INDEX(CO_Index,A12248+1)","v":1362},{"$f":"INDEX(CO_Names,A12257)","v":"ΚΑΛΛΙΘΕΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12257)","v":"Rural"},2.9631384021105815,0,0,0,0,1.25203,1.25203,1.335499,8.3469000000000002E-2,0.25040600000000002,0.33387499999999998,8.3469000000000002E-2,0,0,0,0,0,0,null,{"$f":"H12257  *IF(B12260=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12260=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59262768042211622},{"$f":"H12257  *IF(B12260=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12260=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.59262768042211622},{"$f":"H12257  *IF(B12260=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12260=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12257,Geotypes,0))","v":0.3555766082532697}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12257)","v":"Rural"},2.6639999999999997,0,0,0,0,2.6640000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12260=\"Rural\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12260=\"Suburban\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12260<>\"Rural\",B12260<>\"Suburban\"),H12264,0)","v":1.9535999999999998},{"$f":" IF(B12260=\"Rural\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12260=\"Suburban\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12260<>\"Rural\",B12260<>\"Suburban\"),H12264,0)","v":1.9535999999999998},{"$f":"(IF(B12260=\"Rural\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12260=\"Suburban\",AB12261+((H12264-AB12261)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12260<>\"Rural\",B12260<>\"Suburban\"),H12264,0))*INDEX(Trench_Price_Proportion,MATCH(G12264,Geotypes,0))","v":1.1721599999999999}]
[{"$f":"INDEX(CO_Index,A12275+1)","v":1365},{"$f":"INDEX(CO_Names,A12284)","v":"ΚΑΡΟΥΣΑΔΩΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12284)","v":"Suburban"},8.2565405473250593,0,0,0,0,0,3.7898869999999998,5.8201840000000002,0.270706,0.406059,0.406059,0.20302999999999999,0,0,0,0,0,0,null,{"$f":"H12284  *IF(B12287=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12287=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.9539243283950354},{"$f":"H12284  *IF(B12287=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12287=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.9539243283950354},{"$f":"H12284  *IF(B12287=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12287=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12284,Geotypes,0))","v":4.2108356791357799}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12302)","v":"Suburban"},0.55000000000000004,0,0,0,0,0.55000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12305=\"Rural\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12305=\"Suburban\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12305<>\"Rural\",B12305<>\"Suburban\"),H12309,0)","v":0.33},{"$f":" IF(B12305=\"Rural\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12305=\"Suburban\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12305<>\"Rural\",B12305<>\"Suburban\"),H12309,0)","v":0.33},{"$f":"(IF(B12305=\"Rural\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12305=\"Suburban\",AB12306+((H12309-AB12306)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12305<>\"Rural\",B12305<>\"Suburban\"),H12309,0))*INDEX(Trench_Price_Proportion,MATCH(G12309,Geotypes,0))","v":0.28050000000000003}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12329)","v":"Rural"},0.74399999999999999,0,0,0,0,0.74399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12330 *IF(B12332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.14879999999999996},{"$f":" H12330 *IF(B12332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.14879999999999996},{"$f":"H12330 *IF(B12332=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12332=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12330,Geotypes,0))","v":8.927999999999997E-2}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12329)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12333","v":0},{"$f":" H12333","v":0},{"$f":"H12333*INDEX(Trench_Price_Proportion,MATCH(G12333,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12356)","v":"Urban"},6.849924995615269,2.5762449277585802,0.37609826814274167,2.2958133490070738,0.33515890326925557,0,0,0,1.4754860000000001,0.68504699999999996,0.31617600000000001,1.536154,0.21945100000000001,0,0,324,162,3,null,{"$f":" H12358-K12358*0.5","v":5.7020183211117317},{"$f":" (H12358-K12358*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12358,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":5.4118481087694219},{"$f":"(H12358-K12358*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12358,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12358,Geotypes,0))","v":5.1412557033309509}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12374)","v":"Rural"},3.7523035857541229,0.26412020847947304,7.0388816481220626E-2,0,0,0,0,0,0,0,0,2.0467119999999999,1.705592,0,0,632,632,1,null,3.7523035857541229,{"$f":" H12379*(1-INDEX(Trench_Core_Proportion,MATCH(G12379,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.6791320164732211},{"$f":"H12379*(1-INDEX(Trench_Core_Proportion,MATCH(G12379,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12379,Geotypes,0))","v":2.2074792098839326}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12401)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H12400-K12400*0.5)","v":0},{"$f":" (H12400 -K12400*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12400,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H12400 -K12400*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12400,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12400,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12401)","v":"Suburban"},5.0399905378315371,0.1061316641154902,2.1057909398606429E-2,0,0,1.269331,3.173327,1.9786630000000001,7.4666999999999997E-2,0.224,0.29866599999999999,0.14933299999999999,0,0,0,0,0,0,null,{"$f":"IF(B12404=\"Rural\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12404=\"Suburban\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12404<>\"Rural\",B12404<>\"Suburban\"),H12407-I12407,0)","v":4.9338588737160469},{"$f":"IF(B12404=\"Rural\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12404=\"Suburban\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12404<>\"Rural\",B12404<>\"Suburban\"),H12407-I12407,0)","v":4.9338588737160469},{"$f":"(IF(B12404=\"Rural\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12404=\"Suburban\",AB12404+((H12407-I12407-AB12404)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12404<>\"Rural\",B12404<>\"Suburban\"),H12407-I12407,0))*INDEX(Trench_Price_Proportion,MATCH(G12407,Geotypes,0))","v":4.1937800426586396}]
[{"$f":"INDEX(CO_Index,A12419+1)","v":1381},{"$f":"INDEX(CO_Names,A12428)","v":"ΘΗΒΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12428)","v":"Urban"},72.592952841448394,0,0,0,0,20.882904,41.765808,20.882904,1.9888479999999999,3.9776959999999999,3.9776959999999999,2.9832719999999999,0,0,0,0,0,0,null,{"$f":"H12428  *IF(B12431=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12431=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":72.592952841448394},{"$f":"H12428  *IF(B12431=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12431=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":72.592952841448394},{"$f":"H12428  *IF(B12431=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12431=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12428,Geotypes,0))","v":68.963305199375966}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12446)","v":"Urban"},36.311999999999998,0,0,0,0,0,36.311999999999998,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12449=\"Rural\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12449=\"Suburban\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12449<>\"Rural\",B12449<>\"Suburban\"),H12453,0)","v":36.311999999999998},{"$f":" IF(B12449=\"Rural\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12449=\"Suburban\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12449<>\"Rural\",B12449<>\"Suburban\"),H12453,0)","v":36.311999999999998},{"$f":"(IF(B12449=\"Rural\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12449=\"Suburban\",AB12450+((H12453-AB12450)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12449<>\"Rural\",B12449<>\"Suburban\"),H12453,0))*INDEX(Trench_Price_Proportion,MATCH(G12453,Geotypes,0))","v":34.496399999999994}]
[null,{"$f":"INDEX(CO_Geotype,A12464)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12464)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12467 - I12467","v":0},{"$f":" H12467 - I12467","v":0},{"$f":"(H12467 - I12467)*INDEX(Trench_Price_Proportion,MATCH(G12467,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A12473)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12473)","v":"Rural"},1.9043527777941907,0.12118608585963031,6.363636363636363E-2,0,0,0.96948900000000005,0.72711700000000001,0.13849800000000001,6.9249000000000005E-2,6.9249000000000005E-2,0,0,0,0,0,0,0,0,null,{"$f":" H12476 - I12476","v":1.7831666919345603},{"$f":" H12476 - I12476","v":1.7831666919345603},{"$f":"(H12476 - I12476)*INDEX(Trench_Price_Proportion,MATCH(G12476,Geotypes,0))","v":1.0699000151607361}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12500)","v":"Rural"},5.8680000000000003,0,0,0,0,5.8680000000000003,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12501 *IF(B12503=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12503=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1735999999999998},{"$f":" H12501 *IF(B12503=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12503=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1735999999999998},{"$f":"H12501 *IF(B12503=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12503=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12501,Geotypes,0))","v":0.70415999999999979}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12518)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12522","v":0},{"$f":" H12522","v":0},{"$f":"H12522*INDEX(Trench_Price_Proportion,MATCH(G12522,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12536)","v":"Suburban"},22.35,0,0,0,0,0,22.35,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12539=\"Rural\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12539=\"Suburban\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12539<>\"Rural\",B12539<>\"Suburban\"),H12543,0)","v":15.794},{"$f":" IF(B12539=\"Rural\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12539=\"Suburban\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12539<>\"Rural\",B12539<>\"Suburban\"),H12543,0)","v":15.794},{"$f":"(IF(B12539=\"Rural\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12539=\"Suburban\",AB12540+((H12543-AB12540)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12539<>\"Rural\",B12539<>\"Suburban\"),H12543,0))*INDEX(Trench_Price_Proportion,MATCH(G12543,Geotypes,0))","v":13.424900000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12545)","v":"Rural"},4.1027307853988715,0.12422118296365428,3.0277683197187256E-2,0,0,0,0,0,0,0,0,2.2934520000000003,1.4270370000000001,0,0,760,760,1,null,4.1027307853988715,{"$f":" H12550*(1-INDEX(Trench_Core_Proportion,MATCH(G12550,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0227257316914784},{"$f":"H12550*(1-INDEX(Trench_Core_Proportion,MATCH(G12550,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12550,Geotypes,0))","v":2.4136354390148869}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12572)","v":"Rural"},3.2389657228250481,0,0,0,0,0,0,0,3.238966,0,0,0,0,0,0,32,4,1,null,{"$f":" (H12571-K12571*0.5)","v":3.2389657228250481},{"$f":" (H12571 -K12571*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12571,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1758044675135251},{"$f":" (H12571 -K12571*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12571,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12571,Geotypes,0))","v":1.9054826805081149}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12590)","v":"Suburban"},25.231218814479398,0.7501849003313994,2.9732408325074334E-2,0,0,0,12.753144000000001,13.603352999999998,1.7004190000000001,2.125524,1.2753139999999998,0,0,0,0,0,0,0,null,{"$f":"IF(B12593=\"Rural\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12593=\"Suburban\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12593<>\"Rural\",B12593<>\"Suburban\"),H12596-I12596,0)","v":17.339273662993079},{"$f":"IF(B12593=\"Rural\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12593=\"Suburban\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12593<>\"Rural\",B12593<>\"Suburban\"),H12596-I12596,0)","v":17.339273662993079},{"$f":"(IF(B12593=\"Rural\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12593=\"Suburban\",AB12593+((H12596-I12596-AB12593)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12593<>\"Rural\",B12593<>\"Suburban\"),H12596-I12596,0))*INDEX(Trench_Price_Proportion,MATCH(G12596,Geotypes,0))","v":14.738382613544116}]
[{"$f":"INDEX(CO_Index,A12608+1)","v":1402},{"$f":"INDEX(CO_Names,A12617)","v":"ΜΕΓ.ΤΥΜΠΑΝΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12617)","v":"Rural"},12.098545908170282,0,0,0,0,2.432512,6.0812799999999996,6.2093069999999999,0.256054,0.51210800000000001,0.51210800000000001,0.38408100000000001,0,0,0,0,0,0,null,{"$f":"H12617  *IF(B12620=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12620=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4197091816340559},{"$f":"H12617  *IF(B12620=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12620=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4197091816340559},{"$f":"H12617  *IF(B12620=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12620=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12617,Geotypes,0))","v":1.4518255089804335}]
[null,{"$f":"INDEX(CO_Geotype,A12617)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12617)","v":"Rural"},4.0328486360567606,0.19204041124079813,4.7619047619047616E-2,0,0,2.0270929999999998,2.0270929999999998,4.2675999999999999E-2,0.128027,0.17070299999999999,0.17070299999999999,8.5350999999999996E-2,0,0,0,0,0,0,null,{"$f":" H12620 - I12620","v":3.8408082248159623},{"$f":" H12620 - I12620","v":3.8408082248159623},{"$f":"(H12620 - I12620)*INDEX(Trench_Price_Proportion,MATCH(G12620,Geotypes,0))","v":2.3044849348895773}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12644)","v":"Rural"},26.472879085434052,0.836237155225805,3.1588447653429608E-2,0,0,13.332009000000001,13.618718999999999,0.57342000000000004,0.57342000000000004,2.0069689999999998,2.0069689999999998,0.86013000000000006,0,0,0,0,0,0,null,{"$f":"IF(B12647=\"Rural\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12647=\"Suburban\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12647<>\"Rural\",B12647<>\"Suburban\"),H12650-I12650,0)","v":11.530515746056384},{"$f":"IF(B12647=\"Rural\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12647=\"Suburban\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12647<>\"Rural\",B12647<>\"Suburban\"),H12650-I12650,0)","v":11.530515746056384},{"$f":"(IF(B12647=\"Rural\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12647=\"Suburban\",AB12647+((H12650-I12650-AB12647)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12647<>\"Rural\",B12647<>\"Suburban\"),H12650-I12650,0))*INDEX(Trench_Price_Proportion,MATCH(G12650,Geotypes,0))","v":6.9183094476338303}]
[null,{"$f":"INDEX(CO_Geotype,A12662)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12662)","v":"Suburban"},4.4651562547461126,0.13485371239166111,3.0201342281879193E-2,0,0,2.2475619999999998,2.2475619999999998,5.9935000000000002E-2,0.17980499999999999,0.23974000000000001,0.23974000000000001,0,0,0,0,0,0,0,null,{"$f":" H12665 - I12665","v":4.3303025423544517},{"$f":" H12665 - I12665","v":4.3303025423544517},{"$f":"(H12665 - I12665)*INDEX(Trench_Price_Proportion,MATCH(G12665,Geotypes,0))","v":3.6807571610012837}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12671)","v":"Rural"},10.848000000000001,0,0,0,0,0,10.848000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12672 *IF(B12674=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12674=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.1695999999999995},{"$f":" H12672 *IF(B12674=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12674=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.1695999999999995},{"$f":"H12672 *IF(B12674=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12674=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12672,Geotypes,0))","v":1.3017599999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12689)","v":"Suburban"},1.7399999999999998,0,0,0,0,1.74,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12693","v":1.7399999999999998},{"$f":" H12693","v":1.7399999999999998},{"$f":"H12693*INDEX(Trench_Price_Proportion,MATCH(G12693,Geotypes,0))","v":1.4789999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12707)","v":"Rural"},10.14,0,0,0,0,10.14,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12710=\"Rural\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12710=\"Suburban\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12710<>\"Rural\",B12710<>\"Suburban\"),H12714,0)","v":10.14},{"$f":" IF(B12710=\"Rural\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12710=\"Suburban\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12710<>\"Rural\",B12710<>\"Suburban\"),H12714,0)","v":10.14},{"$f":"(IF(B12710=\"Rural\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12710=\"Suburban\",AB12711+((H12714-AB12711)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12710<>\"Rural\",B12710<>\"Suburban\"),H12714,0))*INDEX(Trench_Price_Proportion,MATCH(G12714,Geotypes,0))","v":6.0840000000000005}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12734)","v":"Urban"},39.513506811450355,3.6176788689074164,9.1555499899570375E-2,0,0,0,0,0,0,0,0,12.410479,6.2052389999999997,4.5747960000000001,76.553170000000009,33304,32580,23,null,39.513506811450355,{"$f":" H12739*(1-INDEX(Trench_Core_Proportion,MATCH(G12739,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":37.50270256352006},{"$f":"H12739*(1-INDEX(Trench_Core_Proportion,MATCH(G12739,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12739,Geotypes,0))","v":35.627567435344055}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12761)","v":"Suburban"},3.2282578603949044,0,0,0.47083543493769037,0.14584814946600774,0,0,0,1.9670859999999999,1.2908999999999999,0,0.94167100000000004,0,0,0,128,21,2,null,{"$f":" (H12760-K12760*0.5)","v":2.9928401429260592},{"$f":" (H12760 -K12760*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12760,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.8753651776082148},{"$f":" (H12760 -K12760*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12760,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12760,Geotypes,0))","v":2.4440604009669826}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12761)","v":"Suburban"},2.3555141426212778,0.39174262475708277,0.16630875513281415,0.47083543493769037,0.19988648185900187,0,0,0,0.98354299999999995,0.43030000000000002,0,0,0,0,0,64,16,0,null,{"$f":" H12763-K12763*0.5","v":2.1200964251524326},{"$f":" (H12763-K12763*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12763,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0368783974191613},{"$f":"(H12763-K12763*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12763,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12763,Geotypes,0))","v":1.7313466378062872}]
[{"$f":"INDEX(CO_Index,A12779+1)","v":1421},{"$f":"INDEX(CO_Names,A12788)","v":"ΦΕΡΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12788)","v":"Rural"},21.528470444914667,0,0,0,0,7.6467239999999999,11.470086999999999,12.234759,0.76467200000000002,1.1470089999999999,1.911681,0,0,0,0,0,0,0,null,{"$f":"H12788  *IF(B12791=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12791=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.3056940889829329},{"$f":"H12788  *IF(B12791=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12791=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.3056940889829329},{"$f":"H12788  *IF(B12791=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12791=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12788,Geotypes,0))","v":2.5834164533897597}]
[null,{"$f":"INDEX(CO_Geotype,A12806)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12806)","v":"Urban"},36.715554274198887,2.9116449290939745,7.9302763819095443E-2,0,0,18.450026999999999,18.450026999999999,0.36900100000000002,1.107002,1.476002,1.6605019999999999,0.92250100000000002,0,0,0,0,0,0,null,{"$f":" H12809 - I12809","v":33.803909345104913},{"$f":" H12809 - I12809","v":33.803909345104913},{"$f":"(H12809 - I12809)*INDEX(Trench_Price_Proportion,MATCH(G12809,Geotypes,0))","v":32.113713877849662}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12815)","v":"Suburban"},5.88,0,0,0,0,5.88,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12816 *IF(B12818=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12818=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.528},{"$f":" H12816 *IF(B12818=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12818=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.528},{"$f":"H12816 *IF(B12818=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12818=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12816,Geotypes,0))","v":2.9988000000000001}]
[null,{"$f":"INDEX(CO_Geotype,A12833)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12833)","v":"Suburban"},21.378187146926273,1.2613204214849068,5.9000345203089763E-2,0,0,9.5406790000000008,9.5406790000000008,0.176679,0.70671700000000004,0.88339599999999996,1.236755,0.88339599999999996,0,0,0,0,0,0,null,{"$f":" H12836 - I12836","v":20.116866725441366},{"$f":" H12836 - I12836","v":20.116866725441366},{"$f":"(H12836 - I12836)*INDEX(Trench_Price_Proportion,MATCH(G12836,Geotypes,0))","v":17.09933671662516}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12851)","v":"Suburban"},9.5702295269101292,0.39062161334327056,4.0816326530612242E-2,0,0,3.9062159999999997,8.0728469999999994,0.52082899999999999,0.78124299999999991,0.78124299999999991,0.52082899999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B12854=\"Rural\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12854=\"Suburban\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12854<>\"Rural\",B12854<>\"Suburban\"),H12857-I12857,0)","v":6.636227186687341},{"$f":"IF(B12854=\"Rural\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12854=\"Suburban\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12854<>\"Rural\",B12854<>\"Suburban\"),H12857-I12857,0)","v":6.636227186687341},{"$f":"(IF(B12854=\"Rural\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12854=\"Suburban\",AB12854+((H12857-I12857-AB12854)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12854<>\"Rural\",B12854<>\"Suburban\"),H12857-I12857,0))*INDEX(Trench_Price_Proportion,MATCH(G12857,Geotypes,0))","v":5.6407931086842398}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12878)","v":"Suburban"},14.9,0,0,0,0,14.9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H12882","v":14.9},{"$f":" H12882","v":14.9},{"$f":"H12882*INDEX(Trench_Price_Proportion,MATCH(G12882,Geotypes,0))","v":12.664999999999999}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A12896)","v":"Rural"},4.5359999999999996,0,0,0,0,0,4.5359999999999996,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B12899=\"Rural\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12899=\"Suburban\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12899<>\"Rural\",B12899<>\"Suburban\"),H12903,0)","v":3.3264},{"$f":" IF(B12899=\"Rural\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12899=\"Suburban\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12899<>\"Rural\",B12899<>\"Suburban\"),H12903,0)","v":3.3264},{"$f":"(IF(B12899=\"Rural\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Rural)),0)+\nIF(B12899=\"Suburban\",AB12900+((H12903-AB12900)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B12899<>\"Rural\",B12899<>\"Suburban\"),H12903,0))*INDEX(Trench_Price_Proportion,MATCH(G12903,Geotypes,0))","v":1.9958399999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A12905)","v":"Suburban"},7.782138976579958,0.24762424073209446,3.1819560339041736E-2,0,0,0,0,0,0,3.6999070000000001,5.5498599999999998,2.7749299999999999,0.92497700000000005,1.049113,1.049113,2996,2782,4,null,7.782138976579958,{"$f":" H12910*(1-INDEX(Trench_Core_Proportion,MATCH(G12910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.4766744469981781},{"$f":"H12910*(1-INDEX(Trench_Core_Proportion,MATCH(G12910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12910,Geotypes,0))","v":6.3551732799484508}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12932)","v":"Rural"},2.7374769102347827,0,0,1.0102593359199794,0.36904761904761907,0,0,0,0.42365700000000001,1.3035600000000001,0,0,0,0,0,58,12,1,null,{"$f":" (H12931-K12931*0.5)","v":2.232347242274793},{"$f":" (H12931 -K12931*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1888154898021814},{"$f":" (H12931 -K12931*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12931,Geotypes,0))","v":1.3132892938813088}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12950)","v":"Rural"},2.4013917938040938,6.8683012565027665E-2,2.860133558473834E-2,0.96979283980549957,0.40384615384615391,0,0,0,0.92361199999999999,0.50798699999999997,0,0,0,0,0,48,4,0,null,{"$f":" H12952-K12952*0.5","v":1.9164953739013439},{"$f":" (H12952-K12952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8791228716975366},{"$f":"(H12952-K12952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G12952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G12952,Geotypes,0))","v":1.1274737230185219}]
[{"$f":"INDEX(CO_Index,A12950+1)","v":1440},{"$f":"INDEX(CO_Names,A12959)","v":"ΙΝΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A12959)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H12959  *IF(B12962=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12962=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H12959  *IF(B12962=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12962=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H12959  *IF(B12962=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B12962=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G12959,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A12977)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12977)","v":"Urban"},28.740069838906454,2.4830575044643446,8.6397058823529424E-2,0,0,16.525539999999999,8.2627699999999997,0.71850199999999997,1.077753,2.5147560000000002,1.796254,0.35925099999999999,0,0,0,0,0,0,null,{"$f":" H12980 - I12980","v":26.257012334442109},{"$f":" H12980 - I12980","v":26.257012334442109},{"$f":"(H12980 - I12980)*INDEX(Trench_Price_Proportion,MATCH(G12980,Geotypes,0))","v":24.944161717720004}]
[null,{"$f":"INDEX(CO_Geotype,A12995)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A12995)","v":"Urban"},35.889393304269802,2.982807354621535,8.3111111111111122E-2,0,0,16.078448000000002,16.078448000000002,0.57423000000000002,2.2969210000000002,2.0098060000000002,1.435576,0,0,0,0,0,0,0,null,{"$f":" H12998 - I12998","v":32.906585949648267},{"$f":" H12998 - I12998","v":32.906585949648267},{"$f":"(H12998 - I12998)*INDEX(Trench_Price_Proportion,MATCH(G12998,Geotypes,0))","v":31.261256652165851}]
[null,{"$f":"INDEX(CO_Geotype,A13022)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13022)","v":"Suburban"},6.9540919615202776,0.47331515968462623,6.8062827225130892E-2,0,0,4.0777919999999996,4.0777919999999996,0,0.14563499999999999,0.291271,0.21845300000000001,0.109227,0,0,0,0,0,0,null,{"$f":" H13025 - I13025","v":6.4807768018356517},{"$f":" H13025 - I13025","v":6.4807768018356517},{"$f":"(H13025 - I13025)*INDEX(Trench_Price_Proportion,MATCH(G13025,Geotypes,0))","v":5.5086602815603039}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13040)","v":"Rural"},21.207975720418439,0.41448812482902486,1.9543973941368076E-2,0,0,6.286403,12.572807000000001,6.286403,1.7961149999999999,1.7961149999999999,0,0,0,0,0,0,0,0,null,{"$f":"IF(B13043=\"Rural\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13043=\"Suburban\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13043<>\"Rural\",B13043<>\"Suburban\"),H13046-I13046,0)","v":6.4798310181604215},{"$f":"IF(B13043=\"Rural\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13043=\"Suburban\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13043<>\"Rural\",B13043<>\"Suburban\"),H13046-I13046,0)","v":6.4798310181604215},{"$f":"(IF(B13043=\"Rural\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13043=\"Suburban\",AB13043+((H13046-I13046-AB13043)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13043<>\"Rural\",B13043<>\"Suburban\"),H13046-I13046,0))*INDEX(Trench_Price_Proportion,MATCH(G13046,Geotypes,0))","v":3.8878986108962525}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13049)","v":"Suburban"},9,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13053","v":9},{"$f":" H13053","v":9},{"$f":"H13053*INDEX(Trench_Price_Proportion,MATCH(G13053,Geotypes,0))","v":7.6499999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13067)","v":"Suburban"},15.75,0,0,0,0,15.75,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B13070=\"Rural\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13070=\"Suburban\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13070<>\"Rural\",B13070<>\"Suburban\"),H13074,0)","v":13.65},{"$f":" IF(B13070=\"Rural\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13070=\"Suburban\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13070<>\"Rural\",B13070<>\"Suburban\"),H13074,0)","v":13.65},{"$f":"(IF(B13070=\"Rural\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13070=\"Suburban\",AB13071+((H13074-AB13071)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13070<>\"Rural\",B13070<>\"Suburban\"),H13074,0))*INDEX(Trench_Price_Proportion,MATCH(G13074,Geotypes,0))","v":11.602499999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13094)","v":"Suburban"},1.58,0,0,0,0,0,1.58,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13095 *IF(B13097=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13097=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.94799999999999995},{"$f":" H13095 *IF(B13097=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13097=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.94799999999999995},{"$f":"H13095 *IF(B13097=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13097=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13095,Geotypes,0))","v":0.80579999999999996}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13103)","v":"Dense Urban"},9.7262345748430441,0,0,0,0,0,0,0,5.8266850000000003,1.456671,0.72833599999999998,2.1650019999999999,2.1650019999999999,0,0,576,180,6,null,{"$f":" (H13102-K13102*0.5)","v":9.7262345748430441},{"$f":" (H13102 -K13102*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13102,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.4090756224155321},{"$f":" (H13102 -K13102*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13102,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13102,Geotypes,0))","v":9.4090756224155321}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13121)","v":"Rural"},5.4599582969898552,0.10318114377565366,1.8897789719847995E-2,1.8199860989966186,0.33333333333333337,0,0,0,3.6399720000000002,0,0,0,0,0,0,32,4,0,null,{"$f":" H13123-K13123*0.5","v":4.5499652474915457},{"$f":" (H13123-K13123*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13123,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.461238925187426},{"$f":"(H13123-K13123*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13123,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13123,Geotypes,0))","v":2.6767433551124555}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A13139)","v":"Suburban"},2.1658801162385983,0.33750845986835099,0.15582970513367522,0,0,0,0,0,0,0.99269499999999999,1.5792870000000001,0.76708200000000004,0,0,0,387,387,1,null,2.1658801162385983,{"$f":" H13144*(1-INDEX(Trench_Core_Proportion,MATCH(G13144,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.0808649870011982},{"$f":"H13144*(1-INDEX(Trench_Core_Proportion,MATCH(G13144,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13144,Geotypes,0))","v":1.7687352389510185}]
[null,{"$f":"INDEX(CO_Geotype,A13166)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13166)","v":"Rural"},1.6164132182124256,7.6245906519454051E-2,4.7169811320754727E-2,0,0,0.82345599999999997,0.82345599999999997,0,0.121993,0.121993,6.0997000000000003E-2,0,0,0,0,0,0,0,null,{"$f":" H13169 - I13169","v":1.5401673116929715},{"$f":" H13169 - I13169","v":1.5401673116929715},{"$f":"(H13169 - I13169)*INDEX(Trench_Price_Proportion,MATCH(G13169,Geotypes,0))","v":0.9241003870157829}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13175)","v":"Rural"},3.9658471318647899,0,0,0,0,0,2.0057160000000001,2.0968849999999999,0.68376700000000001,0.273507,0.273507,0,0,0,0,0,0,0,null,{"$f":"IF(B13178=\"Rural\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13178=\"Suburban\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13178<>\"Rural\",B13178<>\"Suburban\"),H13181-I13181,0)","v":0.79316942637295784},{"$f":"IF(B13178=\"Rural\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13178=\"Suburban\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13178<>\"Rural\",B13178<>\"Suburban\"),H13181-I13181,0)","v":0.79316942637295784},{"$f":"(IF(B13178=\"Rural\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13178=\"Suburban\",AB13178+((H13181-I13181-AB13178)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13178<>\"Rural\",B13178<>\"Suburban\"),H13181-I13181,0))*INDEX(Trench_Price_Proportion,MATCH(G13181,Geotypes,0))","v":0.47590165582377469}]
[null,{"$f":"INDEX(CO_Geotype,A13193)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13193)","v":"Rural"},7.3771969219764637,0.44517567632616589,6.0344827586206892E-2,0,0,3.3070189999999999,3.3070189999999999,0.127193,0.508772,0.381579,0.254386,0,0,0,0,0,0,0,null,{"$f":" H13196 - I13196","v":6.9320212456502981},{"$f":" H13196 - I13196","v":6.9320212456502981},{"$f":"(H13196 - I13196)*INDEX(Trench_Price_Proportion,MATCH(G13196,Geotypes,0))","v":4.1592127473901783}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13211)","v":"Rural"},8.0679267608412779,0.23396987606439706,2.9000000000000001E-2,0,0,1.8072159999999999,5.421646,3.7435179999999999,0.25817400000000001,0.38725999999999999,0.38725999999999999,0.19363,0,0,0,0,0,0,null,{"$f":"IF(B13214=\"Rural\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13214=\"Suburban\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13214<>\"Rural\",B13214<>\"Suburban\"),H13217-I13217,0)","v":4.6067861804403698},{"$f":"IF(B13214=\"Rural\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13214=\"Suburban\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13214<>\"Rural\",B13214<>\"Suburban\"),H13217-I13217,0)","v":4.6067861804403698},{"$f":"(IF(B13214=\"Rural\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13214=\"Suburban\",AB13214+((H13217-I13217-AB13214)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13214<>\"Rural\",B13214<>\"Suburban\"),H13217-I13217,0))*INDEX(Trench_Price_Proportion,MATCH(G13217,Geotypes,0))","v":2.7640717082642219}]
[{"$f":"INDEX(CO_Index,A13229+1)","v":1471},{"$f":"INDEX(CO_Names,A13238)","v":"ΜΑΥΡΙΚΙΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13238)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H13238  *IF(B13241=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13241=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H13238  *IF(B13241=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13241=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H13238  *IF(B13241=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13241=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13238,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13238)","v":"Rural"},1.524,0,0,0,0,1.524,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B13241=\"Rural\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13241=\"Suburban\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13241<>\"Rural\",B13241<>\"Suburban\"),H13245,0)","v":1.524},{"$f":" IF(B13241=\"Rural\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13241=\"Suburban\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13241<>\"Rural\",B13241<>\"Suburban\"),H13245,0)","v":1.524},{"$f":"(IF(B13241=\"Rural\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13241=\"Suburban\",AB13242+((H13245-AB13242)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13241<>\"Rural\",B13241<>\"Suburban\"),H13245,0))*INDEX(Trench_Price_Proportion,MATCH(G13245,Geotypes,0))","v":0.91439999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13265)","v":"Rural"},5.8319999999999999,0,0,0,0,5.8319999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13266 *IF(B13268=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13268=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1663999999999997},{"$f":" H13266 *IF(B13268=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13268=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.1663999999999997},{"$f":"H13266 *IF(B13268=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13268=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13266,Geotypes,0))","v":0.6998399999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13292)","v":"Suburban"},8.6989583018832519,0,0,1.1939746688859367,0.13725490196078433,0,0,0,4.7758989999999999,2.729085,0,0,0,0,0,77,16,1,null,{"$f":" (H13291-K13291*0.5)","v":8.101970967440284},{"$f":" (H13291 -K13291*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13291,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.7839523921228304},{"$f":" (H13291 -K13291*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13291,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13291,Geotypes,0))","v":6.6163595333044061}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13310)","v":"Rural"},8.1706378835236855,0.12020620543765832,1.4711973183887811E-2,3.6690303771171182,0.44905066525048409,0,0,0,2.896973,0,0,0,0,0,0,19,5,0,null,{"$f":" H13312-K13312*0.5","v":6.3361226949651268},{"$f":" (H13312-K13312*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13312,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.2125655173137453},{"$f":"(H13312-K13312*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13312,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13312,Geotypes,0))","v":3.7275393103882468}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A13328)","v":"Suburban"},10.123884786012631,0.5316524540191746,5.251466855428033E-2,0,0,0,0,0,0,0,0,5.6946849999999998,2.5309710000000001,1.2654860000000001,0,1216,912,1,null,10.123884786012631,{"$f":" H13333*(1-INDEX(Trench_Core_Proportion,MATCH(G13333,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.7265020467675214},{"$f":"H13333*(1-INDEX(Trench_Core_Proportion,MATCH(G13333,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13333,Geotypes,0))","v":8.2675267397523928}]
[null,{"$f":"INDEX(CO_Geotype,A13337)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13337)","v":"Rural"},5.1379178615171037,0.12028570244354425,2.3411371237458196E-2,0,0,2.749387,2.749387,0.72171399999999997,6.8735000000000004E-2,6.8735000000000004E-2,0.17183699999999999,0.17183699999999999,1.7184000000000001E-2,0,0,0,0,0,null,{"$f":" H13340 - I13340","v":5.0176321590735595},{"$f":" H13340 - I13340","v":5.0176321590735595},{"$f":"(H13340 - I13340)*INDEX(Trench_Price_Proportion,MATCH(G13340,Geotypes,0))","v":3.0105792954441357}]
[{"$f":"INDEX(CO_Index,A13355+1)","v":1485},{"$f":"INDEX(CO_Names,A13364)","v":"ΓΕΡΑΚΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13364)","v":"Urban"},95.367668013985977,0,0,0,0,0,54.559762999999997,56.378422,3.6373180000000001,5.4559759999999997,5.4559759999999997,3.6373180000000001,0,0,0,0,0,0,null,{"$f":"H13364  *IF(B13367=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13367=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":95.367668013985977},{"$f":"H13364  *IF(B13367=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13367=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":95.367668013985977},{"$f":"H13364  *IF(B13367=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13367=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13364,Geotypes,0))","v":90.59928461328667}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13382)","v":"Rural"},4.9689874041372279,0,0,1.9875949616548911,0.39999999999999997,0,0,0,1.987595,0.99379700000000004,0,0,0,0,0,64,8,1,null,{"$f":" (H13381-K13381*0.5)","v":3.9751899233097823},{"$f":" (H13381 -K13381*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13381,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.8976719724748561},{"$f":" (H13381 -K13381*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13381,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13381,Geotypes,0))","v":2.3386031834849135}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13382)","v":"Rural"},7.2288084532628627,0.10989742580973946,1.5202702702702702E-2,0,0,1.4652989999999999,4.3958969999999997,3.0771280000000001,1.025709,0.36632500000000001,0.36632500000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B13385=\"Rural\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13385=\"Suburban\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13385<>\"Rural\",B13385<>\"Suburban\"),H13388-I13388,0)","v":3.2700589590942473},{"$f":"IF(B13385=\"Rural\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13385=\"Suburban\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13385<>\"Rural\",B13385<>\"Suburban\"),H13388-I13388,0)","v":3.2700589590942473},{"$f":"(IF(B13385=\"Rural\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13385=\"Suburban\",AB13385+((H13388-I13388-AB13385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13385<>\"Rural\",B13385<>\"Suburban\"),H13388-I13388,0))*INDEX(Trench_Price_Proportion,MATCH(G13388,Geotypes,0))","v":1.9620353754565483}]
[{"$f":"INDEX(CO_Index,A13400+1)","v":1490},{"$f":"INDEX(CO_Names,A13409)","v":"ΚΥΔΩΝΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13409)","v":"Urban"},107.67971763123246,0,0,0,0,0,54.961762999999998,54.961762999999998,16.030514,6.8702199999999998,4.5801470000000002,3.4351099999999999,0,0,0,0,0,0,null,{"$f":"H13409  *IF(B13412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":107.67971763123246},{"$f":"H13409  *IF(B13412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":107.67971763123246},{"$f":"H13409  *IF(B13412=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13412=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13409,Geotypes,0))","v":102.29573174967084}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13427)","v":"Rural"},15.048,0,0,0,0,15.048,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B13430=\"Rural\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13430=\"Suburban\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13430<>\"Rural\",B13430<>\"Suburban\"),H13434,0)","v":7.0223999999999993},{"$f":" IF(B13430=\"Rural\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13430=\"Suburban\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13430<>\"Rural\",B13430<>\"Suburban\"),H13434,0)","v":7.0223999999999993},{"$f":"(IF(B13430=\"Rural\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13430=\"Suburban\",AB13431+((H13434-AB13431)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13430<>\"Rural\",B13430<>\"Suburban\"),H13434,0))*INDEX(Trench_Price_Proportion,MATCH(G13434,Geotypes,0))","v":4.2134399999999994}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13454)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13455 *IF(B13457=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13457=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H13455 *IF(B13457=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13457=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H13455 *IF(B13457=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13457=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13455,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13472)","v":"Suburban"},0.82000000000000006,0,0,0,0,0.82,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13476","v":0.82000000000000006},{"$f":" H13476","v":0.82000000000000006},{"$f":"H13476*INDEX(Trench_Price_Proportion,MATCH(G13476,Geotypes,0))","v":0.69700000000000006}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13481)","v":"Rural"},3.5922593683130764,0.27292806446619083,7.5976714508328436E-2,0.82250611541178675,0.228966238536956,0,0,0,1.947247,0,0,0,0,0,0,32,8,0,null,{"$f":" H13483-K13483*0.5","v":3.1810063106071831},{"$f":" (H13483-K13483*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13483,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.1189752893104878},{"$f":"(H13483-K13483*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13483,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13483,Geotypes,0))","v":1.8713851735862925}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A13499)","v":"Suburban"},2.4889952602102312,0.35049812043125284,0.14081911927853502,0,0,0,0,0,0,0,0,0.96348199999999995,1.525514,0,0,668,668,1,null,2.4889952602102312,{"$f":" H13504*(1-INDEX(Trench_Core_Proportion,MATCH(G13504,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3912972149068139},{"$f":"H13504*(1-INDEX(Trench_Core_Proportion,MATCH(G13504,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13504,Geotypes,0))","v":2.0326026326707916}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13526)","v":"Suburban"},5.8669176875565725,0,0,3.2842565482120611,0.55979250487488497,0,0,0,2.9332880000000001,0,0,2.1774019999999998,0,0,0,48,4,1,null,{"$f":" (H13525-K13525*0.5)","v":4.2247894134505417},{"$f":" (H13525 -K13525*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13525,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.0589579737081349},{"$f":" (H13525 -K13525*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13525,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13525,Geotypes,0))","v":3.4501142776519145}]
[null,{"$f":"INDEX(CO_Geotype,A13544)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13544)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13547 - I13547","v":0},{"$f":" H13547 - I13547","v":0},{"$f":"(H13547 - I13547)*INDEX(Trench_Price_Proportion,MATCH(G13547,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13553)","v":"Urban"},42.803123850112591,0,0,3.9673099066702791,9.268739170914142E-2,0,0,0,19.138760000000001,2.741101,1.3705510000000001,17.728686,8.6330989999999996,0,0,408,116,5,null,{"$f":" (H13552-K13552*0.5)","v":40.819468896777451},{"$f":" (H13552 -K13552*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13552,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":38.742205498022031},{"$f":" (H13552 -K13552*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13552,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13552,Geotypes,0))","v":36.805095223120929}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13571)","v":"Rural"},22.294545635987134,0.58523182294466225,2.6249999999999999E-2,0,0,0,8.9178180000000005,13.376727000000001,2.6753459999999998,1.3376729999999999,0.89178199999999996,0.222945,0,0,0,0,0,0,null,{"$f":"IF(B13574=\"Rural\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13574=\"Suburban\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13574<>\"Rural\",B13574<>\"Suburban\"),H13577-I13577,0)","v":9.7594373521533662},{"$f":"IF(B13574=\"Rural\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13574=\"Suburban\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13574<>\"Rural\",B13574<>\"Suburban\"),H13577-I13577,0)","v":9.7594373521533662},{"$f":"(IF(B13574=\"Rural\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13574=\"Suburban\",AB13574+((H13577-I13577-AB13574)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13574<>\"Rural\",B13574<>\"Suburban\"),H13577-I13577,0))*INDEX(Trench_Price_Proportion,MATCH(G13577,Geotypes,0))","v":5.8556624112920197}]
[{"$f":"INDEX(CO_Index,A13589+1)","v":1511},{"$f":"INDEX(CO_Names,A13598)","v":"ΚΑΣΣΑΝΔΡΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13598)","v":"Suburban"},25.679153587236375,0,0,0,0,0,7.4949579999999996,14.989915999999999,7.4949579999999996,0.99932799999999999,1.9986550000000001,1.4989920000000001,0.499664,0,0,0,0,0,null,{"$f":"H13598  *IF(B13601=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13601=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":15.407492152341824},{"$f":"H13598  *IF(B13601=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13601=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":15.407492152341824},{"$f":"H13598  *IF(B13601=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13601=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13598,Geotypes,0))","v":13.09636832949055}]
[null,{"$f":"INDEX(CO_Geotype,A13616)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13616)","v":"Suburban"},11.996413954933111,0.93746811038550137,7.8145695364238404E-2,0,0,6.0379300000000002,4.528448,0.31778600000000001,0.31778600000000001,0.79446499999999998,0.79446499999999998,0,0,0,0,0,0,0,null,{"$f":" H13619 - I13619","v":11.05894584454761},{"$f":" H13619 - I13619","v":11.05894584454761},{"$f":"(H13619 - I13619)*INDEX(Trench_Price_Proportion,MATCH(G13619,Geotypes,0))","v":9.4001039678654692}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13625)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13626 *IF(B13628=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13628=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H13626 *IF(B13628=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13628=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H13626 *IF(B13628=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13628=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13626,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13643)","v":"Rural"},9.7919999999999998,0,0,0,0,9.7919999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13647","v":9.7919999999999998},{"$f":" H13647","v":9.7919999999999998},{"$f":"H13647*INDEX(Trench_Price_Proportion,MATCH(G13647,Geotypes,0))","v":5.8751999999999995}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13670)","v":"Dense Urban"},2.607967512031057,1.587148745340865,0.60857688526373188,0.56469511142104023,0.21652689644943535,0,0,0,1.3737550000000001,0.26011899999999999,0.13006000000000001,0,0,0,0,156,65,1,null,{"$f":" H13672-K13672*0.5","v":2.3256199563205371},{"$f":" (H13672-K13672*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13672,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2497847311452239},{"$f":"(H13672-K13672*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13672,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13672,Geotypes,0))","v":2.2497847311452239}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A13670)","v":"Dense Urban"},22.175190218779719,1.587148745340865,7.1573173879552157E-2,0,0,0,0,0,0,0,0,12.680819,1.950895,0.97544800000000009,12.163479000000001,21480,20227,15,null,22.175190218779719,{"$f":" H13675*(1-INDEX(Trench_Core_Proportion,MATCH(G13675,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":21.452088174967198},{"$f":"H13675*(1-INDEX(Trench_Core_Proportion,MATCH(G13675,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13675,Geotypes,0))","v":21.452088174967198}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13697)","v":"Urban"},22.696229643739052,0,0,2.8559422499218616,0.12583333420358203,0,0,0,9.019088,4.2442770000000003,2.1221380000000001,2.8559420000000002,5.7118840000000004,0,0,288,126,3,null,{"$f":" (H13696-K13696*0.5)","v":21.268258518778122},{"$f":" (H13696 -K13696*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13696,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":20.18593735756836},{"$f":" (H13696 -K13696*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13696,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13696,Geotypes,0))","v":19.176640489689941}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13706)","v":"Rural"},2.472,0,0,0,0,2.472,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B13709=\"Rural\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13709=\"Suburban\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13709<>\"Rural\",B13709<>\"Suburban\"),H13713,0)","v":1.4831999999999999},{"$f":" IF(B13709=\"Rural\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13709=\"Suburban\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13709<>\"Rural\",B13709<>\"Suburban\"),H13713,0)","v":1.4831999999999999},{"$f":"(IF(B13709=\"Rural\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13709=\"Suburban\",AB13710+((H13713-AB13710)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13709<>\"Rural\",B13709<>\"Suburban\"),H13713,0))*INDEX(Trench_Price_Proportion,MATCH(G13713,Geotypes,0))","v":0.88991999999999993}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13742)","v":"Rural"},20.634293785418997,0,0,2.6130064609859209,0.12663416001338385,0,0,0,11.240684999999999,5.5706049999999996,2.7853029999999999,3.9419900000000001,0,0,0,180,30,2,null,{"$f":" (H13741-K13741*0.5)","v":19.327790554926036},{"$f":" (H13741 -K13741*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13741,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":18.950890143401285},{"$f":" (H13741 -K13741*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13741,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13741,Geotypes,0))","v":11.37053408604077}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13760)","v":"Rural"},1.9583555721540975,0.59432805661313348,0.30348322085319829,0.6901448927475301,0.35241041134751833,0,0,0,0.58330800000000005,0.47725200000000001,0.238626,0,0,0,0,77,16,0,null,{"$f":" H13762-K13762*0.5","v":1.6132831257803324},{"$f":" (H13762-K13762*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13762,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.581823395694548},{"$f":"(H13762-K13762*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13762,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13762,Geotypes,0))","v":0.94909403741672871}]
[{"$f":"INDEX(CO_Index,A13760+1)","v":1530},{"$f":"INDEX(CO_Names,A13769)","v":"ΣΑΠΕΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13769)","v":"Rural"},20.496682107312594,0,0,0,0,5.1449160000000003,10.289832000000001,7.7173740000000004,0.49789499999999998,0.99578999999999995,1.32772,1.1617550000000001,0,0,0,0,0,0,null,{"$f":"H13769  *IF(B13772=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13772=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.0993364214625183},{"$f":"H13769  *IF(B13772=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13772=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.0993364214625183},{"$f":"H13769  *IF(B13772=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13772=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13769,Geotypes,0))","v":2.459601852877511}]
[null,{"$f":"INDEX(CO_Geotype,A13787)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13787)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13790 - I13790","v":0},{"$f":" H13790 - I13790","v":0},{"$f":"(H13790 - I13790)*INDEX(Trench_Price_Proportion,MATCH(G13790,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13814)","v":"Urban"},28.643999999999998,0,0,0,0,28.643999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13815 *IF(B13817=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13817=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":28.643999999999998},{"$f":" H13815 *IF(B13817=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13817=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":28.643999999999998},{"$f":"H13815 *IF(B13817=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13817=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13815,Geotypes,0))","v":27.211799999999997}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13814)","v":"Urban"},3.4649999999999999,0,0,0,0,3.4649999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13818","v":3.4649999999999999},{"$f":" H13818","v":3.4649999999999999},{"$f":"H13818*INDEX(Trench_Price_Proportion,MATCH(G13818,Geotypes,0))","v":3.2917499999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13832)","v":"Suburban"},55.600000000000009,0,0,0,0,55.599999999999994,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B13835=\"Rural\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13835=\"Suburban\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13835<>\"Rural\",B13835<>\"Suburban\"),H13839,0)","v":37.808000000000007},{"$f":" IF(B13835=\"Rural\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13835=\"Suburban\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13835<>\"Rural\",B13835<>\"Suburban\"),H13839,0)","v":37.808000000000007},{"$f":"(IF(B13835=\"Rural\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13835=\"Suburban\",AB13836+((H13839-AB13836)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13835<>\"Rural\",B13835<>\"Suburban\"),H13839,0))*INDEX(Trench_Price_Proportion,MATCH(G13839,Geotypes,0))","v":32.136800000000008}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A13859)","v":"Rural"},4.3417387817228237,9.2088384443089574E-2,2.1210024156853684E-2,0,0,0,0,0,0,0,0,2.6839839999999997,0.94728800000000002,0.47364400000000001,0,1256,942,1,null,4.3417387817228237,{"$f":" H13864*(1-INDEX(Trench_Core_Proportion,MATCH(G13864,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.2570729670290044},{"$f":"H13864*(1-INDEX(Trench_Core_Proportion,MATCH(G13864,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13864,Geotypes,0))","v":2.5542437802174027}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13886)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H13885-K13885*0.5)","v":0},{"$f":" (H13885 -K13885*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13885,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H13885 -K13885*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13885,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13885,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A13895)","v":"Suburban"},5.18,0,0,0,0,0,5.18,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H13896 *IF(B13898=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13898=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1079999999999997},{"$f":" H13896 *IF(B13898=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13898=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.1079999999999997},{"$f":"H13896 *IF(B13898=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13898=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13896,Geotypes,0))","v":2.6417999999999995}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13913)","v":"Rural"},5.3566376693921525,0,0,2.0831368714302814,0.38888888888888884,0,0,0,0.29759099999999999,1.7855460000000001,1.190364,0,0,0,0,32,2,1,null,{"$f":" (H13912-K13912*0.5)","v":4.3150692336770113},{"$f":" (H13912 -K13912*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13912,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.2309234868929249},{"$f":" (H13912 -K13912*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13912,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13912,Geotypes,0))","v":2.538554092135755}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13931)","v":"Suburban"},8.3885217759439819,0.73330231042943339,8.7417345989652992E-2,3.1456956659789936,0.37500000000000006,0,0,0,4.194261,1.048565,0,0,0,0,0,27,12,0,null,{"$f":" H13933-K13933*0.5","v":6.8156739429544846},{"$f":" (H13933-K13933*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13933,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.5481451001732234},{"$f":"(H13933-K13933*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G13933,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G13933,Geotypes,0))","v":5.5659233351472395}]
[{"$f":"INDEX(CO_Index,A13949+1)","v":1551},{"$f":"INDEX(CO_Names,A13958)","v":"ΚΡΑΝΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13958)","v":"Rural"},17.558175000733343,0,0,0,0,3.0056790000000002,10.519876999999999,10.720255,0.40075699999999997,0.601136,0.601136,0.40075699999999997,0,0,0,0,0,0,null,{"$f":"H13958  *IF(B13961=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13961=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.5116350001466676},{"$f":"H13958  *IF(B13961=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13961=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":3.5116350001466676},{"$f":"H13958  *IF(B13961=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B13961=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G13958,Geotypes,0))","v":2.1069810000880005}]
[null,{"$f":"INDEX(CO_Geotype,A13958)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A13958)","v":"Rural"},8.9669424397468411,0.62618313126723757,6.9832402234636881E-2,0,0,5.259938,5.259938,0,0.200379,0.40075699999999997,0.300568,0.100189,0,0,0,0,0,0,null,{"$f":" H13961 - I13961","v":8.340759308479603},{"$f":" H13961 - I13961","v":8.340759308479603},{"$f":"(H13961 - I13961)*INDEX(Trench_Price_Proportion,MATCH(G13961,Geotypes,0))","v":5.0044555850877614}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A13976)","v":"Rural"},1.1949305991448245,2.0963694721839024E-2,1.7543859649122806E-2,0,0,0.48216500000000001,0.985294,4.1926999999999999E-2,4.1926999999999999E-2,0.125782,0.125782,0,0,0,0,0,0,0,null,{"$f":"IF(B13979=\"Rural\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13979=\"Suburban\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13979<>\"Rural\",B13979<>\"Suburban\"),H13982-I13982,0)","v":1.1739669044229855},{"$f":"IF(B13979=\"Rural\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13979=\"Suburban\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13979<>\"Rural\",B13979<>\"Suburban\"),H13982-I13982,0)","v":1.1739669044229855},{"$f":"(IF(B13979=\"Rural\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Rural)),0)+\nIF(B13979=\"Suburban\",AB13979+((H13982-I13982-AB13979)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B13979<>\"Rural\",B13979<>\"Suburban\"),H13982-I13982,0))*INDEX(Trench_Price_Proportion,MATCH(G13982,Geotypes,0))","v":0.70438014265379123}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14003)","v":"Suburban"},8.8800000000000008,0,0,0,0,8.8800000000000008,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14007","v":8.8800000000000008},{"$f":" H14007","v":8.8800000000000008},{"$f":"H14007*INDEX(Trench_Price_Proportion,MATCH(G14007,Geotypes,0))","v":7.548}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14021)","v":"Rural"},1.6800000000000002,0,0,0,0,1.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14024=\"Rural\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14024=\"Suburban\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14024<>\"Rural\",B14024<>\"Suburban\"),H14028,0)","v":1.008},{"$f":" IF(B14024=\"Rural\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14024=\"Suburban\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14024<>\"Rural\",B14024<>\"Suburban\"),H14028,0)","v":1.008},{"$f":"(IF(B14024=\"Rural\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14024=\"Suburban\",AB14025+((H14028-AB14025)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14024<>\"Rural\",B14024<>\"Suburban\"),H14028,0))*INDEX(Trench_Price_Proportion,MATCH(G14028,Geotypes,0))","v":0.6048}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14030)","v":"Rural"},2.9806593218726842,0.27874453866965759,9.351774509222624E-2,0,0,0,0,0,0,1.946553,1.034106,0,0,0,0,144,96,0,null,2.9806593218726842,{"$f":" H14035*(1-INDEX(Trench_Core_Proportion,MATCH(G14035,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9225351549206278},{"$f":"H14035*(1-INDEX(Trench_Core_Proportion,MATCH(G14035,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14035,Geotypes,0))","v":1.7535210929523766}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14057)","v":"Rural"},3.8603955302859378,0,0,0.77403171925800462,0.20050580651270011,0,0,0,1.4701660000000001,1.1761330000000001,0,0.96997999999999995,0,0,0,144,45,2,null,{"$f":" (H14056-K14056*0.5)","v":3.4733796706569358},{"$f":" (H14056 -K14056*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14056,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.4056472403239373},{"$f":" (H14056 -K14056*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14056,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14056,Geotypes,0))","v":2.0433883441943621}]
[null,{"$f":"INDEX(CO_Geotype,A14075)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14075)","v":"Rural"},4.7802902455347454,0.5690821720874697,0.11904761904761905,0,0,3.9835750000000001,0.113816,0.227633,0.68289900000000003,0.341449,0.113816,0,0,0,0,0,0,0,null,{"$f":" H14078 - I14078","v":4.2112080734472759},{"$f":" H14078 - I14078","v":4.2112080734472759},{"$f":"(H14078 - I14078)*INDEX(Trench_Price_Proportion,MATCH(G14078,Geotypes,0))","v":2.5267248440683656}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14102)","v":"Rural"},0.29623225488771726,0,0,0,0,0,0,0,0.296232,0,0,0,0,0,0,48,5,1,null,{"$f":" (H14101-K14101*0.5)","v":0.29623225488771726},{"$f":" (H14101 -K14101*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14101,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.29045559570586216},{"$f":" (H14101 -K14101*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14101,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14101,Geotypes,0))","v":0.17427335742351729}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14102)","v":"Rural"},0.29623225488771726,8.6651514643149699E-2,0.29251208541079959,0,0,0,0,0,0.296232,0,0,0,0,0,0,48,8,0,null,{"$f":" H14104-K14104*0.5","v":0.29623225488771726},{"$f":" (H14104-K14104*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14104,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.29045559570586216},{"$f":"(H14104-K14104*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14104,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14104,Geotypes,0))","v":0.17427335742351729}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14120)","v":"Suburban"},8.2656400762118238,1.3553216689537591,0.16397056446412658,0,0,0,0,0,0,0,4.2864399999999998,6.9759700000000002,4.4414540000000002,1.751924,0,2460,2460,2,null,8.2656400762118238,{"$f":" H14125*(1-INDEX(Trench_Core_Proportion,MATCH(G14125,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.941197160816607},{"$f":"H14125*(1-INDEX(Trench_Core_Proportion,MATCH(G14125,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14125,Geotypes,0))","v":6.7500175866941161}]
[null,{"$f":"INDEX(CO_Geotype,A14147)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14147)","v":"Suburban"},12.258916961866152,0.9840873707920077,8.027522935779817E-2,0,0,6.1856920000000004,6.1856920000000004,0.224934,0.67480300000000004,0.44986900000000002,0.44986900000000002,0,0,0,0,0,0,0,null,{"$f":" H14150 - I14150","v":11.274829591074145},{"$f":" H14150 - I14150","v":11.274829591074145},{"$f":"(H14150 - I14150)*INDEX(Trench_Price_Proportion,MATCH(G14150,Geotypes,0))","v":9.583605152413023}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14165)","v":"Rural"},8.7609016626196574,0.22872607188801322,2.6107594936708861E-2,0,0,1.7743599999999999,4.4359000000000002,4.5467979999999999,0.110898,0.33269199999999999,0.44358999999999998,0.16634599999999999,0,0,0,0,0,0,null,{"$f":"IF(B14168=\"Rural\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14168=\"Suburban\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14168<>\"Rural\",B14168<>\"Suburban\"),H14171-I14171,0)","v":5.049994423563831},{"$f":"IF(B14168=\"Rural\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14168=\"Suburban\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14168<>\"Rural\",B14168<>\"Suburban\"),H14171-I14171,0)","v":5.049994423563831},{"$f":"(IF(B14168=\"Rural\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14168=\"Suburban\",AB14168+((H14171-I14171-AB14168)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14168<>\"Rural\",B14168<>\"Suburban\"),H14171-I14171,0))*INDEX(Trench_Price_Proportion,MATCH(G14171,Geotypes,0))","v":3.0299966541382983}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14174)","v":"Suburban"},13.200000000000001,0,0,0,0,13.2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14178","v":13.200000000000001},{"$f":" H14178","v":13.200000000000001},{"$f":"H14178*INDEX(Trench_Price_Proportion,MATCH(G14178,Geotypes,0))","v":11.22}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14192)","v":"Urban"},30.42,0,0,0,0,30.419999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14195=\"Rural\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14195=\"Suburban\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14195<>\"Rural\",B14195<>\"Suburban\"),H14199,0)","v":30.42},{"$f":" IF(B14195=\"Rural\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14195=\"Suburban\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14195<>\"Rural\",B14195<>\"Suburban\"),H14199,0)","v":30.42},{"$f":"(IF(B14195=\"Rural\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14195=\"Suburban\",AB14196+((H14199-AB14196)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14195<>\"Rural\",B14195<>\"Suburban\"),H14199,0))*INDEX(Trench_Price_Proportion,MATCH(G14199,Geotypes,0))","v":28.899000000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14219)","v":"Rural"},8.2799999999999994,0,0,0,0,8.2799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14220 *IF(B14222=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14222=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6559999999999995},{"$f":" H14220 *IF(B14222=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14222=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6559999999999995},{"$f":"H14220 *IF(B14222=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14222=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14220,Geotypes,0))","v":0.99359999999999959}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14246)","v":"Rural"},2.6366749562524028,0,0,1.5211586286071554,0.57692307692307687,0,0,0,0,1.5211589999999999,0,0,0,0,0,48,4,1,null,{"$f":" (H14245-K14245*0.5)","v":1.8760956419488251},{"$f":" (H14245 -K14245*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14245,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8395109522761564},{"$f":" (H14245 -K14245*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14245,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14245,Geotypes,0))","v":1.1037065713656937}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14255)","v":"Rural"},11.85406610105376,0.45849060165819755,3.8677918424753877E-2,0,0,2.0006870000000001,8.0027450000000009,6.002059,1.1670669999999999,0.50017200000000006,0.33344799999999997,0.250085,0,0,0,0,0,0,null,{"$f":"IF(B14258=\"Rural\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14258=\"Suburban\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14258<>\"Rural\",B14258<>\"Suburban\"),H14261-I14261,0)","v":7.6342853272468592},{"$f":"IF(B14258=\"Rural\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14258=\"Suburban\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14258<>\"Rural\",B14258<>\"Suburban\"),H14261-I14261,0)","v":7.6342853272468592},{"$f":"(IF(B14258=\"Rural\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14258=\"Suburban\",AB14258+((H14261-I14261-AB14258)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14258<>\"Rural\",B14258<>\"Suburban\"),H14261-I14261,0))*INDEX(Trench_Price_Proportion,MATCH(G14261,Geotypes,0))","v":4.5805711963481155}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14273)","v":"Suburban"},7.6751268440108449,0,0,0.44622830488435139,5.8139534883720922E-2,0,0,0,4.5515290000000004,1.784913,0.89245699999999994,0,0,0,0,84,35,1,null,{"$f":" (H14272-K14272*0.5)","v":7.4520126915686689},{"$f":" (H14272 -K14272*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14272,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.1595062793704303},{"$f":" (H14272 -K14272*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14272,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14272,Geotypes,0))","v":6.0855803374648652}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14291)","v":"Suburban"},4.6594444566883091,0.73108455288883145,0.15690380252079414,1.5130341789482689,0.32472415821513084,0,0,0,1.9075580000000001,0.50868199999999997,0.25434099999999998,0,0,0,0,55,32,0,null,{"$f":" H14293-K14293*0.5","v":3.9029273672141747},{"$f":" (H14293-K14293*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14293,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7497296569437939},{"$f":"(H14293-K14293*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14293,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14293,Geotypes,0))","v":3.1872702084022246}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14309)","v":"Urban"},23.71887396656318,2.7633126614574723,0.11650269171095355,0,0,0,0,0,0,0,12.366956999999999,14.428116000000001,2.061159,1.0305800000000001,26.577379000000001,21216,21012,13,null,23.71887396656318,{"$f":" H14314*(1-INDEX(Trench_Core_Proportion,MATCH(G14314,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":22.511843349015773},{"$f":"H14314*(1-INDEX(Trench_Core_Proportion,MATCH(G14314,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14314,Geotypes,0))","v":21.386251181564983}]
[null,{"$f":"INDEX(CO_Geotype,A14318)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14318)","v":"Suburban"},6.627259408510616,0.42077837514353122,6.3492063492063502E-2,0,0,3.331162,3.331162,7.0129999999999998E-2,0.21038899999999999,0.28051900000000002,0.28051900000000002,0.14025899999999999,0,0,0,0,0,0,null,{"$f":" H14321 - I14321","v":6.2064810333670852},{"$f":" H14321 - I14321","v":6.2064810333670852},{"$f":"(H14321 - I14321)*INDEX(Trench_Price_Proportion,MATCH(G14321,Geotypes,0))","v":5.2755088783620225}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14336)","v":"Rural"},37.930737705509017,1.0302845123726541,2.7162258756254474E-2,0,0,7.7542469999999994,27.139862999999998,20.090548000000002,1.4098630000000001,2.114795,2.114795,0,0,0,0,0,0,0,null,{"$f":"IF(B14339=\"Rural\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14339=\"Suburban\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14339<>\"Rural\",B14339<>\"Suburban\"),H14342-I14342,0)","v":16.012790342297087},{"$f":"IF(B14339=\"Rural\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14339=\"Suburban\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14339<>\"Rural\",B14339<>\"Suburban\"),H14342-I14342,0)","v":16.012790342297087},{"$f":"(IF(B14339=\"Rural\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14339=\"Suburban\",AB14339+((H14342-I14342-AB14339)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14339<>\"Rural\",B14339<>\"Suburban\"),H14342-I14342,0))*INDEX(Trench_Price_Proportion,MATCH(G14342,Geotypes,0))","v":9.6076742053782525}]
[{"$f":"INDEX(CO_Index,A14354+1)","v":1596},{"$f":"INDEX(CO_Names,A14363)","v":"ΝΑΥΠΛΙΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14363)","v":"Urban"},76.540760904582484,0,0,0,0,0,39.053539999999998,40.585051,3.0630229999999998,7.6575569999999997,6.1260450000000004,1.5315110000000001,0,0,0,0,0,0,null,{"$f":"H14363  *IF(B14366=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14366=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":76.540760904582484},{"$f":"H14363  *IF(B14366=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14366=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":76.540760904582484},{"$f":"H14363  *IF(B14366=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14366=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14363,Geotypes,0))","v":72.713722859353354}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14381)","v":"Suburban"},14.850000000000001,0,0,0,0,14.85,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14384=\"Rural\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14384=\"Suburban\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14384<>\"Rural\",B14384<>\"Suburban\"),H14388,0)","v":11.61},{"$f":" IF(B14384=\"Rural\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14384=\"Suburban\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14384<>\"Rural\",B14384<>\"Suburban\"),H14388,0)","v":11.61},{"$f":"(IF(B14384=\"Rural\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14384=\"Suburban\",AB14385+((H14388-AB14385)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14384<>\"Rural\",B14384<>\"Suburban\"),H14388,0))*INDEX(Trench_Price_Proportion,MATCH(G14388,Geotypes,0))","v":9.8684999999999992}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14390)","v":"Rural"},3.24,0,0,0,0,0,3.24,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14391 *IF(B14393=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14393=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64799999999999991},{"$f":" H14391 *IF(B14393=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14393=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.64799999999999991},{"$f":"H14391 *IF(B14393=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14393=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14391,Geotypes,0))","v":0.38879999999999992}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14417)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H14416-K14416*0.5)","v":0},{"$f":" (H14416 -K14416*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14416,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H14416 -K14416*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14416,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14416,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14426)","v":"Rural"},20.076000000000001,0,0,0,0,20.076000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14427 *IF(B14429=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14429=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.0151999999999992},{"$f":" H14427 *IF(B14429=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14429=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":4.0151999999999992},{"$f":"H14427 *IF(B14429=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14429=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14427,Geotypes,0))","v":2.4091199999999993}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14453)","v":"Rural"},2.8319999999999999,0,0,0,0,2.8319999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14457","v":2.8319999999999999},{"$f":" H14457","v":2.8319999999999999},{"$f":"H14457*INDEX(Trench_Price_Proportion,MATCH(G14457,Geotypes,0))","v":1.6991999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14462)","v":"Rural"},7.6068069764448298E-2,6.8461262788003477E-2,0.90000000000000013,0,0,0,0,0,7.6067999999999997E-2,0,0,0,0,0,0,96,12,1,null,{"$f":" H14464-K14464*0.5","v":7.6068069764448298E-2},{"$f":" (H14464-K14464*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14464,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.4584708967639218E-2},{"$f":"(H14464-K14464*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14464,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14464,Geotypes,0))","v":4.4750825380583531E-2}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14480)","v":"Dense Urban"},28.469716604274947,2.012181612041815,7.0677964238663002E-2,0,0,0,0,0,0,0,13.228118,17.952444,4.7243279999999999,2.3621629999999998,69.187724000000003,60760,59290,31,null,28.469716604274947,{"$f":" H14485*(1-INDEX(Trench_Core_Proportion,MATCH(G14485,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":27.541358828751555},{"$f":"H14485*(1-INDEX(Trench_Core_Proportion,MATCH(G14485,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14485,Geotypes,0))","v":27.541358828751555}]
[null,{"$f":"INDEX(CO_Geotype,A14507)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14507)","v":"Rural"},7.3299818316670997,0.65266961514844035,8.9041095890410954E-2,0,0,4.2172499999999999,2.108625,0.200821,0.301232,0.70287500000000003,0.502054,0,0,0,0,0,0,0,null,{"$f":" H14510 - I14510","v":6.6773122165186596},{"$f":" H14510 - I14510","v":6.6773122165186596},{"$f":"(H14510 - I14510)*INDEX(Trench_Price_Proportion,MATCH(G14510,Geotypes,0))","v":4.0063873299111954}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14525)","v":"Suburban"},34.287258481985518,1.3611199019313722,3.969754253308129E-2,0,0,11.666742000000001,11.666742000000001,12.833416,8.1667200000000015,2.9166860000000003,2.9166860000000003,0,0,0,0,0,0,0,null,{"$f":"IF(B14528=\"Rural\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14528=\"Suburban\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14528<>\"Rural\",B14528<>\"Suburban\"),H14531-I14531,0)","v":23.800153713771422},{"$f":"IF(B14528=\"Rural\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14528=\"Suburban\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14528<>\"Rural\",B14528<>\"Suburban\"),H14531-I14531,0)","v":23.800153713771422},{"$f":"(IF(B14528=\"Rural\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14528=\"Suburban\",AB14528+((H14531-I14531-AB14528)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14528<>\"Rural\",B14528<>\"Suburban\"),H14531-I14531,0))*INDEX(Trench_Price_Proportion,MATCH(G14531,Geotypes,0))","v":20.230130656705708}]
[{"$f":"INDEX(CO_Index,A14525+1)","v":1615},{"$f":"INDEX(CO_Names,A14534)","v":"ΧΡΥΣΟΜΗΛΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14534)","v":"Rural"},3.001254865908118,0,0,0,0,1.0316810000000001,2.157152,0.70341900000000002,0.28136800000000001,0.28136800000000001,0,0,0,0,0,0,0,0,null,{"$f":"H14534  *IF(B14537=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14537=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.60025097318162346},{"$f":"H14534  *IF(B14537=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14537=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.60025097318162346},{"$f":"H14534  *IF(B14537=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14537=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14534,Geotypes,0))","v":0.36015058390897409}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14552)","v":"Rural"},2.2080000000000002,0,0,0,0,2.2080000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14555=\"Rural\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14555=\"Suburban\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14555<>\"Rural\",B14555<>\"Suburban\"),H14559,0)","v":1.3248},{"$f":" IF(B14555=\"Rural\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14555=\"Suburban\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14555<>\"Rural\",B14555<>\"Suburban\"),H14559,0)","v":1.3248},{"$f":"(IF(B14555=\"Rural\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14555=\"Suburban\",AB14556+((H14559-AB14556)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14555<>\"Rural\",B14555<>\"Suburban\"),H14559,0))*INDEX(Trench_Price_Proportion,MATCH(G14559,Geotypes,0))","v":0.79487999999999992}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14579)","v":"Dense Urban"},7.8000000000000007,0,0,0,0,0,0,7.8,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14580 *IF(B14582=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14582=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.8000000000000007},{"$f":" H14580 *IF(B14582=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14582=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.8000000000000007},{"$f":"H14580 *IF(B14582=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14582=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14580,Geotypes,0))","v":7.8000000000000007}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14597)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14601","v":0},{"$f":" H14601","v":0},{"$f":"H14601*INDEX(Trench_Price_Proportion,MATCH(G14601,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14606)","v":"Suburban"},9.1,0,0,0,0,9.1,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14610","v":9.1},{"$f":" H14610","v":9.1},{"$f":"H14610*INDEX(Trench_Price_Proportion,MATCH(G14610,Geotypes,0))","v":7.7349999999999994}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14624)","v":"Rural"},6.1920000000000002,0,0,0,0,6.1920000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14628","v":6.1920000000000002},{"$f":" H14628","v":6.1920000000000002},{"$f":"H14628*INDEX(Trench_Price_Proportion,MATCH(G14628,Geotypes,0))","v":3.7151999999999998}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14651)","v":"Rural"},5.5364832258974488,0.42797955084060413,7.7301697373286959E-2,2.2797283871342438,0.41176470588235298,0,0,0,1.302702,1.302702,0.65135100000000001,0,0,0,0,41,15,0,null,{"$f":" H14653-K14653*0.5","v":4.3966190323303271},{"$f":" (H14653-K14653*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14653,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.3108830286265558},{"$f":"(H14653-K14653*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14653,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14653,Geotypes,0))","v":2.5865298171759332}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14669)","v":"Urban"},8.0024795865188114,1.1401885352537586,0.14247940565503603,0,0,0,0,0,0,3.6000860000000001,5.1001209999999997,2.250054,2.110967,1.360949,1.512165,10152,10152,9,null,8.0024795865188114,{"$f":" H14674*(1-INDEX(Trench_Core_Proportion,MATCH(G14674,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.59524111934524},{"$f":"H14674*(1-INDEX(Trench_Core_Proportion,MATCH(G14674,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14674,Geotypes,0))","v":7.2154790633779777}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14678)","v":"Rural"},1.1258367069101389,0,0,0.82561358506743554,0.73333333333333361,0,0,0,0.30022300000000002,0,0,0,0,0,0,14,4,1,null,{"$f":" (H14677-K14677*0.5)","v":0.71302991437642116},{"$f":" (H14677 -K14677*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14677,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.69912551762738673},{"$f":" (H14677 -K14677*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14677,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14677,Geotypes,0))","v":0.419475310576432}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14696)","v":"Urban"},140.8467456182419,3.727036767122863,2.6461646314674611E-2,0,0,41.066159999999996,41.066159999999996,41.066159999999996,44.488338999999996,10.266539999999999,6.84436,5.1332690000000003,0,0,0,0,0,0,null,{"$f":"IF(B14699=\"Rural\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14699=\"Suburban\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14699<>\"Rural\",B14699<>\"Suburban\"),H14702-I14702,0)","v":137.11970885111904},{"$f":"IF(B14699=\"Rural\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14699=\"Suburban\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14699<>\"Rural\",B14699<>\"Suburban\"),H14702-I14702,0)","v":137.11970885111904},{"$f":"(IF(B14699=\"Rural\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14699=\"Suburban\",AB14699+((H14702-I14702-AB14699)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14699<>\"Rural\",B14699<>\"Suburban\"),H14702-I14702,0))*INDEX(Trench_Price_Proportion,MATCH(G14702,Geotypes,0))","v":130.2637234085631}]
[{"$f":"INDEX(CO_Index,A14714+1)","v":1636},{"$f":"INDEX(CO_Names,A14723)","v":"ΣΧΙΝΟΧΩΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14723)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H14723  *IF(B14726=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14726=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H14723  *IF(B14726=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14726=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H14723  *IF(B14726=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14726=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14723,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A14741)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14741)","v":"Suburban"},16.509419232746758,1.1291819758246602,6.8396226415094324E-2,0,0,8.3066259999999996,8.3066259999999996,0.20766599999999999,0.62299700000000002,0.83066300000000004,0.83066300000000004,0.10383299999999999,0,0,0,0,0,0,null,{"$f":" H14744 - I14744","v":15.380237256922097},{"$f":" H14744 - I14744","v":15.380237256922097},{"$f":"(H14744 - I14744)*INDEX(Trench_Price_Proportion,MATCH(G14744,Geotypes,0))","v":13.073201668383783}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14750)","v":"Rural"},2.2439999999999998,0,0,0,0,2.2440000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14751 *IF(B14753=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14753=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44879999999999987},{"$f":" H14751 *IF(B14753=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14753=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.44879999999999987},{"$f":"H14751 *IF(B14753=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14753=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14751,Geotypes,0))","v":0.26927999999999991}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14768)","v":"Suburban"},1.3800000000000001,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14772","v":1.3800000000000001},{"$f":" H14772","v":1.3800000000000001},{"$f":"H14772*INDEX(Trench_Price_Proportion,MATCH(G14772,Geotypes,0))","v":1.173}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14786)","v":"Rural"},2.4240000000000004,0,0,0,0,2.4239999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14789=\"Rural\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14789=\"Suburban\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14789<>\"Rural\",B14789<>\"Suburban\"),H14793,0)","v":2.4240000000000004},{"$f":" IF(B14789=\"Rural\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14789=\"Suburban\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14789<>\"Rural\",B14789<>\"Suburban\"),H14793,0)","v":2.4240000000000004},{"$f":"(IF(B14789=\"Rural\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14789=\"Suburban\",AB14790+((H14793-AB14790)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14789<>\"Rural\",B14789<>\"Suburban\"),H14793,0))*INDEX(Trench_Price_Proportion,MATCH(G14793,Geotypes,0))","v":1.4544000000000001}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14813)","v":"Suburban"},2.6,0,0,0,0,2.6,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14817","v":2.6},{"$f":" H14817","v":2.6},{"$f":"H14817*INDEX(Trench_Price_Proportion,MATCH(G14817,Geotypes,0))","v":2.21}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14813)","v":"Suburban"},6.5,0,0,0,0,6.5,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B14816=\"Rural\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14816=\"Suburban\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14816<>\"Rural\",B14816<>\"Suburban\"),H14820,0)","v":4.9399999999999995},{"$f":" IF(B14816=\"Rural\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14816=\"Suburban\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14816<>\"Rural\",B14816<>\"Suburban\"),H14820,0)","v":4.9399999999999995},{"$f":"(IF(B14816=\"Rural\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14816=\"Suburban\",AB14817+((H14820-AB14817)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14816<>\"Rural\",B14816<>\"Suburban\"),H14820,0))*INDEX(Trench_Price_Proportion,MATCH(G14820,Geotypes,0))","v":4.1989999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A14840)","v":"Suburban"},57.82344250022382,1.6719261881001759,2.891433155495203E-2,0,0,0,0,0,0,33.281582,44.375441000000002,16.640791,5.5469299999999997,11.170559000000001,0,2568,1926,3,null,57.82344250022382,{"$f":" H14845*(1-INDEX(Trench_Core_Proportion,MATCH(G14845,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":55.553756657387282},{"$f":"H14845*(1-INDEX(Trench_Core_Proportion,MATCH(G14845,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14845,Geotypes,0))","v":47.220693158779191}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14867)","v":"Rural"},11.71654330189952,0,0,0,0,0,0,0,7.516273,4.2002699999999997,0,0,0,0,0,96,6,1,null,{"$f":" (H14866-K14866*0.5)","v":11.71654330189952},{"$f":" (H14866 -K14866*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14866,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":11.488065557400782},{"$f":" (H14866 -K14866*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G14866,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G14866,Geotypes,0))","v":6.8928393344404695}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14867)","v":"Rural"},3.0903201956872435,0,0,0,0,1.2492780000000001,2.564308,0.13150300000000001,0.19725400000000001,0.32875700000000002,0.26300600000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B14870=\"Rural\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14870=\"Suburban\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14870<>\"Rural\",B14870<>\"Suburban\"),H14873-I14873,0)","v":0.61806403913744856},{"$f":"IF(B14870=\"Rural\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14870=\"Suburban\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14870<>\"Rural\",B14870<>\"Suburban\"),H14873-I14873,0)","v":0.61806403913744856},{"$f":"(IF(B14870=\"Rural\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B14870=\"Suburban\",AB14870+((H14873-I14873-AB14870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B14870<>\"Rural\",B14870<>\"Suburban\"),H14873-I14873,0))*INDEX(Trench_Price_Proportion,MATCH(G14873,Geotypes,0))","v":0.37083842348246915}]
[{"$f":"INDEX(CO_Index,A14885+1)","v":1655},{"$f":"INDEX(CO_Names,A14894)","v":"ΟΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14894)","v":"Suburban"},3.9202201152030254,0,0,0,0,0.65640900000000002,2.6256360000000001,1.9692270000000001,0.364672,0.109401,0.164102,0.164102,0,0,0,0,0,0,null,{"$f":"H14894  *IF(B14897=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14897=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3521320691218151},{"$f":"H14894  *IF(B14897=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14897=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.3521320691218151},{"$f":"H14894  *IF(B14897=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14897=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14894,Geotypes,0))","v":1.9993122587535428}]
[null,{"$f":"INDEX(CO_Geotype,A14912)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14912)","v":"Rural"},3.0415376674105752,0.24332301339284601,0.08,0,0,2.311569,8.1108E-2,0.24332300000000001,0.48664600000000002,0.32443100000000002,0,0,0,0,0,0,0,0,null,{"$f":" H14915 - I14915","v":2.7982146540177291},{"$f":" H14915 - I14915","v":2.7982146540177291},{"$f":"(H14915 - I14915)*INDEX(Trench_Price_Proportion,MATCH(G14915,Geotypes,0))","v":1.6789287924106373}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A14939)","v":"Urban"},53.132999999999996,0,0,0,0,0,53.133000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14940 *IF(B14942=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14942=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":53.132999999999996},{"$f":" H14940 *IF(B14942=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14942=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":53.132999999999996},{"$f":"H14940 *IF(B14942=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14942=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14940,Geotypes,0))","v":50.476349999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14957)","v":"Rural"},10.56,0,0,0,0,10.56,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14961","v":10.56},{"$f":" H14961","v":10.56},{"$f":"H14961*INDEX(Trench_Price_Proportion,MATCH(G14961,Geotypes,0))","v":6.3360000000000003}]
[{"$f":"INDEX(CO_Index,A14966+1)","v":1664},{"$f":"INDEX(CO_Names,A14975)","v":"ΓΑΛΑΤΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A14975)","v":"Suburban"},32.150129730578264,0,0,0,0,0,13.198473999999999,13.198473999999999,9.8988560000000003,1.0152669999999999,1.5229010000000001,1.5229010000000001,0,0,0,0,0,0,null,{"$f":"H14975  *IF(B14978=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14978=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.290077838346956},{"$f":"H14975  *IF(B14978=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14978=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":19.290077838346956},{"$f":"H14975  *IF(B14978=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B14978=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G14975,Geotypes,0))","v":16.396566162594912}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A14984)","v":"Suburban"},5.4,0,0,0,0,5.4,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H14988","v":5.4},{"$f":" H14988","v":5.4},{"$f":"H14988*INDEX(Trench_Price_Proportion,MATCH(G14988,Geotypes,0))","v":4.59}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15002)","v":"Suburban"},74.52,0,0,0,0,0,0,74.52,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15005=\"Rural\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15005=\"Suburban\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15005<>\"Rural\",B15005<>\"Suburban\"),H15009,0)","v":50.231999999999992},{"$f":" IF(B15005=\"Rural\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15005=\"Suburban\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15005<>\"Rural\",B15005<>\"Suburban\"),H15009,0)","v":50.231999999999992},{"$f":"(IF(B15005=\"Rural\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15005=\"Suburban\",AB15006+((H15009-AB15006)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15005<>\"Rural\",B15005<>\"Suburban\"),H15009,0))*INDEX(Trench_Price_Proportion,MATCH(G15009,Geotypes,0))","v":42.697199999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A15011)","v":"Suburban"},7.1483335749560979,0.97440727688736195,0.13631250789710753,0,0,0,0,0,0,0,4.7818550000000002,5.7014429999999994,1.379381,0.45979300000000001,2.2758430000000001,7308,7047,4,null,7.1483335749560979,{"$f":" H15016*(1-INDEX(Trench_Core_Proportion,MATCH(G15016,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8677471758518216},{"$f":"H15016*(1-INDEX(Trench_Core_Proportion,MATCH(G15016,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15016,Geotypes,0))","v":5.8375850994740484}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15038)","v":"Rural"},0.38052643949456233,0,0,0.19932337306858028,0.52380952380952384,0,0,0,0,0.199323,0,0,0,0,0,24,5,1,null,{"$f":" (H15037-K15037*0.5)","v":0.28086475296027219},{"$f":" (H15037 -K15037*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15037,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.27538776682092558},{"$f":" (H15037 -K15037*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15037,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15037,Geotypes,0))","v":0.16523266009255536}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15056)","v":"Suburban"},1.9750227687088042,0.23514743279667211,0.11906061870385559,0,0,0,0,0,1.0394859999999999,0.93553699999999995,0,0,0,0,0,48,6,0,null,{"$f":" H15058-K15058*0.5","v":1.9750227687088042},{"$f":" (H15058-K15058*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15058,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.897499172333496},{"$f":"(H15058-K15058*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15058,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15058,Geotypes,0))","v":1.6128742964834715}]
[{"$f":"INDEX(CO_Index,A15074+1)","v":1676},{"$f":"INDEX(CO_Names,A15083)","v":"ΣΤΑΥΡΟΥΠΟΛΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15083)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H15083  *IF(B15086=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15086=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15083  *IF(B15086=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15086=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15083  *IF(B15086=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15086=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15083,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A15101)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15101)","v":"Suburban"},13.031249945967733,0.9601973644397277,7.3684210526315783E-2,0,0,5.8297699999999999,5.8297699999999999,0.17146400000000001,0.68585499999999999,0.85731900000000005,0.68585499999999999,0,0,0,0,0,0,0,null,{"$f":" H15104 - I15104","v":12.071052581528006},{"$f":" H15104 - I15104","v":12.071052581528006},{"$f":"(H15104 - I15104)*INDEX(Trench_Price_Proportion,MATCH(G15104,Geotypes,0))","v":10.260394694298805}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15101)","v":"Suburban"},56.977425750593127,0.9601973644397277,1.685224195004514E-2,0,0,12.825493999999999,38.476481,26.405428000000001,0.75444099999999992,2.2633220000000001,3.017763,1.5088819999999998,0,0,0,0,0,0,null,{"$f":"IF(B15104=\"Rural\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15104=\"Suburban\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15104<>\"Rural\",B15104<>\"Suburban\"),H15107-I15107,0)","v":38.438758064303236},{"$f":"IF(B15104=\"Rural\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15104=\"Suburban\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15104<>\"Rural\",B15104<>\"Suburban\"),H15107-I15107,0)","v":38.438758064303236},{"$f":"(IF(B15104=\"Rural\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15104=\"Suburban\",AB15104+((H15107-I15107-AB15104)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15104<>\"Rural\",B15104<>\"Suburban\"),H15107-I15107,0))*INDEX(Trench_Price_Proportion,MATCH(G15107,Geotypes,0))","v":32.672944354657751}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15128)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15132","v":0},{"$f":" H15132","v":0},{"$f":"H15132*INDEX(Trench_Price_Proportion,MATCH(G15132,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A15155)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15155)","v":"Rural"},4.1281031686418945,0.23354712116169735,5.6574923547400596E-2,0,0,2.0829879999999998,2.0829879999999998,7.5745000000000007E-2,0.22723499999999999,0.15149000000000001,0.15149000000000001,0,0,0,0,0,0,0,null,{"$f":" H15158 - I15158","v":3.8945560474801972},{"$f":" H15158 - I15158","v":3.8945560474801972},{"$f":"(H15158 - I15158)*INDEX(Trench_Price_Proportion,MATCH(G15158,Geotypes,0))","v":2.3367336284881182}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15155)","v":"Rural"},3.9240000000000004,0,0,0,0,3.9239999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15159","v":3.9240000000000004},{"$f":" H15159","v":3.9240000000000004},{"$f":"H15159*INDEX(Trench_Price_Proportion,MATCH(G15159,Geotypes,0))","v":2.3544}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15173)","v":"Suburban"},3.5999999999999996,0,0,0,0,3.6,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15176=\"Rural\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15176=\"Suburban\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15176<>\"Rural\",B15176<>\"Suburban\"),H15180,0)","v":2.88},{"$f":" IF(B15176=\"Rural\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15176=\"Suburban\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15176<>\"Rural\",B15176<>\"Suburban\"),H15180,0)","v":2.88},{"$f":"(IF(B15176=\"Rural\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15176=\"Suburban\",AB15177+((H15180-AB15177)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15176<>\"Rural\",B15176<>\"Suburban\"),H15180,0))*INDEX(Trench_Price_Proportion,MATCH(G15180,Geotypes,0))","v":2.448}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15200)","v":"Rural"},0.56400000000000006,0,0,0,0,0,0.56399999999999995,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15201 *IF(B15203=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15203=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.11279999999999998},{"$f":" H15201 *IF(B15203=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15203=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.11279999999999998},{"$f":"H15201 *IF(B15203=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15203=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15201,Geotypes,0))","v":6.767999999999999E-2}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15227)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H15226-K15226*0.5)","v":0},{"$f":" (H15226 -K15226*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15226,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H15226 -K15226*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15226,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15226,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15245)","v":"Suburban"},0.36989740775232338,0.18221646484922263,0.49261352210186743,0,0,0,0,0,0.36989699999999998,0,0,0,0,0,0,96,14,1,null,{"$f":" H15247-K15247*0.5","v":0.36989740775232338},{"$f":" (H15247-K15247*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15247,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.35537819420542788},{"$f":"(H15247-K15247*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15247,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15247,Geotypes,0))","v":0.30207146507461369}]
[{"$f":"INDEX(CO_Index,A15245+1)","v":1695},{"$f":"INDEX(CO_Names,A15254)","v":"ΕΡΜΙΟΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15254)","v":"Suburban"},4.1035104630641284,0,0,0,0,0.75231000000000003,3.0092409999999998,2.325323,0.13678399999999999,0.205176,0.205176,0,0,0,0,0,0,0,null,{"$f":"H15254  *IF(B15257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.462106277838477},{"$f":"H15254  *IF(B15257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.462106277838477},{"$f":"H15254  *IF(B15257=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15257=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15254,Geotypes,0))","v":2.0927903361627056}]
[null,{"$f":"INDEX(CO_Geotype,A15272)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15272)","v":"Rural"},1.2498247937347171,1.8936739299010866E-2,1.5151515151515152E-2,0,0,0.79534300000000002,0.15149399999999999,0.227241,0.30298799999999998,0,0,0,0,0,0,0,0,0,null,{"$f":" H15275 - I15275","v":1.2308880544357061},{"$f":" H15275 - I15275","v":1.2308880544357061},{"$f":"(H15275 - I15275)*INDEX(Trench_Price_Proportion,MATCH(G15275,Geotypes,0))","v":0.73853283266142367}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15290)","v":"Rural"},2.3713057615207234,0,0,0,0,0,0.68403099999999994,1.4136629999999999,9.1203999999999993E-2,0.18240799999999999,0.13680600000000001,4.5601999999999997E-2,0,0,0,0,0,0,null,{"$f":"IF(B15293=\"Rural\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15293=\"Suburban\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15293<>\"Rural\",B15293<>\"Suburban\"),H15296-I15296,0)","v":0.47426115230414456},{"$f":"IF(B15293=\"Rural\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15293=\"Suburban\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15293<>\"Rural\",B15293<>\"Suburban\"),H15296-I15296,0)","v":0.47426115230414456},{"$f":"(IF(B15293=\"Rural\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15293=\"Suburban\",AB15293+((H15296-I15296-AB15293)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15293<>\"Rural\",B15293<>\"Suburban\"),H15296-I15296,0))*INDEX(Trench_Price_Proportion,MATCH(G15296,Geotypes,0))","v":0.28455669138248674}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15299)","v":"Rural"},0.57600000000000007,0,0,0,0,0.57599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15303","v":0.57600000000000007},{"$f":" H15303","v":0.57600000000000007},{"$f":"H15303*INDEX(Trench_Price_Proportion,MATCH(G15303,Geotypes,0))","v":0.34560000000000002}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15317)","v":"Rural"},5.2199999999999989,0,0,0,0,5.22,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15320=\"Rural\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15320=\"Suburban\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15320<>\"Rural\",B15320<>\"Suburban\"),H15324,0)","v":3.8279999999999994},{"$f":" IF(B15320=\"Rural\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15320=\"Suburban\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15320<>\"Rural\",B15320<>\"Suburban\"),H15324,0)","v":3.8279999999999994},{"$f":"(IF(B15320=\"Rural\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15320=\"Suburban\",AB15321+((H15324-AB15321)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15320<>\"Rural\",B15320<>\"Suburban\"),H15324,0))*INDEX(Trench_Price_Proportion,MATCH(G15324,Geotypes,0))","v":2.2967999999999997}]
[{"$f":"INDEX(CO_Index,A15335+1)","v":1705},{"$f":"INDEX(CO_Names,A15344)","v":"ΡΙΖΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15344)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H15344  *IF(B15347=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15347=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15344  *IF(B15347=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15347=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15344  *IF(B15347=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15347=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15344,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15362)","v":"Rural"},6.6240000000000006,0,0,0,0,6.6239999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15365=\"Rural\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15365=\"Suburban\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15365<>\"Rural\",B15365<>\"Suburban\"),H15369,0)","v":3.9744000000000002},{"$f":" IF(B15365=\"Rural\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15365=\"Suburban\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15365<>\"Rural\",B15365<>\"Suburban\"),H15369,0)","v":3.9744000000000002},{"$f":"(IF(B15365=\"Rural\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15365=\"Suburban\",AB15366+((H15369-AB15366)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15365<>\"Rural\",B15365<>\"Suburban\"),H15369,0))*INDEX(Trench_Price_Proportion,MATCH(G15369,Geotypes,0))","v":2.3846400000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15389)","v":"Suburban"},2.04,0,0,0,0,2.04,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15390 *IF(B15392=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15392=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.224},{"$f":" H15390 *IF(B15392=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15392=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.224},{"$f":"H15390 *IF(B15392=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15392=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15390,Geotypes,0))","v":1.0404}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15398)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H15397-K15397*0.5)","v":0},{"$f":" (H15397 -K15397*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15397,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H15397 -K15397*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15397,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15397,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15416)","v":"Rural"},3.8350394877812382,8.2323795116567192E-2,2.146621837372413E-2,0,0,0,0,0,3.8350390000000001,0,0,0,0,0,0,48,9,0,null,{"$f":" H15418-K15418*0.5","v":3.8350394877812382},{"$f":" (H15418-K15418*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15418,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7602545320434997},{"$f":"(H15418-K15418*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15418,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15418,Geotypes,0))","v":2.2561527192260997}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A15434)","v":"Rural"},2.2951191010047269,0.24993960213570465,0.10890049323640302,0,0,0,0,0,0,0,1.0311399999999999,0.86482800000000004,0,0,0,249,249,1,null,2.2951191010047269,{"$f":" H15439*(1-INDEX(Trench_Core_Proportion,MATCH(G15439,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2503632696949483},{"$f":"H15439*(1-INDEX(Trench_Core_Proportion,MATCH(G15439,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15439,Geotypes,0))","v":1.350217961816969}]
[null,{"$f":"INDEX(CO_Geotype,A15443)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15443)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15446 - I15446","v":0},{"$f":" H15446 - I15446","v":0},{"$f":"(H15446 - I15446)*INDEX(Trench_Price_Proportion,MATCH(G15446,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15461)","v":"Rural"},1.7291303337126609,7.9317905216177112E-2,4.5871559633027525E-2,0,0,0.317272,0.95181499999999997,0.98354200000000003,3.1726999999999998E-2,4.7591000000000001E-2,7.9318E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B15464=\"Rural\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15464=\"Suburban\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15464<>\"Rural\",B15464<>\"Suburban\"),H15467-I15467,0)","v":1.6498124284964837},{"$f":"IF(B15464=\"Rural\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15464=\"Suburban\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15464<>\"Rural\",B15464<>\"Suburban\"),H15467-I15467,0)","v":1.6498124284964837},{"$f":"(IF(B15464=\"Rural\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15464=\"Suburban\",AB15464+((H15467-I15467-AB15464)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15464<>\"Rural\",B15464<>\"Suburban\"),H15467-I15467,0))*INDEX(Trench_Price_Proportion,MATCH(G15467,Geotypes,0))","v":0.98988745709789017}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15488)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15492","v":0},{"$f":" H15492","v":0},{"$f":"H15492*INDEX(Trench_Price_Proportion,MATCH(G15492,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15506)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15507 *IF(B15509=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15509=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H15507 *IF(B15509=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15509=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15507 *IF(B15509=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15509=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15507,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A15524+1)","v":1726},{"$f":"INDEX(CO_Names,A15533)","v":"ΑΙΔΙΝΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15533)","v":"Rural"},0.97744617319703231,0,0,0,0,0,0.51864500000000002,0.29921799999999998,0.119687,7.9792000000000002E-2,7.9792000000000002E-2,0,0,0,0,0,0,0,null,{"$f":"H15533  *IF(B15536=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15536=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.19548923463940643},{"$f":"H15533  *IF(B15536=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15536=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.19548923463940643},{"$f":"H15533  *IF(B15536=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15536=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15533,Geotypes,0))","v":0.11729354078364385}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15533)","v":"Rural"},1.8719999999999999,0,0,0,0,0,1.8719999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15536=\"Rural\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15536=\"Suburban\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15536<>\"Rural\",B15536<>\"Suburban\"),H15540,0)","v":1.3728},{"$f":" IF(B15536=\"Rural\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15536=\"Suburban\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15536<>\"Rural\",B15536<>\"Suburban\"),H15540,0)","v":1.3728},{"$f":"(IF(B15536=\"Rural\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15536=\"Suburban\",AB15537+((H15540-AB15537)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15536<>\"Rural\",B15536<>\"Suburban\"),H15540,0))*INDEX(Trench_Price_Proportion,MATCH(G15540,Geotypes,0))","v":0.82367999999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15560)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15561 *IF(B15563=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15563=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H15561 *IF(B15563=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15563=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15561 *IF(B15563=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15563=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15561,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15578)","v":"Rural"},2.3280000000000003,0,0,0,0,2.3279999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15582","v":2.3280000000000003},{"$f":" H15582","v":2.3280000000000003},{"$f":"H15582*INDEX(Trench_Price_Proportion,MATCH(G15582,Geotypes,0))","v":1.3968}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15587)","v":"Rural"},1.9925428468452879,0.19468360876329155,9.7706109091468818E-2,0,0,0,0,0,1.180766,0.81177699999999997,0,0,0,0,0,48,8,0,null,{"$f":" H15589-K15589*0.5","v":1.9925428468452879},{"$f":" (H15589-K15589*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15589,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9536873854917247},{"$f":"(H15589-K15589*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15589,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15589,Geotypes,0))","v":1.1722124312950348}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A15605)","v":"Rural"},9.6986280505161435,0.1510317093408414,1.5572481855596449E-2,0,0,0,0,0,0,0,4.6894460000000002,2.5578799999999999,0,0,0,267,267,1,null,9.6986280505161435,{"$f":" H15610*(1-INDEX(Trench_Core_Proportion,MATCH(G15610,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.5095005404121284},{"$f":"H15610*(1-INDEX(Trench_Core_Proportion,MATCH(G15610,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15610,Geotypes,0))","v":5.7057003242472772}]
[null,{"$f":"INDEX(CO_Geotype,A15632)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15632)","v":"Rural"},13.839802903130098,0.67466759870331172,4.8748353096179184E-2,0,0,8.1689480000000003,8.1689480000000003,0,0.29174800000000001,0.58349600000000001,0.43762200000000001,0.21881100000000001,0,0,0,0,0,0,null,{"$f":" H15635 - I15635","v":13.165135304426785},{"$f":" H15635 - I15635","v":13.165135304426785},{"$f":"(H15635 - I15635)*INDEX(Trench_Price_Proportion,MATCH(G15635,Geotypes,0))","v":7.8990811826560705}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15650)","v":"Rural"},17.579349962439899,0.91457944095566701,5.202578268876612E-2,0,0,2.7194579999999999,10.877829999999999,8.158373000000001,2.9137040000000001,0.77698800000000001,0.67986499999999994,0.48561700000000002,0,0,0,0,0,0,null,{"$f":"IF(B15653=\"Rural\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15653=\"Suburban\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15653<>\"Rural\",B15653<>\"Suburban\"),H15656-I15656,0)","v":14.320857193158913},{"$f":"IF(B15653=\"Rural\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15653=\"Suburban\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15653<>\"Rural\",B15653<>\"Suburban\"),H15656-I15656,0)","v":14.320857193158913},{"$f":"(IF(B15653=\"Rural\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15653=\"Suburban\",AB15653+((H15656-I15656-AB15653)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15653<>\"Rural\",B15653<>\"Suburban\"),H15656-I15656,0))*INDEX(Trench_Price_Proportion,MATCH(G15656,Geotypes,0))","v":8.5925143158953468}]
[{"$f":"INDEX(CO_Index,A15668+1)","v":1742},{"$f":"INDEX(CO_Names,A15677)","v":"ΣΚΟΤΕΙΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15677)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H15677  *IF(B15680=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15680=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15677  *IF(B15680=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15680=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15677  *IF(B15680=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15680=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15677,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15686)","v":"Rural"},7.0559999999999992,0,0,0,0,7.056,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15690","v":7.0559999999999992},{"$f":" H15690","v":7.0559999999999992},{"$f":"H15690*INDEX(Trench_Price_Proportion,MATCH(G15690,Geotypes,0))","v":4.2335999999999991}]
[{"$f":"INDEX(CO_Index,A15695+1)","v":1745},{"$f":"INDEX(CO_Names,A15704)","v":"ΦΡΕΑΤΤΥΔΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15704)","v":"Dense Urban"},52.56279436528699,0,0,0,0,0,0,27.216434,17.010270999999999,8.5051360000000003,5.1030810000000004,0,0,0,0,0,0,0,null,{"$f":"H15704  *IF(B15707=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15707=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":52.56279436528699},{"$f":"H15704  *IF(B15707=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15707=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":52.56279436528699},{"$f":"H15704  *IF(B15707=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15707=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15704,Geotypes,0))","v":52.56279436528699}]
[null,{"$f":"INDEX(CO_Geotype,A15722)","v":"Urban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15722)","v":"Urban"},4.8138795184796894,0.41498961366204218,8.620689655172413E-2,0,0,2.1579459999999999,2.1579459999999999,8.2998000000000002E-2,0.33199200000000001,0.24899399999999999,0.165996,0,0,0,0,0,0,0,null,{"$f":" H15725 - I15725","v":4.3988899048176471},{"$f":" H15725 - I15725","v":4.3988899048176471},{"$f":"(H15725 - I15725)*INDEX(Trench_Price_Proportion,MATCH(G15725,Geotypes,0))","v":4.1789454095767642}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15731)","v":"Suburban"},60.8,0,0,0,0,60.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15732 *IF(B15734=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15734=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":36.479999999999997},{"$f":" H15732 *IF(B15734=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15734=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":36.479999999999997},{"$f":"H15732 *IF(B15734=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15734=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15732,Geotypes,0))","v":31.007999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15749)","v":"Rural"},7.3079999999999998,0,0,0,0,7.3079999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15753","v":7.3079999999999998},{"$f":" H15753","v":7.3079999999999998},{"$f":"H15753*INDEX(Trench_Price_Proportion,MATCH(G15753,Geotypes,0))","v":4.3847999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15776)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15778-K15778*0.5","v":0},{"$f":" (H15778-K15778*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15778,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H15778-K15778*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15778,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15778,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A15794)","v":"Rural"},17.164714002354728,0.30484852915992949,1.7760186922899449E-2,0,0,0,0,0,0,0,0,9.7985360000000004,5.3446559999999996,2.9815999999999998,0,1960,1960,2,null,17.164714002354728,{"$f":" H15799*(1-INDEX(Trench_Core_Proportion,MATCH(G15799,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":16.829994534404815},{"$f":"H15799*(1-INDEX(Trench_Core_Proportion,MATCH(G15799,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15799,Geotypes,0))","v":10.097996720642888}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15821)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H15820-K15820*0.5)","v":0},{"$f":" (H15820 -K15820*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15820,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H15820 -K15820*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15820,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15820,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15821)","v":"Rural"},5.5464697022313327,0.31147130977474652,5.6156677399579462E-2,0,0,1.419476,3.548689,2.2869329999999999,0.31543900000000002,0.31543900000000002,0.15772,0,0,0,0,0,0,0,null,{"$f":"IF(B15824=\"Rural\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15824=\"Suburban\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15824<>\"Rural\",B15824<>\"Suburban\"),H15827-I15827,0)","v":5.2349983924565864},{"$f":"IF(B15824=\"Rural\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15824=\"Suburban\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15824<>\"Rural\",B15824<>\"Suburban\"),H15827-I15827,0)","v":5.2349983924565864},{"$f":"(IF(B15824=\"Rural\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15824=\"Suburban\",AB15824+((H15827-I15827-AB15824)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15824<>\"Rural\",B15824<>\"Suburban\"),H15827-I15827,0))*INDEX(Trench_Price_Proportion,MATCH(G15827,Geotypes,0))","v":3.1409990354739517}]
[{"$f":"INDEX(CO_Index,A15839+1)","v":1761},{"$f":"INDEX(CO_Names,A15848)","v":"ΛΑΔΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15848)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H15848  *IF(B15851=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15851=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15848  *IF(B15851=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15851=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15848  *IF(B15851=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15851=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15848,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15866)","v":"Rural"},4.2120000000000006,0,0,0,0,4.2119999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15869=\"Rural\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15869=\"Suburban\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15869<>\"Rural\",B15869<>\"Suburban\"),H15873,0)","v":3.0888000000000004},{"$f":" IF(B15869=\"Rural\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15869=\"Suburban\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15869<>\"Rural\",B15869<>\"Suburban\"),H15873,0)","v":3.0888000000000004},{"$f":"(IF(B15869=\"Rural\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15869=\"Suburban\",AB15870+((H15873-AB15870)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15869<>\"Rural\",B15869<>\"Suburban\"),H15873,0))*INDEX(Trench_Price_Proportion,MATCH(G15873,Geotypes,0))","v":1.8532800000000003}]
[{"$f":"INDEX(CO_Index,A15866+1)","v":1764},{"$f":"INDEX(CO_Names,A15875)","v":"ΜΙΚΡΟ ΔΕΡΕΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A15875)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H15875  *IF(B15878=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15878=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15875  *IF(B15878=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15878=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15875  *IF(B15878=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15878=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15875,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A15893)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15893)","v":"Rural"},6.9596944847093214,0.40366228011314065,5.8000000000000003E-2,0,0,3.1179429999999999,3.1179429999999999,0.111355,0.44541999999999998,0.38974300000000001,0.27838800000000002,0,0,0,0,0,0,0,null,{"$f":" H15896 - I15896","v":6.556032204596181},{"$f":" H15896 - I15896","v":6.556032204596181},{"$f":"(H15896 - I15896)*INDEX(Trench_Price_Proportion,MATCH(G15896,Geotypes,0))","v":3.9336193227577083}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15920)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15921 *IF(B15923=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15923=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H15921 *IF(B15923=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15923=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H15921 *IF(B15923=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B15923=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G15921,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15938)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H15942","v":0},{"$f":" H15942","v":0},{"$f":"H15942*INDEX(Trench_Price_Proportion,MATCH(G15942,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A15956)","v":"Suburban"},5.25,0,0,0,0,5.25,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B15959=\"Rural\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15959=\"Suburban\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15959<>\"Rural\",B15959<>\"Suburban\"),H15963,0)","v":5.25},{"$f":" IF(B15959=\"Rural\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15959=\"Suburban\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15959<>\"Rural\",B15959<>\"Suburban\"),H15963,0)","v":5.25},{"$f":"(IF(B15959=\"Rural\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Rural)),0)+\nIF(B15959=\"Suburban\",AB15960+((H15963-AB15960)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B15959<>\"Rural\",B15959<>\"Suburban\"),H15963,0))*INDEX(Trench_Price_Proportion,MATCH(G15963,Geotypes,0))","v":4.4624999999999995}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A15965)","v":"Rural"},2.2412686961731074,5.6718736717854511E-2,2.5306531436725944E-2,0,0,0,0,0,0,2.241269,0,0,0,0,0,132,33,0,null,2.2412686961731074,{"$f":" H15970*(1-INDEX(Trench_Core_Proportion,MATCH(G15970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.1975629714279736},{"$f":"H15970*(1-INDEX(Trench_Core_Proportion,MATCH(G15970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15970,Geotypes,0))","v":1.3185377828567841}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A15992)","v":"Rural"},3.9656571539201266,0,0,0.87051010695807651,0.21951219512195119,0,0,0,0.91887200000000002,1.3057650000000001,0.87051000000000001,0,0,0,0,38,8,1,null,{"$f":" (H15991-K15991*0.5)","v":3.5304021004410884},{"$f":" (H15991 -K15991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.4615577076625788},{"$f":" (H15991 -K15991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G15991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G15991,Geotypes,0))","v":2.0769346245975471}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16010)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B16013=\"Rural\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16013=\"Suburban\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16013<>\"Rural\",B16013<>\"Suburban\"),H16016-I16016,0)","v":0},{"$f":"IF(B16013=\"Rural\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16013=\"Suburban\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16013<>\"Rural\",B16013<>\"Suburban\"),H16016-I16016,0)","v":0},{"$f":"(IF(B16013=\"Rural\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16013=\"Suburban\",AB16013+((H16016-I16016-AB16013)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16013<>\"Rural\",B16013<>\"Suburban\"),H16016-I16016,0))*INDEX(Trench_Price_Proportion,MATCH(G16016,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A16010+1)","v":1780},{"$f":"INDEX(CO_Names,A16019)","v":"ΚΟΚΚΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16019)","v":"Rural"},2.0995240300051194,0,0,0,0,0.35187600000000002,1.0556270000000001,1.0790850000000001,0.222855,7.0374999999999993E-2,9.3833E-2,4.6917E-2,0,0,0,0,0,0,null,{"$f":"H16019  *IF(B16022=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16022=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.41990480600102381},{"$f":"H16019  *IF(B16022=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16022=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.41990480600102381},{"$f":"H16019  *IF(B16022=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16022=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16019,Geotypes,0))","v":0.25194288360061429}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16037)","v":"Urban"},11.34,0,0,0,0,11.34,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16038 *IF(B16040=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16040=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.34},{"$f":" H16038 *IF(B16040=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16040=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":11.34},{"$f":"H16038 *IF(B16040=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16040=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16038,Geotypes,0))","v":10.773}]
[{"$f":"INDEX(CO_Index,A16055+1)","v":1785},{"$f":"INDEX(CO_Names,A16064)","v":"ΡΑΧΕΣ(ΧΡΙΣΤΟΣ)"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16064)","v":"Rural"},10.171931885334436,0,0,0,0,1.4667140000000001,4.4001409999999996,4.4001409999999996,2.281555,0.325936,0.40742099999999998,0.325936,4.0742E-2,0,0,0,0,0,null,{"$f":"H16064  *IF(B16067=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16067=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.0343863770668866},{"$f":"H16064  *IF(B16067=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16067=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.0343863770668866},{"$f":"H16064  *IF(B16067=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16067=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16064,Geotypes,0))","v":1.2206318262401319}]
[null,{"$f":"INDEX(CO_Geotype,A16082)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16082)","v":"Rural"},1.8595130103493198,7.0317718878755792E-2,3.7815126050420166E-2,0,0,0.93757000000000001,0.93757000000000001,3.1252000000000002E-2,9.3756999999999993E-2,7.8131000000000006E-2,7.8131000000000006E-2,0,0,0,0,0,0,0,null,{"$f":" H16085 - I16085","v":1.789195291470564},{"$f":" H16085 - I16085","v":1.789195291470564},{"$f":"(H16085 - I16085)*INDEX(Trench_Price_Proportion,MATCH(G16085,Geotypes,0))","v":1.0735171748823384}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16100)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B16103=\"Rural\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16103=\"Suburban\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16103<>\"Rural\",B16103<>\"Suburban\"),H16106-I16106,0)","v":0},{"$f":"IF(B16103=\"Rural\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16103=\"Suburban\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16103<>\"Rural\",B16103<>\"Suburban\"),H16106-I16106,0)","v":0},{"$f":"(IF(B16103=\"Rural\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16103=\"Suburban\",AB16103+((H16106-I16106-AB16103)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16103<>\"Rural\",B16103<>\"Suburban\"),H16106-I16106,0))*INDEX(Trench_Price_Proportion,MATCH(G16106,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16109)","v":"Suburban"},0.66,0,0,0,0,0.66,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16113","v":0.66},{"$f":" H16113","v":0.66},{"$f":"H16113*INDEX(Trench_Price_Proportion,MATCH(G16113,Geotypes,0))","v":0.56100000000000005}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16127)","v":"Rural"},2.1120000000000001,0,0,0,0,0,2.1120000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16130=\"Rural\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16130=\"Suburban\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16130<>\"Rural\",B16130<>\"Suburban\"),H16134,0)","v":2.1120000000000001},{"$f":" IF(B16130=\"Rural\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16130=\"Suburban\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16130<>\"Rural\",B16130<>\"Suburban\"),H16134,0)","v":2.1120000000000001},{"$f":"(IF(B16130=\"Rural\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16130=\"Suburban\",AB16131+((H16134-AB16131)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16130<>\"Rural\",B16130<>\"Suburban\"),H16134,0))*INDEX(Trench_Price_Proportion,MATCH(G16134,Geotypes,0))","v":1.2672000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16154)","v":"Rural"},6.35712900403486,4.2828857976418493E-2,6.7371384077993509E-3,0,0,0,0,1.5892820000000001,4.5029659999999998,2.9136839999999999,0,0,0,0,0,84,84,1,null,6.35712900403486,{"$f":" H16159*(1-INDEX(Trench_Core_Proportion,MATCH(G16159,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.2331621941231079},{"$f":"H16159*(1-INDEX(Trench_Core_Proportion,MATCH(G16159,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16159,Geotypes,0))","v":3.7398973164738645}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16163)","v":"Rural"},6.2672777436395064,0,0,0,0,0,0,0,3.9022670000000002,2.3650099999999998,0,0,0,0,0,96,15,1,null,{"$f":" (H16162-K16162*0.5)","v":6.2672777436395064},{"$f":" (H16162 -K16162*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16162,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.145063072800391},{"$f":" (H16162 -K16162*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16162,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16162,Geotypes,0))","v":3.6870378436802342}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16181)","v":"Suburban"},1.6240972288913795,0.34809239616861715,0.21432977655298846,0.51194369171576093,0.31521739130434784,0,0,0,1.0062340000000001,0.105919,0,0,0,0,0,27,12,0,null,{"$f":" H16183-K16183*0.5","v":1.3681253830334992},{"$f":" (H16183-K16183*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16183,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3144237236574696},{"$f":"(H16183-K16183*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16183,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16183,Geotypes,0))","v":1.1172601651088492}]
[{"$f":"INDEX(CO_Index,A16199+1)","v":1801},{"$f":"INDEX(CO_Names,A16208)","v":"ΣΥΜΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16208)","v":"Suburban"},9.6727160183948371,0,0,0,0,1.389451,5.557804,5.557804,0.80160600000000004,0.32064300000000001,0.21376200000000001,0.21376200000000001,0,0,0,0,0,0,null,{"$f":"H16208  *IF(B16211=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16211=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.8036296110369019},{"$f":"H16208  *IF(B16211=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16211=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":5.8036296110369019},{"$f":"H16208  *IF(B16211=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16211=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16208,Geotypes,0))","v":4.9330851693813669}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16217)","v":"Rural"},6.1920000000000002,0,0,0,0,6.1920000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16221","v":6.1920000000000002},{"$f":" H16221","v":6.1920000000000002},{"$f":"H16221*INDEX(Trench_Price_Proportion,MATCH(G16221,Geotypes,0))","v":3.7151999999999998}]
[{"$f":"INDEX(CO_Index,A16226+1)","v":1804},{"$f":"INDEX(CO_Names,A16235)","v":"ΜΕΘΑΝΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16235)","v":"Rural"},2.7073278340148916,0,0,0,0,0.90903,1.81806,0.454515,7.9046000000000005E-2,0.23713799999999999,0.19761500000000001,7.9046000000000005E-2,0,0,0,0,0,0,null,{"$f":"H16235  *IF(B16238=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16238=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.54146556680297819},{"$f":"H16235  *IF(B16238=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16238=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.54146556680297819},{"$f":"H16235  *IF(B16238=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16238=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16235,Geotypes,0))","v":0.32487934008178693}]
[null,{"$f":"INDEX(CO_Geotype,A16253)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16253)","v":"Suburban"},11.476262557634511,0.95256027192831882,8.3002655885964727E-2,0,0,6.297949,6.297949,0,0.27990900000000002,0.55981800000000004,0.41986299999999999,0.139954,0,0,0,0,0,0,null,{"$f":" H16256 - I16256","v":10.523702285706193},{"$f":" H16256 - I16256","v":10.523702285706193},{"$f":"(H16256 - I16256)*INDEX(Trench_Price_Proportion,MATCH(G16256,Geotypes,0))","v":8.945146942850263}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16271)","v":"Suburban"},54.283949691976218,0.39679214317038281,7.3095665555270601E-3,0,0,10.915265,38.203426,28.067822999999997,1.559323,2.3389859999999998,2.3389859999999998,1.1694929999999999,0,0,0,0,0,0,null,{"$f":"IF(B16274=\"Rural\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16274=\"Suburban\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16274<>\"Rural\",B16274<>\"Suburban\"),H16277-I16277,0)","v":34.49585589941254},{"$f":"IF(B16274=\"Rural\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16274=\"Suburban\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16274<>\"Rural\",B16274<>\"Suburban\"),H16277-I16277,0)","v":34.49585589941254},{"$f":"(IF(B16274=\"Rural\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16274=\"Suburban\",AB16274+((H16277-I16277-AB16274)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16274<>\"Rural\",B16274<>\"Suburban\"),H16277-I16277,0))*INDEX(Trench_Price_Proportion,MATCH(G16277,Geotypes,0))","v":29.321477514500657}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16298)","v":"Urban"},3.6959999999999997,0,0,0,0,3.6960000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16302","v":3.6959999999999997},{"$f":" H16302","v":3.6959999999999997},{"$f":"H16302*INDEX(Trench_Price_Proportion,MATCH(G16302,Geotypes,0))","v":3.5111999999999997}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16298)","v":"Urban"},22.176000000000002,0,0,0,0,22.176000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16301=\"Rural\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16301=\"Suburban\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16301<>\"Rural\",B16301<>\"Suburban\"),H16305,0)","v":22.176000000000002},{"$f":" IF(B16301=\"Rural\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16301=\"Suburban\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16301<>\"Rural\",B16301<>\"Suburban\"),H16305,0)","v":22.176000000000002},{"$f":"(IF(B16301=\"Rural\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16301=\"Suburban\",AB16302+((H16305-AB16302)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16301<>\"Rural\",B16301<>\"Suburban\"),H16305,0))*INDEX(Trench_Price_Proportion,MATCH(G16305,Geotypes,0))","v":21.0672}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16325)","v":"Suburban"},10.72,0,0,0,0,10.72,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16326 *IF(B16328=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16328=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.4320000000000004},{"$f":" H16326 *IF(B16328=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16328=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.4320000000000004},{"$f":"H16326 *IF(B16328=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16328=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16326,Geotypes,0))","v":5.4672000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16352)","v":"Rural"},3.6622316700757533,0,0,0,0,0,0,0,1.9043600000000001,1.757871,0,0,0,0,0,64,16,1,null,{"$f":" (H16351-K16351*0.5)","v":3.6622316700757533},{"$f":" (H16351 -K16351*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16351,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5908165427424978},{"$f":" (H16351 -K16351*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16351,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16351,Geotypes,0))","v":2.1544899256454988}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16370)","v":"Suburban"},2.4568670808531854,0.41458403036996255,0.16874499788812009,0,0,0,0,0,1.6778599999999999,0.77900700000000001,0,0,0,0,0,64,28,0,null,{"$f":" H16372-K16372*0.5","v":2.4568670808531854},{"$f":" (H16372-K16372*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16372,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3604301308891285},{"$f":"(H16372-K16372*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16372,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16372,Geotypes,0))","v":2.0063656112557591}]
[{"$f":"INDEX(CO_Index,A16370+1)","v":1820},{"$f":"INDEX(CO_Names,A16379)","v":"ΑΠΟΛΛΩΝΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16379)","v":"Suburban"},24.425678637620056,0,0,0,0,7.0140260000000003,14.028053,7.0140260000000003,0.45251799999999998,1.3575539999999999,1.583812,1.3575539999999999,0,0,0,0,0,0,null,{"$f":"H16379  *IF(B16382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.655407182572032},{"$f":"H16379  *IF(B16382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":14.655407182572032},{"$f":"H16379  *IF(B16382=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16382=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16379,Geotypes,0))","v":12.457096105186228}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16397)","v":"Rural"},6.0839999999999996,0,0,0,0,6.0839999999999996,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16400=\"Rural\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16400=\"Suburban\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16400<>\"Rural\",B16400<>\"Suburban\"),H16404,0)","v":4.4615999999999998},{"$f":" IF(B16400=\"Rural\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16400=\"Suburban\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16400<>\"Rural\",B16400<>\"Suburban\"),H16404,0)","v":4.4615999999999998},{"$f":"(IF(B16400=\"Rural\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16400=\"Suburban\",AB16401+((H16404-AB16401)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16400<>\"Rural\",B16400<>\"Suburban\"),H16404,0))*INDEX(Trench_Price_Proportion,MATCH(G16404,Geotypes,0))","v":2.6769599999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16415)","v":"Rural"},1.7138337882620909,0.10962426110464198,6.3964348150590614E-2,0,0,0,0,0,0,0,0,0.87514899999999995,0,0,0,155,155,1,null,1.7138337882620909,{"$f":" H16420*(1-INDEX(Trench_Core_Proportion,MATCH(G16420,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.6804132760599666},{"$f":"H16420*(1-INDEX(Trench_Core_Proportion,MATCH(G16420,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16420,Geotypes,0))","v":1.00824796563598}]
[null,{"$f":"INDEX(CO_Geotype,A16442)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16442)","v":"Rural"},4.8204098687731651,0.19900774687595635,4.1284403669724766E-2,0,0,2.4323169999999998,2.4323169999999998,8.8447999999999999E-2,0.26534400000000002,0.176896,0.176896,0,0,0,0,0,0,0,null,{"$f":" H16445 - I16445","v":4.6214021218972086},{"$f":" H16445 - I16445","v":4.6214021218972086},{"$f":"(H16445 - I16445)*INDEX(Trench_Price_Proportion,MATCH(G16445,Geotypes,0))","v":2.772841273138325}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16442)","v":"Rural"},4.8204098687731651,0.19900774687595635,4.1284403669724766E-2,0,0,0.97292699999999999,3.4052440000000002,2.5207649999999999,0.176896,0.26534400000000002,0.26534400000000002,0,0,0,0,0,0,0,null,{"$f":"IF(B16445=\"Rural\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16445=\"Suburban\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16445<>\"Rural\",B16445<>\"Suburban\"),H16448-I16448,0)","v":4.6214021218972086},{"$f":"IF(B16445=\"Rural\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16445=\"Suburban\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16445<>\"Rural\",B16445<>\"Suburban\"),H16448-I16448,0)","v":4.6214021218972086},{"$f":"(IF(B16445=\"Rural\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16445=\"Suburban\",AB16445+((H16448-I16448-AB16445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16445<>\"Rural\",B16445<>\"Suburban\"),H16448-I16448,0))*INDEX(Trench_Price_Proportion,MATCH(G16448,Geotypes,0))","v":2.772841273138325}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16469)","v":"Suburban"},4.18,0,0,0,0,4.18,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16473","v":4.18},{"$f":" H16473","v":4.18},{"$f":"H16473*INDEX(Trench_Price_Proportion,MATCH(G16473,Geotypes,0))","v":3.5529999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16487)","v":"Rural"},9.0719999999999992,0,0,0,0,0,9.0719999999999992,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16490=\"Rural\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16490=\"Suburban\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16490<>\"Rural\",B16490<>\"Suburban\"),H16494,0)","v":4.9247999999999994},{"$f":" IF(B16490=\"Rural\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16490=\"Suburban\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16490<>\"Rural\",B16490<>\"Suburban\"),H16494,0)","v":4.9247999999999994},{"$f":"(IF(B16490=\"Rural\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16490=\"Suburban\",AB16491+((H16494-AB16491)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16490<>\"Rural\",B16490<>\"Suburban\"),H16494,0))*INDEX(Trench_Price_Proportion,MATCH(G16494,Geotypes,0))","v":2.9548799999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16514)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16515 *IF(B16517=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16517=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H16515 *IF(B16517=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16517=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H16515 *IF(B16517=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16517=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16515,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16523)","v":"Urban"},31.941077930445307,0,0,5.3930721845274796,0.16884440144040849,0,0,0,8.0241799999999994,2.9178829999999998,1.496351,3.5487540000000002,7.0975080000000004,3.5487540000000002,7.0975080000000004,936,284,10,null,{"$f":" (H16522-K16522*0.5)","v":29.244541838181568},{"$f":" (H16522 -K16522*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16522,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":27.756315312563498},{"$f":" (H16522 -K16522*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16522,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16522,Geotypes,0))","v":26.368499546935322}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16541)","v":"Suburban"},1.3022702771509973,0.8891845440762185,0.68279569892473113,0.25205231170664455,0.19354838709677413,0,0,0,0.54611299999999996,0.33606999999999998,0.16803499999999999,0,0,0,0,72,36,0,null,{"$f":" H16543-K16543*0.5","v":1.1762441212976751},{"$f":" (H16543-K16543*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16543,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1300741854655305},{"$f":"(H16543-K16543*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16543,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16543,Geotypes,0))","v":0.96056305764570094}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16559)","v":"Rural"},4.8935680477027752,0.11682312835529347,2.3872791226461975E-2,0,0,0,0,0,0,4.8935680000000001,4.8935680000000001,0,0,0,0,212,212,1,null,4.8935680477027752,{"$f":" H16564*(1-INDEX(Trench_Core_Proportion,MATCH(G16564,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.7981413197608438},{"$f":"H16564*(1-INDEX(Trench_Core_Proportion,MATCH(G16564,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16564,Geotypes,0))","v":2.8788847918565064}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16586)","v":"Suburban"},15.329999999999998,0,0,0,0,15.33,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16587 *IF(B16589=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16589=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.1979999999999986},{"$f":" H16587 *IF(B16589=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16589=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":9.1979999999999986},{"$f":"H16587 *IF(B16589=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16589=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16587,Geotypes,0))","v":7.8182999999999989}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16586)","v":"Suburban"},14.986772169351667,0.75170505523834763,5.0157902365100586E-2,0,0,0,0,0,0,0,0,10.508569999999999,6.8701840000000001,3.017042,0,2172,1810,2,null,14.986772169351667,{"$f":" H16591*(1-INDEX(Trench_Core_Proportion,MATCH(G16591,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.398511367991345},{"$f":"H16591*(1-INDEX(Trench_Core_Proportion,MATCH(G16591,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16591,Geotypes,0))","v":12.238734662792643}]
[null,{"$f":"INDEX(CO_Geotype,A16613)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16613)","v":"Suburban"},17.808314683791451,1.3772617471277562,7.7338129496402883E-2,0,0,8.968216,8.968216,0.25623499999999999,0.76870400000000005,0.89682200000000001,0.89682200000000001,0,0,0,0,0,0,0,null,{"$f":" H16616 - I16616","v":16.431052936663693},{"$f":" H16616 - I16616","v":16.431052936663693},{"$f":"(H16616 - I16616)*INDEX(Trench_Price_Proportion,MATCH(G16616,Geotypes,0))","v":13.966394996164139}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16631)","v":"Suburban"},8.4578654418897976,9.8523522172551406E-2,1.1648745519713262E-2,0,0,1.2125980000000001,4.8503879999999997,4.9110180000000003,0.72755800000000004,0.18189,0.394094,0.27283400000000002,0,0,0,0,0,0,null,{"$f":"IF(B16634=\"Rural\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16634=\"Suburban\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16634<>\"Rural\",B16634<>\"Suburban\"),H16637-I16637,0)","v":6.6677688313392869},{"$f":"IF(B16634=\"Rural\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16634=\"Suburban\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16634<>\"Rural\",B16634<>\"Suburban\"),H16637-I16637,0)","v":6.6677688313392869},{"$f":"(IF(B16634=\"Rural\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16634=\"Suburban\",AB16634+((H16637-I16637-AB16634)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16634<>\"Rural\",B16634<>\"Suburban\"),H16637-I16637,0))*INDEX(Trench_Price_Proportion,MATCH(G16637,Geotypes,0))","v":5.6676035066383941}]
[{"$f":"INDEX(CO_Index,A16649+1)","v":1851},{"$f":"INDEX(CO_Names,A16658)","v":"ΜΑΥΡΟΛΙΘΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16658)","v":"Rural"},2.7700110910959621,0,0,0,0,0.97193399999999996,1.943867,0.48596699999999998,0.194387,0.29158000000000001,4.8597000000000001E-2,0,0,0,0,0,0,0,null,{"$f":"H16658  *IF(B16661=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16661=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55400221821919227},{"$f":"H16658  *IF(B16661=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16661=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55400221821919227},{"$f":"H16658  *IF(B16661=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16661=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16658,Geotypes,0))","v":0.33240133093151536}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16658)","v":"Rural"},2.1239999999999997,0,0,0,0,2.1239999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16661=\"Rural\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16661=\"Suburban\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16661<>\"Rural\",B16661<>\"Suburban\"),H16665,0)","v":0.99119999999999986},{"$f":" IF(B16661=\"Rural\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16661=\"Suburban\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16661<>\"Rural\",B16661<>\"Suburban\"),H16665,0)","v":0.99119999999999986},{"$f":"(IF(B16661=\"Rural\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16661=\"Suburban\",AB16662+((H16665-AB16662)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16661<>\"Rural\",B16661<>\"Suburban\"),H16665,0))*INDEX(Trench_Price_Proportion,MATCH(G16665,Geotypes,0))","v":0.59471999999999992}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16685)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16686 *IF(B16688=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16688=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H16686 *IF(B16688=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16688=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H16686 *IF(B16688=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16688=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16686,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16703)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16707","v":0},{"$f":" H16707","v":0},{"$f":"H16707*INDEX(Trench_Price_Proportion,MATCH(G16707,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16730)","v":"Rural"},1.1561756624160271,6.0944820079925625E-2,5.2712422567839722E-2,0,0,0,0,0,1.1561760000000001,0,0,0,0,0,0,48,3,0,null,{"$f":" H16732-K16732*0.5","v":1.1561756624160271},{"$f":" (H16732-K16732*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16732,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.133629728791532},{"$f":"(H16732-K16732*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16732,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16732,Geotypes,0))","v":0.68017783727491921}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16730)","v":"Rural"},2.3123513248320542,6.0944820079925625E-2,2.6356211283919861E-2,0,0,0,0,0,0,2.3123520000000002,0,0,0,0,0,78,78,1,null,2.3123513248320542,{"$f":" H16735*(1-INDEX(Trench_Core_Proportion,MATCH(G16735,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.267259457583064},{"$f":"H16735*(1-INDEX(Trench_Core_Proportion,MATCH(G16735,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16735,Geotypes,0))","v":1.3603556745498384}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16748)","v":"Rural"},2.3056517249280066,0.57078934661773961,0.24756095660352276,0,0,0,0,0,0,2.3056519999999998,0,0,0,0,0,235,94,0,null,2.3056517249280066,{"$f":" H16753*(1-INDEX(Trench_Core_Proportion,MATCH(G16753,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.2606905028220146},{"$f":"H16753*(1-INDEX(Trench_Core_Proportion,MATCH(G16753,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16753,Geotypes,0))","v":1.3564143016932086}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16775)","v":"Rural"},3.8302291305564671,0,0,0,0,0,0,0,0,0,3.8302290000000001,0,0,0,0,152,152,1,null,3.8302291305564671,{"$f":" H16780*(1-INDEX(Trench_Core_Proportion,MATCH(G16780,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7555379788990471},{"$f":"H16780*(1-INDEX(Trench_Core_Proportion,MATCH(G16780,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16780,Geotypes,0))","v":2.2533227873394281}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16802)","v":"Rural"},0.34822663642558427,0,0,0.25411132928353453,0.72972972972972994,0,0,0,0,0.159996,0,0,0,0,0,32,5,1,null,{"$f":" (H16801-K16801*0.5)","v":0.22117097178381701},{"$f":" (H16801 -K16801*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16801,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.21685804061634817},{"$f":" (H16801 -K16801*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16801,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16801,Geotypes,0))","v":0.1301148243698089}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16802)","v":"Rural"},8.0418367476679951,0.26964738601648114,3.3530571992110458E-2,0,0,1.6178849999999998,4.0447109999999995,4.1398799999999998,9.5169000000000004E-2,0.28550900000000001,0.38067899999999999,0.19033900000000001,0,0,0,0,0,0,null,{"$f":"IF(B16805=\"Rural\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16805=\"Suburban\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16805<>\"Rural\",B16805<>\"Suburban\"),H16808-I16808,0)","v":5.6276995622733823},{"$f":"IF(B16805=\"Rural\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16805=\"Suburban\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16805<>\"Rural\",B16805<>\"Suburban\"),H16808-I16808,0)","v":5.6276995622733823},{"$f":"(IF(B16805=\"Rural\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16805=\"Suburban\",AB16805+((H16808-I16808-AB16805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16805<>\"Rural\",B16805<>\"Suburban\"),H16808-I16808,0))*INDEX(Trench_Price_Proportion,MATCH(G16808,Geotypes,0))","v":3.3766197373640292}]
[{"$f":"INDEX(CO_Index,A16820+1)","v":1870},{"$f":"INDEX(CO_Names,A16829)","v":"ΣΤΑΥΡΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16829)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H16829  *IF(B16832=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16832=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H16829  *IF(B16832=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16832=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H16829  *IF(B16832=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16832=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16829,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16847)","v":"Rural"},3.5999999999999996,0,0,0,0,0,3.5999999999999996,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16850=\"Rural\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16850=\"Suburban\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16850<>\"Rural\",B16850<>\"Suburban\"),H16854,0)","v":1.2959999999999998},{"$f":" IF(B16850=\"Rural\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16850=\"Suburban\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16850<>\"Rural\",B16850<>\"Suburban\"),H16854,0)","v":1.2959999999999998},{"$f":"(IF(B16850=\"Rural\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16850=\"Suburban\",AB16851+((H16854-AB16851)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16850<>\"Rural\",B16850<>\"Suburban\"),H16854,0))*INDEX(Trench_Price_Proportion,MATCH(G16854,Geotypes,0))","v":0.77759999999999985}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16874)","v":"Rural"},5.0880000000000001,0,0,0,0,5.0880000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16875 *IF(B16877=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16877=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0175999999999998},{"$f":" H16875 *IF(B16877=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16877=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.0175999999999998},{"$f":"H16875 *IF(B16877=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B16877=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G16875,Geotypes,0))","v":0.61055999999999988}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16874)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H16878","v":0},{"$f":" H16878","v":0},{"$f":"H16878*INDEX(Trench_Price_Proportion,MATCH(G16878,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16901)","v":"Rural"},2.7887154079126368,0.52681578472477542,0.18890984115123416,0.84873947197341115,0.30434782608695649,0,0,0,1.454982,0.48499399999999998,0,0,0,0,0,58,18,0,null,{"$f":" H16903-K16903*0.5","v":2.364345671925931},{"$f":" (H16903-K16903*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16903,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.3182398920540286},{"$f":"(H16903-K16903*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16903,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16903,Geotypes,0))","v":1.3909439352324171}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16919)","v":"Rural"},0.84923452444528325,0.27331685844216014,0.32183908045977011,0,0,0,0,0,0,0.36116900000000002,0.60520199999999991,0.37092999999999998,0,0,0,312,312,1,null,0.84923452444528325,{"$f":" H16924*(1-INDEX(Trench_Core_Proportion,MATCH(G16924,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.83267407792994796},{"$f":"H16924*(1-INDEX(Trench_Core_Proportion,MATCH(G16924,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16924,Geotypes,0))","v":0.49960444675796878}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A16928)","v":"Rural"},8.0640000000000001,0,0,0,0,8.0640000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B16931=\"Rural\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16931=\"Suburban\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16931<>\"Rural\",B16931<>\"Suburban\"),H16935,0)","v":4.8384},{"$f":" IF(B16931=\"Rural\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16931=\"Suburban\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16931<>\"Rural\",B16931<>\"Suburban\"),H16935,0)","v":4.8384},{"$f":"(IF(B16931=\"Rural\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16931=\"Suburban\",AB16932+((H16935-AB16932)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16931<>\"Rural\",B16931<>\"Suburban\"),H16935,0))*INDEX(Trench_Price_Proportion,MATCH(G16935,Geotypes,0))","v":2.9030399999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A16946)","v":"Rural"},14.373675720174784,0,0,0,0,0,0,0,0,0,9.5824499999999997,4.7912249999999998,0,0,0,258,172,1,null,14.373675720174784,{"$f":" H16951*(1-INDEX(Trench_Core_Proportion,MATCH(G16951,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":14.093382725553292},{"$f":"H16951*(1-INDEX(Trench_Core_Proportion,MATCH(G16951,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16951,Geotypes,0))","v":8.4560296353319746}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A16973)","v":"Suburban"},3.6381476952428073,0,0,0.86166655939961245,0.23684210526315794,0,0,0,2.776481,0,0,0,0,0,0,24,12,1,null,{"$f":" (H16972-K16972*0.5)","v":3.2073144155430011},{"$f":" (H16972 -K16972*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16972,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.0814209057877608},{"$f":" (H16972 -K16972*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G16972,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G16972,Geotypes,0))","v":2.6192077699195968}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A16991)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B16994=\"Rural\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16994=\"Suburban\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16994<>\"Rural\",B16994<>\"Suburban\"),H16997-I16997,0)","v":0},{"$f":"IF(B16994=\"Rural\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16994=\"Suburban\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16994<>\"Rural\",B16994<>\"Suburban\"),H16997-I16997,0)","v":0},{"$f":"(IF(B16994=\"Rural\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Rural)),0)+\nIF(B16994=\"Suburban\",AB16994+((H16997-I16997-AB16994)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B16994<>\"Rural\",B16994<>\"Suburban\"),H16997-I16997,0))*INDEX(Trench_Price_Proportion,MATCH(G16997,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A17009+1)","v":1891},{"$f":"INDEX(CO_Names,A17018)","v":"ΑΧΙΛΛΕΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17018)","v":"Rural"},2.7699897965274616,0,0,0,0,0.46464299999999997,1.626252,1.661994,7.1484000000000006E-2,0.107225,0.107225,3.5742000000000003E-2,0,0,0,0,0,0,null,{"$f":"H17018  *IF(B17021=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17021=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55399795930549223},{"$f":"H17018  *IF(B17021=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17021=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55399795930549223},{"$f":"H17018  *IF(B17021=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17021=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17018,Geotypes,0))","v":0.33239877558329534}]
[null,{"$f":"INDEX(CO_Geotype,A17018)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17018)","v":"Rural"},2.7699897965274616,9.828996052194218E-2,3.5483870967741936E-2,0,0,1.626252,1.626252,0,7.1484000000000006E-2,0.14296700000000001,0.107225,0,0,0,0,0,0,0,null,{"$f":" H17021 - I17021","v":2.6716998360055193},{"$f":" H17021 - I17021","v":2.6716998360055193},{"$f":"(H17021 - I17021)*INDEX(Trench_Price_Proportion,MATCH(G17021,Geotypes,0))","v":1.6030199016033115}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17045)","v":"Rural"},12.48,0,0,0,0,12.48,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17046 *IF(B17048=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17048=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4959999999999996},{"$f":" H17046 *IF(B17048=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17048=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4959999999999996},{"$f":"H17046 *IF(B17048=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17048=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17046,Geotypes,0))","v":1.4975999999999996}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17063)","v":"Urban"},8.2409999999999997,0,0,0,0,8.2409999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17067","v":8.2409999999999997},{"$f":" H17067","v":8.2409999999999997},{"$f":"H17067*INDEX(Trench_Price_Proportion,MATCH(G17067,Geotypes,0))","v":7.828949999999999}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17090)","v":"Urban"},5.6679348900173485,1.8870218593466448,0.33292934657209322,1.4712915976596719,0.2595815982732943,0,0,0,2.2372839999999998,0.80987699999999996,0.40493800000000002,0,0,0,0,156,91,1,null,{"$f":" H17092-K17092*0.5","v":4.9322890911875126},{"$f":" (H17092-K17092*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17092,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.6812896568951841},{"$f":"(H17092-K17092*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17092,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17092,Geotypes,0))","v":4.4472251740504243}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17090)","v":"Urban"},8.1854640190141055,1.8870218593466448,0.23053327886644676,0,0,0,0,0,0,0,0,4.1303710000000002,3.0263309999999999,2.4189229999999999,0,4104,3933,3,null,8.1854640190141055,{"$f":" H17095*(1-INDEX(Trench_Core_Proportion,MATCH(G17095,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.7689136505728893},{"$f":"H17095*(1-INDEX(Trench_Core_Proportion,MATCH(G17095,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17095,Geotypes,0))","v":7.3804679680442442}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17117)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17118 *IF(B17120=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17120=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H17118 *IF(B17120=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17120=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H17118 *IF(B17120=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17120=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17118,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17135)","v":"Rural"},4.0248085877949631,0.2086077951720833,5.1830488486999442E-2,0,0,0,0,0,0,0,0,4.0248080000000002,0,0,0,330,330,1,null,4.0248085877949631,{"$f":" H17140*(1-INDEX(Trench_Core_Proportion,MATCH(G17140,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.9463230511922469},{"$f":"H17140*(1-INDEX(Trench_Core_Proportion,MATCH(G17140,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17140,Geotypes,0))","v":2.3677938307153479}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17162)","v":"Rural"},1.8293291547359025,0,0,0.61855014584595258,0.33812949640287765,0,0,0,1.210779,0,0,0,0,0,0,55,12,1,null,{"$f":" (H17161-K17161*0.5)","v":1.5200540818129262},{"$f":" (H17161 -K17161*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17161,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4904123590641687},{"$f":" (H17161 -K17161*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17161,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17161,Geotypes,0))","v":0.89424741543850117}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17162)","v":"Rural"},2.1451845483593672,0.94756618087039535,0.44171779141104295,0.61855014584595258,0.28834355828220865,0,0,0,1.210779,0.21057000000000001,0.105285,0,0,0,0,41,12,0,null,{"$f":" H17164-K17164*0.5","v":1.8359094754363909},{"$f":" (H17164-K17164*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17164,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8001084336749045},{"$f":"(H17164-K17164*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17164,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17164,Geotypes,0))","v":1.0800650602049426}]
[{"$f":"INDEX(CO_Index,A17180+1)","v":1910},{"$f":"INDEX(CO_Names,A17189)","v":"ΣΩΤΗΡΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17189)","v":"Suburban"},13.852316575505178,0,0,0,0,3.116771,6.2335419999999999,6.2335419999999999,0.41556900000000002,0.83113899999999996,0.83113899999999996,0,0,0,0,0,0,0,null,{"$f":"H17189  *IF(B17192=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17192=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.311389945303107},{"$f":"H17189  *IF(B17192=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17192=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.311389945303107},{"$f":"H17189  *IF(B17192=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17192=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17189,Geotypes,0))","v":7.0646814535076405}]
[null,{"$f":"INDEX(CO_Geotype,A17207)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17207)","v":"Rural"},6.0791613479636011,0.39994482552392108,6.5789473684210523E-2,0,0,5.0126419999999996,0.106652,0.21330399999999999,0.63991200000000004,0.53325999999999996,0.42660799999999999,0,0,0,0,0,0,0,null,{"$f":" H17210 - I17210","v":5.6792165224396802},{"$f":" H17210 - I17210","v":5.6792165224396802},{"$f":"(H17210 - I17210)*INDEX(Trench_Price_Proportion,MATCH(G17210,Geotypes,0))","v":3.407529913463808}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17234)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17235 *IF(B17237=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17237=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H17235 *IF(B17237=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17237=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H17235 *IF(B17237=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17237=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17235,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17234)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17238","v":0},{"$f":" H17238","v":0},{"$f":"H17238*INDEX(Trench_Price_Proportion,MATCH(G17238,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17252)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17255=\"Rural\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17255=\"Suburban\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17255<>\"Rural\",B17255<>\"Suburban\"),H17259,0)","v":0},{"$f":" IF(B17255=\"Rural\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17255=\"Suburban\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17255<>\"Rural\",B17255<>\"Suburban\"),H17259,0)","v":0},{"$f":"(IF(B17255=\"Rural\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17255=\"Suburban\",AB17256+((H17259-AB17256)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17255<>\"Rural\",B17255<>\"Suburban\"),H17259,0))*INDEX(Trench_Price_Proportion,MATCH(G17259,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17279)","v":"Suburban"},7.1215195821098058,0.6133075842588912,8.6120325470929057E-2,0,0,0,0,0,0,0,4.2729119999999998,1.8990720000000001,0,0,0,510,510,1,null,7.1215195821098058,{"$f":" H17284*(1-INDEX(Trench_Core_Proportion,MATCH(G17284,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.8419856858888179},{"$f":"H17284*(1-INDEX(Trench_Core_Proportion,MATCH(G17284,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17284,Geotypes,0))","v":5.8156878330054953}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17297)","v":"Rural"},1.296,0,0,0,0,1.296,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17301","v":1.296},{"$f":" H17301","v":1.296},{"$f":"H17301*INDEX(Trench_Price_Proportion,MATCH(G17301,Geotypes,0))","v":0.77759999999999996}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17306)","v":"Rural"},2.7840000000000003,0,0,0,0,2.7839999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17307 *IF(B17309=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17309=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55679999999999996},{"$f":" H17307 *IF(B17309=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17309=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.55679999999999996},{"$f":"H17307 *IF(B17309=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17309=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17307,Geotypes,0))","v":0.33407999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17333)","v":"Rural"},1.7680093958276668,0,0,0.58933646527588901,0.33333333333333337,0,0,0,0,1.1786730000000001,0,0,0,0,0,72,18,1,null,{"$f":" (H17332-K17332*0.5)","v":1.4733411631897222},{"$f":" (H17332 -K17332*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17332,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.4446103628871996},{"$f":" (H17332 -K17332*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17332,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17332,Geotypes,0))","v":0.86676621773231977}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17351)","v":"Rural"},4.9029615776756508,0.71414530330585213,0.14565590449607549,1.6869768916406251,0.34407303930788113,0,0,0,1.83365,0.58343400000000001,0,0,0,0,0,58,12,0,null,{"$f":" H17353-K17353*0.5","v":4.0594731318553379},{"$f":" (H17353-K17353*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17353,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.980311621406333},{"$f":"(H17353-K17353*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17353,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17353,Geotypes,0))","v":2.3881869728437999}]
[{"$f":"INDEX(CO_Index,A17369+1)","v":1931},{"$f":"INDEX(CO_Names,A17378)","v":"ΛΕΟΝΤΑΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17378)","v":"Rural"},7.2053065971663708,0,0,0,0,1.1156600000000001,4.4626419999999998,4.5556130000000001,0.185943,0.27891500000000002,0.27891500000000002,4.6486E-2,0,0,0,0,0,0,null,{"$f":"H17378  *IF(B17381=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17381=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4410613194332738},{"$f":"H17378  *IF(B17381=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17381=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.4410613194332738},{"$f":"H17378  *IF(B17381=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17381=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17378,Geotypes,0))","v":0.86463679165996421}]
[null,{"$f":"INDEX(CO_Geotype,A17378)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17378)","v":"Rural"},10.807959895749557,0.67404481070266042,6.2365591397849453E-2,0,0,6.693962,6.693962,0.139458,0.27891500000000002,0.41837299999999999,0.41837299999999999,6.9728999999999999E-2,0,0,0,0,0,0,null,{"$f":" H17381 - I17381","v":10.133915085046896},{"$f":" H17381 - I17381","v":10.133915085046896},{"$f":"(H17381 - I17381)*INDEX(Trench_Price_Proportion,MATCH(G17381,Geotypes,0))","v":6.0803490510281373}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17396)","v":"Rural"},63.206145538469606,2.3643704877337877,3.7407287971622065E-2,0,0,15.939119,31.878236000000001,23.908676999999997,1.3860100000000002,4.1580300000000001,3.4650249999999998,1.3860100000000002,0,0,0,0,0,0,null,{"$f":"IF(B17399=\"Rural\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17399=\"Suburban\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17399<>\"Rural\",B17399<>\"Suburban\"),H17402-I17402,0)","v":34.148847544389547},{"$f":"IF(B17399=\"Rural\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17399=\"Suburban\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17399<>\"Rural\",B17399<>\"Suburban\"),H17402-I17402,0)","v":34.148847544389547},{"$f":"(IF(B17399=\"Rural\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17399=\"Suburban\",AB17399+((H17402-I17402-AB17399)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17399<>\"Rural\",B17399<>\"Suburban\"),H17402-I17402,0))*INDEX(Trench_Price_Proportion,MATCH(G17402,Geotypes,0))","v":20.489308526633728}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17423)","v":"Suburban"},0.96,0,0,0,0,0.96,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17427","v":0.96},{"$f":" H17427","v":0.96},{"$f":"H17427*INDEX(Trench_Price_Proportion,MATCH(G17427,Geotypes,0))","v":0.81599999999999995}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17441)","v":"Suburban"},20.509999999999998,0,0,0,0,20.51,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17444=\"Rural\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17444=\"Suburban\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17444<>\"Rural\",B17444<>\"Suburban\"),H17448,0)","v":14.649999999999999},{"$f":" IF(B17444=\"Rural\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17444=\"Suburban\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17444<>\"Rural\",B17444<>\"Suburban\"),H17448,0)","v":14.649999999999999},{"$f":"(IF(B17444=\"Rural\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17444=\"Suburban\",AB17445+((H17448-AB17445)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17444<>\"Rural\",B17444<>\"Suburban\"),H17448,0))*INDEX(Trench_Price_Proportion,MATCH(G17448,Geotypes,0))","v":12.452499999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17450)","v":"Rural"},0.57864511727357426,0.54006877612200266,0.93333333333333335,0,0,0,0,0,0,0.36004599999999998,0.57864499999999996,0.21859899999999999,0,0,0,516,516,1,null,0.57864511727357426,{"$f":" H17455*(1-INDEX(Trench_Core_Proportion,MATCH(G17455,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.5673612831380882},{"$f":"H17455*(1-INDEX(Trench_Core_Proportion,MATCH(G17455,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17455,Geotypes,0))","v":0.34041676988285291}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17477)","v":"Rural"},5.2199999999999989,0,0,0,0,5.22,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17480=\"Rural\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17480=\"Suburban\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17480<>\"Rural\",B17480<>\"Suburban\"),H17484,0)","v":3.8279999999999994},{"$f":" IF(B17480=\"Rural\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17480=\"Suburban\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17480<>\"Rural\",B17480<>\"Suburban\"),H17484,0)","v":3.8279999999999994},{"$f":"(IF(B17480=\"Rural\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17480=\"Suburban\",AB17481+((H17484-AB17481)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17480<>\"Rural\",B17480<>\"Suburban\"),H17484,0))*INDEX(Trench_Price_Proportion,MATCH(G17484,Geotypes,0))","v":2.2967999999999997}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17495)","v":"Suburban"},13.260000000000002,0,0,0,0,13.26,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17496 *IF(B17498=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17498=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.9560000000000004},{"$f":" H17496 *IF(B17498=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17498=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.9560000000000004},{"$f":"H17496 *IF(B17498=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17498=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17496,Geotypes,0))","v":6.7625999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17522)","v":"Urban"},21.523296252352743,0,0,3.9456838167640105,0.18332154008857737,0,0,0,6.7042349999999997,2.3837280000000001,1.191864,2.5832060000000001,5.1664130000000004,2.5832060000000001,2.5832060000000001,756,224,8,null,{"$f":" (H17521-K17521*0.5)","v":19.550454343970738},{"$f":" (H17521 -K17521*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17521,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":18.555550580267546},{"$f":" (H17521 -K17521*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17521,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17521,Geotypes,0))","v":17.627773051254167}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17522)","v":"Urban"},11.737525002975994,3.277426427016894,0.27922636383615096,3.9456838167640105,0.33615977949044634,0,0,0,2.764462,0.89389799999999997,0.44694899999999999,2.5832060000000001,0,0,0,300,150,3,null,{"$f":" H17524-K17524*0.5","v":9.7646830945939893},{"$f":" (H17524-K17524*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17524,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":9.2677677906702964},{"$f":"(H17524-K17524*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17524,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17524,Geotypes,0))","v":8.8043794011367815}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17540)","v":"Rural"},7.3860734618791,0,0,0,0,0,0,0,0,0,6.227474,1.1586000000000001,0,0,0,495,396,1,null,7.3860734618791,{"$f":" H17545*(1-INDEX(Trench_Core_Proportion,MATCH(G17545,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":7.2420417827576191},{"$f":"H17545*(1-INDEX(Trench_Core_Proportion,MATCH(G17545,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17545,Geotypes,0))","v":4.3452250696545711}]
[null,{"$f":"INDEX(CO_Geotype,A17567)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17567)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17570 - I17570","v":0},{"$f":" H17570 - I17570","v":0},{"$f":"(H17570 - I17570)*INDEX(Trench_Price_Proportion,MATCH(G17570,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17585)","v":"Rural"},9.8328880688380185,0.23153524423621874,2.3547023276913995E-2,0,0,1.41405,5.6562020000000004,5.7347599999999996,0.86414199999999997,0.235675,0.43207099999999998,0.27495399999999998,0,0,0,0,0,0,null,{"$f":"IF(B17588=\"Rural\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17588=\"Suburban\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17588<>\"Rural\",B17588<>\"Suburban\"),H17591-I17591,0)","v":9.6013528246018005},{"$f":"IF(B17588=\"Rural\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17588=\"Suburban\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17588<>\"Rural\",B17588<>\"Suburban\"),H17591-I17591,0)","v":9.6013528246018005},{"$f":"(IF(B17588=\"Rural\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17588=\"Suburban\",AB17588+((H17591-I17591-AB17588)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17588<>\"Rural\",B17588<>\"Suburban\"),H17591-I17591,0))*INDEX(Trench_Price_Proportion,MATCH(G17591,Geotypes,0))","v":5.7608116947610801}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17594)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17598","v":0},{"$f":" H17598","v":0},{"$f":"H17598*INDEX(Trench_Price_Proportion,MATCH(G17598,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17612)","v":"Rural"},5.8559999999999999,0,0,0,0,5.8559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17615=\"Rural\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17615=\"Suburban\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17615<>\"Rural\",B17615<>\"Suburban\"),H17619,0)","v":3.5135999999999998},{"$f":" IF(B17615=\"Rural\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17615=\"Suburban\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17615<>\"Rural\",B17615<>\"Suburban\"),H17619,0)","v":3.5135999999999998},{"$f":"(IF(B17615=\"Rural\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17615=\"Suburban\",AB17616+((H17619-AB17616)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17615<>\"Rural\",B17615<>\"Suburban\"),H17619,0))*INDEX(Trench_Price_Proportion,MATCH(G17619,Geotypes,0))","v":2.1081599999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17639)","v":"Rural"},3.8879999999999999,0,0,0,0,3.8879999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17640 *IF(B17642=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17642=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.77759999999999985},{"$f":" H17640 *IF(B17642=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17642=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.77759999999999985},{"$f":"H17640 *IF(B17642=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17642=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17640,Geotypes,0))","v":0.46655999999999986}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17648)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17650-K17650*0.5","v":0},{"$f":" (H17650-K17650*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17650,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H17650-K17650*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17650,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17650,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17666)","v":"Rural"},0.54,0,0,0,0,0.54,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17667 *IF(B17669=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17669=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.10799999999999998},{"$f":" H17667 *IF(B17669=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17669=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.10799999999999998},{"$f":"H17667 *IF(B17669=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17669=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17667,Geotypes,0))","v":6.4799999999999983E-2}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17684)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17688","v":0},{"$f":" H17688","v":0},{"$f":"H17688*INDEX(Trench_Price_Proportion,MATCH(G17688,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17711)","v":"Suburban"},2.4531917191874069,0.35242948190928619,0.14366161403236133,0.84954705098078409,0.34630275503383295,0,0,0,1.124395,0,0,0,0,0,0,48,21,0,null,{"$f":" H17713-K17713*0.5","v":2.0284181936970147},{"$f":" (H17713-K17713*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17713,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.9487987200282106},{"$f":"(H17713-K17713*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17713,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17713,Geotypes,0))","v":1.6564789120239789}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17729)","v":"Suburban"},3.8274958120432414,0,0,0,0,0,0,0,0,2.6245690000000002,3.827496,1.2029270000000001,0,0,0,685,411,1,null,3.8274958120432414,{"$f":" H17734*(1-INDEX(Trench_Core_Proportion,MATCH(G17734,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.6772589412779446},{"$f":"H17734*(1-INDEX(Trench_Core_Proportion,MATCH(G17734,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17734,Geotypes,0))","v":3.125670100086253}]
[null,{"$f":"INDEX(CO_Geotype,A17738)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17738)","v":"Rural"},6.741981117144201,9.5515144694603885E-2,1.4167222220738379E-2,0,0,3.7340200000000001,3.7340200000000001,0,0.16595599999999999,0.33191300000000001,0.24893499999999999,8.2977999999999996E-2,0,0,0,0,0,0,null,{"$f":" H17741 - I17741","v":6.6464659724495974},{"$f":" H17741 - I17741","v":6.6464659724495974},{"$f":"(H17741 - I17741)*INDEX(Trench_Price_Proportion,MATCH(G17741,Geotypes,0))","v":3.9878795834697582}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17756)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B17759=\"Rural\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17759=\"Suburban\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17759<>\"Rural\",B17759<>\"Suburban\"),H17762-I17762,0)","v":0},{"$f":"IF(B17759=\"Rural\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17759=\"Suburban\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17759<>\"Rural\",B17759<>\"Suburban\"),H17762-I17762,0)","v":0},{"$f":"(IF(B17759=\"Rural\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17759=\"Suburban\",AB17759+((H17762-I17762-AB17759)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17759<>\"Rural\",B17759<>\"Suburban\"),H17762-I17762,0))*INDEX(Trench_Price_Proportion,MATCH(G17762,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A17774+1)","v":1976},{"$f":"INDEX(CO_Names,A17783)","v":"ΠΑΡΑΛΙΟ ΑΣΤΡΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17783)","v":"Suburban"},10.422891755750594,0,0,0,0,2.3361649999999998,7.0084960000000001,4.852036,0.35941000000000001,0.53911500000000001,0.53911500000000001,0.179705,0,0,0,0,0,0,null,{"$f":"H17783  *IF(B17786=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17786=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.2537350534503569},{"$f":"H17783  *IF(B17786=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17786=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":6.2537350534503569},{"$f":"H17783  *IF(B17786=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17786=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17783,Geotypes,0))","v":5.3156747954328027}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17801)","v":"Suburban"},23.380000000000003,0,0,0,0,23.38,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17804=\"Rural\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17804=\"Suburban\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17804<>\"Rural\",B17804<>\"Suburban\"),H17808,0)","v":18.704000000000001},{"$f":" IF(B17804=\"Rural\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17804=\"Suburban\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17804<>\"Rural\",B17804<>\"Suburban\"),H17808,0)","v":18.704000000000001},{"$f":"(IF(B17804=\"Rural\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17804=\"Suburban\",AB17805+((H17808-AB17805)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17804<>\"Rural\",B17804<>\"Suburban\"),H17808,0))*INDEX(Trench_Price_Proportion,MATCH(G17808,Geotypes,0))","v":15.898400000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17810)","v":"Rural"},1.512,0,0,0,0,1.512,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17811 *IF(B17813=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17813=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30239999999999995},{"$f":" H17811 *IF(B17813=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17813=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.30239999999999995},{"$f":"H17811 *IF(B17813=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17813=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17811,Geotypes,0))","v":0.18143999999999996}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17828)","v":"Urban"},85.087016936381787,1.7303821498290062,2.0336617878175062E-2,0,0,0,0,0,0,35.765053000000002,52.272001000000003,24.760421999999998,8.2534740000000006,26.786147,7.2545809999999999,3744,3393,4,null,85.087016936381787,{"$f":" H17833*(1-INDEX(Trench_Core_Proportion,MATCH(G17833,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":80.757020717220257},{"$f":"H17833*(1-INDEX(Trench_Core_Proportion,MATCH(G17833,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17833,Geotypes,0))","v":76.719169681359247}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17855)","v":"Suburban"},3.16,0,0,0,0,3.16,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17856 *IF(B17858=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17858=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8959999999999999},{"$f":" H17856 *IF(B17858=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17858=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.8959999999999999},{"$f":"H17856 *IF(B17858=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17858=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17856,Geotypes,0))","v":1.6115999999999999}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17873)","v":"Rural"},1.5840000000000001,0,0,0,0,1.5840000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H17877","v":1.5840000000000001},{"$f":" H17877","v":1.5840000000000001},{"$f":"H17877*INDEX(Trench_Price_Proportion,MATCH(G17877,Geotypes,0))","v":0.95040000000000002}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17882)","v":"Rural"},5.2782056735790945,0.24249861087677441,4.5943380359473318E-2,1.9793271275921605,0.375,0,0,0,3.2988789999999999,0,0,0,0,0,0,64,6,0,null,{"$f":" H17884-K17884*0.5","v":4.2885421097830143},{"$f":" (H17884-K17884*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17884,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":4.2049136535750957},{"$f":"(H17884-K17884*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17884,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17884,Geotypes,0))","v":2.5229481921450572}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A17900)","v":"Rural"},1.9012500426444232,9.1452144758391044E-2,4.8101061252938344E-2,0,0,0,1.9012500000000001,1.9012500000000001,0,0,0,0,0,0,0,66,11,0,null,1.9012500426444232,{"$f":" H17905*(1-INDEX(Trench_Core_Proportion,MATCH(G17905,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.8641748311013477},{"$f":"H17905*(1-INDEX(Trench_Core_Proportion,MATCH(G17905,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17905,Geotypes,0))","v":1.1185048986608086}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A17927)","v":"Suburban"},7.5015013567980109,0,0,1.0280293471288988,0.13704314619596489,0,0,0,3.608463,2.5130370000000002,0,2.0560589999999999,0,0,0,128,40,2,null,{"$f":" (H17926-K17926*0.5)","v":6.9874866832335618},{"$f":" (H17926 -K17926*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17926,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.7132138465396434},{"$f":" (H17926 -K17926*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G17926,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G17926,Geotypes,0))","v":5.7062317695586966}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17945)","v":"Rural"},12.900188187009892,0.40524151372805939,3.1413612565445025E-2,0,0,2.1612879999999999,7.564508,7.6995889999999996,0.27016099999999998,0.40524100000000002,0.47278100000000001,0.33770100000000003,0,0,0,0,0,0,null,{"$f":"IF(B17948=\"Rural\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17948=\"Suburban\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17948<>\"Rural\",B17948<>\"Suburban\"),H17951-I17951,0)","v":9.9149090358798553},{"$f":"IF(B17948=\"Rural\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17948=\"Suburban\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17948<>\"Rural\",B17948<>\"Suburban\"),H17951-I17951,0)","v":9.9149090358798553},{"$f":"(IF(B17948=\"Rural\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17948=\"Suburban\",AB17948+((H17951-I17951-AB17948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17948<>\"Rural\",B17948<>\"Suburban\"),H17951-I17951,0))*INDEX(Trench_Price_Proportion,MATCH(G17951,Geotypes,0))","v":5.9489454215279132}]
[{"$f":"INDEX(CO_Index,A17945+1)","v":1995},{"$f":"INDEX(CO_Names,A17954)","v":"ΑΓ.ΑΠΟΣΤΟΛΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A17954)","v":"Suburban"},12.739069078512767,0,0,0,0,1.9498580000000001,5.8495730000000004,5.8495730000000004,2.1123460000000001,0.48746400000000001,0.32497599999999999,0.243732,0,0,0,0,0,0,null,{"$f":"H17954  *IF(B17957=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17957=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.6434414471076595},{"$f":"H17954  *IF(B17957=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17957=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":7.6434414471076595},{"$f":"H17954  *IF(B17957=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B17957=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G17954,Geotypes,0))","v":6.4969252300415103}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17972)","v":"Rural"},5.8079999999999998,0,0,0,0,5.8079999999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B17975=\"Rural\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17975=\"Suburban\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17975<>\"Rural\",B17975<>\"Suburban\"),H17979,0)","v":3.4847999999999999},{"$f":" IF(B17975=\"Rural\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17975=\"Suburban\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17975<>\"Rural\",B17975<>\"Suburban\"),H17979,0)","v":3.4847999999999999},{"$f":"(IF(B17975=\"Rural\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Rural)),0)+\nIF(B17975=\"Suburban\",AB17976+((H17979-AB17976)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B17975<>\"Rural\",B17975<>\"Suburban\"),H17979,0))*INDEX(Trench_Price_Proportion,MATCH(G17979,Geotypes,0))","v":2.0908799999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A17999)","v":"Suburban"},2.27,0,0,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18000 *IF(B18002=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18002=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3619999999999999},{"$f":" H18000 *IF(B18002=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18002=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.3619999999999999},{"$f":"H18000 *IF(B18002=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18002=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18000,Geotypes,0))","v":1.1577}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18008)","v":"Suburban"},5.19,0,0,0,0,5.19,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18011=\"Rural\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18011=\"Suburban\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18011<>\"Rural\",B18011<>\"Suburban\"),H18015,0)","v":5.19},{"$f":" IF(B18011=\"Rural\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18011=\"Suburban\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18011<>\"Rural\",B18011<>\"Suburban\"),H18015,0)","v":5.19},{"$f":"(IF(B18011=\"Rural\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18011=\"Suburban\",AB18012+((H18015-AB18012)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18011<>\"Rural\",B18011<>\"Suburban\"),H18015,0))*INDEX(Trench_Price_Proportion,MATCH(G18015,Geotypes,0))","v":4.4115000000000002}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18026)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18027 *IF(B18029=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18029=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18027 *IF(B18029=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18029=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18027 *IF(B18029=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18029=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18027,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18044)","v":"Suburban"},11,0,0,0,0,11,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18048","v":11},{"$f":" H18048","v":11},{"$f":"H18048*INDEX(Trench_Price_Proportion,MATCH(G18048,Geotypes,0))","v":9.35}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18071)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-96,0,0,null,{"$f":" H18073-K18073*0.5","v":0},{"$f":" (H18073-K18073*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18073,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18073-K18073*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18073,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18073,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18089)","v":"Rural"},2.6533158682520126,9.4547908334214892E-2,3.5633868347722371E-2,0,0,0,0,0,0,2.6533159999999998,2.6533159999999998,0,0,0,0,218,218,1,null,2.6533158682520126,{"$f":" H18094*(1-INDEX(Trench_Core_Proportion,MATCH(G18094,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.6015750425323101},{"$f":"H18094*(1-INDEX(Trench_Core_Proportion,MATCH(G18094,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18094,Geotypes,0))","v":1.560945025519386}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18098)","v":"Rural"},0.30316829694337966,0,0,0,0,0,0,0,0.30316799999999999,0,0,0,0,0,0,48,4,1,null,{"$f":" (H18097-K18097*0.5)","v":0.30316829694337966},{"$f":" (H18097 -K18097*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18097,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.29725638189263964},{"$f":" (H18097 -K18097*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18097,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18097,Geotypes,0))","v":0.17835382913558379}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18116)","v":"Rural"},34.533276475832594,2.4810740809955036,7.1845892837067826E-2,0,0,9.9683690000000009,19.936736,9.9683690000000009,1.424053,2.8481049999999999,1.8987370000000001,0.94936799999999999,0,0,0,0,0,0,null,{"$f":"IF(B18119=\"Rural\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18119=\"Suburban\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18119<>\"Rural\",B18119<>\"Suburban\"),H18122-I18122,0)","v":27.526879566847114},{"$f":"IF(B18119=\"Rural\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18119=\"Suburban\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18119<>\"Rural\",B18119<>\"Suburban\"),H18122-I18122,0)","v":27.526879566847114},{"$f":"(IF(B18119=\"Rural\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18119=\"Suburban\",AB18119+((H18122-I18122-AB18119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18119<>\"Rural\",B18119<>\"Suburban\"),H18122-I18122,0))*INDEX(Trench_Price_Proportion,MATCH(G18122,Geotypes,0))","v":16.516127740108267}]
[{"$f":"INDEX(CO_Index,A18134+1)","v":2016},{"$f":"INDEX(CO_Names,A18143)","v":"ΑΘΙΚΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18143)","v":"Rural"},1.3072460917419892,0,0,0,0,0,0.52846099999999996,0.52846099999999996,5.5627000000000003E-2,0.166882,0.139069,0,0,0,0,0,0,0,null,{"$f":"H18143  *IF(B18146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26144921834839779},{"$f":"H18143  *IF(B18146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.26144921834839779},{"$f":"H18143  *IF(B18146=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18146=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18143,Geotypes,0))","v":0.15686953100903867}]
[null,{"$f":"INDEX(CO_Geotype,A18161)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18161)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18164 - I18164","v":0},{"$f":" H18164 - I18164","v":0},{"$f":"(H18164 - I18164)*INDEX(Trench_Price_Proportion,MATCH(G18164,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18170)","v":"Rural"},10.944000000000001,0,0,0,0,0,10.944000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18171 *IF(B18173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.1887999999999996},{"$f":" H18171 *IF(B18173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.1887999999999996},{"$f":"H18171 *IF(B18173=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18173=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18171,Geotypes,0))","v":1.3132799999999998}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18197)","v":"Suburban"},22.080000000000002,0,0,0,0,0,22.08,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18198 *IF(B18200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":13.248000000000001},{"$f":" H18198 *IF(B18200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":13.248000000000001},{"$f":"H18198 *IF(B18200=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18200=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18198,Geotypes,0))","v":11.260800000000001}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18215)","v":"Suburban"},14.299999999999999,0,0,0,0,0,14.3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18216 *IF(B18218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.5799999999999983},{"$f":" H18216 *IF(B18218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":8.5799999999999983},{"$f":"H18216 *IF(B18218=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18218=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18216,Geotypes,0))","v":7.2929999999999984}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18233)","v":"Suburban"},3.99,0,0,0,0,3.99,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18237","v":3.99},{"$f":" H18237","v":3.99},{"$f":"H18237*INDEX(Trench_Price_Proportion,MATCH(G18237,Geotypes,0))","v":3.3915000000000002}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18233)","v":"Suburban"},6.84,0,0,0,0,6.84,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18236=\"Rural\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18236=\"Suburban\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18236<>\"Rural\",B18236<>\"Suburban\"),H18240,0)","v":5.7},{"$f":" IF(B18236=\"Rural\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18236=\"Suburban\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18236<>\"Rural\",B18236<>\"Suburban\"),H18240,0)","v":5.7},{"$f":"(IF(B18236=\"Rural\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18236=\"Suburban\",AB18237+((H18240-AB18237)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18236<>\"Rural\",B18236<>\"Suburban\"),H18240,0))*INDEX(Trench_Price_Proportion,MATCH(G18240,Geotypes,0))","v":4.8449999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18260)","v":"Dense Urban"},23.434243550880804,2.2063628406254301,9.4151229410710011E-2,0,0,0,0,0,0,0,0,8.2370870000000007,8.7212409999999991,9.7870260000000009,10.949711000000001,36960,36960,28,null,23.434243550880804,{"$f":" H18265*(1-INDEX(Trench_Core_Proportion,MATCH(G18265,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":22.670085532858863},{"$f":"H18265*(1-INDEX(Trench_Core_Proportion,MATCH(G18265,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18265,Geotypes,0))","v":22.670085532858863}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18287)","v":"Suburban"},0.27652652781562281,0,0,0.164421178701181,0.59459459459459407,0,0,0,0,0.16442100000000001,0,0,0,0,0,16,5,1,null,{"$f":" (H18286-K18286*0.5)","v":0.19431593846503231},{"$f":" (H18286 -K18286*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18286,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.18668864898689594},{"$f":" (H18286 -K18286*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18286,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18286,Geotypes,0))","v":0.15868535163886155}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18305)","v":"Suburban"},3.8991183017247089,0.28015618398770831,7.1851162829244239E-2,0,0,0,0,0,2.399457,1.4996609999999999,0,0,0,0,0,96,7,1,null,{"$f":" H18307-K18307*0.5","v":3.8991183017247089},{"$f":" (H18307-K18307*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18307,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.7460701048980471},{"$f":"(H18307-K18307*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18307,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18307,Geotypes,0))","v":3.1841595891633401}]
[{"$f":"INDEX(CO_Index,A18305+1)","v":2035},{"$f":"INDEX(CO_Names,A18314)","v":"ΚΡΙΘΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18314)","v":"Suburban"},4.0714612962685948,0,0,0,0,0.59491700000000003,2.379667,2.379667,0.33464100000000002,0.11154699999999999,0.130138,0.130138,0,0,0,0,0,0,null,{"$f":"H18314  *IF(B18317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4428767777611569},{"$f":"H18314  *IF(B18317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":2.4428767777611569},{"$f":"H18314  *IF(B18317=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18317=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18314,Geotypes,0))","v":2.0764452610969832}]
[null,{"$f":"INDEX(CO_Geotype,A18332)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18332)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18335 - I18335","v":0},{"$f":" H18335 - I18335","v":0},{"$f":"(H18335 - I18335)*INDEX(Trench_Price_Proportion,MATCH(G18335,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18359)","v":"Suburban"},2.8000000000000003,0,0,0,0,2.8,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18360 *IF(B18362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6800000000000002},{"$f":" H18360 *IF(B18362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.6800000000000002},{"$f":"H18360 *IF(B18362=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18362=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18360,Geotypes,0))","v":1.4280000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18359)","v":"Suburban"},3.7381249705673754,0.77497258632616928,0.20731585819843346,0,0,0,0,0,0,0,0,1.987358,0.94635999999999998,0,0,795,795,1,null,3.7381249705673754,{"$f":" H18364*(1-INDEX(Trench_Core_Proportion,MATCH(G18364,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":3.5913960841919632},{"$f":"H18364*(1-INDEX(Trench_Core_Proportion,MATCH(G18364,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18364,Geotypes,0))","v":3.0526866715631686}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18377)","v":"Suburban"},23.748033580928968,0.73195993913822155,3.0821917808219176E-2,0,0,6.831626,13.663253000000001,6.831626,0.65063099999999996,1.3012619999999999,1.3012619999999999,0.97594700000000012,0,0,0,0,0,0,null,{"$f":"IF(B18380=\"Rural\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18380=\"Suburban\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18380<>\"Rural\",B18380<>\"Suburban\"),H18383-I18383,0)","v":17.079065246558507},{"$f":"IF(B18380=\"Rural\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18380=\"Suburban\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18380<>\"Rural\",B18380<>\"Suburban\"),H18383-I18383,0)","v":17.079065246558507},{"$f":"(IF(B18380=\"Rural\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18380=\"Suburban\",AB18380+((H18383-I18383-AB18380)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18380<>\"Rural\",B18380<>\"Suburban\"),H18383-I18383,0))*INDEX(Trench_Price_Proportion,MATCH(G18383,Geotypes,0))","v":14.517205459574731}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18404)","v":"Suburban"},2.68,0,0,0,0,2.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18408","v":2.68},{"$f":" H18408","v":2.68},{"$f":"H18408*INDEX(Trench_Price_Proportion,MATCH(G18408,Geotypes,0))","v":2.278}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18422)","v":"Rural"},4.1040000000000001,0,0,0,0,4.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18425=\"Rural\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18425=\"Suburban\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18425<>\"Rural\",B18425<>\"Suburban\"),H18429,0)","v":1.9152},{"$f":" IF(B18425=\"Rural\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18425=\"Suburban\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18425<>\"Rural\",B18425<>\"Suburban\"),H18429,0)","v":1.9152},{"$f":"(IF(B18425=\"Rural\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18425=\"Suburban\",AB18426+((H18429-AB18426)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18425<>\"Rural\",B18425<>\"Suburban\"),H18429,0))*INDEX(Trench_Price_Proportion,MATCH(G18429,Geotypes,0))","v":1.1491199999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18431)","v":"Suburban"},6.6243110357275237,0,0,0,0,0,0,0,0,0,0,4.5594340000000004,2.763293,1.387392,0,1620,1620,2,null,6.6243110357275237,{"$f":" H18436*(1-INDEX(Trench_Core_Proportion,MATCH(G18436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":6.3642935700382672},{"$f":"H18436*(1-INDEX(Trench_Core_Proportion,MATCH(G18436,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18436,Geotypes,0))","v":5.4096495345325266}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18458)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18457-K18457*0.5)","v":0},{"$f":" (H18457 -K18457*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18457,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18457 -K18457*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18457,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18457,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18476)","v":"Rural"},0.35974358615948154,0.24856450619734086,0.69094909752511124,4.6418527246384733E-2,0.12903225806451618,0,0,0,0.31332500000000002,0,0,0,0,0,0,12,5,0,null,{"$f":" H18478-K18478*0.5","v":0.33653432253628918},{"$f":" (H18478-K18478*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18478,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.32997175532015161},{"$f":"(H18478-K18478*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18478,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18478,Geotypes,0))","v":0.19798305319209095}]
[{"$f":"INDEX(CO_Index,A18494+1)","v":2056},{"$f":"INDEX(CO_Names,A18503)","v":"ΨΑΛΙΔΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18503)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18503  *IF(B18506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18503  *IF(B18506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18503  *IF(B18506=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18506=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18503,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18521)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18521)","v":"Suburban"},4.0215089897279759,0.29837002181852723,7.4193548387096769E-2,0,0,2.3610150000000001,2.3610150000000001,0,0.103781,0.207562,0.155671,0,0,0,0,0,0,0,null,{"$f":" H18524 - I18524","v":3.7231389679094486},{"$f":" H18524 - I18524","v":3.7231389679094486},{"$f":"(H18524 - I18524)*INDEX(Trench_Price_Proportion,MATCH(G18524,Geotypes,0))","v":3.1646681227230311}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18521)","v":"Suburban"},4.0215089897279759,0.29837002181852723,7.4193548387096769E-2,0,0,0.67457599999999995,2.6983030000000001,2.0237270000000001,0.38917800000000002,0.155671,0.103781,0.103781,0,0,0,0,0,0,null,{"$f":"IF(B18524=\"Rural\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18524=\"Suburban\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18524<>\"Rural\",B18524<>\"Suburban\"),H18527-I18527,0)","v":3.7231389679094486},{"$f":"IF(B18524=\"Rural\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18524=\"Suburban\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18524<>\"Rural\",B18524<>\"Suburban\"),H18527-I18527,0)","v":3.7231389679094486},{"$f":"(IF(B18524=\"Rural\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18524=\"Suburban\",AB18524+((H18527-I18527-AB18524)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18524<>\"Rural\",B18524<>\"Suburban\"),H18527-I18527,0))*INDEX(Trench_Price_Proportion,MATCH(G18527,Geotypes,0))","v":3.1646681227230311}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18548)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18547-K18547*0.5)","v":0},{"$f":" (H18547 -K18547*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18547,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18547 -K18547*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18547,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18547,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18566)","v":"Rural"},1.2217705326786625,0,0,0,0,0.41592200000000001,0.83184400000000003,0.25995099999999999,0.12997600000000001,7.7984999999999999E-2,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18569=\"Rural\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18569=\"Suburban\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18569<>\"Rural\",B18569<>\"Suburban\"),H18572-I18572,0)","v":0.24435410653573245},{"$f":"IF(B18569=\"Rural\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18569=\"Suburban\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18569<>\"Rural\",B18569<>\"Suburban\"),H18572-I18572,0)","v":0.24435410653573245},{"$f":"(IF(B18569=\"Rural\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18569=\"Suburban\",AB18569+((H18572-I18572-AB18569)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18569<>\"Rural\",B18569<>\"Suburban\"),H18572-I18572,0))*INDEX(Trench_Price_Proportion,MATCH(G18572,Geotypes,0))","v":0.14661246392143945}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18575)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18579","v":0},{"$f":" H18579","v":0},{"$f":"H18579*INDEX(Trench_Price_Proportion,MATCH(G18579,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18593)","v":"Rural"},2.1120000000000001,0,0,0,0,2.1120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18596=\"Rural\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18596=\"Suburban\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18596<>\"Rural\",B18596<>\"Suburban\"),H18600,0)","v":1.2672000000000001},{"$f":" IF(B18596=\"Rural\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18596=\"Suburban\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18596<>\"Rural\",B18596<>\"Suburban\"),H18600,0)","v":1.2672000000000001},{"$f":"(IF(B18596=\"Rural\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18596=\"Suburban\",AB18597+((H18600-AB18597)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18596<>\"Rural\",B18596<>\"Suburban\"),H18600,0))*INDEX(Trench_Price_Proportion,MATCH(G18600,Geotypes,0))","v":0.76032}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18620)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18621 *IF(B18623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18621 *IF(B18623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18621 *IF(B18623=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18623=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18621,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18647)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18646-K18646*0.5)","v":0},{"$f":" (H18646 -K18646*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18646,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18646 -K18646*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18646,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18646,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18665)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18667-K18667*0.5","v":0},{"$f":" (H18667-K18667*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18667,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18667-K18667*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18667,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18667,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18665+1)","v":2075},{"$f":"INDEX(CO_Names,A18674)","v":"ΕΛΑΦΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18674)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18674  *IF(B18677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18674  *IF(B18677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18674  *IF(B18677=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18677=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18674,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18692)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18692)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18695 - I18695","v":0},{"$f":" H18695 - I18695","v":0},{"$f":"(H18695 - I18695)*INDEX(Trench_Price_Proportion,MATCH(G18695,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18710)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18713=\"Rural\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18713=\"Suburban\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18713<>\"Rural\",B18713<>\"Suburban\"),H18716-I18716,0)","v":0},{"$f":"IF(B18713=\"Rural\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18713=\"Suburban\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18713<>\"Rural\",B18713<>\"Suburban\"),H18716-I18716,0)","v":0},{"$f":"(IF(B18713=\"Rural\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18713=\"Suburban\",AB18713+((H18716-I18716-AB18713)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18713<>\"Rural\",B18713<>\"Suburban\"),H18716-I18716,0))*INDEX(Trench_Price_Proportion,MATCH(G18716,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18728)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18730-K18730*0.5","v":0},{"$f":" (H18730-K18730*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18730,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18730-K18730*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18730,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18730,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18737)","v":"Rural"},1.924636862035157,4.0949720468833127E-2,2.1276595744680851E-2,0,0,0,0.77804499999999999,0.77804499999999999,8.1899E-2,0.20474899999999999,0.20474899999999999,4.095E-2,0,0,0,0,0,0,null,{"$f":"IF(B18740=\"Rural\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18740=\"Suburban\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18740<>\"Rural\",B18740<>\"Suburban\"),H18743-I18743,0)","v":1.8836871415663239},{"$f":"IF(B18740=\"Rural\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18740=\"Suburban\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18740<>\"Rural\",B18740<>\"Suburban\"),H18743-I18743,0)","v":1.8836871415663239},{"$f":"(IF(B18740=\"Rural\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18740=\"Suburban\",AB18740+((H18743-I18743-AB18740)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18740<>\"Rural\",B18740<>\"Suburban\"),H18743-I18743,0))*INDEX(Trench_Price_Proportion,MATCH(G18743,Geotypes,0))","v":1.1302122849397942}]
[{"$f":"INDEX(CO_Index,A18755+1)","v":2085},{"$f":"INDEX(CO_Names,A18764)","v":"ΘΕΟΔΩΡΑΚΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18764)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18764  *IF(B18767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18764  *IF(B18767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18764  *IF(B18767=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18767=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18764,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18782)","v":"Rural"},1.3920000000000001,0,0,0,0,1.3919999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18785=\"Rural\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18785=\"Suburban\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18785<>\"Rural\",B18785<>\"Suburban\"),H18789,0)","v":0.27839999999999998},{"$f":" IF(B18785=\"Rural\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18785=\"Suburban\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18785<>\"Rural\",B18785<>\"Suburban\"),H18789,0)","v":0.27839999999999998},{"$f":"(IF(B18785=\"Rural\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18785=\"Suburban\",AB18786+((H18789-AB18786)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18785<>\"Rural\",B18785<>\"Suburban\"),H18789,0))*INDEX(Trench_Price_Proportion,MATCH(G18789,Geotypes,0))","v":0.16703999999999999}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18809)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18810 *IF(B18812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18810 *IF(B18812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18810 *IF(B18812=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18812=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18810,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18818)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18817-K18817*0.5)","v":0},{"$f":" (H18817 -K18817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18817 -K18817*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18817,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18817,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18836)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18838-K18838*0.5","v":0},{"$f":" (H18838-K18838*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18838,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18838-K18838*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18838,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18838,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18854)","v":"Rural"},0.31181058729101807,6.1708565092516786E-2,0.1979040084194548,0,0,0,0,0,0,0.31180999999999998,0.31180999999999998,0,0,0,0,216,216,1,null,0.31181058729101807,{"$f":" H18859*(1-INDEX(Trench_Core_Proportion,MATCH(G18859,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.30573014377970287},{"$f":"H18859*(1-INDEX(Trench_Core_Proportion,MATCH(G18859,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18859,Geotypes,0))","v":0.18343808626782171}]
[null,{"$f":"INDEX(CO_Geotype,A18863)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18863)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18866 - I18866","v":0},{"$f":" H18866 - I18866","v":0},{"$f":"(H18866 - I18866)*INDEX(Trench_Price_Proportion,MATCH(G18866,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18881)","v":"Rural"},1.5896897394755973,7.2258624521618062E-2,4.5454545454545456E-2,0,0,0.65032800000000002,1.372914,0.14451700000000001,7.2259000000000004E-2,0.14451700000000001,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18884=\"Rural\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18884=\"Suburban\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18884<>\"Rural\",B18884<>\"Suburban\"),H18887-I18887,0)","v":1.5174311149539792},{"$f":"IF(B18884=\"Rural\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18884=\"Suburban\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18884<>\"Rural\",B18884<>\"Suburban\"),H18887-I18887,0)","v":1.5174311149539792},{"$f":"(IF(B18884=\"Rural\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18884=\"Suburban\",AB18884+((H18887-I18887-AB18884)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18884<>\"Rural\",B18884<>\"Suburban\"),H18887-I18887,0))*INDEX(Trench_Price_Proportion,MATCH(G18887,Geotypes,0))","v":0.91045866897238747}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},0.18787641505221728,6.8650220339454102E-2,0.36540094891832942,0,0,0,0,0,0.18787599999999999,0,0,0,0,0,0,48,5,0,null,{"$f":" H18901-K18901*0.5","v":0.18787641505221728},{"$f":" (H18901-K18901*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18901,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.18421274237593568},{"$f":"(H18901-K18901*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18901,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18901,Geotypes,0))","v":0.11052764542556141}]
[null,{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},2.3798743051010756,6.8650220339454102E-2,2.8846153846153844E-2,0,0,1.3730039999999999,0.68650199999999995,9.1534000000000004E-2,0.13730000000000001,0.18306700000000001,9.1534000000000004E-2,0,0,0,0,0,0,0,null,{"$f":" H18902 - I18902","v":2.3112240847616214},{"$f":" H18902 - I18902","v":2.3112240847616214},{"$f":"(H18902 - I18902)*INDEX(Trench_Price_Proportion,MATCH(G18902,Geotypes,0))","v":1.3867344508569728}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},1.272,0,0,0,0,1.272,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18903","v":1.272},{"$f":" H18903","v":1.272},{"$f":"H18903*INDEX(Trench_Price_Proportion,MATCH(G18903,Geotypes,0))","v":0.76319999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},0.37575283010443455,6.8650220339454102E-2,0.18270047445916471,0,0,0,0,0,0,0.37575199999999997,0.37575199999999997,0,0,0,0,212,212,1,null,0.37575283010443455,{"$f":" H18904*(1-INDEX(Trench_Core_Proportion,MATCH(G18904,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.36842548475187137},{"$f":"H18904*(1-INDEX(Trench_Core_Proportion,MATCH(G18904,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18904,Geotypes,0))","v":0.22105529085112283}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},4.7597486102021511,6.8650220339454102E-2,1.4423076923076922E-2,0,0,1.3730039999999999,2.7460079999999998,1.4645379999999999,0.18306800000000001,0.45766800000000002,0.36613400000000001,0,0,0,0,0,0,0,null,{"$f":"IF(B18902=\"Rural\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18905-I18905,0)","v":2.7871989457818365},{"$f":"IF(B18902=\"Rural\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18905-I18905,0)","v":2.7871989457818365},{"$f":"(IF(B18902=\"Rural\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18902+((H18905-I18905-AB18902)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18905-I18905,0))*INDEX(Trench_Price_Proportion,MATCH(G18905,Geotypes,0))","v":1.6723193674691019}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18899)","v":"Rural"},2.544,0,0,0,0,2.544,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18902=\"Rural\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18906,0)","v":1.5264},{"$f":" IF(B18902=\"Rural\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18906,0)","v":1.5264},{"$f":"(IF(B18902=\"Rural\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18902=\"Suburban\",AB18903+((H18906-AB18903)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18902<>\"Rural\",B18902<>\"Suburban\"),H18906,0))*INDEX(Trench_Price_Proportion,MATCH(G18906,Geotypes,0))","v":0.91583999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18907-K18907*0.5)","v":0},{"$f":" (H18907 -K18907*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18907,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18907 -K18907*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18907,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18907,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18899+1)","v":2101},{"$f":"INDEX(CO_Names,A18908)","v":"ΑΣΠΡΟΚΚΛΗΣΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18908  *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18908  *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18908  *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18908,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18909 *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18909 *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18909 *IF(B18911=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18911=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18909,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18910-K18910*0.5","v":0},{"$f":" (H18910-K18910*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18910-K18910*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18910,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18910,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18911 - I18911","v":0},{"$f":" H18911 - I18911","v":0},{"$f":"(H18911 - I18911)*INDEX(Trench_Price_Proportion,MATCH(G18911,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18912","v":0},{"$f":" H18912","v":0},{"$f":"H18912*INDEX(Trench_Price_Proportion,MATCH(G18912,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18913*(1-INDEX(Trench_Core_Proportion,MATCH(G18913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18913*(1-INDEX(Trench_Core_Proportion,MATCH(G18913,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18913,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18911=\"Rural\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18914-I18914,0)","v":0},{"$f":"IF(B18911=\"Rural\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18914-I18914,0)","v":0},{"$f":"(IF(B18911=\"Rural\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18911+((H18914-I18914-AB18911)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18914-I18914,0))*INDEX(Trench_Price_Proportion,MATCH(G18914,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18908)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18911=\"Rural\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18915,0)","v":0},{"$f":" IF(B18911=\"Rural\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18915,0)","v":0},{"$f":"(IF(B18911=\"Rural\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18911=\"Suburban\",AB18912+((H18915-AB18912)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18911<>\"Rural\",B18911<>\"Suburban\"),H18915,0))*INDEX(Trench_Price_Proportion,MATCH(G18915,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18916-K18916*0.5)","v":0},{"$f":" (H18916 -K18916*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18916,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18916 -K18916*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18916,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18916,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18908+1)","v":2102},{"$f":"INDEX(CO_Names,A18917)","v":"ΒΡΥΣΟΧΩΡΙΟΥ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18917  *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18917  *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18917  *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18917,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18918 *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18918 *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18918 *IF(B18920=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18920=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18918,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18919-K18919*0.5","v":0},{"$f":" (H18919-K18919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18919-K18919*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18919,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18919,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18920 - I18920","v":0},{"$f":" H18920 - I18920","v":0},{"$f":"(H18920 - I18920)*INDEX(Trench_Price_Proportion,MATCH(G18920,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18921","v":0},{"$f":" H18921","v":0},{"$f":"H18921*INDEX(Trench_Price_Proportion,MATCH(G18921,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18922*(1-INDEX(Trench_Core_Proportion,MATCH(G18922,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18922*(1-INDEX(Trench_Core_Proportion,MATCH(G18922,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18922,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18920=\"Rural\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18923-I18923,0)","v":0},{"$f":"IF(B18920=\"Rural\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18923-I18923,0)","v":0},{"$f":"(IF(B18920=\"Rural\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18920+((H18923-I18923-AB18920)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18923-I18923,0))*INDEX(Trench_Price_Proportion,MATCH(G18923,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18917)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18920=\"Rural\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18924,0)","v":0},{"$f":" IF(B18920=\"Rural\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18924,0)","v":0},{"$f":"(IF(B18920=\"Rural\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18920=\"Suburban\",AB18921+((H18924-AB18921)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18920<>\"Rural\",B18920<>\"Suburban\"),H18924,0))*INDEX(Trench_Price_Proportion,MATCH(G18924,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18925-K18925*0.5)","v":0},{"$f":" (H18925 -K18925*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18925,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18925 -K18925*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18925,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18925,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18917+1)","v":2103},{"$f":"INDEX(CO_Names,A18926)","v":"ΔΟΥΛΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18926  *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18926  *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18926  *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18926,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18927 *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18927 *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18927 *IF(B18929=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18929=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18927,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},0.9732231226579654,4.106999371441588E-2,4.2199977331251443E-2,0,0,0,0,0,0.55612700000000004,0.41709600000000002,0,0,0,0,0,96,4,0,null,{"$f":" H18928-K18928*0.5","v":0.9732231226579654},{"$f":" (H18928-K18928*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18928,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.95424484397718234},{"$f":"(H18928-K18928*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18928,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18928,Geotypes,0))","v":0.57254690638630934}]
[null,{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},1.114756972248431,4.106999371441588E-2,3.6842105263157898E-2,0,0,0.56324600000000002,0.42243399999999998,4.6937E-2,4.6937E-2,4.6937E-2,3.5202999999999998E-2,0,0,0,0,0,0,0,null,{"$f":" H18929 - I18929","v":1.0736869785340151},{"$f":" H18929 - I18929","v":1.0736869785340151},{"$f":"(H18929 - I18929)*INDEX(Trench_Price_Proportion,MATCH(G18929,Geotypes,0))","v":0.64421218712040906}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},1.1640000000000001,0,0,0,0,1.1639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18930","v":1.1640000000000001},{"$f":" H18930","v":1.1640000000000001},{"$f":"H18930*INDEX(Trench_Price_Proportion,MATCH(G18930,Geotypes,0))","v":0.69840000000000002}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},0.9732231226579654,4.106999371441588E-2,4.2199977331251443E-2,0,0,0,0,0,0,0.41709600000000002,0.97322299999999995,0,0,0,0,216,72,0,null,0.9732231226579654,{"$f":" H18931*(1-INDEX(Trench_Core_Proportion,MATCH(G18931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.95424484397718234},{"$f":"H18931*(1-INDEX(Trench_Core_Proportion,MATCH(G18931,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18931,Geotypes,0))","v":0.57254690638630934}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},1.114756972248431,4.106999371441588E-2,3.6842105263157898E-2,0,0,0.28162300000000001,0.56324600000000002,0.42243399999999998,4.6937E-2,5.8671000000000001E-2,5.8671000000000001E-2,0,0,0,0,0,0,0,null,{"$f":"IF(B18929=\"Rural\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18932-I18932,0)","v":1.0736869785340151},{"$f":"IF(B18929=\"Rural\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18932-I18932,0)","v":1.0736869785340151},{"$f":"(IF(B18929=\"Rural\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18929+((H18932-I18932-AB18929)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18932-I18932,0))*INDEX(Trench_Price_Proportion,MATCH(G18932,Geotypes,0))","v":0.64421218712040906}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18926)","v":"Rural"},1.1640000000000001,0,0,0,0,1.1639999999999999,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18929=\"Rural\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18933,0)","v":1.1640000000000001},{"$f":" IF(B18929=\"Rural\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18933,0)","v":1.1640000000000001},{"$f":"(IF(B18929=\"Rural\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18929=\"Suburban\",AB18930+((H18933-AB18930)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18929<>\"Rural\",B18929<>\"Suburban\"),H18933,0))*INDEX(Trench_Price_Proportion,MATCH(G18933,Geotypes,0))","v":0.69840000000000002}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18934-K18934*0.5)","v":0},{"$f":" (H18934 -K18934*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18934,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18934 -K18934*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18934,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18934,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18926+1)","v":2104},{"$f":"INDEX(CO_Names,A18935)","v":"ΚΑΣΤΑΝΟΧΩΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18935  *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18935  *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18935  *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18935,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18936 *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18936 *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18936 *IF(B18938=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18938=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18936,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},1.0033239882592733,8.2301901167582042E-2,8.20292369470529E-2,0,0,0,0,0,0.63066100000000003,0.37266300000000002,0,0,0,0,0,96,5,1,null,{"$f":" H18937-K18937*0.5","v":1.0033239882592733},{"$f":" (H18937-K18937*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18937,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.98375872946815934},{"$f":"(H18937-K18937*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18937,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18937,Geotypes,0))","v":0.59025523768089561}]
[null,{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},2.3373739931593298,8.2301901167582042E-2,3.5211267605633804E-2,0,0,1.2839100000000001,1.2839100000000001,0,6.5841999999999998E-2,0.13168299999999999,9.8762000000000003E-2,0,0,0,0,0,0,0,null,{"$f":" H18938 - I18938","v":2.2550720919917477},{"$f":" H18938 - I18938","v":2.2550720919917477},{"$f":"(H18938 - I18938)*INDEX(Trench_Price_Proportion,MATCH(G18938,Geotypes,0))","v":1.3530432551950486}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},1.7159999999999997,0,0,0,0,1.716,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18939","v":1.7159999999999997},{"$f":" H18939","v":1.7159999999999997},{"$f":"H18939*INDEX(Trench_Price_Proportion,MATCH(G18939,Geotypes,0))","v":1.0295999999999998}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},1.0033239882592733,8.2301901167582042E-2,8.20292369470529E-2,0,0,0,0,0,0,0.63066100000000003,1.0033240000000001,0.37266300000000002,0,0,0,106,106,1,null,1.0033239882592733,{"$f":" H18940*(1-INDEX(Trench_Core_Proportion,MATCH(G18940,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.98375872946815934},{"$f":"H18940*(1-INDEX(Trench_Core_Proportion,MATCH(G18940,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18940,Geotypes,0))","v":0.59025523768089561}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},2.3373739931593298,8.2301901167582042E-2,3.5211267605633804E-2,0,0,0.42797000000000002,1.2839100000000001,1.3168299999999999,3.2920999999999999E-2,9.8762000000000003E-2,0.13168299999999999,0,0,0,0,0,0,0,null,{"$f":"IF(B18938=\"Rural\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18941-I18941,0)","v":2.2550720919917477},{"$f":"IF(B18938=\"Rural\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18941-I18941,0)","v":2.2550720919917477},{"$f":"(IF(B18938=\"Rural\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18938+((H18941-I18941-AB18938)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18941-I18941,0))*INDEX(Trench_Price_Proportion,MATCH(G18941,Geotypes,0))","v":1.3530432551950486}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18935)","v":"Rural"},1.7159999999999997,0,0,0,0,1.716,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18938=\"Rural\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18942,0)","v":1.7159999999999997},{"$f":" IF(B18938=\"Rural\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18942,0)","v":1.7159999999999997},{"$f":"(IF(B18938=\"Rural\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18938=\"Suburban\",AB18939+((H18942-AB18939)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18938<>\"Rural\",B18938<>\"Suburban\"),H18942,0))*INDEX(Trench_Price_Proportion,MATCH(G18942,Geotypes,0))","v":1.0295999999999998}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18943-K18943*0.5)","v":0},{"$f":" (H18943 -K18943*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18943,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18943 -K18943*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18943,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18943,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18935+1)","v":2105},{"$f":"INDEX(CO_Names,A18944)","v":"ΚΡΑΨΗΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18944  *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18944  *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18944  *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18944,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18945 *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18945 *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18945 *IF(B18947=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18947=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18945,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18946-K18946*0.5","v":0},{"$f":" (H18946-K18946*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18946,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18946-K18946*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18946,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18946,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18947 - I18947","v":0},{"$f":" H18947 - I18947","v":0},{"$f":"(H18947 - I18947)*INDEX(Trench_Price_Proportion,MATCH(G18947,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18948","v":0},{"$f":" H18948","v":0},{"$f":"H18948*INDEX(Trench_Price_Proportion,MATCH(G18948,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18949*(1-INDEX(Trench_Core_Proportion,MATCH(G18949,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18949*(1-INDEX(Trench_Core_Proportion,MATCH(G18949,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18949,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18947=\"Rural\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18950-I18950,0)","v":0},{"$f":"IF(B18947=\"Rural\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18950-I18950,0)","v":0},{"$f":"(IF(B18947=\"Rural\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18947+((H18950-I18950-AB18947)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18950-I18950,0))*INDEX(Trench_Price_Proportion,MATCH(G18950,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18944)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18947=\"Rural\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18951,0)","v":0},{"$f":" IF(B18947=\"Rural\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18951,0)","v":0},{"$f":"(IF(B18947=\"Rural\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18947=\"Suburban\",AB18948+((H18951-AB18948)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18947<>\"Rural\",B18947<>\"Suburban\"),H18951,0))*INDEX(Trench_Price_Proportion,MATCH(G18951,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18952-K18952*0.5)","v":0},{"$f":" (H18952 -K18952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18952 -K18952*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18952,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18952,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18944+1)","v":2106},{"$f":"INDEX(CO_Names,A18953)","v":"ΝΑΜΑΤΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18953  *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18953  *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18953  *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18953,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18954 *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18954 *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18954 *IF(B18956=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18956=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18954,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18955-K18955*0.5","v":0},{"$f":" (H18955-K18955*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18955,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18955-K18955*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18955,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18955,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18956 - I18956","v":0},{"$f":" H18956 - I18956","v":0},{"$f":"(H18956 - I18956)*INDEX(Trench_Price_Proportion,MATCH(G18956,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18957","v":0},{"$f":" H18957","v":0},{"$f":"H18957*INDEX(Trench_Price_Proportion,MATCH(G18957,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18958*(1-INDEX(Trench_Core_Proportion,MATCH(G18958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18958*(1-INDEX(Trench_Core_Proportion,MATCH(G18958,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18958,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18956=\"Rural\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18959-I18959,0)","v":0},{"$f":"IF(B18956=\"Rural\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18959-I18959,0)","v":0},{"$f":"(IF(B18956=\"Rural\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18956+((H18959-I18959-AB18956)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18959-I18959,0))*INDEX(Trench_Price_Proportion,MATCH(G18959,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18953)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18956=\"Rural\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18960,0)","v":0},{"$f":" IF(B18956=\"Rural\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18960,0)","v":0},{"$f":"(IF(B18956=\"Rural\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18956=\"Suburban\",AB18957+((H18960-AB18957)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18956<>\"Rural\",B18956<>\"Suburban\"),H18960,0))*INDEX(Trench_Price_Proportion,MATCH(G18960,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18961-K18961*0.5)","v":0},{"$f":" (H18961 -K18961*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18961,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18961 -K18961*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18961,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18961,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18953+1)","v":2107},{"$f":"INDEX(CO_Names,A18962)","v":"ΟΛΥΜΠΙΑΔΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18962  *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18962  *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18962  *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18962,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18963 *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18963 *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18963 *IF(B18965=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18965=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18963,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18964-K18964*0.5","v":0},{"$f":" (H18964-K18964*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18964-K18964*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18964,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18964,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18965 - I18965","v":0},{"$f":" H18965 - I18965","v":0},{"$f":"(H18965 - I18965)*INDEX(Trench_Price_Proportion,MATCH(G18965,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18966","v":0},{"$f":" H18966","v":0},{"$f":"H18966*INDEX(Trench_Price_Proportion,MATCH(G18966,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18967*(1-INDEX(Trench_Core_Proportion,MATCH(G18967,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18967*(1-INDEX(Trench_Core_Proportion,MATCH(G18967,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18967,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18965=\"Rural\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18968-I18968,0)","v":0},{"$f":"IF(B18965=\"Rural\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18968-I18968,0)","v":0},{"$f":"(IF(B18965=\"Rural\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18965+((H18968-I18968-AB18965)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18968-I18968,0))*INDEX(Trench_Price_Proportion,MATCH(G18968,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18962)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18965=\"Rural\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18969,0)","v":0},{"$f":" IF(B18965=\"Rural\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18969,0)","v":0},{"$f":"(IF(B18965=\"Rural\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18965=\"Suburban\",AB18966+((H18969-AB18966)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18965<>\"Rural\",B18965<>\"Suburban\"),H18969,0))*INDEX(Trench_Price_Proportion,MATCH(G18969,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18970-K18970*0.5)","v":0},{"$f":" (H18970 -K18970*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18970 -K18970*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18970,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18970,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18962+1)","v":2108},{"$f":"INDEX(CO_Names,A18971)","v":"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18971  *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18971  *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18971  *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18971,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18972 *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18972 *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18972 *IF(B18974=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18974=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18972,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},0.49221338405936599,0.28917536313487752,0.58750000000000002,0,0,0,0,0,0.27071699999999999,0.221496,0,0,0,0,0,96,21,1,null,{"$f":" H18973-K18973*0.5","v":0.49221338405936599},{"$f":" (H18973-K18973*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18973,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.48261500671340057},{"$f":"(H18973-K18973*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18973,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18973,Geotypes,0))","v":0.28956900402804031}]
[null,{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},10.743414957626085,0.28917536313487752,2.6916521820616251E-2,0,0,5.8699269999999997,5.8699269999999997,0,0.21740499999999999,0.434809,0.38045800000000002,0.271756,0,0,0,0,0,0,null,{"$f":" H18974 - I18974","v":10.454239594491208},{"$f":" H18974 - I18974","v":10.454239594491208},{"$f":"(H18974 - I18974)*INDEX(Trench_Price_Proportion,MATCH(G18974,Geotypes,0))","v":6.2725437566947244}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},7.1639999999999997,0,0,0,0,7.1639999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18975","v":7.1639999999999997},{"$f":" H18975","v":7.1639999999999997},{"$f":"H18975*INDEX(Trench_Price_Proportion,MATCH(G18975,Geotypes,0))","v":4.2984}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},0.49221338405936599,0.28917536313487752,0.58750000000000002,0,0,0,0,0,0,0.27071699999999999,0.49221300000000001,0.221496,0,0,0,420,420,1,null,0.49221338405936599,{"$f":" H18976*(1-INDEX(Trench_Core_Proportion,MATCH(G18976,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0.48261500671340057},{"$f":"H18976*(1-INDEX(Trench_Core_Proportion,MATCH(G18976,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18976,Geotypes,0))","v":0.28956900402804031}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},10.743414957626085,0.28917536313487752,2.6916521820616251E-2,0,0,1.956642,5.8699269999999997,5.9786289999999997,0.21740499999999999,0.434809,0.38045800000000002,0.271756,0,0,0,0,0,0,null,{"$f":"IF(B18974=\"Rural\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18977-I18977,0)","v":10.454239594491208},{"$f":"IF(B18974=\"Rural\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18977-I18977,0)","v":10.454239594491208},{"$f":"(IF(B18974=\"Rural\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18974+((H18977-I18977-AB18974)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18977-I18977,0))*INDEX(Trench_Price_Proportion,MATCH(G18977,Geotypes,0))","v":6.2725437566947244}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18971)","v":"Rural"},7.1639999999999997,0,0,0,0,7.1639999999999997,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18974=\"Rural\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18978,0)","v":7.1639999999999997},{"$f":" IF(B18974=\"Rural\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18978,0)","v":7.1639999999999997},{"$f":"(IF(B18974=\"Rural\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18974=\"Suburban\",AB18975+((H18978-AB18975)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18974<>\"Rural\",B18974<>\"Suburban\"),H18978,0))*INDEX(Trench_Price_Proportion,MATCH(G18978,Geotypes,0))","v":4.2984}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},2.9821288593673265,0,0,0,0,0,0,0,2.982129,0,0,0,0,0,0,96,8,1,null,{"$f":" (H18979-K18979*0.5)","v":2.9821288593673265},{"$f":" (H18979 -K18979*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18979,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9239760357881761},{"$f":" (H18979 -K18979*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18979,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18979,Geotypes,0))","v":1.7543856214729057}]
[{"$f":"INDEX(CO_Index,A18971+1)","v":2109},{"$f":"INDEX(CO_Names,A18980)","v":"ΡΟΥΚΑΝΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},2.7352609205167315,0,0,0,0,0.79282900000000001,1.5856589999999999,1.5856589999999999,7.9283000000000006E-2,0.237849,0.15856600000000001,3.9641000000000003E-2,0,0,0,0,0,0,null,{"$f":"H18980  *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.54705218410334622},{"$f":"H18980  *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.54705218410334622},{"$f":"H18980  *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18980,Geotypes,0))","v":0.32823131046200771}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},1.6800000000000002,0,0,0,0,1.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18981 *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33599999999999997},{"$f":" H18981 *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.33599999999999997},{"$f":"H18981 *IF(B18983=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18983=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18981,Geotypes,0))","v":0.20159999999999997}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18982-K18982*0.5","v":0},{"$f":" (H18982-K18982*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18982,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18982-K18982*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18982,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18982,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18983 - I18983","v":0},{"$f":" H18983 - I18983","v":0},{"$f":"(H18983 - I18983)*INDEX(Trench_Price_Proportion,MATCH(G18983,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18984","v":0},{"$f":" H18984","v":0},{"$f":"H18984*INDEX(Trench_Price_Proportion,MATCH(G18984,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},2.9821288593673265,0,0,0,0,0,0,0,0,2.982129,2.982129,0,0,0,0,208,208,1,null,2.9821288593673265,{"$f":" H18985*(1-INDEX(Trench_Core_Proportion,MATCH(G18985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":2.9239760357881761},{"$f":"H18985*(1-INDEX(Trench_Core_Proportion,MATCH(G18985,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18985,Geotypes,0))","v":1.7543856214729057}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},2.7352609205167315,0,0,0,0,0.79282900000000001,1.5856589999999999,1.5856589999999999,7.9283000000000006E-2,0.237849,0.15856600000000001,3.9641000000000003E-2,0,0,0,0,0,0,null,{"$f":"IF(B18983=\"Rural\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18986-I18986,0)","v":0.54705218410334622},{"$f":"IF(B18983=\"Rural\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18986-I18986,0)","v":0.54705218410334622},{"$f":"(IF(B18983=\"Rural\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18983+((H18986-I18986-AB18983)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18986-I18986,0))*INDEX(Trench_Price_Proportion,MATCH(G18986,Geotypes,0))","v":0.32823131046200771}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18980)","v":"Rural"},1.6800000000000002,0,0,0,0,1.68,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18983=\"Rural\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18987,0)","v":0.33599999999999997},{"$f":" IF(B18983=\"Rural\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18987,0)","v":0.33599999999999997},{"$f":"(IF(B18983=\"Rural\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18983=\"Suburban\",AB18984+((H18987-AB18984)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18983<>\"Rural\",B18983<>\"Suburban\"),H18987,0))*INDEX(Trench_Price_Proportion,MATCH(G18987,Geotypes,0))","v":0.20159999999999997}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18988-K18988*0.5)","v":0},{"$f":" (H18988 -K18988*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18988,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18988 -K18988*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18988,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18988,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18980+1)","v":2110},{"$f":"INDEX(CO_Names,A18989)","v":"ΣΚΟΠΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18989  *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18989  *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18989  *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18989,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18990 *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18990 *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18990 *IF(B18992=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B18992=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18990,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18991-K18991*0.5","v":0},{"$f":" (H18991-K18991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H18991-K18991*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18991,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18991,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18992 - I18992","v":0},{"$f":" H18992 - I18992","v":0},{"$f":"(H18992 - I18992)*INDEX(Trench_Price_Proportion,MATCH(G18992,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18993","v":0},{"$f":" H18993","v":0},{"$f":"H18993*INDEX(Trench_Price_Proportion,MATCH(G18993,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H18994*(1-INDEX(Trench_Core_Proportion,MATCH(G18994,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H18994*(1-INDEX(Trench_Core_Proportion,MATCH(G18994,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18994,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B18992=\"Rural\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18995-I18995,0)","v":0},{"$f":"IF(B18992=\"Rural\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18995-I18995,0)","v":0},{"$f":"(IF(B18992=\"Rural\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18992+((H18995-I18995-AB18992)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18995-I18995,0))*INDEX(Trench_Price_Proportion,MATCH(G18995,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18989)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B18992=\"Rural\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18996,0)","v":0},{"$f":" IF(B18992=\"Rural\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18996,0)","v":0},{"$f":"(IF(B18992=\"Rural\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Rural)),0)+\nIF(B18992=\"Suburban\",AB18993+((H18996-AB18993)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B18992<>\"Rural\",B18992<>\"Suburban\"),H18996,0))*INDEX(Trench_Price_Proportion,MATCH(G18996,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H18997-K18997*0.5)","v":0},{"$f":" (H18997 -K18997*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18997,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H18997 -K18997*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G18997,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G18997,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18989+1)","v":2111},{"$f":"INDEX(CO_Names,A18998)","v":"ΦΛΩΡΙΩΝ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H18998  *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18998  *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18998  *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18998,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H18999 *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H18999 *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H18999 *IF(B19001=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19001=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G18999,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19000-K19000*0.5","v":0},{"$f":" (H19000-K19000*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19000,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19000-K19000*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19000,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19000,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19001 - I19001","v":0},{"$f":" H19001 - I19001","v":0},{"$f":"(H19001 - I19001)*INDEX(Trench_Price_Proportion,MATCH(G19001,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19002","v":0},{"$f":" H19002","v":0},{"$f":"H19002*INDEX(Trench_Price_Proportion,MATCH(G19002,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19003*(1-INDEX(Trench_Core_Proportion,MATCH(G19003,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19003*(1-INDEX(Trench_Core_Proportion,MATCH(G19003,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19003,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19001=\"Rural\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19004-I19004,0)","v":0},{"$f":"IF(B19001=\"Rural\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19004-I19004,0)","v":0},{"$f":"(IF(B19001=\"Rural\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19001+((H19004-I19004-AB19001)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19004-I19004,0))*INDEX(Trench_Price_Proportion,MATCH(G19004,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A18998)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19001=\"Rural\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19005,0)","v":0},{"$f":" IF(B19001=\"Rural\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19005,0)","v":0},{"$f":"(IF(B19001=\"Rural\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19001=\"Suburban\",AB19002+((H19005-AB19002)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19001<>\"Rural\",B19001<>\"Suburban\"),H19005,0))*INDEX(Trench_Price_Proportion,MATCH(G19005,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19006-K19006*0.5)","v":0},{"$f":" (H19006 -K19006*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19006,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19006 -K19006*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19006,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19006,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A18998+1)","v":2112},{"$f":"INDEX(CO_Names,A19007)","v":"ΑΡΕΤΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19007  *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19007  *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19007  *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19007,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19008 *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19008 *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19008 *IF(B19010=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19010=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19008,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19009-K19009*0.5","v":0},{"$f":" (H19009-K19009*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19009,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19009-K19009*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19009,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19009,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19010 - I19010","v":0},{"$f":" H19010 - I19010","v":0},{"$f":"(H19010 - I19010)*INDEX(Trench_Price_Proportion,MATCH(G19010,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19011","v":0},{"$f":" H19011","v":0},{"$f":"H19011*INDEX(Trench_Price_Proportion,MATCH(G19011,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19012*(1-INDEX(Trench_Core_Proportion,MATCH(G19012,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19012*(1-INDEX(Trench_Core_Proportion,MATCH(G19012,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19012,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19010=\"Rural\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19013-I19013,0)","v":0},{"$f":"IF(B19010=\"Rural\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19013-I19013,0)","v":0},{"$f":"(IF(B19010=\"Rural\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19010+((H19013-I19013-AB19010)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19013-I19013,0))*INDEX(Trench_Price_Proportion,MATCH(G19013,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19007)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19010=\"Rural\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19014,0)","v":0},{"$f":" IF(B19010=\"Rural\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19014,0)","v":0},{"$f":"(IF(B19010=\"Rural\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19010=\"Suburban\",AB19011+((H19014-AB19011)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19010<>\"Rural\",B19010<>\"Suburban\"),H19014,0))*INDEX(Trench_Price_Proportion,MATCH(G19014,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19015-K19015*0.5)","v":0},{"$f":" (H19015 -K19015*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19015,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19015 -K19015*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19015,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19015,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19007+1)","v":2113},{"$f":"INDEX(CO_Names,A19016)","v":"ΚΑΡΠΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19016  *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19016  *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19016  *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19016,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19017 *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19017 *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19017 *IF(B19019=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19019=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19017,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19018-K19018*0.5","v":0},{"$f":" (H19018-K19018*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19018,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19018-K19018*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19018,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19018,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19019 - I19019","v":0},{"$f":" H19019 - I19019","v":0},{"$f":"(H19019 - I19019)*INDEX(Trench_Price_Proportion,MATCH(G19019,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19020","v":0},{"$f":" H19020","v":0},{"$f":"H19020*INDEX(Trench_Price_Proportion,MATCH(G19020,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19021*(1-INDEX(Trench_Core_Proportion,MATCH(G19021,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19021*(1-INDEX(Trench_Core_Proportion,MATCH(G19021,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19021,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19019=\"Rural\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19022-I19022,0)","v":0},{"$f":"IF(B19019=\"Rural\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19022-I19022,0)","v":0},{"$f":"(IF(B19019=\"Rural\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19019+((H19022-I19022-AB19019)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19022-I19022,0))*INDEX(Trench_Price_Proportion,MATCH(G19022,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19016)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19019=\"Rural\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19023,0)","v":0},{"$f":" IF(B19019=\"Rural\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19023,0)","v":0},{"$f":"(IF(B19019=\"Rural\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19019=\"Suburban\",AB19020+((H19023-AB19020)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19019<>\"Rural\",B19019<>\"Suburban\"),H19023,0))*INDEX(Trench_Price_Proportion,MATCH(G19023,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19024-K19024*0.5)","v":0},{"$f":" (H19024 -K19024*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19024,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19024 -K19024*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19024,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19024,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19016+1)","v":2114},{"$f":"INDEX(CO_Names,A19025)","v":"ΒΟΡΙΖΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19025  *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19025  *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19025  *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19025,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19026 *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19026 *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19026 *IF(B19028=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19028=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19026,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19027-K19027*0.5","v":0},{"$f":" (H19027-K19027*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19027,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19027-K19027*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19027,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19027,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19028 - I19028","v":0},{"$f":" H19028 - I19028","v":0},{"$f":"(H19028 - I19028)*INDEX(Trench_Price_Proportion,MATCH(G19028,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19029","v":0},{"$f":" H19029","v":0},{"$f":"H19029*INDEX(Trench_Price_Proportion,MATCH(G19029,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19030*(1-INDEX(Trench_Core_Proportion,MATCH(G19030,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19030*(1-INDEX(Trench_Core_Proportion,MATCH(G19030,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19030,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19028=\"Rural\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19031-I19031,0)","v":0},{"$f":"IF(B19028=\"Rural\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19031-I19031,0)","v":0},{"$f":"(IF(B19028=\"Rural\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19028+((H19031-I19031-AB19028)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19031-I19031,0))*INDEX(Trench_Price_Proportion,MATCH(G19031,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19025)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19028=\"Rural\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19032,0)","v":0},{"$f":" IF(B19028=\"Rural\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19032,0)","v":0},{"$f":"(IF(B19028=\"Rural\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19028=\"Suburban\",AB19029+((H19032-AB19029)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19028<>\"Rural\",B19028<>\"Suburban\"),H19032,0))*INDEX(Trench_Price_Proportion,MATCH(G19032,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19033-K19033*0.5)","v":0},{"$f":" (H19033 -K19033*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19033,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19033 -K19033*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19033,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19033,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19025+1)","v":2115},{"$f":"INDEX(CO_Names,A19034)","v":"ΛΑΡΑΝΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19034  *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19034  *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19034  *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19034,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19035 *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19035 *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19035 *IF(B19037=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19037=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19035,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19036-K19036*0.5","v":0},{"$f":" (H19036-K19036*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19036,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19036-K19036*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19036,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19036,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19037 - I19037","v":0},{"$f":" H19037 - I19037","v":0},{"$f":"(H19037 - I19037)*INDEX(Trench_Price_Proportion,MATCH(G19037,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19038","v":0},{"$f":" H19038","v":0},{"$f":"H19038*INDEX(Trench_Price_Proportion,MATCH(G19038,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19039*(1-INDEX(Trench_Core_Proportion,MATCH(G19039,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19039*(1-INDEX(Trench_Core_Proportion,MATCH(G19039,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19039,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19037=\"Rural\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19040-I19040,0)","v":0},{"$f":"IF(B19037=\"Rural\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19040-I19040,0)","v":0},{"$f":"(IF(B19037=\"Rural\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19037+((H19040-I19040-AB19037)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19040-I19040,0))*INDEX(Trench_Price_Proportion,MATCH(G19040,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19034)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19037=\"Rural\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19041,0)","v":0},{"$f":" IF(B19037=\"Rural\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19041,0)","v":0},{"$f":"(IF(B19037=\"Rural\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19037=\"Suburban\",AB19038+((H19041-AB19038)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19037<>\"Rural\",B19037<>\"Suburban\"),H19041,0))*INDEX(Trench_Price_Proportion,MATCH(G19041,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19042-K19042*0.5)","v":0},{"$f":" (H19042 -K19042*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19042,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19042 -K19042*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19042,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19042,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19034+1)","v":2116},{"$f":"INDEX(CO_Names,A19043)","v":"ΜΕΣΕΛΕΡΟΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19043  *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19043  *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19043  *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19043,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19044 *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19044 *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19044 *IF(B19046=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19046=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19044,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19045-K19045*0.5","v":0},{"$f":" (H19045-K19045*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19045,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19045-K19045*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19045,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19045,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19046 - I19046","v":0},{"$f":" H19046 - I19046","v":0},{"$f":"(H19046 - I19046)*INDEX(Trench_Price_Proportion,MATCH(G19046,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19047","v":0},{"$f":" H19047","v":0},{"$f":"H19047*INDEX(Trench_Price_Proportion,MATCH(G19047,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19048*(1-INDEX(Trench_Core_Proportion,MATCH(G19048,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19048*(1-INDEX(Trench_Core_Proportion,MATCH(G19048,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19048,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19046=\"Rural\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19049-I19049,0)","v":0},{"$f":"IF(B19046=\"Rural\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19049-I19049,0)","v":0},{"$f":"(IF(B19046=\"Rural\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19046+((H19049-I19049-AB19046)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19049-I19049,0))*INDEX(Trench_Price_Proportion,MATCH(G19049,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19043)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19046=\"Rural\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19050,0)","v":0},{"$f":" IF(B19046=\"Rural\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19050,0)","v":0},{"$f":"(IF(B19046=\"Rural\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19046=\"Suburban\",AB19047+((H19050-AB19047)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19046<>\"Rural\",B19046<>\"Suburban\"),H19050,0))*INDEX(Trench_Price_Proportion,MATCH(G19050,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19051-K19051*0.5)","v":0},{"$f":" (H19051 -K19051*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19051,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19051 -K19051*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19051,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19051,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19043+1)","v":2117},{"$f":"INDEX(CO_Names,A19052)","v":"ΣΚΙΝΙΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19052  *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19052  *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19052  *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19052,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19053 *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19053 *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19053 *IF(B19055=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19055=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19053,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},1.3357280697091054,0.11072375548540206,8.2893934773352079E-2,0,0,0,0,0,0.86822299999999997,0.467505,0,0,0,0,0,96,7,1,null,{"$f":" H19054-K19054*0.5","v":1.3357280697091054},{"$f":" (H19054-K19054*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19054,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3096807852185242},{"$f":"(H19054-K19054*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19054,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19054,Geotypes,0))","v":0.78580847113111452}]
[null,{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},3.3401666238096293,0.11072375548540206,3.3149171270718231E-2,0,0,1.9192119999999999,1.9192119999999999,0.27680900000000003,7.3816000000000007E-2,0.110724,0.110724,3.6908000000000003E-2,0,0,0,0,0,0,null,{"$f":" H19055 - I19055","v":3.2294428683242273},{"$f":" H19055 - I19055","v":3.2294428683242273},{"$f":"(H19055 - I19055)*INDEX(Trench_Price_Proportion,MATCH(G19055,Geotypes,0))","v":1.9376657209945363}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},2.1959999999999997,0,0,0,0,2.1960000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19056","v":2.1959999999999997},{"$f":" H19056","v":2.1959999999999997},{"$f":"H19056*INDEX(Trench_Price_Proportion,MATCH(G19056,Geotypes,0))","v":1.3175999999999999}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},1.3357280697091054,0.11072375548540206,8.2893934773352079E-2,0,0,0,0,0,0,0.86822299999999997,1.335728,0.467505,0,0,0,135,135,1,null,1.3357280697091054,{"$f":" H19057*(1-INDEX(Trench_Core_Proportion,MATCH(G19057,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.3096807852185242},{"$f":"H19057*(1-INDEX(Trench_Core_Proportion,MATCH(G19057,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19057,Geotypes,0))","v":0.78580847113111452}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},3.3401666238096293,0.11072375548540206,3.3149171270718231E-2,0,0,0.47980299999999998,1.9192119999999999,1.9192119999999999,0.27680900000000003,0.110724,7.3816000000000007E-2,7.3816000000000007E-2,0,0,0,0,0,0,null,{"$f":"IF(B19055=\"Rural\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19058-I19058,0)","v":3.2294428683242273},{"$f":"IF(B19055=\"Rural\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19058-I19058,0)","v":3.2294428683242273},{"$f":"(IF(B19055=\"Rural\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19055+((H19058-I19058-AB19055)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19058-I19058,0))*INDEX(Trench_Price_Proportion,MATCH(G19058,Geotypes,0))","v":1.9376657209945363}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19052)","v":"Rural"},2.1959999999999997,0,0,0,0,2.1960000000000002,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19055=\"Rural\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19059,0)","v":2.1959999999999997},{"$f":" IF(B19055=\"Rural\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19059,0)","v":2.1959999999999997},{"$f":"(IF(B19055=\"Rural\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19055=\"Suburban\",AB19056+((H19059-AB19056)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19055<>\"Rural\",B19055<>\"Suburban\"),H19059,0))*INDEX(Trench_Price_Proportion,MATCH(G19059,Geotypes,0))","v":1.3175999999999999}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19060-K19060*0.5)","v":0},{"$f":" (H19060 -K19060*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19060,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19060 -K19060*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19060,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19060,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19052+1)","v":2118},{"$f":"INDEX(CO_Names,A19061)","v":"ΓΑΒΡΙΑΝΗ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19061  *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19061  *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19061  *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19061,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19062 *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19062 *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19062 *IF(B19064=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19064=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19062,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19063-K19063*0.5","v":0},{"$f":" (H19063-K19063*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19063,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19063-K19063*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19063,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19063,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19064 - I19064","v":0},{"$f":" H19064 - I19064","v":0},{"$f":"(H19064 - I19064)*INDEX(Trench_Price_Proportion,MATCH(G19064,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19065","v":0},{"$f":" H19065","v":0},{"$f":"H19065*INDEX(Trench_Price_Proportion,MATCH(G19065,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19066*(1-INDEX(Trench_Core_Proportion,MATCH(G19066,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19066*(1-INDEX(Trench_Core_Proportion,MATCH(G19066,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19066,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19064=\"Rural\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19067-I19067,0)","v":0},{"$f":"IF(B19064=\"Rural\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19067-I19067,0)","v":0},{"$f":"(IF(B19064=\"Rural\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19064+((H19067-I19067-AB19064)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19067-I19067,0))*INDEX(Trench_Price_Proportion,MATCH(G19067,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19061)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19064=\"Rural\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19068,0)","v":0},{"$f":" IF(B19064=\"Rural\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19068,0)","v":0},{"$f":"(IF(B19064=\"Rural\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19064=\"Suburban\",AB19065+((H19068-AB19065)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19064<>\"Rural\",B19064<>\"Suburban\"),H19068,0))*INDEX(Trench_Price_Proportion,MATCH(G19068,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},1.2087094487594794,0,0,0,0,0,0,0,0.80580600000000002,0.40290300000000001,0,0,0,0,0,96,4,1,null,{"$f":" (H19069-K19069*0.5)","v":1.2087094487594794},{"$f":" (H19069 -K19069*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19069,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1612651838501127},{"$f":" (H19069 -K19069*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19069,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19069,Geotypes,0))","v":0.98707540627259571}]
[{"$f":"INDEX(CO_Index,A19061+1)","v":2119},{"$f":"INDEX(CO_Names,A19070)","v":"ΛΕΥΚΟΧΩΡΙ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},2.6659499424502866,0,0,0,0,0.447432,1.5660130000000001,1.603299,7.4571999999999999E-2,0.111858,0.111858,1.8643E-2,0,0,0,0,0,0,null,{"$f":"H19070  *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5995699654701718},{"$f":"H19070  *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":1.5995699654701718},{"$f":"H19070  *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19070,Geotypes,0))","v":1.3596344706496459}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},1.45,0,0,0,0,1.45,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19071 *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.87},{"$f":" H19071 *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0.87},{"$f":"H19071 *IF(B19073=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19073=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19071,Geotypes,0))","v":0.73949999999999994}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19072-K19072*0.5","v":0},{"$f":" (H19072-K19072*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19072,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19072-K19072*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19072,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19072,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19073 - I19073","v":0},{"$f":" H19073 - I19073","v":0},{"$f":"(H19073 - I19073)*INDEX(Trench_Price_Proportion,MATCH(G19073,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19074","v":0},{"$f":" H19074","v":0},{"$f":"H19074*INDEX(Trench_Price_Proportion,MATCH(G19074,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},1.2087094487594794,0,0,0,0,0,0,0,0,0.80580600000000002,1.208709,0.40290300000000001,0,0,0,113,113,1,null,1.2087094487594794,{"$f":" H19075*(1-INDEX(Trench_Core_Proportion,MATCH(G19075,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.1612651838501127},{"$f":"H19075*(1-INDEX(Trench_Core_Proportion,MATCH(G19075,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19075,Geotypes,0))","v":0.98707540627259571}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},2.6659499424502866,0,0,0,0,0.447432,1.5660130000000001,1.603299,7.4571999999999999E-2,0.111858,0.111858,1.8643E-2,0,0,0,0,0,0,null,{"$f":"IF(B19073=\"Rural\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19076-I19076,0)","v":1.5995699654701718},{"$f":"IF(B19073=\"Rural\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19076-I19076,0)","v":1.5995699654701718},{"$f":"(IF(B19073=\"Rural\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19073+((H19076-I19076-AB19073)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19076-I19076,0))*INDEX(Trench_Price_Proportion,MATCH(G19076,Geotypes,0))","v":1.3596344706496459}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19070)","v":"Suburban"},1.45,0,0,0,0,1.45,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19073=\"Rural\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19077,0)","v":0.87},{"$f":" IF(B19073=\"Rural\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19077,0)","v":0.87},{"$f":"(IF(B19073=\"Rural\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19073=\"Suburban\",AB19074+((H19077-AB19074)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19073<>\"Rural\",B19073<>\"Suburban\"),H19077,0))*INDEX(Trench_Price_Proportion,MATCH(G19077,Geotypes,0))","v":0.73949999999999994}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19078-K19078*0.5)","v":0},{"$f":" (H19078 -K19078*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19078,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19078 -K19078*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19078,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19078,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19070+1)","v":2120},{"$f":"INDEX(CO_Names,A19079)","v":"ΠΕΤΡΩΤΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19079  *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19079  *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19079  *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19079,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19080 *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19080 *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19080 *IF(B19082=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19082=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19080,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19081-K19081*0.5","v":0},{"$f":" (H19081-K19081*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19081,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19081-K19081*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19081,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19081,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19082 - I19082","v":0},{"$f":" H19082 - I19082","v":0},{"$f":"(H19082 - I19082)*INDEX(Trench_Price_Proportion,MATCH(G19082,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19083","v":0},{"$f":" H19083","v":0},{"$f":"H19083*INDEX(Trench_Price_Proportion,MATCH(G19083,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19084*(1-INDEX(Trench_Core_Proportion,MATCH(G19084,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19084*(1-INDEX(Trench_Core_Proportion,MATCH(G19084,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19084,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19082=\"Rural\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19085-I19085,0)","v":0},{"$f":"IF(B19082=\"Rural\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19085-I19085,0)","v":0},{"$f":"(IF(B19082=\"Rural\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19082+((H19085-I19085-AB19082)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19085-I19085,0))*INDEX(Trench_Price_Proportion,MATCH(G19085,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19079)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19082=\"Rural\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19086,0)","v":0},{"$f":" IF(B19082=\"Rural\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19086,0)","v":0},{"$f":"(IF(B19082=\"Rural\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19082=\"Suburban\",AB19083+((H19086-AB19083)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19082<>\"Rural\",B19082<>\"Suburban\"),H19086,0))*INDEX(Trench_Price_Proportion,MATCH(G19086,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19087-K19087*0.5)","v":0},{"$f":" (H19087 -K19087*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19087,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19087 -K19087*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19087,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19087,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19079+1)","v":2121},{"$f":"INDEX(CO_Names,A19088)","v":"ΘΥΡΕΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19088  *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19088  *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19088  *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19088,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19089 *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19089 *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19089 *IF(B19091=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19091=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19089,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},1.1165658192819758,7.7002785582447386E-2,6.8963946641287271E-2,0,0,0,0,0,0.62806799999999996,0.48849799999999999,0,0,0,0,0,96,6,1,null,{"$f":" H19090-K19090*0.5","v":1.1165658192819758},{"$f":" (H19090-K19090*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19090,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0947922950094566},{"$f":"(H19090-K19090*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19090,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19090,Geotypes,0))","v":0.656875377005674}]
[null,{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},2.4063370494514809,7.7002785582447386E-2,3.2000000000000001E-2,0,0,1.078039,1.078039,3.8501000000000001E-2,0.154006,0.13475500000000001,9.6253000000000005E-2,0,0,0,0,0,0,0,null,{"$f":" H19091 - I19091","v":2.3293342638690335},{"$f":" H19091 - I19091","v":2.3293342638690335},{"$f":"(H19091 - I19091)*INDEX(Trench_Price_Proportion,MATCH(G19091,Geotypes,0))","v":1.3976005583214202}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},1.512,0,0,0,0,1.512,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19092","v":1.512},{"$f":" H19092","v":1.512},{"$f":"H19092*INDEX(Trench_Price_Proportion,MATCH(G19092,Geotypes,0))","v":0.90720000000000001}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},1.1165658192819758,7.7002785582447386E-2,6.8963946641287271E-2,0,0,0,0,0,0,0.62806799999999996,1.1165659999999999,0.48849799999999999,0,0,0,109,109,1,null,1.1165658192819758,{"$f":" H19093*(1-INDEX(Trench_Core_Proportion,MATCH(G19093,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":1.0947922950094566},{"$f":"H19093*(1-INDEX(Trench_Core_Proportion,MATCH(G19093,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19093,Geotypes,0))","v":0.656875377005674}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},2.4063370494514809,7.7002785582447386E-2,3.2000000000000001E-2,0,0,0.53901900000000003,1.6170580000000001,1.1165400000000001,7.7003000000000002E-2,0.154006,0.115504,1.9251000000000001E-2,0,0,0,0,0,0,null,{"$f":"IF(B19091=\"Rural\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19094-I19094,0)","v":2.3293342638690335},{"$f":"IF(B19091=\"Rural\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19094-I19094,0)","v":2.3293342638690335},{"$f":"(IF(B19091=\"Rural\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19091+((H19094-I19094-AB19091)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19094-I19094,0))*INDEX(Trench_Price_Proportion,MATCH(G19094,Geotypes,0))","v":1.3976005583214202}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19088)","v":"Rural"},1.512,0,0,0,0,1.512,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19091=\"Rural\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19095,0)","v":1.512},{"$f":" IF(B19091=\"Rural\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19095,0)","v":1.512},{"$f":"(IF(B19091=\"Rural\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19091=\"Suburban\",AB19092+((H19095-AB19092)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19091<>\"Rural\",B19091<>\"Suburban\"),H19095,0))*INDEX(Trench_Price_Proportion,MATCH(G19095,Geotypes,0))","v":0.90720000000000001}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19096-K19096*0.5)","v":0},{"$f":" (H19096 -K19096*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19096,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19096 -K19096*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19096,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19096,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19088+1)","v":2122},{"$f":"INDEX(CO_Names,A19097)","v":"ΒΑΣΙΛΙΚΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19097  *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19097  *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19097  *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19097,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19098 *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19098 *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19098 *IF(B19100=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19100=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19098,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19099-K19099*0.5","v":0},{"$f":" (H19099-K19099*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19099,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19099-K19099*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19099,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19099,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19100 - I19100","v":0},{"$f":" H19100 - I19100","v":0},{"$f":"(H19100 - I19100)*INDEX(Trench_Price_Proportion,MATCH(G19100,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19101","v":0},{"$f":" H19101","v":0},{"$f":"H19101*INDEX(Trench_Price_Proportion,MATCH(G19101,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19102*(1-INDEX(Trench_Core_Proportion,MATCH(G19102,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19102*(1-INDEX(Trench_Core_Proportion,MATCH(G19102,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19102,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19100=\"Rural\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19103-I19103,0)","v":0},{"$f":"IF(B19100=\"Rural\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19103-I19103,0)","v":0},{"$f":"(IF(B19100=\"Rural\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19100+((H19103-I19103-AB19100)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19103-I19103,0))*INDEX(Trench_Price_Proportion,MATCH(G19103,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19097)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19100=\"Rural\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19104,0)","v":0},{"$f":" IF(B19100=\"Rural\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19104,0)","v":0},{"$f":"(IF(B19100=\"Rural\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19100=\"Suburban\",AB19101+((H19104-AB19101)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19100<>\"Rural\",B19100<>\"Suburban\"),H19104,0))*INDEX(Trench_Price_Proportion,MATCH(G19104,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19105-K19105*0.5)","v":0},{"$f":" (H19105 -K19105*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19105,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19105 -K19105*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19105,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19105,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19097+1)","v":2123},{"$f":"INDEX(CO_Names,A19106)","v":"ΜΑΥΡΟΒΟΥΝΙΟ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19106  *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19106  *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19106  *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19106,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19107 *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19107 *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19107 *IF(B19109=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19109=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19107,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19108-K19108*0.5","v":0},{"$f":" (H19108-K19108*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19108,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19108-K19108*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19108,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19108,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19109 - I19109","v":0},{"$f":" H19109 - I19109","v":0},{"$f":"(H19109 - I19109)*INDEX(Trench_Price_Proportion,MATCH(G19109,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19110","v":0},{"$f":" H19110","v":0},{"$f":"H19110*INDEX(Trench_Price_Proportion,MATCH(G19110,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19111*(1-INDEX(Trench_Core_Proportion,MATCH(G19111,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19111*(1-INDEX(Trench_Core_Proportion,MATCH(G19111,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19111,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19109=\"Rural\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19112-I19112,0)","v":0},{"$f":"IF(B19109=\"Rural\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19112-I19112,0)","v":0},{"$f":"(IF(B19109=\"Rural\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19109+((H19112-I19112-AB19109)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19112-I19112,0))*INDEX(Trench_Price_Proportion,MATCH(G19112,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19106)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19109=\"Rural\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19113,0)","v":0},{"$f":" IF(B19109=\"Rural\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19113,0)","v":0},{"$f":"(IF(B19109=\"Rural\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19109=\"Suburban\",AB19110+((H19113-AB19110)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19109<>\"Rural\",B19109<>\"Suburban\"),H19113,0))*INDEX(Trench_Price_Proportion,MATCH(G19113,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19114-K19114*0.5)","v":0},{"$f":" (H19114 -K19114*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19114,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19114 -K19114*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19114,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19114,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19106+1)","v":2124},{"$f":"INDEX(CO_Names,A19115)","v":"ΠΗΓΗ (ΛΕΣΒΟΥ)"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19115  *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19115  *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19115  *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19115,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19116 *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19116 *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19116 *IF(B19118=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19118=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19116,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19117-K19117*0.5","v":0},{"$f":" (H19117-K19117*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19117,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19117-K19117*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19117,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19117,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19118 - I19118","v":0},{"$f":" H19118 - I19118","v":0},{"$f":"(H19118 - I19118)*INDEX(Trench_Price_Proportion,MATCH(G19118,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19119","v":0},{"$f":" H19119","v":0},{"$f":"H19119*INDEX(Trench_Price_Proportion,MATCH(G19119,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19120*(1-INDEX(Trench_Core_Proportion,MATCH(G19120,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19120*(1-INDEX(Trench_Core_Proportion,MATCH(G19120,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19120,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19118=\"Rural\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19121-I19121,0)","v":0},{"$f":"IF(B19118=\"Rural\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19121-I19121,0)","v":0},{"$f":"(IF(B19118=\"Rural\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19118+((H19121-I19121-AB19118)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19121-I19121,0))*INDEX(Trench_Price_Proportion,MATCH(G19121,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19115)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19118=\"Rural\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19122,0)","v":0},{"$f":" IF(B19118=\"Rural\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19122,0)","v":0},{"$f":"(IF(B19118=\"Rural\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19118=\"Suburban\",AB19119+((H19122-AB19119)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19118<>\"Rural\",B19118<>\"Suburban\"),H19122,0))*INDEX(Trench_Price_Proportion,MATCH(G19122,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19123-K19123*0.5)","v":0},{"$f":" (H19123 -K19123*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19123,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19123 -K19123*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19123,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19123,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19115+1)","v":2125},{"$f":"INDEX(CO_Names,A19124)","v":"ΚΑΛΥΒΙΑ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19124  *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19124  *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19124  *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19124,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19125 *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19125 *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19125 *IF(B19127=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19127=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19125,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19126-K19126*0.5","v":0},{"$f":" (H19126-K19126*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19126,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19126-K19126*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19126,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19126,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19127 - I19127","v":0},{"$f":" H19127 - I19127","v":0},{"$f":"(H19127 - I19127)*INDEX(Trench_Price_Proportion,MATCH(G19127,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19128","v":0},{"$f":" H19128","v":0},{"$f":"H19128*INDEX(Trench_Price_Proportion,MATCH(G19128,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19129*(1-INDEX(Trench_Core_Proportion,MATCH(G19129,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19129*(1-INDEX(Trench_Core_Proportion,MATCH(G19129,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19129,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19127=\"Rural\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19130-I19130,0)","v":0},{"$f":"IF(B19127=\"Rural\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19130-I19130,0)","v":0},{"$f":"(IF(B19127=\"Rural\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19127+((H19130-I19130-AB19127)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19130-I19130,0))*INDEX(Trench_Price_Proportion,MATCH(G19130,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19124)","v":"Suburban"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19127=\"Rural\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19131,0)","v":0},{"$f":" IF(B19127=\"Rural\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19131,0)","v":0},{"$f":"(IF(B19127=\"Rural\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19127=\"Suburban\",AB19128+((H19131-AB19128)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19127<>\"Rural\",B19127<>\"Suburban\"),H19131,0))*INDEX(Trench_Price_Proportion,MATCH(G19131,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19132-K19132*0.5)","v":0},{"$f":" (H19132 -K19132*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19132,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19132 -K19132*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19132,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19132,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19124+1)","v":2126},{"$f":"INDEX(CO_Names,A19133)","v":"ΠΡΟΔΡΟΜΟΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19133  *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19133  *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19133  *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19133,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19134 *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19134 *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19134 *IF(B19136=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19136=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19134,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19135-K19135*0.5","v":0},{"$f":" (H19135-K19135*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19135,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19135-K19135*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19135,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19135,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19136 - I19136","v":0},{"$f":" H19136 - I19136","v":0},{"$f":"(H19136 - I19136)*INDEX(Trench_Price_Proportion,MATCH(G19136,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19137","v":0},{"$f":" H19137","v":0},{"$f":"H19137*INDEX(Trench_Price_Proportion,MATCH(G19137,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19138*(1-INDEX(Trench_Core_Proportion,MATCH(G19138,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19138*(1-INDEX(Trench_Core_Proportion,MATCH(G19138,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19138,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19136=\"Rural\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19139-I19139,0)","v":0},{"$f":"IF(B19136=\"Rural\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19139-I19139,0)","v":0},{"$f":"(IF(B19136=\"Rural\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19136+((H19139-I19139-AB19136)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19139-I19139,0))*INDEX(Trench_Price_Proportion,MATCH(G19139,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19133)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19136=\"Rural\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19140,0)","v":0},{"$f":" IF(B19136=\"Rural\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19140,0)","v":0},{"$f":"(IF(B19136=\"Rural\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19136=\"Suburban\",AB19137+((H19140-AB19137)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19136<>\"Rural\",B19136<>\"Suburban\"),H19140,0))*INDEX(Trench_Price_Proportion,MATCH(G19140,Geotypes,0))","v":0}]
["Index","CO Name",null,"FTTC","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" (H19141-K19141*0.5)","v":0},{"$f":" (H19141 -K19141*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19141,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":" (H19141 -K19141*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19141,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19141,Geotypes,0))","v":0}]
[{"$f":"INDEX(CO_Index,A19133+1)","v":2127},{"$f":"INDEX(CO_Names,A19142)","v":"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ"},null,"FTTC","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"H19142  *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19142  *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19142  *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19142,Geotypes,0))","v":0}]
[null,null,null,"FTTC","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19143 *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":" H19143 *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)","v":0},{"$f":"H19143 *IF(B19145=\"Rural\",(1-Aerial_Proportion_Rural),1)* IF(B19145=\"Suburban\",(1-Aerial_Proportion_Suburban),1)*INDEX(Trench_Price_Proportion,MATCH(G19143,Geotypes,0))","v":0}]
[null,"Geotype",null,"FTTH","Feeder",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19144-K19144*0.5","v":0},{"$f":" (H19144-K19144*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19144,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"(H19144-K19144*0.5)*(1-INDEX(Trench_Core_Proportion,MATCH(G19144,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19144,Geotypes,0))","v":0}]
[null,{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},null,"FTTH","Distribution",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19145 - I19145","v":0},{"$f":" H19145 - I19145","v":0},{"$f":"(H19145 - I19145)*INDEX(Trench_Price_Proportion,MATCH(G19145,Geotypes,0))","v":0}]
[null,null,null,"FTTH","Drop",{"$f":"IF(Scenario=\"NGA\",\"Fiber\",\"Copper\")","v":"Fiber"},{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" H19146","v":0},{"$f":" H19146","v":0},{"$f":"H19146*INDEX(Trench_Price_Proportion,MATCH(G19146,Geotypes,0))","v":0}]
[null,null,null,"Copper","Feeder","Copper",{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":" H19147*(1-INDEX(Trench_Core_Proportion,MATCH(G19147,Geotypes,0))*(1-Trench_Core_Proportion_Cost))","v":0},{"$f":"H19147*(1-INDEX(Trench_Core_Proportion,MATCH(G19147,Geotypes,0))*(1-Trench_Core_Proportion_Cost))*INDEX(Trench_Price_Proportion,MATCH(G19147,Geotypes,0))","v":0}]
[null,null,null,"Copper","Distribution","Copper",{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(B19145=\"Rural\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19148-I19148,0)","v":0},{"$f":"IF(B19145=\"Rural\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19148-I19148,0)","v":0},{"$f":"(IF(B19145=\"Rural\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19145+((H19148-I19148-AB19145)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19148-I19148,0))*INDEX(Trench_Price_Proportion,MATCH(G19148,Geotypes,0))","v":0}]
[null,null,null,"Copper","Drop","Copper",{"$f":"INDEX(CO_Geotype,A19142)","v":"Rural"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" IF(B19145=\"Rural\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19149,0)","v":0},{"$f":" IF(B19145=\"Rural\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19149,0)","v":0},{"$f":"(IF(B19145=\"Rural\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Rural)),0)+\nIF(B19145=\"Suburban\",AB19146+((H19149-AB19146)*(1-Aerial_Proportion_Suburban)),0)+\nIF(AND(B19145<>\"Rural\",B19145<>\"Suburban\"),H19149,0))*INDEX(Trench_Price_Proportion,MATCH(G19149,Geotypes,0))","v":0}]
[null,null,null,"Trench_Tech","Trench_Segment","Trench_Cable_Type","Trench_Geotype"]

{"sheet":"Network_Deployment","index":11,"n_rows":23406,"n_cols":29,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[21261,4,21266,4],[21267,4,21271,4],[21272,4,21277,4],[21278,4,21282,4],[21223,4,21227,4],[21228,4,21233,4],[21234,4,21238,4],[21239,4,21244,4],[21245,4,21249,4],[21250,4,21255,4],[21190,4,21194,4],[21195,4,21200,4],[21201,4,21205,4],[21206,4,21211,4],[21212,4,21216,4],[21217,4,21222,4],[21157,4,21161,4],[21162,4,21167,4],[21168,4,21172,4],[21173,4,21178,4],[21179,4,21183,4],[21184,4,21189,4],[21124,4,21128,4],[21129,4,21134,4],[21135,4,21139,4],[21140,4,21145,4],[21146,4,21150,4],[21151,4,21156,4],[21091,4,21095,4],[21096,4,21101,4],[21102,4,21106,4],[21107,4,21112,4],[21113,4,21117,4],[21118,4,21123,4],[23395,4,23400,4],[23401,4,23405,4],[21047,4,21051,4],[21052,4,21057,4],[21058,4,21062,4],[21063,4,21068,4],[21069,4,21073,4],[21074,4,21079,4],[21080,4,21084,4],[21085,4,21090,4],[23362,4,23367,4],[23368,4,23372,4],[23373,4,23378,4],[23379,4,23383,4],[23384,4,23389,4],[23390,4,23394,4],[23252,4,23257,4],[23258,4,23262,4],[23340,4,23345,4],[23346,4,23350,4],[23351,4,23356,4],[23357,4,23361,4],[23318,4,23323,4],[23324,4,23328,4],[23329,4,23334,4],[23335,4,23339,4],[23219,4,23224,4],[23225,4,23229,4],[23230,4,23235,4],[23236,4,23240,4],[23241,4,23246,4],[23247,4,23251,4],[23296,4,23301,4],[23302,4,23306,4],[23307,4,23312,4],[23313,4,23317,4],[22966,4,22971,4],[22972,4,22976,4],[22977,4,22982,4],[22983,4,22987,4],[22884,4,22888,4],[22889,4,22894,4],[22895,4,22899,4],[22900,4,22905,4],[22906,4,22910,4],[22911,4,22916,4],[22801,4,22806,4],[22807,4,22811,4],[22812,4,22817,4],[22818,4,22822,4],[22719,4,22723,4],[22724,4,22729,4],[22730,4,22734,4],[22735,4,22740,4],[22741,4,22745,4],[22746,4,22751,4],[22636,4,22641,4],[22642,4,22646,4],[22647,4,22652,4],[22653,4,22657,4],[22554,4,22558,4],[22559,4,22564,4],[22565,4,22569,4],[22570,4,22575,4],[21014,4,21018,4],[21019,4,21024,4],[21025,4,21029,4],[21030,4,21035,4],[21036,4,21040,4],[21041,4,21046,4],[20981,4,20985,4],[20986,4,20991,4],[20992,4,20996,4],[20997,4,21002,4],[21003,4,21007,4],[21008,4,21013,4],[20948,4,20952,4],[20953,4,20958,4],[20959,4,20963,4],[20964,4,20969,4],[20970,4,20974,4],[20975,4,20980,4],[20915,4,20919,4],[20920,4,20925,4],[20926,4,20930,4],[20931,4,20936,4],[20937,4,20941,4],[20942,4,20947,4],[20893,4,20897,4],[20898,4,20903,4],[20904,4,20908,4],[20909,4,20914,4],[20854,4,20859,4],[20860,4,20864,4],[20689,4,20694,4],[20695,4,20699,4],[20700,4,20705,4],[20706,4,20710,4],[20711,4,20716,4],[20887,4,20892,4],[20843,4,20848,4],[20849,4,20853,4],[20799,4,20804,4],[20805,4,20809,4],[20634,4,20639,4],[20640,4,20644,4],[20645,4,20650,4],[20651,4,20655,4],[20656,4,20661,4],[20662,4,20666,4],[20678,4,20683,4],[20684,4,20688,4],[20882,4,20886,4],[20717,4,20721,4],[20722,4,20727,4],[20728,4,20732,4],[20733,4,20738,4],[20739,4,20743,4],[20744,4,20749,4],[20750,4,20754,4],[20821,4,20826,4],[20827,4,20831,4],[20755,4,20760,4],[20761,4,20765,4],[20618,4,20622,4],[20623,4,20628,4],[20629,4,20633,4],[20865,4,20870,4],[20810,4,20815,4],[20816,4,20820,4],[20667,4,20672,4],[20673,4,20677,4],[20871,4,20875,4],[20876,4,20881,4],[20766,4,20771,4],[20772,4,20776,4],[20777,4,20782,4],[20783,4,20787,4],[20832,4,20837,4],[20838,4,20842,4],[20788,4,20793,4],[20794,4,20798,4],[20596,4,20600,4],[20601,4,20606,4],[20607,4,20611,4],[20612,4,20617,4],[20585,4,20589,4],[20568,4,20573,4],[20574,4,20578,4],[20579,4,20584,4],[20343,4,20347,4],[20348,4,20353,4],[20354,4,20358,4],[20359,4,20364,4],[20365,4,20369,4],[20370,4,20375,4],[20310,4,20314,4],[20315,4,20320,4],[20321,4,20325,4],[20326,4,20331,4],[20332,4,20336,4],[20337,4,20342,4],[20277,4,20281,4],[20282,4,20287,4],[20288,4,20292,4],[20293,4,20298,4],[20299,4,20303,4],[20304,4,20309,4],[20244,4,20248,4],[20249,4,20254,4],[20255,4,20259,4],[20260,4,20265,4],[20266,4,20270,4],[20271,4,20276,4],[20552,4,20556,4],[20557,4,20562,4],[20563,4,20567,4],[20519,4,20523,4],[20524,4,20529,4],[20530,4,20534,4],[20535,4,20540,4],[20541,4,20545,4],[20546,4,20551,4],[20486,4,20490,4],[20491,4,20496,4],[20497,4,20501,4],[20502,4,20507,4],[20508,4,20512,4],[20513,4,20518,4],[20475,4,20479,4],[20480,4,20485,4],[20464,4,20468,4],[20469,4,20474,4],[20590,4,20595,4],[20211,4,20215,4],[20216,4,20221,4],[20222,4,20226,4],[20227,4,20232,4],[20233,4,20237,4],[20238,4,20243,4],[20178,4,20182,4],[20183,4,20188,4],[20189,4,20193,4],[20194,4,20199,4],[20200,4,20204,4],[20205,4,20210,4],[20134,4,20138,4],[20139,4,20144,4],[20145,4,20149,4],[20150,4,20155,4],[20453,4,20457,4],[20458,4,20463,4],[20156,4,20160,4],[20161,4,20166,4],[20167,4,20171,4],[20172,4,20177,4],[20101,4,20105,4],[20106,4,20111,4],[20112,4,20116,4],[20117,4,20122,4],[20123,4,20127,4],[20128,4,20133,4],[20068,4,20072,4],[20073,4,20078,4],[20079,4,20083,4],[20084,4,20089,4],[20090,4,20094,4],[20095,4,20100,4],[20431,4,20435,4],[20436,4,20441,4],[20442,4,20446,4],[20447,4,20452,4],[20398,4,20402,4],[20403,4,20408,4],[20409,4,20413,4],[20414,4,20419,4],[20420,4,20424,4],[20425,4,20430,4],[20387,4,20391,4],[20392,4,20397,4],[20376,4,20380,4],[20381,4,20386,4],[20035,4,20039,4],[20040,4,20045,4],[20046,4,20050,4],[20051,4,20056,4],[20057,4,20061,4],[20062,4,20067,4],[20002,4,20006,4],[20007,4,20012,4],[20013,4,20017,4],[20018,4,20023,4],[20024,4,20028,4],[20029,4,20034,4],[19947,4,19951,4],[19952,4,19957,4],[19958,4,19962,4],[19963,4,19968,4],[19969,4,19973,4],[19996,4,20001,4],[19914,4,19918,4],[19919,4,19924,4],[19925,4,19929,4],[19930,4,19935,4],[19936,4,19940,4],[19941,4,19946,4],[19881,4,19885,4],[19886,4,19891,4],[19974,4,19979,4],[19980,4,19984,4],[19985,4,19990,4],[19991,4,19995,4],[19892,4,19896,4],[19897,4,19902,4],[19903,4,19907,4],[19908,4,19913,4],[18665,4,18670,4],[18671,4,18675,4],[18676,4,18681,4],[18682,4,18686,4],[18687,4,18692,4],[18693,4,18697,4],[19567,4,19572,4],[19573,4,19577,4],[19578,4,19583,4],[19584,4,19588,4],[19589,4,19594,4],[19595,4,19599,4],[19600,4,19605,4],[19732,4,19737,4],[19529,4,19533,4],[19534,4,19539,4],[19540,4,19544,4],[19545,4,19550,4],[19551,4,19555,4],[19556,4,19561,4],[19485,4,19489,4],[19490,4,19495,4],[19507,4,19511,4],[19512,4,19517,4],[19518,4,19522,4],[19523,4,19528,4],[19463,4,19467,4],[19468,4,19473,4],[19474,4,19478,4],[19479,4,19484,4],[19496,4,19500,4],[19501,4,19506,4],[19666,4,19671,4],[19672,4,19676,4],[19006,4,19011,4],[19716,4,19720,4],[19721,4,19726,4],[19727,4,19731,4],[19281,4,19286,4],[19287,4,19291,4],[19677,4,19682,4],[19683,4,19687,4],[19655,4,19660,4],[19661,4,19665,4],[19336,4,19341,4],[19342,4,19346,4],[19688,4,19693,4],[19694,4,19698,4],[19617,4,19621,4],[19622,4,19627,4],[19628,4,19632,4],[19633,4,19638,4],[19639,4,19643,4],[19644,4,19649,4],[19650,4,19654,4],[19210,4,19214,4],[19215,4,19220,4],[19221,4,19225,4],[19056,4,19060,4],[19061,4,19066,4],[19067,4,19071,4],[19072,4,19077,4],[19012,4,19016,4],[19017,4,19022,4],[18632,4,18637,4],[18638,4,18642,4],[18643,4,18648,4],[18649,4,18653,4],[18654,4,18659,4],[18660,4,18664,4],[18918,4,18923,4],[18924,4,18928,4],[18566,4,18571,4],[18572,4,18576,4],[18577,4,18582,4],[18583,4,18587,4],[18588,4,18593,4],[18594,4,18598,4],[18599,4,18604,4],[18605,4,18609,4],[18610,4,18615,4],[18616,4,18620,4],[19457,4,19462,4],[19243,4,19247,4],[19248,4,19253,4],[19254,4,19258,4],[19259,4,19264,4],[19265,4,19269,4],[19270,4,19275,4],[19276,4,19280,4],[18478,4,18483,4],[18484,4,18488,4],[19446,4,19451,4],[19452,4,19456,4],[18489,4,18494,4],[18495,4,18499,4],[18500,4,18505,4],[18506,4,18510,4],[18511,4,18516,4],[18737,4,18741,4],[19424,4,19429,4],[19430,4,19434,4],[19435,4,19440,4],[19441,4,19445,4],[19380,4,19385,4],[19386,4,19390,4],[19391,4,19396,4],[19397,4,19401,4],[19402,4,19407,4],[19408,4,19412,4],[19413,4,19418,4],[19419,4,19423,4],[19347,4,19352,4],[19353,4,19357,4],[19358,4,19363,4],[19364,4,19368,4],[19369,4,19374,4],[19375,4,19379,4],[19292,4,19297,4],[19298,4,19302,4],[19303,4,19308,4],[19309,4,19313,4],[19314,4,19319,4],[19320,4,19324,4],[19325,4,19330,4],[19331,4,19335,4],[19111,4,19115,4],[19116,4,19121,4],[18434,4,18439,4],[18440,4,18444,4],[18445,4,18450,4],[18451,4,18455,4],[18621,4,18626,4],[18627,4,18631,4],[18456,4,18461,4],[18462,4,18466,4],[18467,4,18472,4],[18473,4,18477,4],[18401,4,18406,4],[18407,4,18411,4],[18412,4,18417,4],[18418,4,18422,4],[18423,4,18428,4],[18429,4,18433,4],[18368,4,18373,4],[18374,4,18378,4],[18379,4,18384,4],[18385,4,18389,4],[18390,4,18395,4],[18396,4,18400,4],[18297,4,18301,4],[18302,4,18307,4],[18308,4,18312,4],[18335,4,18340,4],[18341,4,18345,4],[18346,4,18351,4],[18264,4,18268,4],[18269,4,18274,4],[18275,4,18279,4],[18280,4,18285,4],[18286,4,18290,4],[18291,4,18296,4],[18319,4,18323,4],[18324,4,18329,4],[18330,4,18334,4],[18357,4,18362,4],[18363,4,18367,4],[18352,4,18356,4],[18231,4,18235,4],[18236,4,18241,4],[18242,4,18246,4],[18247,4,18252,4],[18253,4,18257,4],[18258,4,18263,4],[18198,4,18202,4],[18203,4,18208,4],[18209,4,18213,4],[18214,4,18219,4],[18220,4,18224,4],[18225,4,18230,4],[18165,4,18169,4],[18170,4,18175,4],[18176,4,18180,4],[18181,4,18186,4],[18187,4,18191,4],[18192,4,18197,4],[18132,4,18136,4],[18137,4,18142,4],[18143,4,18147,4],[18148,4,18153,4],[18154,4,18158,4],[18159,4,18164,4],[18005,4,18010,4],[18011,4,18015,4],[18016,4,18021,4],[18022,4,18026,4],[18027,4,18032,4],[18033,4,18037,4],[17972,4,17977,4],[17978,4,17982,4],[17983,4,17988,4],[17989,4,17993,4],[17994,4,17999,4],[18000,4,18004,4],[17846,4,17850,4],[17785,4,17790,4],[17791,4,17795,4],[17417,4,17421,4],[17422,4,17427,4],[17428,4,17432,4],[17433,4,17438,4],[17439,4,17443,4],[17444,4,17449,4],[17274,4,17278,4],[17279,4,17284,4],[17285,4,17289,4],[17290,4,17295,4],[17296,4,17300,4],[17301,4,17306,4],[17241,4,17245,4],[17246,4,17251,4],[17252,4,17256,4],[17257,4,17262,4],[17263,4,17267,4],[17268,4,17273,4],[17851,4,17856,4],[17857,4,17861,4],[17862,4,17867,4],[17868,4,17872,4],[17818,4,17823,4],[17824,4,17828,4],[17829,4,17834,4],[17835,4,17839,4],[17840,4,17845,4],[17796,4,17801,4],[17802,4,17806,4],[17807,4,17812,4],[17813,4,17817,4],[17736,4,17740,4],[17741,4,17746,4],[17747,4,17751,4],[17752,4,17757,4],[17758,4,17762,4],[17763,4,17768,4],[17769,4,17773,4],[17774,4,17779,4],[17780,4,17784,4],[17697,4,17702,4],[17703,4,17707,4],[17708,4,17713,4],[17714,4,17718,4],[17719,4,17724,4],[17725,4,17729,4],[17554,4,17559,4],[17560,4,17564,4],[17686,4,17691,4],[17692,4,17696,4],[17664,4,17669,4],[17670,4,17674,4],[17675,4,17680,4],[17681,4,17685,4],[17521,4,17526,4],[17527,4,17531,4],[17532,4,17537,4],[17538,4,17542,4],[17543,4,17548,4],[17549,4,17553,4],[17488,4,17493,4],[17208,4,17212,4],[17213,4,17218,4],[17219,4,17223,4],[17224,4,17229,4],[17230,4,17234,4],[17235,4,17240,4],[17092,4,17097,4],[17098,4,17102,4],[17103,4,17108,4],[17109,4,17113,4],[17114,4,17119,4],[17120,4,17124,4],[17059,4,17064,4],[17065,4,17069,4],[17070,4,17075,4],[17076,4,17080,4],[17081,4,17086,4],[17087,4,17091,4],[17026,4,17031,4],[17032,4,17036,4],[17037,4,17042,4],[17043,4,17047,4],[17048,4,17053,4],[17054,4,17058,4],[16993,4,16998,4],[16999,4,17003,4],[17004,4,17009,4],[17010,4,17014,4],[17015,4,17020,4],[17021,4,17025,4],[17191,4,17196,4],[17197,4,17201,4],[17202,4,17207,4],[16955,4,16959,4],[16960,4,16965,4],[16966,4,16970,4],[16971,4,16976,4],[16977,4,16981,4],[16982,4,16987,4],[16988,4,16992,4],[17158,4,17163,4],[17164,4,17168,4],[17169,4,17174,4],[17175,4,17179,4],[17180,4,17185,4],[17186,4,17190,4],[17125,4,17130,4],[17131,4,17135,4],[17136,4,17141,4],[17142,4,17146,4],[17147,4,17152,4],[17153,4,17157,4],[16845,4,16849,4],[16850,4,16855,4],[16856,4,16860,4],[16861,4,16866,4],[16867,4,16871,4],[16872,4,16877,4],[16812,4,16816,4],[16817,4,16822,4],[16823,4,16827,4],[16828,4,16833,4],[16834,4,16838,4],[16839,4,16844,4],[16779,4,16783,4],[16784,4,16789,4],[16790,4,16794,4],[16795,4,16800,4],[16801,4,16805,4],[16806,4,16811,4],[16889,4,16893,4],[16894,4,16899,4],[16773,4,16778,4],[16493,4,16497,4],[16498,4,16503,4],[16504,4,16508,4],[16509,4,16514,4],[16515,4,16519,4],[16520,4,16525,4],[16740,4,16745,4],[16746,4,16750,4],[16751,4,16756,4],[16757,4,16761,4],[16762,4,16767,4],[16768,4,16772,4],[16487,4,16492,4],[16696,4,16701,4],[16702,4,16706,4],[16707,4,16712,4],[16713,4,16717,4],[16718,4,16723,4],[16674,4,16679,4],[16636,4,16640,4],[16641,4,16646,4],[16581,4,16585,4],[16454,4,16459,4],[16460,4,16464,4],[16465,4,16470,4],[16471,4,16475,4],[16476,4,16481,4],[16482,4,16486,4],[16421,4,16426,4],[16427,4,16431,4],[16432,4,16437,4],[16438,4,16442,4],[16443,4,16448,4],[16449,4,16453,4],[16559,4,16563,4],[16564,4,16569,4],[16570,4,16574,4],[16575,4,16580,4],[16526,4,16530,4],[16531,4,16536,4],[16537,4,16541,4],[16388,4,16393,4],[16394,4,16398,4],[16399,4,16404,4],[16405,4,16409,4],[16410,4,16415,4],[16416,4,16420,4],[16355,4,16360,4],[16361,4,16365,4],[16366,4,16371,4],[16372,4,16376,4],[16377,4,16382,4],[16383,4,16387,4],[16322,4,16327,4],[16328,4,16332,4],[16333,4,16338,4],[16339,4,16343,4],[16344,4,16349,4],[16350,4,16354,4],[16289,4,16294,4],[16295,4,16299,4],[16300,4,16305,4],[16306,4,16310,4],[16311,4,16316,4],[16317,4,16321,4],[16256,4,16261,4],[16262,4,16266,4],[16267,4,16272,4],[16273,4,16277,4],[16278,4,16283,4],[16284,4,16288,4],[16223,4,16228,4],[16229,4,16233,4],[16234,4,16239,4],[16240,4,16244,4],[16245,4,16250,4],[16251,4,16255,4],[16190,4,16195,4],[16196,4,16200,4],[16201,4,16206,4],[16207,4,16211,4],[16212,4,16217,4],[16218,4,16222,4],[16157,4,16162,4],[16163,4,16167,4],[16168,4,16173,4],[16174,4,16178,4],[16179,4,16184,4],[16185,4,16189,4],[16124,4,16129,4],[16130,4,16134,4],[16135,4,16140,4],[16141,4,16145,4],[16146,4,16151,4],[16152,4,16156,4],[16091,4,16096,4],[16097,4,16101,4],[16102,4,16107,4],[16108,4,16112,4],[16113,4,16118,4],[16119,4,16123,4],[16058,4,16063,4],[16064,4,16068,4],[16069,4,16074,4],[16075,4,16079,4],[16080,4,16085,4],[16086,4,16090,4],[16025,4,16030,4],[16031,4,16035,4],[16036,4,16041,4],[16042,4,16046,4],[16047,4,16052,4],[16053,4,16057,4],[15992,4,15997,4],[15998,4,16002,4],[16003,4,16008,4],[16009,4,16013,4],[16014,4,16019,4],[16020,4,16024,4],[15959,4,15964,4],[15965,4,15969,4],[15970,4,15975,4],[15976,4,15980,4],[15981,4,15986,4],[15987,4,15991,4],[15926,4,15931,4],[15932,4,15936,4],[15937,4,15942,4],[15943,4,15947,4],[15948,4,15953,4],[15954,4,15958,4],[15893,4,15898,4],[15899,4,15903,4],[15904,4,15909,4],[15910,4,15914,4],[15915,4,15920,4],[15921,4,15925,4],[15860,4,15865,4],[15866,4,15870,4],[15871,4,15876,4],[15877,4,15881,4],[15882,4,15887,4],[15888,4,15892,4],[15739,4,15744,4],[15745,4,15749,4],[15750,4,15755,4],[15756,4,15760,4],[15849,4,15854,4],[15855,4,15859,4],[15833,4,15837,4],[15838,4,15843,4],[15844,4,15848,4],[15761,4,15766,4],[15706,4,15711,4],[15712,4,15716,4],[15717,4,15722,4],[15723,4,15727,4],[15728,4,15733,4],[15734,4,15738,4],[15673,4,15678,4],[15679,4,15683,4],[15684,4,15689,4],[15690,4,15694,4],[15695,4,15700,4],[15701,4,15705,4],[15800,4,15804,4],[15805,4,15810,4],[15811,4,15815,4],[15816,4,15821,4],[15822,4,15826,4],[15827,4,15832,4],[15767,4,15771,4],[15772,4,15777,4],[15778,4,15782,4],[15783,4,15788,4],[15789,4,15793,4],[15794,4,15799,4],[15640,4,15645,4],[15646,4,15650,4],[15651,4,15656,4],[15657,4,15661,4],[15662,4,15667,4],[15668,4,15672,4],[15607,4,15612,4],[15613,4,15617,4],[15618,4,15623,4],[15624,4,15628,4],[15629,4,15634,4],[15635,4,15639,4],[15574,4,15579,4],[15580,4,15584,4],[15585,4,15590,4],[15591,4,15595,4],[15596,4,15601,4],[15602,4,15606,4],[15541,4,15546,4],[15547,4,15551,4],[15552,4,15557,4],[15558,4,15562,4],[15563,4,15568,4],[15569,4,15573,4],[15508,4,15513,4],[15514,4,15518,4],[15519,4,15524,4],[15525,4,15529,4],[15530,4,15535,4],[15536,4,15540,4],[15475,4,15480,4],[15481,4,15485,4],[15486,4,15491,4],[15492,4,15496,4],[15497,4,15502,4],[15503,4,15507,4],[15442,4,15447,4],[15448,4,15452,4],[15453,4,15458,4],[15459,4,15463,4],[15464,4,15469,4],[15470,4,15474,4],[15409,4,15414,4],[15415,4,15419,4],[15420,4,15425,4],[15426,4,15430,4],[15431,4,15436,4],[15437,4,15441,4],[15140,4,15144,4],[15145,4,15150,4],[15151,4,15155,4],[15074,4,15078,4],[15079,4,15084,4],[15085,4,15089,4],[15035,4,15040,4],[15041,4,15045,4],[15046,4,15051,4],[15052,4,15056,4],[14705,4,14710,4],[14711,4,14715,4],[14716,4,14721,4],[14722,4,14726,4],[15063,4,15067,4],[15068,4,15073,4],[14942,4,14946,4],[14947,4,14952,4],[14887,4,14891,4],[14892,4,14897,4],[14898,4,14902,4],[14903,4,14908,4],[14909,4,14913,4],[15376,4,15381,4],[15382,4,15386,4],[15387,4,15392,4],[15393,4,15397,4],[15398,4,15403,4],[15404,4,15408,4],[15343,4,15348,4],[15349,4,15353,4],[15354,4,15359,4],[15360,4,15364,4],[15365,4,15370,4],[15371,4,15375,4],[15310,4,15315,4],[15316,4,15320,4],[15321,4,15326,4],[15327,4,15331,4],[15332,4,15337,4],[15338,4,15342,4],[15277,4,15282,4],[15283,4,15287,4],[15288,4,15293,4],[15294,4,15298,4],[15299,4,15304,4],[15305,4,15309,4],[15244,4,15249,4],[15250,4,15254,4],[15255,4,15260,4],[15261,4,15265,4],[15266,4,15271,4],[15272,4,15276,4],[15211,4,15216,4],[15217,4,15221,4],[15222,4,15227,4],[15228,4,15232,4],[15233,4,15238,4],[15239,4,15243,4],[14997,4,15001,4],[15002,4,15007,4],[15008,4,15012,4],[15013,4,15018,4],[15019,4,15023,4],[14672,4,14677,4],[14678,4,14682,4],[14683,4,14688,4],[14689,4,14693,4],[14694,4,14699,4],[14700,4,14704,4],[14639,4,14644,4],[14645,4,14649,4],[14650,4,14655,4],[14656,4,14660,4],[14661,4,14666,4],[14667,4,14671,4],[14606,4,14611,4],[14612,4,14616,4],[14617,4,14622,4],[14623,4,14627,4],[14628,4,14633,4],[14634,4,14638,4],[14573,4,14578,4],[14579,4,14583,4],[14584,4,14589,4],[14590,4,14594,4],[14595,4,14600,4],[14601,4,14605,4],[14540,4,14545,4],[14546,4,14550,4],[14551,4,14556,4],[14557,4,14561,4],[14562,4,14567,4],[14568,4,14572,4],[14507,4,14512,4],[14513,4,14517,4],[14518,4,14523,4],[14524,4,14528,4],[14529,4,14534,4],[14535,4,14539,4],[14474,4,14479,4],[14480,4,14484,4],[14485,4,14490,4],[14491,4,14495,4],[14496,4,14501,4],[14502,4,14506,4],[14441,4,14446,4],[14447,4,14451,4],[14452,4,14457,4],[14458,4,14462,4],[14463,4,14468,4],[14469,4,14473,4],[14001,4,14006,4],[14007,4,14011,4],[14012,4,14017,4],[14386,4,14391,4],[14392,4,14396,4],[14397,4,14402,4],[14337,4,14341,4],[14342,4,14347,4],[14348,4,14352,4],[14304,4,14308,4],[13957,4,13962,4],[13963,4,13967,4]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0},"merged_total":14904,"flags":["merged_cut"]}
[null,"Network Deployment"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"VDSL ",null,null,"G.fast",null,null,"Backhaul (GE)",null,"FTTH Ratio",null,"OLT Capacity"]
[null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10,null,"Ports","Cards",null,"Ports","Cards"]
[null,null,null,null,null,"Demand FTTC",null,{"$f":"SUM(INDEX(Capacity_Weights_FTTC,0,H6))*INDEX(Lines_Evolution,0,H6)","v":0.88},0.90500000000000003,0.92499999999999971,0.93995634801811634,0.94996380183236329,0.95997061735515854,0.96997366914565786,0.96497641810931445,0.95996771294190653,0.95497190573856128,null,{"$f":"VDSL_Ports_per_Card/(1+Results!C60)","v":48},{"$f":"VDSL_Cards_per_MSAN","v":4},null,{"$f":"G.fast_Ports_per_Card","v":24},{"$f":"VDSL_Cards_per_MSAN","v":4},null,{"$f":"OLT_Port_Bandwidth","v":10},null,{"$f":"FTTH_Splitting_Ratio","v":32},null,{"$f":"OLT_Port_Capacity","v":224}]
[null,null,null,null,null,"NRA Obligation Multiplier",null,{"$f":" IF(1 + QUOTIENT(H7,NRA_Upgrade_Cutoff)<4,1 + QUOTIENT(H7,NRA_Upgrade_Cutoff),4)*0.25","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio lvl 1"]
["Index","CO Name",null,null,"Total ","Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*(B15*(C15+C17)*Capacity_FTTC_Yearly_avg + (B15*B17+B19*C19)*Capacity_FTTH_Yearly_avg)/1000000","v":4.7416366622710621E-2},5.865817851565934E-2,7.0750576871978013E-2,8.8455609667836124E-2,0.11050476167354871,0.1429165499101806,0.17342670446049588,0.20550362609979886,0.23803879451721499,0.27906583330948004,null,null,null,null,null,null,null,null,null,{"$f":"FTTH_Cabinet_Split","v":4}]
[{"$f":"INDEX(CO_Index,1)","v":1},{"$f":"INDEX(CO_Names,A11)","v":"ΔΑΒΙΑ"},null,null,"Per Cabinet","VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11:Q11/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,"Ratio lvl 2"]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11)","v":47},{"$f":"INDEX(CO_Homes_per_Cab,$A11)","v":77},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"FTTH_Splitting_Ratio/FTTH_Cabinet_Split","v":8}]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13:Q13/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11)*IF(SUM(C15,B17,C17)=0,0,1)","v":46},{"$f":"INDEX(CO_VDSL_Cabs,A11)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11:Q11*C15 + H13:Q13*C17","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15+$C17)*$B15*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11/(H11+H13)+G.fast_Ports_per_Card*H13/(H11+H13)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15*INDEX(Lines_Trend,0,H$6)))/(IF($C13/$B13>$AA$10,$AA$10,$AA$13) * IF($C13/$B13>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11))+32*INDEX(CO_SDU_ratio,$A11))*$B17,0)+ ROUNDUP( (($B19*INDEX(Lines_Trend,0,H$6)))/(IF($C13/$B13>$AA$10,$AA$10,$AA$13) * IF($C13/$B13>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11))+32*INDEX(CO_SDU_ratio,$A11))*$C19,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11)*IF(C19=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16:Q16+H18:Q18)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,"Total ",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B26*(C26+C28)*Capacity_FTTC_Yearly_avg + (B26*B28+B30*C30)*Capacity_FTTH_Yearly_avg)/1000000","v":3.7108460835164836E-2},4.8216632266483525E-2,6.1796811232417571E-2,8.2481713226497916E-2,0.11158309567490061,0.15101459283538962,0.19277470217758783,0.24316736043503812,0.29693135879444765,0.35760421008615795]
[{"$f":"INDEX(CO_Index,A11+1)","v":2},{"$f":"INDEX(CO_Names,A22)","v":"ΕΛΑΙΟΧΩΡΙΟΝ"},null,null,"Per Cabinet","VDSL Cards/Cab",null,{"$f":" ROUNDUP($B26*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C26=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22:Q22/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22)","v":55},{"$f":"INDEX(CO_Homes_per_Cab,$A22)","v":90},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B26*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C28=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H24:Q24/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22)*IF(SUM(C26,B28,C28)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22:Q22*C26 + H24:Q24*C28","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C26+$C28)*$B26*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22/(H22+H24)+G.fast_Ports_per_Card*H24/(H22+H24)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B26*INDEX(Lines_Trend,0,H$6)))/(IF($C24/$B24>$AA$10,$AA$10,$AA$13) * IF($C24/$B24>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22))+32*INDEX(CO_SDU_ratio,$A22))*$B28,0)+ ROUNDUP( (($B30*INDEX(Lines_Trend,0,H$6)))/(IF($C24/$B24>$AA$10,$AA$10,$AA$13) * IF($C24/$B24>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22))+32*INDEX(CO_SDU_ratio,$A22))*$C30,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22)*IF(C30=0,0,1)","v":54},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H27:Q27+H29:Q29)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B37*(C37+C39)*Capacity_FTTC_Yearly_avg + (B37*B39+B41*C41)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22+1)","v":3},{"$f":"INDEX(CO_Names,A33)","v":"ΚΑΣΤΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B37*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C37=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H33:Q33/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A33)","v":74},{"$f":"INDEX(CO_Homes_per_Cab,$A33)","v":104},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B37*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C39=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H35:Q35/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A33)*IF(SUM(C37,B39,C39)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A33)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H33:Q33*C37 + H35:Q35*C39","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A33)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A33)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C37+$C39)*$B37*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H33/(H33+H35)+G.fast_Ports_per_Card*H35/(H33+H35)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B37*INDEX(Lines_Trend,0,H$6)))/(IF($C35/$B35>$AA$10,$AA$10,$AA$13) * IF($C35/$B35>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A33))+32*INDEX(CO_SDU_ratio,$A33))*$B39,0)+ ROUNDUP( (($B41*INDEX(Lines_Trend,0,H$6)))/(IF($C35/$B35>$AA$10,$AA$10,$AA$13) * IF($C35/$B35>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A33))+32*INDEX(CO_SDU_ratio,$A33))*$C41,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A33)*IF(C41=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A33)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A33-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A33-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H38:Q38+H40:Q40)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B48*(C48+C50)*Capacity_FTTC_Yearly_avg + (B48*B50+B52*C52)*Capacity_FTTH_Yearly_avg)/1000000","v":0.28174942485958482},0.35173586106657506,0.42926857469937413,0.54389359291277495,0.69125272961795736,0.90325004004107956,1.109213623525146,1.3347050484075065,1.5670758159289433,1.850268422977924]
[{"$f":"INDEX(CO_Index,A33+1)","v":4},{"$f":"INDEX(CO_Names,A44)","v":"ΚΕΡΑΣΙΤΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B48*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C48=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H44:Q44/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A44)","v":76},{"$f":"INDEX(CO_Homes_per_Cab,$A44)","v":124},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B48*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C50=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H46:Q46/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A44)*IF(SUM(C48,B50,C50)=0,0,1)","v":74.555555555555557},{"$f":"INDEX(CO_VDSL_Cabs,A44)","v":9},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H44:Q44*C48 + H46:Q46*C50","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A44)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A44)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C48+$C50)*$B48*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H44/(H44+H46)+G.fast_Ports_per_Card*H46/(H44+H46)),0),0)","v":14},14,14,14,14,14,14,14,14,14]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B48*INDEX(Lines_Trend,0,H$6)))/(IF($C46/$B46>$AA$10,$AA$10,$AA$13) * IF($C46/$B46>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A44))+32*INDEX(CO_SDU_ratio,$A44))*$B50,0)+ ROUNDUP( (($B52*INDEX(Lines_Trend,0,H$6)))/(IF($C46/$B46>$AA$10,$AA$10,$AA$13) * IF($C46/$B46>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A44))+32*INDEX(CO_SDU_ratio,$A44))*$C52,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A44)*IF(C52=0,0,1)","v":74.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A44)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A44-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A44-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H49:Q49+H51:Q51)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B59*(C59+C61)*Capacity_FTTC_Yearly_avg + (B59*B61+B63*C63)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12197688515262516},0.15089603893521059,0.18200329557646516,0.22754885095711469,0.28426949560949127,0.36764764650807324,0.44613391364837712,0.52865063235817811,0.61234617430153127,0.71788674510772033]
[{"$f":"INDEX(CO_Index,A44+1)","v":5},{"$f":"INDEX(CO_Names,A55)","v":"ΜΗΛΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B59*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C59=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H55:Q55/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A55)","v":120},{"$f":"INDEX(CO_Homes_per_Cab,$A55)","v":197},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B59*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C61=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H57:Q57/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A55)*IF(SUM(C59,B61,C61)=0,0,1)","v":118.33333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A55)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H55:Q55*C59 + H57:Q57*C61","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A55)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A55)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C59+$C61)*$B59*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H55/(H55+H57)+G.fast_Ports_per_Card*H57/(H55+H57)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B59*INDEX(Lines_Trend,0,H$6)))/(IF($C57/$B57>$AA$10,$AA$10,$AA$13) * IF($C57/$B57>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A55))+32*INDEX(CO_SDU_ratio,$A55))*$B61,0)+ ROUNDUP( (($B63*INDEX(Lines_Trend,0,H$6)))/(IF($C57/$B57>$AA$10,$AA$10,$AA$13) * IF($C57/$B57>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A55))+32*INDEX(CO_SDU_ratio,$A55))*$C63,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A55)*IF(C63=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A55)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A55-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A55-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H60:Q60+H62:Q62)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B70*(C70+C72)*Capacity_FTTC_Yearly_avg + (B70*B72+B74*C74)*Capacity_FTTH_Yearly_avg)/1000000","v":6.803217819780219E-2},8.8397159155219798E-2,0.11329415392609887,0.15121647424857954,0.20456900873731781,0.27686008686488106,0.35342028732557768,0.44580682746423655,0.54437415778982068,0.65560771849128963]
[{"$f":"INDEX(CO_Index,A55+1)","v":6},{"$f":"INDEX(CO_Names,A66)","v":"ΝΕΣΤΑΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B70*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C70=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H66:Q66/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A66)","v":67},{"$f":"INDEX(CO_Homes_per_Cab,$A66)","v":110},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B70*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C72=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H68:Q68/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A66)*IF(SUM(C70,B72,C72)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A66)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H66:Q66*C70 + H68:Q68*C72","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A66)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A66)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C70+$C72)*$B70*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H66/(H66+H68)+G.fast_Ports_per_Card*H68/(H66+H68)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B70*INDEX(Lines_Trend,0,H$6)))/(IF($C68/$B68>$AA$10,$AA$10,$AA$13) * IF($C68/$B68>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A66))+32*INDEX(CO_SDU_ratio,$A66))*$B72,0)+ ROUNDUP( (($B74*INDEX(Lines_Trend,0,H$6)))/(IF($C68/$B68>$AA$10,$AA$10,$AA$13) * IF($C68/$B68>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A66))+32*INDEX(CO_SDU_ratio,$A66))*$C74,0)","v":8},8,8,8,8,8,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A66)*IF(C74=0,0,1)","v":66},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A66)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A66-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A66-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H71:Q71+H73:Q73)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B81*(C81+C83)*Capacity_FTTC_Yearly_avg + (B81*B83+B85*C85)*Capacity_FTTH_Yearly_avg)/1000000","v":0.48000481284004892},0.60923072828246339,0.75912622385080886,0.98394609858021143,1.2862336616830183,1.7082462046281579,2.136489140936495,2.630037222414086,3.14833686577045,3.7543573573142157]
[{"$f":"INDEX(CO_Index,A66+1)","v":7},{"$f":"INDEX(CO_Names,A77)","v":"ΑΣΤΡΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B81*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C81=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H77:Q77/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A77)","v":207},{"$f":"INDEX(CO_Homes_per_Cab,$A77)","v":292},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B81*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C83=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H79:Q79/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A77)*IF(SUM(C81,B83,C83)=0,0,1)","v":112.66666666666667},{"$f":"INDEX(CO_VDSL_Cabs,A77)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H77:Q77*C81 + H79:Q79*C83","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A77)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A77)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C81+$C83)*$B81*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H77/(H77+H79)+G.fast_Ports_per_Card*H79/(H77+H79)),0),0)","v":15},15,14,14,14,14,14,14,14,14]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B81*INDEX(Lines_Trend,0,H$6)))/(IF($C79/$B79>$AA$10,$AA$10,$AA$13) * IF($C79/$B79>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A77))+32*INDEX(CO_SDU_ratio,$A77))*$B83,0)+ ROUNDUP( (($B85*INDEX(Lines_Trend,0,H$6)))/(IF($C79/$B79>$AA$10,$AA$10,$AA$13) * IF($C79/$B79>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A77))+32*INDEX(CO_SDU_ratio,$A77))*$C85,0)","v":25},25,25,25,25,25,25,25,24,24]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A77)*IF(C85=0,0,1)","v":103},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A77)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A77-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A77-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H82:Q82+H84:Q84)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B92*(C92+C94)*Capacity_FTTC_Yearly_avg + (B92*B94+B96*C96)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9062968776556766E-2},8.9736510051511009E-2,0.11501073201588827,0.1535076329493156,0.20766853917273168,0.28105493666586401,0.35877514016384404,0.45256147636520982,0.55262225108966634,0.66554116877146063]
[{"$f":"INDEX(CO_Index,A77+1)","v":8},{"$f":"INDEX(CO_Names,A88)","v":"ΚΑΤΩ ΔΟΛΙΑΝΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B92*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C92=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H88:Q88/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A88)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A88)","v":146},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B92*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C94=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H90:Q90/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A88)*IF(SUM(C92,B94,C94)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A88)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H88:Q88*C92 + H90:Q90*C94","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A88)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A88)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C92+$C94)*$B92*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H88/(H88+H90)+G.fast_Ports_per_Card*H90/(H88+H90)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B92*INDEX(Lines_Trend,0,H$6)))/(IF($C90/$B90>$AA$10,$AA$10,$AA$13) * IF($C90/$B90>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A88))+32*INDEX(CO_SDU_ratio,$A88))*$B94,0)+ ROUNDUP( (($B96*INDEX(Lines_Trend,0,H$6)))/(IF($C90/$B90>$AA$10,$AA$10,$AA$13) * IF($C90/$B90>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A88))+32*INDEX(CO_SDU_ratio,$A88))*$C96,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A88)*IF(C96=0,0,1)","v":67},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A88)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A88-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A88-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H93:Q93+H95:Q95)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B103*(C103+C105)*Capacity_FTTC_Yearly_avg + (B103*B105+B107*C107)*Capacity_FTTH_Yearly_avg)/1000000","v":7.0780953074481082E-2},9.1968761545329694E-2,0.11787169549887054,0.15732623078387564,0.21283442323175489,0.28804635300083581,0.36769989489428795,0.46381922453349866,0.56636907325607611,0.68209691923841242]
[{"$f":"INDEX(CO_Index,A88+1)","v":9},{"$f":"INDEX(CO_Names,A99)","v":"ΞΗΡΟΠΗΓΑΔΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B103*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C103=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H99:Q99/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A99)","v":212},{"$f":"INDEX(CO_Homes_per_Cab,$A99)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B103*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C105=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H101:Q101/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A99)*IF(SUM(C103,B105,C105)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A99)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H99:Q99*C103 + H101:Q101*C105","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A99)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A99)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C103+$C105)*$B103*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H99/(H99+H101)+G.fast_Ports_per_Card*H101/(H99+H101)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B103*INDEX(Lines_Trend,0,H$6)))/(IF($C101/$B101>$AA$10,$AA$10,$AA$13) * IF($C101/$B101>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A99))+32*INDEX(CO_SDU_ratio,$A99))*$B105,0)+ ROUNDUP( (($B107*INDEX(Lines_Trend,0,H$6)))/(IF($C101/$B101>$AA$10,$AA$10,$AA$13) * IF($C101/$B101>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A99))+32*INDEX(CO_SDU_ratio,$A99))*$C107,0)","v":8},8,8,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A99)*IF(C107=0,0,1)","v":103},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A99)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A99-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A99-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H104:Q104+H106:Q106)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B114*(C114+C116)*Capacity_FTTC_Yearly_avg + (B114*B116+B118*C118)*Capacity_FTTH_Yearly_avg)/1000000","v":5.7037078691086686E-2},7.3019806852747254E-2,9.1949112430845539E-2,0.12051786681125627,0.15965404962819238,0.21361956154072115,0.26936183653560997,0.33487520012491589,0.40414776867073965,0.4839152860933939]
[{"$f":"INDEX(CO_Index,A99+1)","v":10},{"$f":"INDEX(CO_Names,A110)","v":"ΒΑΛΤΕΤΣΙΝΙΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B114*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C114=0,0,1)","v":1},1,1,1,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H110:Q110/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A110)","v":201},{"$f":"INDEX(CO_Homes_per_Cab,$A110)","v":222},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B114*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C116=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H112:Q112/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A110)*IF(SUM(C114,B116,C116)=0,0,1)","v":51},{"$f":"INDEX(CO_VDSL_Cabs,A110)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H110:Q110*C114 + H112:Q112*C116","v":1},1,1,1,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A110)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A110)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C114+$C116)*$B114*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H110/(H110+H112)+G.fast_Ports_per_Card*H112/(H110+H112)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B114*INDEX(Lines_Trend,0,H$6)))/(IF($C112/$B112>$AA$10,$AA$10,$AA$13) * IF($C112/$B112>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A110))+32*INDEX(CO_SDU_ratio,$A110))*$B116,0)+ ROUNDUP( (($B118*INDEX(Lines_Trend,0,H$6)))/(IF($C112/$B112>$AA$10,$AA$10,$AA$13) * IF($C112/$B112>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A110))+32*INDEX(CO_SDU_ratio,$A110))*$C118,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A110)*IF(C118=0,0,1)","v":115},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A110)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A110-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A110-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H115:Q115+H117:Q117)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B125*(C125+C127)*Capacity_FTTC_Yearly_avg + (B125*B127+B129*C129)*Capacity_FTTH_Yearly_avg)/1000000","v":0.13640795325518923},0.17580756932065023,0.22317350763351645,0.29497329655737903,0.3945992104471801,0.53082049871670101,0.67323373394011654,0.84278487873522401,1.0228598226399432,1.228168015106752]
[{"$f":"INDEX(CO_Index,A110+1)","v":11},{"$f":"INDEX(CO_Names,A121)","v":"ΒΥΤΙΝΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B125*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C125=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H121:Q121/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A121)","v":280},{"$f":"INDEX(CO_Homes_per_Cab,$A121)","v":309},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B125*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C127=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H123:Q123/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A121)*IF(SUM(C125,B127,C127)=0,0,1)","v":67},{"$f":"INDEX(CO_VDSL_Cabs,A121)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H121:Q121*C125 + H123:Q123*C127","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A121)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A121)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C125+$C127)*$B125*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H121/(H121+H123)+G.fast_Ports_per_Card*H123/(H121+H123)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B125*INDEX(Lines_Trend,0,H$6)))/(IF($C123/$B123>$AA$10,$AA$10,$AA$13) * IF($C123/$B123>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A121))+32*INDEX(CO_SDU_ratio,$A121))*$B127,0)+ ROUNDUP( (($B129*INDEX(Lines_Trend,0,H$6)))/(IF($C123/$B123>$AA$10,$AA$10,$AA$13) * IF($C123/$B123>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A121))+32*INDEX(CO_SDU_ratio,$A121))*$C129,0)","v":11},11,11,11,11,11,11,11,11,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A121)*IF(C129=0,0,1)","v":82.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A121)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A121-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A121-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H126:Q126+H128:Q128)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B136*(C136+C138)*Capacity_FTTC_Yearly_avg + (B136*B138+B140*C140)*Capacity_FTTH_Yearly_avg)/1000000","v":4.6729172903540901E-2},6.071724063186814E-2,7.7818206737118423E-2,0.10386586110003443,0.14051204640543041,0.19016652431123143,0.24275332866807359,0.30621075017745536,0.37391356292634148,0.45031641270108791]
[{"$f":"INDEX(CO_Index,A121+1)","v":12},{"$f":"INDEX(CO_Names,A132)","v":"ΣΤΕΜΝΙΤΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B136*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C136=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H132:Q132/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A132)","v":240},{"$f":"INDEX(CO_Homes_per_Cab,$A132)","v":265},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B136*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C138=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H134:Q134/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A132)*IF(SUM(C136,B138,C138)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A132)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H132:Q132*C136 + H134:Q134*C138","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A132)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A132)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C136+$C138)*$B136*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H132/(H132+H134)+G.fast_Ports_per_Card*H134/(H132+H134)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B136*INDEX(Lines_Trend,0,H$6)))/(IF($C134/$B134>$AA$10,$AA$10,$AA$13) * IF($C134/$B134>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A132))+32*INDEX(CO_SDU_ratio,$A132))*$B138,0)+ ROUNDUP( (($B140*INDEX(Lines_Trend,0,H$6)))/(IF($C134/$B134>$AA$10,$AA$10,$AA$13) * IF($C134/$B134>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A132))+32*INDEX(CO_SDU_ratio,$A132))*$C140,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A132)*IF(C140=0,0,1)","v":68},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A132)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A132-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A132-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H137:Q137+H139:Q139)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B147*(C147+C149)*Capacity_FTTC_Yearly_avg + (B147*B149+B151*C151)*Capacity_FTTH_Yearly_avg)/1000000","v":0.19928617855921857},0.25057727892738096,0.30860438746066843,0.39496722553857377,0.5083672421727975,0.66920576220744343,0.82873139144885044,1.0078031547107467,1.1940731290223927,1.41649389536097]
[{"$f":"INDEX(CO_Index,A132+1)","v":13},{"$f":"INDEX(CO_Names,A143)","v":"ΠΑΡΑΛΙΑ ΤΥΡΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B147*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C147=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H143:Q143/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A143)","v":214},{"$f":"INDEX(CO_Homes_per_Cab,$A143)","v":276},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B147*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C149=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H145:Q145/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A143)*IF(SUM(C147,B149,C149)=0,0,1)","v":130.33333333333334},{"$f":"INDEX(CO_VDSL_Cabs,A143)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H143:Q143*C147 + H145:Q145*C149","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A143)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A143)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C147+$C149)*$B147*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H143/(H143+H145)+G.fast_Ports_per_Card*H145/(H143+H145)),0),0)","v":9},9,9,9,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B147*INDEX(Lines_Trend,0,H$6)))/(IF($C145/$B145>$AA$10,$AA$10,$AA$13) * IF($C145/$B145>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A143))+32*INDEX(CO_SDU_ratio,$A143))*$B149,0)+ ROUNDUP( (($B151*INDEX(Lines_Trend,0,H$6)))/(IF($C145/$B145>$AA$10,$AA$10,$AA$13) * IF($C145/$B145>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A143))+32*INDEX(CO_SDU_ratio,$A143))*$C151,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A143)*IF(C151=0,0,1)","v":94.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A143)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A143-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A143-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H148:Q148+H150:Q150)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B158*(C158+C160)*Capacity_FTTC_Yearly_avg + (B158*B160+B162*C162)*Capacity_FTTH_Yearly_avg)/1000000","v":1.5118261821733821E-2},1.96438131456044E-2,2.5176478650244197E-2,3.3603660944128783E-2,4.5459779719403952E-2,6.1524463747751335E-2,7.8537841627906169E-2,9.9068183880941463E-2,0.1209720350644046,0.14569060410917548]
[{"$f":"INDEX(CO_Index,A143+1)","v":14},{"$f":"INDEX(CO_Names,A154)","v":"ΔΥΡΡΑΧΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B158*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C158=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H154:Q154/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A154)","v":78},{"$f":"INDEX(CO_Homes_per_Cab,$A154)","v":92},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B158*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C160=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H156:Q156/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A154)*IF(SUM(C158,B160,C160)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A154)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H154:Q154*C158 + H156:Q156*C160","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A154)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A154)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C158+$C160)*$B158*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H154/(H154+H156)+G.fast_Ports_per_Card*H156/(H154+H156)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B158*INDEX(Lines_Trend,0,H$6)))/(IF($C156/$B156>$AA$10,$AA$10,$AA$13) * IF($C156/$B156>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A154))+32*INDEX(CO_SDU_ratio,$A154))*$B160,0)+ ROUNDUP( (($B162*INDEX(Lines_Trend,0,H$6)))/(IF($C156/$B156>$AA$10,$AA$10,$AA$13) * IF($C156/$B156>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A154))+32*INDEX(CO_SDU_ratio,$A154))*$C162,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A154)*IF(C162=0,0,1)","v":44},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A154)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A154-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A154-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H159:Q159+H161:Q161)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B169*(C169+C171)*Capacity_FTTC_Yearly_avg + (B169*B171+B173*C173)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A154+1)","v":15},{"$f":"INDEX(CO_Names,A165)","v":"ΚΑΜΑΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B169*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C169=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H165:Q165/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A165)","v":19},{"$f":"INDEX(CO_Homes_per_Cab,$A165)","v":22},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B169*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C171=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H167:Q167/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A165)*IF(SUM(C169,B171,C171)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A165)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H165:Q165*C169 + H167:Q167*C171","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A165)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A165)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C169+$C171)*$B169*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H165/(H165+H167)+G.fast_Ports_per_Card*H167/(H165+H167)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B169*INDEX(Lines_Trend,0,H$6)))/(IF($C167/$B167>$AA$10,$AA$10,$AA$13) * IF($C167/$B167>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A165))+32*INDEX(CO_SDU_ratio,$A165))*$B171,0)+ ROUNDUP( (($B173*INDEX(Lines_Trend,0,H$6)))/(IF($C167/$B167>$AA$10,$AA$10,$AA$13) * IF($C167/$B167>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A165))+32*INDEX(CO_SDU_ratio,$A165))*$C173,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A165)*IF(C173=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A165)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A165-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A165-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H170:Q170+H172:Q172)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B180*(C180+C182)*Capacity_FTTC_Yearly_avg + (B180*B182+B184*C184)*Capacity_FTTH_Yearly_avg)/1000000","v":3.0236523643467642E-2},3.7405215285347987E-2,4.5116309889377273E-2,5.6406475730214338E-2,7.0466804545451345E-2,9.1135191247071673E-2,0.11059094197480897,0.13104579055639348,0.15179285447474578,0.17795502413937858]
[{"$f":"INDEX(CO_Index,A165+1)","v":16},{"$f":"INDEX(CO_Names,A176)","v":"ΠΑΡΑΔΕΙΣΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B180*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C180=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H176:Q176/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A176)","v":204},{"$f":"INDEX(CO_Homes_per_Cab,$A176)","v":242},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B180*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C182=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H178:Q178/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A176)*IF(SUM(C180,B182,C182)=0,0,1)","v":88},{"$f":"INDEX(CO_VDSL_Cabs,A176)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H176:Q176*C180 + H178:Q178*C182","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A176)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A176)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C180+$C182)*$B180*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H176/(H176+H178)+G.fast_Ports_per_Card*H178/(H176+H178)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B180*INDEX(Lines_Trend,0,H$6)))/(IF($C178/$B178>$AA$10,$AA$10,$AA$13) * IF($C178/$B178>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A176))+32*INDEX(CO_SDU_ratio,$A176))*$B182,0)+ ROUNDUP( (($B184*INDEX(Lines_Trend,0,H$6)))/(IF($C178/$B178>$AA$10,$AA$10,$AA$13) * IF($C178/$B178>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A176))+32*INDEX(CO_SDU_ratio,$A176))*$C184,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A176)*IF(C184=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A176)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A176-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A176-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H181:Q181+H183:Q183)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B191*(C191+C193)*Capacity_FTTC_Yearly_avg + (B191*B193+B195*C195)*Capacity_FTTH_Yearly_avg)/1000000","v":2.8174942485958483E-2},3.6608924498626377E-2,4.6919801120909634E-2,6.2625004486785471E-2,8.4720498567980099E-2,0.11465922789353658,0.14636597757927966,0.1846270699599363,0.22544788352911768,0.27151430765800888]
[{"$f":"INDEX(CO_Index,A176+1)","v":17},{"$f":"INDEX(CO_Names,A187)","v":"ΔΑΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B191*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C191=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H187:Q187/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A187)","v":84},{"$f":"INDEX(CO_Homes_per_Cab,$A187)","v":136},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B191*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C193=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H189:Q189/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A187)*IF(SUM(C191,B193,C193)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A187)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H187:Q187*C191 + H189:Q189*C193","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A187)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A187)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C191+$C193)*$B191*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H187/(H187+H189)+G.fast_Ports_per_Card*H189/(H187+H189)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B191*INDEX(Lines_Trend,0,H$6)))/(IF($C189/$B189>$AA$10,$AA$10,$AA$13) * IF($C189/$B189>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A187))+32*INDEX(CO_SDU_ratio,$A187))*$B193,0)+ ROUNDUP( (($B195*INDEX(Lines_Trend,0,H$6)))/(IF($C189/$B189>$AA$10,$AA$10,$AA$13) * IF($C189/$B189>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A187))+32*INDEX(CO_SDU_ratio,$A187))*$C195,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A187)*IF(C195=0,0,1)","v":82},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A187)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A187-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A187-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H192:Q192+H194:Q194)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B202*(C202+C204)*Capacity_FTTC_Yearly_avg + (B202*B204+B206*C206)*Capacity_FTTH_Yearly_avg)/1000000","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
[{"$f":"INDEX(CO_Index,A187+1)","v":18},{"$f":"INDEX(CO_Names,A198)","v":"ΚΑΛΛΙΑΝΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B202*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C202=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H198:Q198/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A198)","v":272},{"$f":"INDEX(CO_Homes_per_Cab,$A198)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B202*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C204=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H200:Q200/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A198)*IF(SUM(C202,B204,C204)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A198)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H198:Q198*C202 + H200:Q200*C204","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A198)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A198)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C202+$C204)*$B202*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H198/(H198+H200)+G.fast_Ports_per_Card*H200/(H198+H200)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B202*INDEX(Lines_Trend,0,H$6)))/(IF($C200/$B200>$AA$10,$AA$10,$AA$13) * IF($C200/$B200>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A198))+32*INDEX(CO_SDU_ratio,$A198))*$B204,0)+ ROUNDUP( (($B206*INDEX(Lines_Trend,0,H$6)))/(IF($C200/$B200>$AA$10,$AA$10,$AA$13) * IF($C200/$B200>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A198))+32*INDEX(CO_SDU_ratio,$A198))*$C206,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A198)*IF(C206=0,0,1)","v":90},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A198)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A198-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A198-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H203:Q203+H205:Q205)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B213*(C213+C215)*Capacity_FTTC_Yearly_avg + (B213*B215+B217*C217)*Capacity_FTTH_Yearly_avg)/1000000","v":1.0307905787545788E-2},1.339350896291209E-2,1.7165780897893768E-2,2.2911587007360533E-2,3.099530435413906E-2,4.194849800983045E-2,5.3548528382663288E-2,6.7546489009732813E-2,8.2480932998457671E-2,9.933450280171055E-2]
[{"$f":"INDEX(CO_Index,A198+1)","v":19},{"$f":"INDEX(CO_Names,A209)","v":"ΒΟΥΤΙΑΝΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B213*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C213=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H209:Q209/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A209)","v":63},{"$f":"INDEX(CO_Homes_per_Cab,$A209)","v":87},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B213*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C215=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H211:Q211/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A209)*IF(SUM(C213,B215,C215)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A209)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H209:Q209*C213 + H211:Q211*C215","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A209)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A209)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C213+$C215)*$B213*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H209/(H209+H211)+G.fast_Ports_per_Card*H211/(H209+H211)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B213*INDEX(Lines_Trend,0,H$6)))/(IF($C211/$B211>$AA$10,$AA$10,$AA$13) * IF($C211/$B211>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A209))+32*INDEX(CO_SDU_ratio,$A209))*$B215,0)+ ROUNDUP( (($B217*INDEX(Lines_Trend,0,H$6)))/(IF($C211/$B211>$AA$10,$AA$10,$AA$13) * IF($C211/$B211>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A209))+32*INDEX(CO_SDU_ratio,$A209))*$C217,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A209)*IF(C217=0,0,1)","v":30},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A209)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A209-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A209-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H214:Q214+H216:Q216)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B224*(C224+C226)*Capacity_FTTC_Yearly_avg + (B224*B226+B228*C228)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9750162495726492E-2},9.0629410649038469E-2,0.11615511740908117,0.15503507208313963,0.20973489279634097,0.28385150319985275,0.36234504205602158,0.45706457563252534,0.55812097995623022,0.67216346895824142]
[{"$f":"INDEX(CO_Index,A209+1)","v":20},{"$f":"INDEX(CO_Names,A220)","v":"ΓΚΟΡΙΤΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B224*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C224=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H220:Q220/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A220)","v":110},{"$f":"INDEX(CO_Homes_per_Cab,$A220)","v":150},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B224*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C226=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H222:Q222/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A220)*IF(SUM(C224,B226,C226)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A220)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H220:Q220*C224 + H222:Q222*C226","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A220)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A220)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C224+$C226)*$B224*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H220/(H220+H222)+G.fast_Ports_per_Card*H222/(H220+H222)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B224*INDEX(Lines_Trend,0,H$6)))/(IF($C222/$B222>$AA$10,$AA$10,$AA$13) * IF($C222/$B222>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A220))+32*INDEX(CO_SDU_ratio,$A220))*$B226,0)+ ROUNDUP( (($B228*INDEX(Lines_Trend,0,H$6)))/(IF($C222/$B222>$AA$10,$AA$10,$AA$13) * IF($C222/$B222>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A220))+32*INDEX(CO_SDU_ratio,$A220))*$C228,0)","v":8},8,8,8,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A220)*IF(C228=0,0,1)","v":101.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A220)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A220-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A220-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H225:Q225+H227:Q227)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B235*(C235+C237)*Capacity_FTTC_Yearly_avg + (B235*B237+B239*C239)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A220+1)","v":21},{"$f":"INDEX(CO_Names,A231)","v":"ΓΟΡΑΝΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B235*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C235=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H231:Q231/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A231)","v":27},{"$f":"INDEX(CO_Homes_per_Cab,$A231)","v":36},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B235*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C237=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H233:Q233/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A231)*IF(SUM(C235,B237,C237)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A231)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H231:Q231*C235 + H233:Q233*C237","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A231)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A231)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C235+$C237)*$B235*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H231/(H231+H233)+G.fast_Ports_per_Card*H233/(H231+H233)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B235*INDEX(Lines_Trend,0,H$6)))/(IF($C233/$B233>$AA$10,$AA$10,$AA$13) * IF($C233/$B233>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A231))+32*INDEX(CO_SDU_ratio,$A231))*$B237,0)+ ROUNDUP( (($B239*INDEX(Lines_Trend,0,H$6)))/(IF($C233/$B233>$AA$10,$AA$10,$AA$13) * IF($C233/$B233>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A231))+32*INDEX(CO_SDU_ratio,$A231))*$C239,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A231)*IF(C239=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A231)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A231-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A231-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H236:Q236+H238:Q238)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B246*(C246+C248)*Capacity_FTTC_Yearly_avg + (B246*B248+B250*C250)*Capacity_FTTH_Yearly_avg)/1000000","v":8.6930005474969471E-2},0.11258827800654764,0.14375312717084857,0.19113452333002759,0.25744263300944709,0.34760051295612326,0.44261258252208474,0.5566813776279893,0.67817362586897323,0.81580909715795757]
[{"$f":"INDEX(CO_Index,A231+1)","v":22},{"$f":"INDEX(CO_Names,A242)","v":"ΚΑΣΤΟΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B246*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C246=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H242:Q242/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A242)","v":59},{"$f":"INDEX(CO_Homes_per_Cab,$A242)","v":81},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B246*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C248=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H244:Q244/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A242)*IF(SUM(C246,B248,C248)=0,0,1)","v":17},{"$f":"INDEX(CO_VDSL_Cabs,A242)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H242:Q242*C246 + H244:Q244*C248","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A242)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A242)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C246+$C248)*$B246*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H242/(H242+H244)+G.fast_Ports_per_Card*H244/(H242+H244)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B246*INDEX(Lines_Trend,0,H$6)))/(IF($C244/$B244>$AA$10,$AA$10,$AA$13) * IF($C244/$B244>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A242))+32*INDEX(CO_SDU_ratio,$A242))*$B248,0)+ ROUNDUP( (($B250*INDEX(Lines_Trend,0,H$6)))/(IF($C244/$B244>$AA$10,$AA$10,$AA$13) * IF($C244/$B244>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A242))+32*INDEX(CO_SDU_ratio,$A242))*$C250,0)","v":9},9,9,9,9,9,9,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A242)*IF(C250=0,0,1)","v":59},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A242)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A242-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A242-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H247:Q247+H249:Q249)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B257*(C257+C259)*Capacity_FTTC_Yearly_avg + (B257*B259+B261*C261)*Capacity_FTTH_Yearly_avg)/1000000","v":0.28346740915750918},0.35820353732358062,0.44391199485735644,0.57201409460293229,0.74243731218703257,0.98204736293502093,1.2227290461378477,1.4969165952881465,1.7836628733169952,2.1220330876225639]
[{"$f":"INDEX(CO_Index,A242+1)","v":23},{"$f":"INDEX(CO_Names,A253)","v":"ΞΗΡΟΚΑΜΠΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B257*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C257=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H253:Q253/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A253)","v":108},{"$f":"INDEX(CO_Homes_per_Cab,$A253)","v":147},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B257*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C259=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H255:Q255/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A253)*IF(SUM(C257,B259,C259)=0,0,1)","v":118.25},{"$f":"INDEX(CO_VDSL_Cabs,A253)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H253:Q253*C257 + H255:Q255*C259","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A253)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A253)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C257+$C259)*$B257*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H253/(H253+H255)+G.fast_Ports_per_Card*H255/(H253+H255)),0),0)","v":10},10,10,10,10,10,10,10,10,10]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B257*INDEX(Lines_Trend,0,H$6)))/(IF($C255/$B255>$AA$10,$AA$10,$AA$13) * IF($C255/$B255>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A253))+32*INDEX(CO_SDU_ratio,$A253))*$B259,0)+ ROUNDUP( (($B261*INDEX(Lines_Trend,0,H$6)))/(IF($C255/$B255>$AA$10,$AA$10,$AA$13) * IF($C255/$B255>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A253))+32*INDEX(CO_SDU_ratio,$A253))*$C261,0)","v":13},13,13,13,13,13,12,12,12,12]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A253)*IF(C261=0,0,1)","v":117.33333333333333},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A253)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A253-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A253-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H258:Q258+H260:Q260)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B268*(C268+C270)*Capacity_FTTC_Yearly_avg + (B268*B270+B272*C272)*Capacity_FTTH_Yearly_avg)/1000000","v":4.432399488644688E-2},5.4832645134203294E-2,6.613640881510989E-2,8.2686765559064207E-2,0.10329792939049119,0.133595905350821,0.16211626721307226,0.19210121570198591,0.22251452530957055,0.26086588765886176]
[{"$f":"INDEX(CO_Index,A253+1)","v":24},{"$f":"INDEX(CO_Names,A264)","v":"ΑΙΓΙΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B268*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C268=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H264:Q264/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A264)","v":177},{"$f":"INDEX(CO_Homes_per_Cab,$A264)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B268*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C270=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H266:Q266/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A264)*IF(SUM(C268,B270,C270)=0,0,1)","v":129},{"$f":"INDEX(CO_VDSL_Cabs,A264)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H264:Q264*C268 + H266:Q266*C270","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A264)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A264)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C268+$C270)*$B268*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H264/(H264+H266)+G.fast_Ports_per_Card*H266/(H264+H266)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B268*INDEX(Lines_Trend,0,H$6)))/(IF($C266/$B266>$AA$10,$AA$10,$AA$13) * IF($C266/$B266>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A264))+32*INDEX(CO_SDU_ratio,$A264))*$B270,0)+ ROUNDUP( (($B272*INDEX(Lines_Trend,0,H$6)))/(IF($C266/$B266>$AA$10,$AA$10,$AA$13) * IF($C266/$B266>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A264))+32*INDEX(CO_SDU_ratio,$A264))*$C272,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A264)*IF(C272=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A264)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A264-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A264-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H269:Q269+H271:Q271)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B279*(C279+C281)*Capacity_FTTC_Yearly_avg + (B279*B281+B283*C283)*Capacity_FTTH_Yearly_avg)/1000000","v":0.88098234797558006},1.1199705305441392,1.3983115694455432,1.8162931268499367,2.3803905198225372,3.1659678522191208,3.9659737607620786,4.89164704195366,5.8651112558428347,6.9997812395063619]
[{"$f":"INDEX(CO_Index,A264+1)","v":25},{"$f":"INDEX(CO_Names,A275)","v":"ΓΥΘΕΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B279*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C279=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H275:Q275/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A275)","v":175},{"$f":"INDEX(CO_Homes_per_Cab,$A275)","v":206},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B279*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C281=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H277:Q277/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A275)*IF(SUM(C279,B281,C281)=0,0,1)","v":88.92307692307692},{"$f":"INDEX(CO_VDSL_Cabs,A275)","v":13},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H275:Q275*C279 + H277:Q277*C281","v":26},26,26,26,26,26,26,26,26,26]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A275)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A275)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C279+$C281)*$B279*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H275/(H275+H277)+G.fast_Ports_per_Card*H277/(H275+H277)),0),0)","v":25},24,24,24,24,24,24,24,24,23]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B279*INDEX(Lines_Trend,0,H$6)))/(IF($C277/$B277>$AA$10,$AA$10,$AA$13) * IF($C277/$B277>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A275))+32*INDEX(CO_SDU_ratio,$A275))*$B281,0)+ ROUNDUP( (($B283*INDEX(Lines_Trend,0,H$6)))/(IF($C277/$B277>$AA$10,$AA$10,$AA$13) * IF($C277/$B277>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A275))+32*INDEX(CO_SDU_ratio,$A275))*$C283,0)","v":49},49,48,48,48,48,47,47,47,47]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A275)*IF(C283=0,0,1)","v":128},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A275)","v":11},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A275-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A275-1),0)","v":384},384,384,384,384,384,384,384,384,384]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H280:Q280+H282:Q282)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B290*(C290+C292)*Capacity_FTTC_Yearly_avg + (B290*B292+B294*C294)*Capacity_FTTH_Yearly_avg)/1000000","v":8.2806843159951155E-2},0.10243928277010073,0.12355716685613551,0.15447682557933701,0.19298295335742927,0.24958614875618493,0.30286837518101095,0.35888676731921387,0.41570543100470153,0.48735410019988906]
[{"$f":"INDEX(CO_Index,A275+1)","v":26},{"$f":"INDEX(CO_Names,A286)","v":"ΔΙΧΟΒΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B290*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C290=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H286:Q286/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A286)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A286)","v":122},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B290*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C292=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H288:Q288/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A286)*IF(SUM(C290,B292,C292)=0,0,1)","v":48.2},{"$f":"INDEX(CO_VDSL_Cabs,A286)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H286:Q286*C290 + H288:Q288*C292","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A286)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A286)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C290+$C292)*$B290*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H286/(H286+H288)+G.fast_Ports_per_Card*H288/(H286+H288)),0),0)","v":6},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B290*INDEX(Lines_Trend,0,H$6)))/(IF($C288/$B288>$AA$10,$AA$10,$AA$13) * IF($C288/$B288>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A286))+32*INDEX(CO_SDU_ratio,$A286))*$B292,0)+ ROUNDUP( (($B294*INDEX(Lines_Trend,0,H$6)))/(IF($C288/$B288>$AA$10,$AA$10,$AA$13) * IF($C288/$B288>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A286))+32*INDEX(CO_SDU_ratio,$A286))*$C294,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A286)*IF(C294=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A286)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A286-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A286-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H291:Q291+H293:Q293)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B301*(C301+C303)*Capacity_FTTC_Yearly_avg + (B301*B303+B305*C305)*Capacity_FTTH_Yearly_avg)/1000000","v":4.6385576043956038E-2},5.7383000721840653E-2,6.9212520853021972E-2,8.6532661631578828E-2,0.10810248424586287,0.13980966839039408,0.16965655871135468,0.20103615596719454,0.23286403811466685,0.27299918475927393]
[{"$f":"INDEX(CO_Index,A286+1)","v":27},{"$f":"INDEX(CO_Names,A297)","v":"ΑΓ.ΙΩΑΝΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B301*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C301=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H297:Q297/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A297)","v":261},{"$f":"INDEX(CO_Homes_per_Cab,$A297)","v":318},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B301*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C303=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H299:Q299/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A297)*IF(SUM(C301,B303,C303)=0,0,1)","v":135},{"$f":"INDEX(CO_VDSL_Cabs,A297)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H297:Q297*C301 + H299:Q299*C303","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A297)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A297)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C301+$C303)*$B301*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H297/(H297+H299)+G.fast_Ports_per_Card*H299/(H297+H299)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B301*INDEX(Lines_Trend,0,H$6)))/(IF($C299/$B299>$AA$10,$AA$10,$AA$13) * IF($C299/$B299>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A297))+32*INDEX(CO_SDU_ratio,$A297))*$B303,0)+ ROUNDUP( (($B305*INDEX(Lines_Trend,0,H$6)))/(IF($C299/$B299>$AA$10,$AA$10,$AA$13) * IF($C299/$B299>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A297))+32*INDEX(CO_SDU_ratio,$A297))*$C305,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A297)*IF(C305=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A297)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A297-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A297-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H302:Q302+H304:Q304)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B312*(C312+C314)*Capacity_FTTC_Yearly_avg + (B312*B314+B316*C316)*Capacity_FTTH_Yearly_avg)/1000000","v":9.6550717543345543E-2},0.12125989125773809,0.14912270578249387,0.1905487682229989,0.24476882094553568,0.32183700365390655,0.3980370193614387,0.48325643419105868,0.57178006179544272,0.67780212988497768]
[{"$f":"INDEX(CO_Index,A297+1)","v":28},{"$f":"INDEX(CO_Names,A308)","v":"ΒΕΛΙΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B312*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C312=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H308:Q308/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A308)","v":109},{"$f":"INDEX(CO_Homes_per_Cab,$A308)","v":133},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B312*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C314=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H310:Q310/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A308)*IF(SUM(C312,B314,C314)=0,0,1)","v":49},{"$f":"INDEX(CO_VDSL_Cabs,A308)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H308:Q308*C312 + H310:Q310*C314","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A308)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A308)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C312+$C314)*$B312*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H308/(H308+H310)+G.fast_Ports_per_Card*H310/(H308+H310)),0),0)","v":5},5,5,5,5,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B312*INDEX(Lines_Trend,0,H$6)))/(IF($C310/$B310>$AA$10,$AA$10,$AA$13) * IF($C310/$B310>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A308))+32*INDEX(CO_SDU_ratio,$A308))*$B314,0)+ ROUNDUP( (($B316*INDEX(Lines_Trend,0,H$6)))/(IF($C310/$B310>$AA$10,$AA$10,$AA$13) * IF($C310/$B310>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A308))+32*INDEX(CO_SDU_ratio,$A308))*$C316,0)","v":4},4,4,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A308)*IF(C316=0,0,1)","v":85},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A308)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A308-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A308-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H313:Q313+H315:Q315)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B323*(C323+C325)*Capacity_FTTC_Yearly_avg + (B323*B325+B327*C327)*Capacity_FTTH_Yearly_avg)/1000000","v":6.3909015882783873E-2},8.3039755570054954E-2,0.10642784156694138,0.14205183944563532,0.19217088699566218,0.26008068766094883,0.33200087597251243,0.41878823186034336,0.51138178459043759,0.61587391737060537]
[{"$f":"INDEX(CO_Index,A308+1)","v":29},{"$f":"INDEX(CO_Names,A319)","v":"ΝΙΑΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B323*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C323=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H319:Q319/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A319)","v":175},{"$f":"INDEX(CO_Homes_per_Cab,$A319)","v":198},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B323*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C325=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H321:Q321/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A319)*IF(SUM(C323,B325,C325)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A319)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H319:Q319*C323 + H321:Q321*C325","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A319)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A319)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C323+$C325)*$B323*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H319/(H319+H321)+G.fast_Ports_per_Card*H321/(H319+H321)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B323*INDEX(Lines_Trend,0,H$6)))/(IF($C321/$B321>$AA$10,$AA$10,$AA$13) * IF($C321/$B321>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A319))+32*INDEX(CO_SDU_ratio,$A319))*$B325,0)+ ROUNDUP( (($B327*INDEX(Lines_Trend,0,H$6)))/(IF($C321/$B321>$AA$10,$AA$10,$AA$13) * IF($C321/$B321>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A319))+32*INDEX(CO_SDU_ratio,$A319))*$C327,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A319)*IF(C327=0,0,1)","v":93},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A319)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A319-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A319-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H324:Q324+H326:Q326)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B334*(C334+C336)*Capacity_FTTC_Yearly_avg + (B334*B336+B338*C338)*Capacity_FTTH_Yearly_avg)/1000000","v":5.6006288112332103E-2},7.2771398698489018E-2,9.3267409545222807E-2,0.1244862894066589,0.16840782032415555,0.22792017252007882,0.29094700421247049,0.36700259028621496,0.44814640262495342,0.53971746522262742]
[{"$f":"INDEX(CO_Index,A319+1)","v":30},{"$f":"INDEX(CO_Names,A330)","v":"ΞΙΦΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B334*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C334=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H330:Q330/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A330)","v":157},{"$f":"INDEX(CO_Homes_per_Cab,$A330)","v":192},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B334*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C336=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H332:Q332/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A330)*IF(SUM(C334,B336,C336)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A330)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H330:Q330*C334 + H332:Q332*C336","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A330)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A330)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C334+$C336)*$B334*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H330/(H330+H332)+G.fast_Ports_per_Card*H332/(H330+H332)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B334*INDEX(Lines_Trend,0,H$6)))/(IF($C332/$B332>$AA$10,$AA$10,$AA$13) * IF($C332/$B332>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A330))+32*INDEX(CO_SDU_ratio,$A330))*$B336,0)+ ROUNDUP( (($B338*INDEX(Lines_Trend,0,H$6)))/(IF($C332/$B332>$AA$10,$AA$10,$AA$13) * IF($C332/$B332>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A330))+32*INDEX(CO_SDU_ratio,$A330))*$C338,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A330)*IF(C338=0,0,1)","v":81.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A330)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A330-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A330-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H335:Q335+H337:Q337)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B345*(C345+C347)*Capacity_FTTC_Yearly_avg + (B345*B347+B349*C349)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14156190614896216},0.18162729140164838,0.22931659644774108,0.30139687764651646,0.40056773818529945,0.53692584787859721,0.67835033458007177,0.8453000134057147,1.0220980182094379,1.2249889761980863]
[{"$f":"INDEX(CO_Index,A330+1)","v":31},{"$f":"INDEX(CO_Names,A341)","v":"ΣΥΚΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B345*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C345=0,0,1)","v":2},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H341:Q341/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A341)","v":246},{"$f":"INDEX(CO_Homes_per_Cab,$A341)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B345*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C347=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H343:Q343/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A341)*IF(SUM(C345,B347,C347)=0,0,1)","v":108},{"$f":"INDEX(CO_VDSL_Cabs,A341)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H341:Q341*C345 + H343:Q343*C347","v":2},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A341)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A341)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C345+$C347)*$B345*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H341/(H341+H343)+G.fast_Ports_per_Card*H343/(H341+H343)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B345*INDEX(Lines_Trend,0,H$6)))/(IF($C343/$B343>$AA$10,$AA$10,$AA$13) * IF($C343/$B343>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A341))+32*INDEX(CO_SDU_ratio,$A341))*$B347,0)+ ROUNDUP( (($B349*INDEX(Lines_Trend,0,H$6)))/(IF($C343/$B343>$AA$10,$AA$10,$AA$13) * IF($C343/$B343>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A341))+32*INDEX(CO_SDU_ratio,$A341))*$C349,0)","v":11},11,11,11,11,11,11,11,11,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A341)*IF(C349=0,0,1)","v":152},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A341)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A341-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A341-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H346:Q346+H348:Q348)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B356*(C356+C358)*Capacity_FTTC_Yearly_avg + (B356*B358+B360*C360)*Capacity_FTTH_Yearly_avg)/1000000","v":6.7344984478632464E-2},8.7504258557692324E-2,0.11214976853290597,0.14968903511475551,0.20250265511370852,0.27406352033089232,0.34985038543340019,0.44130372819692099,0.53887542892325679,0.64898541830450895]
[{"$f":"INDEX(CO_Index,A341+1)","v":32},{"$f":"INDEX(CO_Names,A352)","v":"ΒΡΟΝΤΑΜΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B356*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C356=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H352:Q352/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A352)","v":168},{"$f":"INDEX(CO_Homes_per_Cab,$A352)","v":189},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B356*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C358=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H354:Q354/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A352)*IF(SUM(C356,B358,C358)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A352)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H352:Q352*C356 + H354:Q354*C358","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A352)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A352)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C356+$C358)*$B356*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H352/(H352+H354)+G.fast_Ports_per_Card*H354/(H352+H354)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B356*INDEX(Lines_Trend,0,H$6)))/(IF($C354/$B354>$AA$10,$AA$10,$AA$13) * IF($C354/$B354>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A352))+32*INDEX(CO_SDU_ratio,$A352))*$B358,0)+ ROUNDUP( (($B360*INDEX(Lines_Trend,0,H$6)))/(IF($C354/$B354>$AA$10,$AA$10,$AA$13) * IF($C354/$B354>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A352))+32*INDEX(CO_SDU_ratio,$A352))*$C360,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A352)*IF(C360=0,0,1)","v":98},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A352)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A352-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A352-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H357:Q357+H359:Q359)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B367*(C367+C369)*Capacity_FTTC_Yearly_avg + (B367*B369+B371*C371)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10479704217338218},0.13434910321955129,0.16946064712164219,0.22250183241460095,0.2953634257147853,0.39565062846604182,0.49951000436519855,0.62191923982849651,0.75147827339422069,0.90034139613505004]
[{"$f":"INDEX(CO_Index,A352+1)","v":33},{"$f":"INDEX(CO_Names,A363)","v":"ΕΛΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B367*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C367=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H363:Q363/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A363)","v":131},{"$f":"INDEX(CO_Homes_per_Cab,$A363)","v":148},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B367*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C369=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H365:Q365/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A363)*IF(SUM(C367,B369,C369)=0,0,1)","v":85},{"$f":"INDEX(CO_VDSL_Cabs,A363)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H363:Q363*C367 + H365:Q365*C369","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A363)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A363)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C367+$C369)*$B367*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H363/(H363+H365)+G.fast_Ports_per_Card*H365/(H363+H365)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B367*INDEX(Lines_Trend,0,H$6)))/(IF($C365/$B365>$AA$10,$AA$10,$AA$13) * IF($C365/$B365>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A363))+32*INDEX(CO_SDU_ratio,$A363))*$B369,0)+ ROUNDUP( (($B371*INDEX(Lines_Trend,0,H$6)))/(IF($C365/$B365>$AA$10,$AA$10,$AA$13) * IF($C365/$B365>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A363))+32*INDEX(CO_SDU_ratio,$A363))*$C371,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A363)*IF(C371=0,0,1)","v":73.333333333333329},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A363)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A363-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A363-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H368:Q368+H370:Q370)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B378*(C378+C380)*Capacity_FTTC_Yearly_avg + (B378*B380+B382*C382)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17145483293284491},0.22046846739409345,0.27909736105163307,0.36784047996786201,0.49045412081230277,0.65857649210710556,0.83364106688979533,1.04118483153394,1.2612927239049654,1.513059034323047]
[{"$f":"INDEX(CO_Index,A363+1)","v":34},{"$f":"INDEX(CO_Names,A374)","v":"ΑΡΕΟΠΟΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B378*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C378=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H374:Q374/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A374)","v":78},{"$f":"INDEX(CO_Homes_per_Cab,$A374)","v":91},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B378*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C380=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H376:Q376/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A374)*IF(SUM(C378,B380,C380)=0,0,1)","v":36},{"$f":"INDEX(CO_VDSL_Cabs,A374)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H374:Q374*C378 + H376:Q376*C380","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A374)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A374)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C378+$C380)*$B378*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H374/(H374+H376)+G.fast_Ports_per_Card*H376/(H374+H376)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B378*INDEX(Lines_Trend,0,H$6)))/(IF($C376/$B376>$AA$10,$AA$10,$AA$13) * IF($C376/$B376>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A374))+32*INDEX(CO_SDU_ratio,$A374))*$B380,0)+ ROUNDUP( (($B382*INDEX(Lines_Trend,0,H$6)))/(IF($C376/$B376>$AA$10,$AA$10,$AA$13) * IF($C376/$B376>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A374))+32*INDEX(CO_SDU_ratio,$A374))*$C382,0)","v":14},14,14,14,14,14,14,13,13,13]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A374)*IF(C382=0,0,1)","v":130.33333333333334},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A374)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A374-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A374-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H379:Q379+H381:Q381)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B389*(C389+C391)*Capacity_FTTC_Yearly_avg + (B389*B391+B393*C393)*Capacity_FTTH_Yearly_avg)/1000000","v":6.0129450427350427E-2},7.6995077473305862E-2,9.6979831986324774E-2,0.12714586913714526,0.1684878055959487,0.22547879875620597,0.28436992365765884,0.3536143609822564,0.42684315730541195,0.5111377691139305]
[{"$f":"INDEX(CO_Index,A374+1)","v":35},{"$f":"INDEX(CO_Names,A385)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ Β"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B389*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C389=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H385:Q385/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A385)","v":169},{"$f":"INDEX(CO_Homes_per_Cab,$A385)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B389*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C391=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H387:Q387/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A385)*IF(SUM(C389,B391,C391)=0,0,1)","v":53},{"$f":"INDEX(CO_VDSL_Cabs,A385)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H385:Q385*C389 + H387:Q387*C391","v":1},1,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A385)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A385)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C389+$C391)*$B389*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H385/(H385+H387)+G.fast_Ports_per_Card*H387/(H385+H387)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B389*INDEX(Lines_Trend,0,H$6)))/(IF($C387/$B387>$AA$10,$AA$10,$AA$13) * IF($C387/$B387>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A385))+32*INDEX(CO_SDU_ratio,$A385))*$B391,0)+ ROUNDUP( (($B393*INDEX(Lines_Trend,0,H$6)))/(IF($C387/$B387>$AA$10,$AA$10,$AA$13) * IF($C387/$B387>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A385))+32*INDEX(CO_SDU_ratio,$A385))*$C393,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A385)*IF(C393=0,0,1)","v":122},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A385)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A385-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A385-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H390:Q390+H392:Q392)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B400*(C400+C402)*Capacity_FTTC_Yearly_avg + (B400*B402+B404*C404)*Capacity_FTTH_Yearly_avg)/1000000","v":5.7037078691086686E-2},7.2527813067124539E-2,9.0580443221123297E-2,0.11769491838358588,0.15430844323561052,0.20527847138488126,0.25721241551898411,0.3173401629007539,0.38058551912479127,0.45426980616366253]
[{"$f":"INDEX(CO_Index,A385+1)","v":36},{"$f":"INDEX(CO_Names,A396)","v":"ΔΑΙΜΟΝΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B400*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C400=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H396:Q396/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A396)","v":107},{"$f":"INDEX(CO_Homes_per_Cab,$A396)","v":131},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B400*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C402=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H398:Q398/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A396)*IF(SUM(C400,B402,C402)=0,0,1)","v":37},{"$f":"INDEX(CO_VDSL_Cabs,A396)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H396:Q396*C400 + H398:Q398*C402","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A396)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A396)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C400+$C402)*$B400*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H396/(H396+H398)+G.fast_Ports_per_Card*H398/(H396+H398)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B400*INDEX(Lines_Trend,0,H$6)))/(IF($C398/$B398>$AA$10,$AA$10,$AA$13) * IF($C398/$B398>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A396))+32*INDEX(CO_SDU_ratio,$A396))*$B402,0)+ ROUNDUP( (($B404*INDEX(Lines_Trend,0,H$6)))/(IF($C398/$B398>$AA$10,$AA$10,$AA$13) * IF($C398/$B398>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A396))+32*INDEX(CO_SDU_ratio,$A396))*$C404,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A396)*IF(C404=0,0,1)","v":92},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A396)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A396-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A396-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H401:Q401+H403:Q403)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B411*(C411+C413)*Capacity_FTTC_Yearly_avg + (B411*B413+B415*C415)*Capacity_FTTH_Yearly_avg)/1000000","v":9.0365974070818061E-2},0.11741642857486266,0.15048667920486872,0.20085824609786068,0.2717255015046191,0.36774849921951369,0.46944209882134824,0.59215755365199096,0.72308284595314565,0.87083247456166257]
[{"$f":"INDEX(CO_Index,A396+1)","v":37},{"$f":"INDEX(CO_Names,A407)","v":"ΕΛΑΦΟΝΗΣΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B411*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C411=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H407:Q407/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A407)","v":332},{"$f":"INDEX(CO_Homes_per_Cab,$A407)","v":402},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B411*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C413=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H409:Q409/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A407)*IF(SUM(C411,B413,C413)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A407)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H407:Q407*C411 + H409:Q409*C413","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A407)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A407)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C411+$C413)*$B411*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H407/(H407+H409)+G.fast_Ports_per_Card*H409/(H407+H409)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B411*INDEX(Lines_Trend,0,H$6)))/(IF($C409/$B409>$AA$10,$AA$10,$AA$13) * IF($C409/$B409>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A407))+32*INDEX(CO_SDU_ratio,$A407))*$B413,0)+ ROUNDUP( (($B415*INDEX(Lines_Trend,0,H$6)))/(IF($C409/$B409>$AA$10,$AA$10,$AA$13) * IF($C409/$B409>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A407))+32*INDEX(CO_SDU_ratio,$A407))*$C415,0)","v":10},10,10,10,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A407)*IF(C415=0,0,1)","v":131.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A407)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A407-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A407-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H412:Q412+H414:Q414)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B422*(C422+C424)*Capacity_FTTC_Yearly_avg + (B422*B424+B426*C426)*Capacity_FTTH_Yearly_avg)/1000000","v":0.23227147707936507},0.29296590485723445,0.36222572448115076,0.46558409242261667,0.60243902738270327,0.79546252177679322,0.98846549695312214,1.2071792752405193,1.4354743107039414,1.7060077583067006]
[{"$f":"INDEX(CO_Index,A407+1)","v":38},{"$f":"INDEX(CO_Names,A418)","v":"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B422*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C422=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H418:Q418/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A418)","v":123},{"$f":"INDEX(CO_Homes_per_Cab,$A418)","v":165},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B422*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C424=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H420:Q420/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A418)*IF(SUM(C422,B424,C424)=0,0,1)","v":82.6},{"$f":"INDEX(CO_VDSL_Cabs,A418)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H418:Q418*C422 + H420:Q420*C424","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A418)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A418)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C422+$C424)*$B422*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H418/(H418+H420)+G.fast_Ports_per_Card*H420/(H418+H420)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B422*INDEX(Lines_Trend,0,H$6)))/(IF($C420/$B420>$AA$10,$AA$10,$AA$13) * IF($C420/$B420>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A418))+32*INDEX(CO_SDU_ratio,$A418))*$B424,0)+ ROUNDUP( (($B426*INDEX(Lines_Trend,0,H$6)))/(IF($C420/$B420>$AA$10,$AA$10,$AA$13) * IF($C420/$B420>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A418))+32*INDEX(CO_SDU_ratio,$A418))*$C426,0)","v":10},10,10,10,10,10,10,10,10,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A418)*IF(C426=0,0,1)","v":131.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A418)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A418-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A418-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H423:Q423+H425:Q425)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B433*(C433+C435)*Capacity_FTTC_Yearly_avg + (B433*B435+B437*C437)*Capacity_FTTH_Yearly_avg)/1000000","v":0.13434637209768008},0.1714817578979396,0.21515828496921546,0.28094023876761914,0.37050398904466531,0.49450627989735768,0.6218498796427061,0.77057132587847432,0.92748132234294622,1.1090532034773091]
[{"$f":"INDEX(CO_Index,A418+1)","v":39},{"$f":"INDEX(CO_Names,A429)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B433*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C433=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H429:Q429/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A429)","v":201},{"$f":"INDEX(CO_Homes_per_Cab,$A429)","v":230},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B433*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C435=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H431:Q431/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A429)*IF(SUM(C433,B435,C435)=0,0,1)","v":48},{"$f":"INDEX(CO_VDSL_Cabs,A429)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H429:Q429*C433 + H431:Q431*C435","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A429)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A429)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C433+$C435)*$B433*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H429/(H429+H431)+G.fast_Ports_per_Card*H431/(H429+H431)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B433*INDEX(Lines_Trend,0,H$6)))/(IF($C431/$B431>$AA$10,$AA$10,$AA$13) * IF($C431/$B431>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A429))+32*INDEX(CO_SDU_ratio,$A429))*$B435,0)+ ROUNDUP( (($B437*INDEX(Lines_Trend,0,H$6)))/(IF($C431/$B431>$AA$10,$AA$10,$AA$13) * IF($C431/$B431>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A429))+32*INDEX(CO_SDU_ratio,$A429))*$C437,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A429)*IF(C437=0,0,1)","v":123.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A429)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A429-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A429-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H434:Q434+H436:Q436)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B444*(C444+C446)*Capacity_FTTC_Yearly_avg + (B444*B446+B448*C448)*Capacity_FTTH_Yearly_avg)/1000000","v":3.9857235711843707E-2},4.9306874694322343E-2,5.9471499399633684E-2,7.4353990735282538E-2,9.2888060537185874E-2,0.12013275209841266,0.14577896896679365,0.17274217846070047,0.20009058089852857,0.23457707727463536]
[{"$f":"INDEX(CO_Index,A429+1)","v":40},{"$f":"INDEX(CO_Names,A440)","v":"ΑΡΤΕΜΗΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B444*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C444=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H440:Q440/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A440)","v":32},{"$f":"INDEX(CO_Homes_per_Cab,$A440)","v":62},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B444*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C446=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H442:Q442/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A440)*IF(SUM(C444,B446,C446)=0,0,1)","v":58},{"$f":"INDEX(CO_VDSL_Cabs,A440)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H440:Q440*C444 + H442:Q442*C446","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A440)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A440)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C444+$C446)*$B444*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H440/(H440+H442)+G.fast_Ports_per_Card*H442/(H440+H442)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B444*INDEX(Lines_Trend,0,H$6)))/(IF($C442/$B442>$AA$10,$AA$10,$AA$13) * IF($C442/$B442>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A440))+32*INDEX(CO_SDU_ratio,$A440))*$B446,0)+ ROUNDUP( (($B448*INDEX(Lines_Trend,0,H$6)))/(IF($C442/$B442>$AA$10,$AA$10,$AA$13) * IF($C442/$B442>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A440))+32*INDEX(CO_SDU_ratio,$A440))*$C448,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A440)*IF(C448=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A440)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A440-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A440-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H445:Q445+H447:Q447)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B455*(C455+C457)*Capacity_FTTC_Yearly_avg + (B455*B457+B459*C459)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24910772319902319},0.31755863083466118,0.39782060094632166,0.51859393599757253,0.6825817351549518,0.91003572576350211,1.143014026751102,1.4143291084840355,1.700297763253688,2.031948719451345]
[{"$f":"INDEX(CO_Index,A440+1)","v":41},{"$f":"INDEX(CO_Names,A451)","v":"ΑΣΠΡΟΧΩΜΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B455*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C455=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H451:Q451/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A451)","v":115},{"$f":"INDEX(CO_Homes_per_Cab,$A451)","v":221},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B455*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C457=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H453:Q453/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A451)*IF(SUM(C455,B457,C457)=0,0,1)","v":143},{"$f":"INDEX(CO_VDSL_Cabs,A451)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H451:Q451*C455 + H453:Q453*C457","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A451)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A451)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C455+$C457)*$B455*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H451/(H451+H453)+G.fast_Ports_per_Card*H453/(H451+H453)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B455*INDEX(Lines_Trend,0,H$6)))/(IF($C453/$B453>$AA$10,$AA$10,$AA$13) * IF($C453/$B453>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A451))+32*INDEX(CO_SDU_ratio,$A451))*$B457,0)+ ROUNDUP( (($B459*INDEX(Lines_Trend,0,H$6)))/(IF($C453/$B453>$AA$10,$AA$10,$AA$13) * IF($C453/$B453>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A451))+32*INDEX(CO_SDU_ratio,$A451))*$C459,0)","v":19},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A451)*IF(C459=0,0,1)","v":219.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A451)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A451-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A451-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H456:Q456+H458:Q458)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B466*(C466+C468)*Capacity_FTTC_Yearly_avg + (B466*B468+B470*C470)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A451+1)","v":42},{"$f":"INDEX(CO_Names,A462)","v":"ΘΑΛΑΜΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B466*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C466=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H462:Q462/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A462)","v":148},{"$f":"INDEX(CO_Homes_per_Cab,$A462)","v":170},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B466*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C468=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H464:Q464/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A462)*IF(SUM(C466,B468,C468)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A462)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H462:Q462*C466 + H464:Q464*C468","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A462)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A462)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C466+$C468)*$B466*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H462/(H462+H464)+G.fast_Ports_per_Card*H464/(H462+H464)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B466*INDEX(Lines_Trend,0,H$6)))/(IF($C464/$B464>$AA$10,$AA$10,$AA$13) * IF($C464/$B464>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A462))+32*INDEX(CO_SDU_ratio,$A462))*$B468,0)+ ROUNDUP( (($B470*INDEX(Lines_Trend,0,H$6)))/(IF($C464/$B464>$AA$10,$AA$10,$AA$13) * IF($C464/$B464>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A462))+32*INDEX(CO_SDU_ratio,$A462))*$C470,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A462)*IF(C470=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A462)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A462-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A462-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H467:Q467+H469:Q469)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B477*(C477+C479)*Capacity_FTTC_Yearly_avg + (B477*B479+B481*C481)*Capacity_FTTH_Yearly_avg)/1000000","v":9.8323677338803428},12.276114363052541,14.984295036955311,18.988539367117859,24.138144547698122,31.544800859546932,38.743192468298815,46.627516578458589,54.753726548455177,64.653653106843493]
[{"$f":"INDEX(CO_Index,A462+1)","v":43},{"$f":"INDEX(CO_Names,A473)","v":"ΚΑΛΑΜΑΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B477*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C477=0,0,1)","v":3},3,3,3,3,3,4,4,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H473:Q473/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A473)","v":91},{"$f":"INDEX(CO_Homes_per_Cab,$A473)","v":175},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B477*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C479=0,0,1)","v":6},6,6,6,6,6,7,7,6,6]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H475:Q475/G.fast_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A473)*IF(SUM(C477,B479,C479)=0,0,1)","v":149.6875},{"$f":"INDEX(CO_VDSL_Cabs,A473)","v":153},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H473:Q473*C477 + H475:Q475*C479","v":477},477,477,477,477,477,633,633,477,477]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A473)","v":4},{"$f":"INDEX(CO_G.fast_Cabs,A473)","v":3},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C477+$C479)*$B477*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H473/(H473+H475)+G.fast_Ports_per_Card*H475/(H473+H475)),0),0)","v":730},727,723,719,716,712,693,689,701,697]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B477*INDEX(Lines_Trend,0,H$6)))/(IF($C475/$B475>$AA$10,$AA$10,$AA$13) * IF($C475/$B475>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A473))+32*INDEX(CO_SDU_ratio,$A473))*$B479,0)+ ROUNDUP( (($B481*INDEX(Lines_Trend,0,H$6)))/(IF($C475/$B475>$AA$10,$AA$10,$AA$13) * IF($C475/$B475>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A473))+32*INDEX(CO_SDU_ratio,$A473))*$C481,0)","v":217},216,215,214,213,211,210,209,208,207]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A473)*IF(C481=0,0,1)","v":150.51612903225808},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A473)","v":31},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A473-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A473-1),0)","v":2304},2304,2304,2304,2304,2304,2304,2304,2304,2304]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H478:Q478+H480:Q480)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B488*(C488+C490)*Capacity_FTTC_Yearly_avg + (B488*B490+B492*C492)*Capacity_FTTH_Yearly_avg)/1000000","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
[{"$f":"INDEX(CO_Index,A473+1)","v":44},{"$f":"INDEX(CO_Names,A484)","v":"ΕΛΑΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B488*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C488=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H484:Q484/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A484)","v":68},{"$f":"INDEX(CO_Homes_per_Cab,$A484)","v":83},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B488*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C490=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H486:Q486/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A484)*IF(SUM(C488,B490,C490)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A484)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H484:Q484*C488 + H486:Q486*C490","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A484)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A484)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C488+$C490)*$B488*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H484/(H484+H486)+G.fast_Ports_per_Card*H486/(H484+H486)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B488*INDEX(Lines_Trend,0,H$6)))/(IF($C486/$B486>$AA$10,$AA$10,$AA$13) * IF($C486/$B486>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A484))+32*INDEX(CO_SDU_ratio,$A484))*$B490,0)+ ROUNDUP( (($B492*INDEX(Lines_Trend,0,H$6)))/(IF($C486/$B486>$AA$10,$AA$10,$AA$13) * IF($C486/$B486>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A484))+32*INDEX(CO_SDU_ratio,$A484))*$C492,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A484)*IF(C492=0,0,1)","v":80},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A484)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A484-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A484-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H489:Q489+H491:Q491)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B499*(C499+C501)*Capacity_FTTC_Yearly_avg + (B499*B501+B503*C503)*Capacity_FTTH_Yearly_avg)/1000000","v":3.9857235711843707E-2},5.1317631905128204E-2,6.5065190952411464E-2,8.5891258222283259E-2,0.11473532144599854,0.15422242490923666,0.19543312442604724,0.24440711320292785,0.29638847034718718,0.35573686481353767]
[{"$f":"INDEX(CO_Index,A484+1)","v":45},{"$f":"INDEX(CO_Names,A495)","v":"ΣΙΔΗΡΟΚΑΣΤΡΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B499*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C499=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H495:Q495/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A495)","v":58},{"$f":"INDEX(CO_Homes_per_Cab,$A495)","v":71},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B499*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C501=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H497:Q497/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A495)*IF(SUM(C499,B501,C501)=0,0,1)","v":22},{"$f":"INDEX(CO_VDSL_Cabs,A495)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H495:Q495*C499 + H497:Q497*C501","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A495)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A495)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C499+$C501)*$B499*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H495/(H495+H497)+G.fast_Ports_per_Card*H497/(H495+H497)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B499*INDEX(Lines_Trend,0,H$6)))/(IF($C497/$B497>$AA$10,$AA$10,$AA$13) * IF($C497/$B497>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A495))+32*INDEX(CO_SDU_ratio,$A495))*$B501,0)+ ROUNDUP( (($B503*INDEX(Lines_Trend,0,H$6)))/(IF($C497/$B497>$AA$10,$AA$10,$AA$13) * IF($C497/$B497>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A495))+32*INDEX(CO_SDU_ratio,$A495))*$C503,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A495)*IF(C503=0,0,1)","v":94},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A495)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A495-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A495-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H500:Q500+H502:Q502)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B510*(C510+C512)*Capacity_FTTC_Yearly_avg + (B510*B512+B514*C514)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16080333028571431},0.20705632881556776,0.2625495345960317,0.34661991115678109,0.46307399303121277,0.62248283270492399,0.78887230148854393,0.98663465134634232,1.1965513391218763,1.4361920596277125]
[{"$f":"INDEX(CO_Index,A495+1)","v":46},{"$f":"INDEX(CO_Names,A506)","v":"ΚΟΠΑΝΑΚΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B510*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C510=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H506:Q506/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A506)","v":64},{"$f":"INDEX(CO_Homes_per_Cab,$A506)","v":76},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B510*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C512=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H508:Q508/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A506)*IF(SUM(C510,B512,C512)=0,0,1)","v":29.333333333333332},{"$f":"INDEX(CO_VDSL_Cabs,A506)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H506:Q506*C510 + H508:Q508*C512","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A506)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A506)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C510+$C512)*$B510*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H506/(H506+H508)+G.fast_Ports_per_Card*H508/(H506+H508)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B510*INDEX(Lines_Trend,0,H$6)))/(IF($C508/$B508>$AA$10,$AA$10,$AA$13) * IF($C508/$B508>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A506))+32*INDEX(CO_SDU_ratio,$A506))*$B512,0)+ ROUNDUP( (($B514*INDEX(Lines_Trend,0,H$6)))/(IF($C508/$B508>$AA$10,$AA$10,$AA$13) * IF($C508/$B508>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A506))+32*INDEX(CO_SDU_ratio,$A506))*$C514,0)","v":14},14,14,14,14,13,13,13,13,13]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A506)*IF(C514=0,0,1)","v":63.333333333333336},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A506)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A506-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A506-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H511:Q511+H513:Q513)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B521*(C521+C523)*Capacity_FTTC_Yearly_avg + (B521*B523+B525*C525)*Capacity_FTTH_Yearly_avg)/1000000","v":9.9986686139194134E-2},0.1281629721393315,0.1616284714401251,0.21217796914231146,0.28159620335724844,0.37716263100931746,0.47610539820908082,0.59268472372565673,0.71606050822557132,0.8578520965575499]
[{"$f":"INDEX(CO_Index,A506+1)","v":47},{"$f":"INDEX(CO_Names,A517)","v":"ΜΑΡΑΘΟΠΟΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B521*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C521=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H517:Q517/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A517)","v":114},{"$f":"INDEX(CO_Homes_per_Cab,$A517)","v":140},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B521*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C523=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H519:Q519/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A517)*IF(SUM(C521,B523,C523)=0,0,1)","v":82},{"$f":"INDEX(CO_VDSL_Cabs,A517)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H517:Q517*C521 + H519:Q519*C523","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A517)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A517)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C521+$C523)*$B521*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H517/(H517+H519)+G.fast_Ports_per_Card*H519/(H517+H519)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B521*INDEX(Lines_Trend,0,H$6)))/(IF($C519/$B519>$AA$10,$AA$10,$AA$13) * IF($C519/$B519>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A517))+32*INDEX(CO_SDU_ratio,$A517))*$B523,0)+ ROUNDUP( (($B525*INDEX(Lines_Trend,0,H$6)))/(IF($C519/$B519>$AA$10,$AA$10,$AA$13) * IF($C519/$B519>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A517))+32*INDEX(CO_SDU_ratio,$A517))*$C525,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A517)*IF(C525=0,0,1)","v":69.666666666666671},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A517)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A517-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A517-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H522:Q522+H524:Q524)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B532*(C532+C534)*Capacity_FTTC_Yearly_avg + (B532*B534+B536*C536)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12987961292307693},0.16621267986794874,0.20920746383707264,0.27408030660175248,0.36288313222227231,0.48539499976973549,0.61185140975292795,0.76036100371066473,0.91735072552109465,1.0982316000129426]
[{"$f":"INDEX(CO_Index,A517+1)","v":48},{"$f":"INDEX(CO_Names,A528)","v":"ΠΥΡΓΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B532*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C532=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H528:Q528/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A528)","v":118},{"$f":"INDEX(CO_Homes_per_Cab,$A528)","v":146},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B532*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C534=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H530:Q530/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A528)*IF(SUM(C532,B534,C534)=0,0,1)","v":59.5},{"$f":"INDEX(CO_VDSL_Cabs,A528)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H528:Q528*C532 + H530:Q530*C534","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A528)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A528)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C532+$C534)*$B532*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H528/(H528+H530)+G.fast_Ports_per_Card*H530/(H528+H530)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B532*INDEX(Lines_Trend,0,H$6)))/(IF($C530/$B530>$AA$10,$AA$10,$AA$13) * IF($C530/$B530>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A528))+32*INDEX(CO_SDU_ratio,$A528))*$B534,0)+ ROUNDUP( (($B536*INDEX(Lines_Trend,0,H$6)))/(IF($C530/$B530>$AA$10,$AA$10,$AA$13) * IF($C530/$B530>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A528))+32*INDEX(CO_SDU_ratio,$A528))*$C536,0)","v":10},10,10,10,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A528)*IF(C536=0,0,1)","v":86.333333333333329},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A528)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A528-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A528-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H533:Q533+H535:Q535)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B543*(C543+C545)*Capacity_FTTC_Yearly_avg + (B543*B545+B547*C547)*Capacity_FTTH_Yearly_avg)/1000000","v":3.5390476537240541E-2},4.3781104254441386E-2,5.28065899841575E-2,6.6021215911500869E-2,8.247819168388057E-2,0.10666959884600435,0.12944167072051507,0.1533831412194151,0.17766663648748657,0.20828826689040902]
[{"$f":"INDEX(CO_Index,A528+1)","v":49},{"$f":"INDEX(CO_Names,A539)","v":"ΖΕΡΜΠΙΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B543*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C543=0,0,1)","v":2},2,2,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H539:Q539/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A539)","v":85},{"$f":"INDEX(CO_Homes_per_Cab,$A539)","v":96},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B543*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C545=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H541:Q541/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A539)*IF(SUM(C543,B545,C545)=0,0,1)","v":103},{"$f":"INDEX(CO_VDSL_Cabs,A539)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H539:Q539*C543 + H541:Q541*C545","v":2},2,2,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A539)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A539)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C543+$C545)*$B543*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H539/(H539+H541)+G.fast_Ports_per_Card*H541/(H539+H541)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B543*INDEX(Lines_Trend,0,H$6)))/(IF($C541/$B541>$AA$10,$AA$10,$AA$13) * IF($C541/$B541>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A539))+32*INDEX(CO_SDU_ratio,$A539))*$B545,0)+ ROUNDUP( (($B547*INDEX(Lines_Trend,0,H$6)))/(IF($C541/$B541>$AA$10,$AA$10,$AA$13) * IF($C541/$B541>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A539))+32*INDEX(CO_SDU_ratio,$A539))*$C547,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A539)*IF(C547=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A539)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A539-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A539-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H544:Q544+H546:Q546)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B554*(C554+C556)*Capacity_FTTC_Yearly_avg + (B554*B556+B558*C558)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A539+1)","v":50},{"$f":"INDEX(CO_Names,A550)","v":"ΠΟΛΙΧΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B554*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C554=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H550:Q550/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A550)","v":132},{"$f":"INDEX(CO_Homes_per_Cab,$A550)","v":140},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B554*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C556=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H552:Q552/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A550)*IF(SUM(C554,B556,C556)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A550)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H550:Q550*C554 + H552:Q552*C556","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A550)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A550)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C554+$C556)*$B554*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H550/(H550+H552)+G.fast_Ports_per_Card*H552/(H550+H552)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B554*INDEX(Lines_Trend,0,H$6)))/(IF($C552/$B552>$AA$10,$AA$10,$AA$13) * IF($C552/$B552>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A550))+32*INDEX(CO_SDU_ratio,$A550))*$B556,0)+ ROUNDUP( (($B558*INDEX(Lines_Trend,0,H$6)))/(IF($C552/$B552>$AA$10,$AA$10,$AA$13) * IF($C552/$B552>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A550))+32*INDEX(CO_SDU_ratio,$A550))*$C558,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A550)*IF(C558=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A550)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A550-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A550-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H555:Q555+H557:Q557)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B565*(C565+C567)*Capacity_FTTC_Yearly_avg + (B565*B567+B569*C569)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12953601606349205},0.16403355580242673,0.20381517522797615,0.26337489909391432,0.34302412420180989,0.45462157291043531,0.56727936740046114,0.69635562733104495,0.83162126486077703,0.99051680321049818]
[{"$f":"INDEX(CO_Index,A550+1)","v":51},{"$f":"INDEX(CO_Names,A561)","v":"ΑΝΔΡΟΥΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B565*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C565=0,0,1)","v":2},2,2,2,2,2,3,3,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H561:Q561/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A561)","v":127},{"$f":"INDEX(CO_Homes_per_Cab,$A561)","v":144},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B565*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C567=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H563:Q563/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A561)*IF(SUM(C565,B567,C567)=0,0,1)","v":100},{"$f":"INDEX(CO_VDSL_Cabs,A561)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H561:Q561*C565 + H563:Q563*C567","v":4},4,4,4,4,4,6,6,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A561)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A561)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C565+$C567)*$B565*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H561/(H561+H563)+G.fast_Ports_per_Card*H563/(H561+H563)),0),0)","v":5},5,5,5,5,5,5,5,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B565*INDEX(Lines_Trend,0,H$6)))/(IF($C563/$B563>$AA$10,$AA$10,$AA$13) * IF($C563/$B563>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A561))+32*INDEX(CO_SDU_ratio,$A561))*$B567,0)+ ROUNDUP( (($B569*INDEX(Lines_Trend,0,H$6)))/(IF($C563/$B563>$AA$10,$AA$10,$AA$13) * IF($C563/$B563>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A561))+32*INDEX(CO_SDU_ratio,$A561))*$C569,0)","v":7},7,7,7,7,7,7,7,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A561)*IF(C569=0,0,1)","v":88.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A561)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A561-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A561-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H566:Q566+H568:Q568)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B576*(C576+C578)*Capacity_FTTC_Yearly_avg + (B576*B578+B580*C580)*Capacity_FTTH_Yearly_avg)/1000000","v":6.7688581338217341E-2},8.4870399937774718E-2,0.10415290182950243,0.13277864278668769,0.17006768755456605,0.22323932610045411,0.27556939610148345,0.33377069694886879,0.3941046222862532,0.4666900853595809]
[{"$f":"INDEX(CO_Index,A561+1)","v":52},{"$f":"INDEX(CO_Names,A572)","v":"ΒΕΛΙΚΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B576*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C576=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H572:Q572/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A572)","v":127},{"$f":"INDEX(CO_Homes_per_Cab,$A572)","v":144},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B576*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C578=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H574:Q574/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A572)*IF(SUM(C576,B578,C578)=0,0,1)","v":48},{"$f":"INDEX(CO_VDSL_Cabs,A572)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H572:Q572*C576 + H574:Q574*C578","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A572)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A572)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C576+$C578)*$B576*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H572/(H572+H574)+G.fast_Ports_per_Card*H574/(H572+H574)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B576*INDEX(Lines_Trend,0,H$6)))/(IF($C574/$B574>$AA$10,$AA$10,$AA$13) * IF($C574/$B574>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A572))+32*INDEX(CO_SDU_ratio,$A572))*$B578,0)+ ROUNDUP( (($B580*INDEX(Lines_Trend,0,H$6)))/(IF($C574/$B574>$AA$10,$AA$10,$AA$13) * IF($C574/$B574>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A572))+32*INDEX(CO_SDU_ratio,$A572))*$C580,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A572)*IF(C580=0,0,1)","v":53},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A572)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A572-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A572-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H577:Q577+H579:Q579)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B587*(C587+C589)*Capacity_FTTC_Yearly_avg + (B587*B589+B591*C591)*Capacity_FTTH_Yearly_avg)/1000000","v":7.8683680844932838E-2},0.10050444465013737,0.12621203160808911,0.16495009288192594,0.21777165869460374,0.29083172454940004,0.36596667524795168,0.45385103936166526,0.54662435899452466,0.65384972467733649]
[{"$f":"INDEX(CO_Index,A572+1)","v":53},{"$f":"INDEX(CO_Names,A583)","v":"ΒΛΑΧΟΠΟΥΛΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B587*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C587=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H583:Q583/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A583)","v":85},{"$f":"INDEX(CO_Homes_per_Cab,$A583)","v":92},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B587*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C589=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H585:Q585/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A583)*IF(SUM(C587,B589,C589)=0,0,1)","v":81},{"$f":"INDEX(CO_VDSL_Cabs,A583)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H583:Q583*C587 + H585:Q585*C589","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A583)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A583)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C587+$C589)*$B587*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H583/(H583+H585)+G.fast_Ports_per_Card*H585/(H583+H585)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B587*INDEX(Lines_Trend,0,H$6)))/(IF($C585/$B585>$AA$10,$AA$10,$AA$13) * IF($C585/$B585>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A583))+32*INDEX(CO_SDU_ratio,$A583))*$B589,0)+ ROUNDUP( (($B591*INDEX(Lines_Trend,0,H$6)))/(IF($C585/$B585>$AA$10,$AA$10,$AA$13) * IF($C585/$B585>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A583))+32*INDEX(CO_SDU_ratio,$A583))*$C591,0)","v":6},6,6,6,6,6,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A583)*IF(C591=0,0,1)","v":74},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A583)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A583-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A583-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H588:Q588+H590:Q590)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B598*(C598+C600)*Capacity_FTTC_Yearly_avg + (B598*B600+B602*C602)*Capacity_FTTH_Yearly_avg)/1000000","v":5.8755062989010988E-2},7.4695891458470692E-2,9.3262884633272272E-2,0.12114530555366722,0.15877707428690568,0.21118191943865647,0.26455246316030284,0.32631073230067381,0.39125900439390332,0.46695875490064931]
[{"$f":"INDEX(CO_Index,A583+1)","v":54},{"$f":"INDEX(CO_Names,A594)","v":"ΚΡΕΜΜΥΔΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B598*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C598=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H594:Q594/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A594)","v":167},{"$f":"INDEX(CO_Homes_per_Cab,$A594)","v":179},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B598*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C600=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H596:Q596/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A594)*IF(SUM(C598,B600,C600)=0,0,1)","v":77},{"$f":"INDEX(CO_VDSL_Cabs,A594)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H594:Q594*C598 + H596:Q596*C600","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A594)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A594)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C598+$C600)*$B598*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H594/(H594+H596)+G.fast_Ports_per_Card*H596/(H594+H596)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B598*INDEX(Lines_Trend,0,H$6)))/(IF($C596/$B596>$AA$10,$AA$10,$AA$13) * IF($C596/$B596>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A594))+32*INDEX(CO_SDU_ratio,$A594))*$B600,0)+ ROUNDUP( (($B602*INDEX(Lines_Trend,0,H$6)))/(IF($C596/$B596>$AA$10,$AA$10,$AA$13) * IF($C596/$B596>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A594))+32*INDEX(CO_SDU_ratio,$A594))*$C602,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A594)*IF(C602=0,0,1)","v":94},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A594)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A594-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A594-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H599:Q599+H601:Q601)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B609*(C609+C611)*Capacity_FTTC_Yearly_avg + (B609*B611+B613*C613)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25838483840781434},0.33089625095073266,0.41684024517109269,0.54657857759377182,0.72442256922823833,0.96954873959627974,1.2229018440780013,1.5208645239601741,1.8359973408982522,2.1986858065721835]
[{"$f":"INDEX(CO_Index,A594+1)","v":55},{"$f":"INDEX(CO_Names,A605)","v":"ΠΕΤΑΛΙΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B609*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C609=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H605:Q605/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A605)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A605)","v":158},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B609*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C611=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H607:Q607/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A605)*IF(SUM(C609,B611,C611)=0,0,1)","v":56.5},{"$f":"INDEX(CO_VDSL_Cabs,A605)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H605:Q605*C609 + H607:Q607*C611","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A605)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A605)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C609+$C611)*$B609*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H605/(H605+H607)+G.fast_Ports_per_Card*H607/(H605+H607)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B609*INDEX(Lines_Trend,0,H$6)))/(IF($C607/$B607>$AA$10,$AA$10,$AA$13) * IF($C607/$B607>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A605))+32*INDEX(CO_SDU_ratio,$A605))*$B611,0)+ ROUNDUP( (($B613*INDEX(Lines_Trend,0,H$6)))/(IF($C607/$B607>$AA$10,$AA$10,$AA$13) * IF($C607/$B607>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A605))+32*INDEX(CO_SDU_ratio,$A605))*$C613,0)","v":19},19,19,19,19,19,18,18,18,18]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A605)*IF(C613=0,0,1)","v":105.2},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A605)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A605-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A605-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H610:Q610+H612:Q612)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B620*(C620+C622)*Capacity_FTTC_Yearly_avg + (B620*B622+B624*C624)*Capacity_FTTH_Yearly_avg)/1000000","v":8.0058068283272277E-2},0.10192659826451465,0.1274891773264194,0.16591844405086109,0.21795326556469657,0.29025970402393048,0.36412647219393113,0.44989655820887214,0.54020624097629921,0.64518244858109652]
[{"$f":"INDEX(CO_Index,A605+1)","v":56},{"$f":"INDEX(CO_Names,A616)","v":"ΧΑΤΖΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B620*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C620=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H616:Q616/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A616)","v":88},{"$f":"INDEX(CO_Homes_per_Cab,$A616)","v":99},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B620*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C622=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H618:Q618/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A616)*IF(SUM(C620,B622,C622)=0,0,1)","v":49},{"$f":"INDEX(CO_VDSL_Cabs,A616)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H616:Q616*C620 + H618:Q618*C622","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A616)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A616)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C620+$C622)*$B620*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H616/(H616+H618)+G.fast_Ports_per_Card*H618/(H616+H618)),0),0)","v":3},3,3,3,3,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B620*INDEX(Lines_Trend,0,H$6)))/(IF($C618/$B618>$AA$10,$AA$10,$AA$13) * IF($C618/$B618>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A616))+32*INDEX(CO_SDU_ratio,$A616))*$B622,0)+ ROUNDUP( (($B624*INDEX(Lines_Trend,0,H$6)))/(IF($C618/$B618>$AA$10,$AA$10,$AA$13) * IF($C618/$B618>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A616))+32*INDEX(CO_SDU_ratio,$A616))*$C624,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A616)*IF(C624=0,0,1)","v":67.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A616)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A616-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A616-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H621:Q621+H623:Q623)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B631*(C631+C633)*Capacity_FTTC_Yearly_avg + (B631*B633+B635*C635)*Capacity_FTTH_Yearly_avg)/1000000","v":8.6242811755799745E-2},0.10979157536900185,0.13731258700960008,0.17868350115000078,0.23469110682323854,0.31252755407997146,0.39202970365252882,0.48432530823239467,0.58149923571591344,0.69447167898221618]
[{"$f":"INDEX(CO_Index,A616+1)","v":57},{"$f":"INDEX(CO_Names,A627)","v":"ΚΑΛΛΙΘΕΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B631*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C631=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H627:Q627/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A627)","v":122},{"$f":"INDEX(CO_Homes_per_Cab,$A627)","v":131},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B631*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C633=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H629:Q629/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A627)*IF(SUM(C631,B633,C633)=0,0,1)","v":53},{"$f":"INDEX(CO_VDSL_Cabs,A627)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H627:Q627*C631 + H629:Q629*C633","v":2},2,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A627)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A627)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C631+$C633)*$B631*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H627/(H627+H629)+G.fast_Ports_per_Card*H629/(H627+H629)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B631*INDEX(Lines_Trend,0,H$6)))/(IF($C629/$B629>$AA$10,$AA$10,$AA$13) * IF($C629/$B629>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A627))+32*INDEX(CO_SDU_ratio,$A627))*$B633,0)+ ROUNDUP( (($B635*INDEX(Lines_Trend,0,H$6)))/(IF($C629/$B629>$AA$10,$AA$10,$AA$13) * IF($C629/$B629>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A627))+32*INDEX(CO_SDU_ratio,$A627))*$C635,0)","v":6},6,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A627)*IF(C635=0,0,1)","v":72.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A627)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A627-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A627-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H632:Q632+H634:Q634)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B642*(C642+C644)*Capacity_FTTC_Yearly_avg + (B642*B644+B646*C646)*Capacity_FTTH_Yearly_avg)/1000000","v":0.50027702755555548},0.64085488134642854,0.80758391011527753,1.0593215644034371,1.4045982578824359,1.8803209725326702,2.3722754637603667,2.9511897027289384,3.56358743854492,4.2680818885913618]
[{"$f":"INDEX(CO_Index,A627+1)","v":58},{"$f":"INDEX(CO_Names,A638)","v":"ΠΥΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B642*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C642=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H638:Q638/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A638)","v":177},{"$f":"INDEX(CO_Homes_per_Cab,$A638)","v":190},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B642*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C644=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H640:Q640/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A638)*IF(SUM(C642,B644,C644)=0,0,1)","v":71.5},{"$f":"INDEX(CO_VDSL_Cabs,A638)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H638:Q638*C642 + H640:Q640*C644","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A638)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A638)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C642+$C644)*$B642*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H638/(H638+H640)+G.fast_Ports_per_Card*H640/(H638+H640)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B642*INDEX(Lines_Trend,0,H$6)))/(IF($C640/$B640>$AA$10,$AA$10,$AA$13) * IF($C640/$B640>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A638))+32*INDEX(CO_SDU_ratio,$A638))*$B644,0)+ ROUNDUP( (($B646*INDEX(Lines_Trend,0,H$6)))/(IF($C640/$B640>$AA$10,$AA$10,$AA$13) * IF($C640/$B640>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A638))+32*INDEX(CO_SDU_ratio,$A638))*$C646,0)","v":36},36,36,36,35,35,35,35,35,35]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A638)*IF(C646=0,0,1)","v":102.7},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A638)","v":10},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A638-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A638-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H643:Q643+H645:Q645)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B653*(C653+C655)*Capacity_FTTC_Yearly_avg + (B653*B655+B657*C657)*Capacity_FTTH_Yearly_avg)/1000000","v":7.5591309108669111E-2},9.6272481619688655E-2,0.12046722376927653,0.15684924789812194,0.20614889069593514,0.2746206142091292,0.34461975976940235,0.42596316343084883,0.51163562277066188,0.61116003473693992]
[{"$f":"INDEX(CO_Index,A638+1)","v":59},{"$f":"INDEX(CO_Names,A649)","v":"ΑΓΡΙΛΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B653*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C653=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H649:Q649/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A649)","v":92},{"$f":"INDEX(CO_Homes_per_Cab,$A649)","v":113},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B653*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C655=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H651:Q651/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A649)*IF(SUM(C653,B655,C655)=0,0,1)","v":30.333333333333332},{"$f":"INDEX(CO_VDSL_Cabs,A649)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H649:Q649*C653 + H651:Q651*C655","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A649)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A649)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C653+$C655)*$B653*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H649/(H649+H651)+G.fast_Ports_per_Card*H651/(H649+H651)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B653*INDEX(Lines_Trend,0,H$6)))/(IF($C651/$B651>$AA$10,$AA$10,$AA$13) * IF($C651/$B651>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A649))+32*INDEX(CO_SDU_ratio,$A649))*$B655,0)+ ROUNDUP( (($B657*INDEX(Lines_Trend,0,H$6)))/(IF($C651/$B651>$AA$10,$AA$10,$AA$13) * IF($C651/$B651>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A649))+32*INDEX(CO_SDU_ratio,$A649))*$C657,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A649)*IF(C657=0,0,1)","v":64.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A649)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A649-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A649-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H654:Q654+H656:Q656)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B664*(C664+C666)*Capacity_FTTC_Yearly_avg + (B664*B666+B668*C668)*Capacity_FTTH_Yearly_avg)/1000000","v":9.8955895560439544E-2},0.12857768604395606,0.16479149661978021,0.21995123527066113,0.29755492179973497,0.40270558089437236,0.51406587247356761,0.64844629449343494,0.79181695678519382,0.95361122689642142]
[{"$f":"INDEX(CO_Index,A649+1)","v":60},{"$f":"INDEX(CO_Names,A660)","v":"ΒΑΣΙΛΙΤΣΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B664*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C664=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H660:Q660/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A660)","v":187},{"$f":"INDEX(CO_Homes_per_Cab,$A660)","v":201},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B664*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C666=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H662:Q662/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A660)*IF(SUM(C664,B666,C666)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A660)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H660:Q660*C664 + H662:Q662*C666","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A660)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A660)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C664+$C666)*$B664*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H660/(H660+H662)+G.fast_Ports_per_Card*H662/(H660+H662)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B664*INDEX(Lines_Trend,0,H$6)))/(IF($C662/$B662>$AA$10,$AA$10,$AA$13) * IF($C662/$B662>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A660))+32*INDEX(CO_SDU_ratio,$A660))*$B666,0)+ ROUNDUP( (($B668*INDEX(Lines_Trend,0,H$6)))/(IF($C662/$B662>$AA$10,$AA$10,$AA$13) * IF($C662/$B662>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A660))+32*INDEX(CO_SDU_ratio,$A660))*$C668,0)","v":11},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A660)*IF(C668=0,0,1)","v":96},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A660)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A660-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A660-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H665:Q665+H667:Q667)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B675*(C675+C677)*Capacity_FTTC_Yearly_avg + (B675*B677+B679*C679)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24498456088400489},0.30873587971597988,0.3813140967621641,0.48954592531277591,0.63253195099598081,0.83450603937495826,1.0360204325852804,1.2638028593882187,1.5013451976002337,1.7834076249125523]
[{"$f":"INDEX(CO_Index,A660+1)","v":61},{"$f":"INDEX(CO_Names,A671)","v":"ΚΟΡΩΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B675*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C675=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H671:Q671/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A671)","v":231},{"$f":"INDEX(CO_Homes_per_Cab,$A671)","v":248},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B675*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C677=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H673:Q673/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A671)*IF(SUM(C675,B677,C677)=0,0,1)","v":112},{"$f":"INDEX(CO_VDSL_Cabs,A671)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H671:Q671*C675 + H673:Q673*C677","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A671)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A671)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C675+$C677)*$B675*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H671/(H671+H673)+G.fast_Ports_per_Card*H673/(H671+H673)),0),0)","v":10},10,10,10,10,10,10,10,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B675*INDEX(Lines_Trend,0,H$6)))/(IF($C673/$B673>$AA$10,$AA$10,$AA$13) * IF($C673/$B673>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A671))+32*INDEX(CO_SDU_ratio,$A671))*$B677,0)+ ROUNDUP( (($B679*INDEX(Lines_Trend,0,H$6)))/(IF($C673/$B673>$AA$10,$AA$10,$AA$13) * IF($C673/$B673>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A671))+32*INDEX(CO_SDU_ratio,$A671))*$C679,0)","v":10},10,10,10,10,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A671)*IF(C679=0,0,1)","v":132.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A671)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A671-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A671-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H676:Q676+H678:Q678)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B686*(C686+C688)*Capacity_FTTC_Yearly_avg + (B686*B688+B690*C690)*Capacity_FTTH_Yearly_avg)/1000000","v":2.9205733064713062E-2},3.61300374915293E-2,4.3578253870421232E-2,5.4483527693957035E-2,6.8064527117765519E-2,8.8028309727285148E-2,0.10682079622566776,0.12657832042378914,0.14661809807219764,0.17188837558917247]
[{"$f":"INDEX(CO_Index,A671+1)","v":62},{"$f":"INDEX(CO_Names,A682)","v":"ΑΓΓΕΛΟΚΑΣΤΡΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B686*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C686=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H682:Q682/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A682)","v":75},{"$f":"INDEX(CO_Homes_per_Cab,$A682)","v":119},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B686*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C688=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H684:Q684/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A682)*IF(SUM(C686,B688,C688)=0,0,1)","v":85},{"$f":"INDEX(CO_VDSL_Cabs,A682)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H682:Q682*C686 + H684:Q684*C688","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A682)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A682)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C686+$C688)*$B686*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H682/(H682+H684)+G.fast_Ports_per_Card*H684/(H682+H684)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B686*INDEX(Lines_Trend,0,H$6)))/(IF($C684/$B684>$AA$10,$AA$10,$AA$13) * IF($C684/$B684>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A682))+32*INDEX(CO_SDU_ratio,$A682))*$B688,0)+ ROUNDUP( (($B690*INDEX(Lines_Trend,0,H$6)))/(IF($C684/$B684>$AA$10,$AA$10,$AA$13) * IF($C684/$B684>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A682))+32*INDEX(CO_SDU_ratio,$A682))*$C690,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A682)*IF(C690=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A682)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A682-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A682-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H687:Q687+H689:Q689)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B697*(C697+C699)*Capacity_FTTC_Yearly_avg + (B697*B699+B701*C701)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A682+1)","v":63},{"$f":"INDEX(CO_Names,A693)","v":"ΑΜΑΡΥΛΛΙΔΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B697*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C697=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H693:Q693/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A693)","v":165},{"$f":"INDEX(CO_Homes_per_Cab,$A693)","v":264},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B697*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C699=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H695:Q695/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A693)*IF(SUM(C697,B699,C699)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A693)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H693:Q693*C697 + H695:Q695*C699","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A693)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A693)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C697+$C699)*$B697*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H693/(H693+H695)+G.fast_Ports_per_Card*H695/(H693+H695)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B697*INDEX(Lines_Trend,0,H$6)))/(IF($C695/$B695>$AA$10,$AA$10,$AA$13) * IF($C695/$B695>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A693))+32*INDEX(CO_SDU_ratio,$A693))*$B699,0)+ ROUNDUP( (($B701*INDEX(Lines_Trend,0,H$6)))/(IF($C695/$B695>$AA$10,$AA$10,$AA$13) * IF($C695/$B695>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A693))+32*INDEX(CO_SDU_ratio,$A693))*$C701,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A693)*IF(C701=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A693)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A693-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A693-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H698:Q698+H700:Q700)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B708*(C708+C710)*Capacity_FTTC_Yearly_avg + (B708*B710+B712*C712)*Capacity_FTTH_Yearly_avg)/1000000","v":0.30167804271550669},0.38629334722866299,0.48655623066446879,0.63789776749830285,0.84530614074591481,1.1312261874882807,1.4266762354301854,1.774064060889466,2.1414394341944725,2.5643333619398354]
[{"$f":"INDEX(CO_Index,A693+1)","v":64},{"$f":"INDEX(CO_Names,A704)","v":"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B708*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C708=0,0,1)","v":5},6,6,6,6,6,6,6,6,6]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H704:Q704/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A704)","v":154},{"$f":"INDEX(CO_Homes_per_Cab,$A704)","v":246},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B708*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C710=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H706:Q706/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A704)*IF(SUM(C708,B710,C710)=0,0,1)","v":266},{"$f":"INDEX(CO_VDSL_Cabs,A704)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H704:Q704*C708 + H706:Q706*C710","v":5},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A704)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A704)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C708+$C710)*$B708*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H704/(H704+H706)+G.fast_Ports_per_Card*H706/(H704+H706)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B708*INDEX(Lines_Trend,0,H$6)))/(IF($C706/$B706>$AA$10,$AA$10,$AA$13) * IF($C706/$B706>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A704))+32*INDEX(CO_SDU_ratio,$A704))*$B710,0)+ ROUNDUP( (($B712*INDEX(Lines_Trend,0,H$6)))/(IF($C706/$B706>$AA$10,$AA$10,$AA$13) * IF($C706/$B706>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A704))+32*INDEX(CO_SDU_ratio,$A704))*$C712,0)","v":25},24,24,24,24,24,24,24,24,23]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A704)*IF(C712=0,0,1)","v":153},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A704)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A704-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A704-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H709:Q709+H711:Q711)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B719*(C719+C721)*Capacity_FTTC_Yearly_avg + (B719*B721+B723*C723)*Capacity_FTTH_Yearly_avg)/1000000","v":5.2505036113162395},6.5690655171886903,8.0394665346099341,10.217930367502051,13.03754416336866,17.075494389714134,21.024694176280395,25.383772103631486,29.889748290774399,35.34444068629616]
[{"$f":"INDEX(CO_Index,A704+1)","v":65},{"$f":"INDEX(CO_Names,A715)","v":"ΚΟΡΙΝΘΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B719*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C719=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H715:Q715/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A715)","v":76},{"$f":"INDEX(CO_Homes_per_Cab,$A715)","v":122},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B719*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C721=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H717:Q717/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A715)*IF(SUM(C719,B721,C721)=0,0,1)","v":116.01960784313725},{"$f":"INDEX(CO_VDSL_Cabs,A715)","v":102},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H715:Q715*C719 + H717:Q717*C721","v":306},306,306,306,306,306,306,306,306,306]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A715)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A715)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C719+$C721)*$B719*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H715/(H715+H717)+G.fast_Ports_per_Card*H717/(H715+H717)),0),0)","v":247},246,245,243,242,241,240,238,237,236]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B719*INDEX(Lines_Trend,0,H$6)))/(IF($C717/$B717>$AA$10,$AA$10,$AA$13) * IF($C717/$B717>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A715))+32*INDEX(CO_SDU_ratio,$A715))*$B721,0)+ ROUNDUP( (($B723*INDEX(Lines_Trend,0,H$6)))/(IF($C717/$B717>$AA$10,$AA$10,$AA$13) * IF($C717/$B717>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A715))+32*INDEX(CO_SDU_ratio,$A715))*$C723,0)","v":135},135,134,133,133,132,131,131,130,129]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A715)*IF(C723=0,0,1)","v":127.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A715)","v":27},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A715-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A715-1),0)","v":1632},1632,1632,1632,1632,1632,1632,1632,1632,1632]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H720:Q720+H722:Q722)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B730*(C730+C732)*Capacity_FTTC_Yearly_avg + (B730*B732+B734*C734)*Capacity_FTTH_Yearly_avg)/1000000","v":1.0713350081855924},1.3366934261798535,1.6301512955724813,2.0637572799628328,2.6201807888760187,3.4216559120032541,4.1989313033825812,5.0480212664880648,5.9222774518700581,6.989693966051326]
[{"$f":"INDEX(CO_Index,A715+1)","v":66},{"$f":"INDEX(CO_Names,A726)","v":"ΠΕΡΙΓΙΑΛΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B730*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C730=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H726:Q726/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A726)","v":119},{"$f":"INDEX(CO_Homes_per_Cab,$A726)","v":190},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B730*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C732=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H728:Q728/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A726)*IF(SUM(C730,B732,C732)=0,0,1)","v":143.72222222222223},{"$f":"INDEX(CO_VDSL_Cabs,A726)","v":18},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H726:Q726*C730 + H728:Q728*C732","v":54},54,54,54,54,54,54,54,54,54]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A726)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A726)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C730+$C732)*$B730*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H726/(H726+H728)+G.fast_Ports_per_Card*H728/(H726+H728)),0),0)","v":54},54,54,54,53,53,53,53,52,52]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B730*INDEX(Lines_Trend,0,H$6)))/(IF($C728/$B728>$AA$10,$AA$10,$AA$13) * IF($C728/$B728>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A726))+32*INDEX(CO_SDU_ratio,$A726))*$B732,0)+ ROUNDUP( (($B734*INDEX(Lines_Trend,0,H$6)))/(IF($C728/$B728>$AA$10,$AA$10,$AA$13) * IF($C728/$B728>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A726))+32*INDEX(CO_SDU_ratio,$A726))*$C734,0)","v":21},21,21,21,21,21,21,21,21,20]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A726)*IF(C734=0,0,1)","v":106.2},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A726)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A726-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A726-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H731:Q731+H733:Q733)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B741*(C741+C743)*Capacity_FTTC_Yearly_avg + (B741*B743+B745*C745)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12884882234432235},0.16393212346872713,0.20487256204172768,0.26638872482199483,0.34955722434018005,0.465243281844537,0.58325418627415992,0.72006106620694665,0.8640270243942173,1.0315850576932855]
[{"$f":"INDEX(CO_Index,A726+1)","v":67},{"$f":"INDEX(CO_Names,A737)","v":"ΚΡΥΟΝΕΡΙ ΚΟΡ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B741*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C741=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H737:Q737/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A737)","v":119},{"$f":"INDEX(CO_Homes_per_Cab,$A737)","v":164},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B741*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C743=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H739:Q739/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A737)*IF(SUM(C741,B743,C743)=0,0,1)","v":81.5},{"$f":"INDEX(CO_VDSL_Cabs,A737)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H737:Q737*C741 + H739:Q739*C743","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A737)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A737)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C741+$C743)*$B741*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H737/(H737+H739)+G.fast_Ports_per_Card*H739/(H737+H739)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B741*INDEX(Lines_Trend,0,H$6)))/(IF($C739/$B739>$AA$10,$AA$10,$AA$13) * IF($C739/$B739>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A737))+32*INDEX(CO_SDU_ratio,$A737))*$B743,0)+ ROUNDUP( (($B745*INDEX(Lines_Trend,0,H$6)))/(IF($C739/$B739>$AA$10,$AA$10,$AA$13) * IF($C739/$B739>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A737))+32*INDEX(CO_SDU_ratio,$A737))*$C745,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A737)*IF(C745=0,0,1)","v":106},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A737)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A737-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A737-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H742:Q742+H744:Q744)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B752*(C752+C754)*Capacity_FTTC_Yearly_avg + (B752*B754+B756*C756)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A737+1)","v":68},{"$f":"INDEX(CO_Names,A748)","v":"ZEMENO"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B752*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C752=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H748:Q748/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A748)","v":91},{"$f":"INDEX(CO_Homes_per_Cab,$A748)","v":138},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B752*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C754=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H750:Q750/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A748)*IF(SUM(C752,B754,C754)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A748)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H748:Q748*C752 + H750:Q750*C754","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A748)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A748)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C752+$C754)*$B752*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H748/(H748+H750)+G.fast_Ports_per_Card*H750/(H748+H750)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B752*INDEX(Lines_Trend,0,H$6)))/(IF($C750/$B750>$AA$10,$AA$10,$AA$13) * IF($C750/$B750>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A748))+32*INDEX(CO_SDU_ratio,$A748))*$B754,0)+ ROUNDUP( (($B756*INDEX(Lines_Trend,0,H$6)))/(IF($C750/$B750>$AA$10,$AA$10,$AA$13) * IF($C750/$B750>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A748))+32*INDEX(CO_SDU_ratio,$A748))*$C756,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A748)*IF(C756=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A748)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A748-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A748-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H753:Q753+H755:Q755)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B763*(C763+C765)*Capacity_FTTC_Yearly_avg + (B763*B765+B767*C767)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A748+1)","v":69},{"$f":"INDEX(CO_Names,A759)","v":"ΠΑΝΑΡΙΤΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B763*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C763=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H759:Q759/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A759)","v":81},{"$f":"INDEX(CO_Homes_per_Cab,$A759)","v":122},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B763*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C765=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H761:Q761/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A759)*IF(SUM(C763,B765,C765)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A759)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H759:Q759*C763 + H761:Q761*C765","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A759)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A759)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C763+$C765)*$B763*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H759/(H759+H761)+G.fast_Ports_per_Card*H761/(H759+H761)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B763*INDEX(Lines_Trend,0,H$6)))/(IF($C761/$B761>$AA$10,$AA$10,$AA$13) * IF($C761/$B761>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A759))+32*INDEX(CO_SDU_ratio,$A759))*$B765,0)+ ROUNDUP( (($B767*INDEX(Lines_Trend,0,H$6)))/(IF($C761/$B761>$AA$10,$AA$10,$AA$13) * IF($C761/$B761>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A759))+32*INDEX(CO_SDU_ratio,$A759))*$C767,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A759)*IF(C767=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A759)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A759-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A759-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H764:Q764+H766:Q766)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B774*(C774+C776)*Capacity_FTTC_Yearly_avg + (B774*B776+B778*C778)*Capacity_FTTH_Yearly_avg)/1000000","v":1.649264926007326E-2},2.1429614340659348E-2,2.7465249436630031E-2,3.6658539211776857E-2,4.9592486966622495E-2,6.7117596815728722E-2,8.5677645412261264E-2,0.10807438241557249,0.13196949279753228,0.1589352044827369]
[{"$f":"INDEX(CO_Index,A759+1)","v":70},{"$f":"INDEX(CO_Names,A770)","v":"ΡΙΖΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B774*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C774=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H770:Q770/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A770)","v":46},{"$f":"INDEX(CO_Homes_per_Cab,$A770)","v":70},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B774*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C776=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H772:Q772/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A770)*IF(SUM(C774,B776,C776)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A770)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H770:Q770*C774 + H772:Q772*C776","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A770)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A770)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C774+$C776)*$B774*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H770/(H770+H772)+G.fast_Ports_per_Card*H772/(H770+H772)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B774*INDEX(Lines_Trend,0,H$6)))/(IF($C772/$B772>$AA$10,$AA$10,$AA$13) * IF($C772/$B772>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A770))+32*INDEX(CO_SDU_ratio,$A770))*$B776,0)+ ROUNDUP( (($B778*INDEX(Lines_Trend,0,H$6)))/(IF($C772/$B772>$AA$10,$AA$10,$AA$13) * IF($C772/$B772>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A770))+32*INDEX(CO_SDU_ratio,$A770))*$C778,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A770)*IF(C778=0,0,1)","v":48},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A770)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A770-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A770-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H775:Q775+H777:Q777)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B785*(C785+C787)*Capacity_FTTC_Yearly_avg + (B785*B787+B789*C789)*Capacity_FTTH_Yearly_avg)/1000000","v":3.9513638852258851E-2},5.0101104376694142E-2,6.2350733405815012E-2,8.0709010681626295E-2,0.10533510854145715,0.13976852226788419,0.17463168841045706,0.21470941834884255,0.25675906314633384,0.30602409396056773]
[{"$f":"INDEX(CO_Index,A770+1)","v":71},{"$f":"INDEX(CO_Names,A781)","v":"ΤΡΙΚΑΛΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B785*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C785=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H781:Q781/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A781)","v":67},{"$f":"INDEX(CO_Homes_per_Cab,$A781)","v":102},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B785*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C787=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H783:Q783/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A781)*IF(SUM(C785,B787,C787)=0,0,1)","v":58},{"$f":"INDEX(CO_VDSL_Cabs,A781)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H781:Q781*C785 + H783:Q783*C787","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A781)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A781)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C785+$C787)*$B785*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H781/(H781+H783)+G.fast_Ports_per_Card*H783/(H781+H783)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B785*INDEX(Lines_Trend,0,H$6)))/(IF($C783/$B783>$AA$10,$AA$10,$AA$13) * IF($C783/$B783>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A781))+32*INDEX(CO_SDU_ratio,$A781))*$B787,0)+ ROUNDUP( (($B789*INDEX(Lines_Trend,0,H$6)))/(IF($C783/$B783>$AA$10,$AA$10,$AA$13) * IF($C783/$B783>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A781))+32*INDEX(CO_SDU_ratio,$A781))*$C789,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A781)*IF(C789=0,0,1)","v":57},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A781)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A781-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A781-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H786:Q786+H788:Q788)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B796*(C796+C798)*Capacity_FTTC_Yearly_avg + (B796*B798+B800*C800)*Capacity_FTTH_Yearly_avg)/1000000","v":4.432399488644688E-2},5.4832645134203294E-2,6.613640881510989E-2,8.2686765559064207E-2,0.10329792939049119,0.133595905350821,0.16211626721307226,0.19210121570198591,0.22251452530957055,0.26086588765886176]
[{"$f":"INDEX(CO_Index,A781+1)","v":72},{"$f":"INDEX(CO_Names,A792)","v":"ΠΥΡΓΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B796*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C796=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H792:Q792/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A792)","v":87},{"$f":"INDEX(CO_Homes_per_Cab,$A792)","v":131},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B796*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C798=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H794:Q794/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A792)*IF(SUM(C796,B798,C798)=0,0,1)","v":64.5},{"$f":"INDEX(CO_VDSL_Cabs,A792)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H792:Q792*C796 + H794:Q794*C798","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A792)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A792)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C796+$C798)*$B796*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H792/(H792+H794)+G.fast_Ports_per_Card*H794/(H792+H794)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B796*INDEX(Lines_Trend,0,H$6)))/(IF($C794/$B794>$AA$10,$AA$10,$AA$13) * IF($C794/$B794>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A792))+32*INDEX(CO_SDU_ratio,$A792))*$B798,0)+ ROUNDUP( (($B800*INDEX(Lines_Trend,0,H$6)))/(IF($C794/$B794>$AA$10,$AA$10,$AA$13) * IF($C794/$B794>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A792))+32*INDEX(CO_SDU_ratio,$A792))*$C800,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A792)*IF(C800=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A792)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A792-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A792-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H797:Q797+H799:Q799)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B807*(C807+C809)*Capacity_FTTC_Yearly_avg + (B807*B809+B811*C811)*Capacity_FTTH_Yearly_avg)/1000000","v":5.5662691252747247E-2},7.1105659452747258E-2,8.9303297502793019E-2,0.11672656721465072,0.15412683636551769,0.20585049191035074,0.25905261857300466,0.32129464405354702,0.38700363714301678,0.4629370822599026]
[{"$f":"INDEX(CO_Index,A792+1)","v":73},{"$f":"INDEX(CO_Names,A803)","v":"ΗΡΑΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B807*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C807=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H803:Q803/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A803)","v":92},{"$f":"INDEX(CO_Homes_per_Cab,$A803)","v":162},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B807*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C809=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H805:Q805/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A803)*IF(SUM(C807,B809,C809)=0,0,1)","v":57},{"$f":"INDEX(CO_VDSL_Cabs,A803)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H803:Q803*C807 + H805:Q805*C809","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A803)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A803)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C807+$C809)*$B807*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H803/(H803+H805)+G.fast_Ports_per_Card*H805/(H803+H805)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B807*INDEX(Lines_Trend,0,H$6)))/(IF($C805/$B805>$AA$10,$AA$10,$AA$13) * IF($C805/$B805>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A803))+32*INDEX(CO_SDU_ratio,$A803))*$B809,0)+ ROUNDUP( (($B811*INDEX(Lines_Trend,0,H$6)))/(IF($C805/$B805>$AA$10,$AA$10,$AA$13) * IF($C805/$B805>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A803))+32*INDEX(CO_SDU_ratio,$A803))*$C811,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A803)*IF(C811=0,0,1)","v":105},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A803)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A803-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A803-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H808:Q808+H810:Q810)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B818*(C818+C820)*Capacity_FTTC_Yearly_avg + (B818*B820+B822*C822)*Capacity_FTTH_Yearly_avg)/1000000","v":2.370818331135531E-2},2.932908925782967E-2,3.5375288435989007E-2,4.4227804833918062E-2,5.5252380836774355E-2,7.1458274955090301E-2,8.6713352230247939E-2,0.10275181304989943,0.1190193972586075,0.13953291665474002]
[{"$f":"INDEX(CO_Index,A803+1)","v":74},{"$f":"INDEX(CO_Names,A814)","v":"ΛΕΟΝΤΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B818*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C818=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H814:Q814/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A814)","v":74},{"$f":"INDEX(CO_Homes_per_Cab,$A814)","v":103},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B818*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C820=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H816:Q816/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A814)*IF(SUM(C818,B820,C820)=0,0,1)","v":69},{"$f":"INDEX(CO_VDSL_Cabs,A814)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H814:Q814*C818 + H816:Q816*C820","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A814)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A814)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C818+$C820)*$B818*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H814/(H814+H816)+G.fast_Ports_per_Card*H816/(H814+H816)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B818*INDEX(Lines_Trend,0,H$6)))/(IF($C816/$B816>$AA$10,$AA$10,$AA$13) * IF($C816/$B816>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A814))+32*INDEX(CO_SDU_ratio,$A814))*$B820,0)+ ROUNDUP( (($B822*INDEX(Lines_Trend,0,H$6)))/(IF($C816/$B816>$AA$10,$AA$10,$AA$13) * IF($C816/$B816>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A814))+32*INDEX(CO_SDU_ratio,$A814))*$C822,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A814)*IF(C822=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A814)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A814-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A814-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H819:Q819+H821:Q821)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B829*(C829+C831)*Capacity_FTTC_Yearly_avg + (B829*B831+B833*C833)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A814+1)","v":75},{"$f":"INDEX(CO_Names,A825)","v":"ΓΚΟΥΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B829*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C829=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H825:Q825/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A825)","v":65},{"$f":"INDEX(CO_Homes_per_Cab,$A825)","v":90},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B829*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C831=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H827:Q827/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A825)*IF(SUM(C829,B831,C831)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A825)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H825:Q825*C829 + H827:Q827*C831","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A825)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A825)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C829+$C831)*$B829*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H825/(H825+H827)+G.fast_Ports_per_Card*H827/(H825+H827)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B829*INDEX(Lines_Trend,0,H$6)))/(IF($C827/$B827>$AA$10,$AA$10,$AA$13) * IF($C827/$B827>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A825))+32*INDEX(CO_SDU_ratio,$A825))*$B831,0)+ ROUNDUP( (($B833*INDEX(Lines_Trend,0,H$6)))/(IF($C827/$B827>$AA$10,$AA$10,$AA$13) * IF($C827/$B827>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A825))+32*INDEX(CO_SDU_ratio,$A825))*$C833,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A825)*IF(C833=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A825)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A825-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A825-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H830:Q830+H832:Q832)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B840*(C840+C842)*Capacity_FTTC_Yearly_avg + (B840*B842+B844*C844)*Capacity_FTTH_Yearly_avg)/1000000","v":5.3601110095238089E-2},6.7785226635439552E-2,8.4084920614880945E-2,0.10846214316839113,0.14095524541740925,0.18658110949641954,0.2324958420052208,0.28491355856791079,0.33977408157034911,0.40440216439991078]
[{"$f":"INDEX(CO_Index,A825+1)","v":76},{"$f":"INDEX(CO_Names,A836)","v":"ΚΑΛΙΑΝΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B840*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C840=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H836:Q836/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A836)","v":63},{"$f":"INDEX(CO_Homes_per_Cab,$A836)","v":87},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B840*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C842=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H838:Q838/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A836)*IF(SUM(C840,B842,C842)=0,0,1)","v":87},{"$f":"INDEX(CO_VDSL_Cabs,A836)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H836:Q836*C840 + H838:Q838*C842","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A836)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A836)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C840+$C842)*$B840*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H836/(H836+H838)+G.fast_Ports_per_Card*H838/(H836+H838)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B840*INDEX(Lines_Trend,0,H$6)))/(IF($C838/$B838>$AA$10,$AA$10,$AA$13) * IF($C838/$B838>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A836))+32*INDEX(CO_SDU_ratio,$A836))*$B842,0)+ ROUNDUP( (($B844*INDEX(Lines_Trend,0,H$6)))/(IF($C838/$B838>$AA$10,$AA$10,$AA$13) * IF($C838/$B838>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A836))+32*INDEX(CO_SDU_ratio,$A836))*$C844,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A836)*IF(C844=0,0,1)","v":34.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A836)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A836-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A836-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H841:Q841+H843:Q843)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B851*(C851+C853)*Capacity_FTTC_Yearly_avg + (B851*B853+B855*C855)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10582783275213675},0.13091825349871791,0.15790708461282046,0.19742266505575021,0.24663381590907973,0.31897316936475084,0.38706829691183142,0.4586602669473771,0.53127499066161021,0.62284258448782492]
[{"$f":"INDEX(CO_Index,A836+1)","v":77},{"$f":"INDEX(CO_Names,A847)","v":"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ."},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B851*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C851=0,0,1)","v":3},3,3,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H847:Q847/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A847)","v":135},{"$f":"INDEX(CO_Homes_per_Cab,$A847)","v":216},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B851*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C853=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H849:Q849/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A847)*IF(SUM(C851,B853,C853)=0,0,1)","v":154},{"$f":"INDEX(CO_VDSL_Cabs,A847)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H847:Q847*C851 + H849:Q849*C853","v":6},6,6,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A847)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A847)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C851+$C853)*$B851*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H847/(H847+H849)+G.fast_Ports_per_Card*H849/(H847+H849)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B851*INDEX(Lines_Trend,0,H$6)))/(IF($C849/$B849>$AA$10,$AA$10,$AA$13) * IF($C849/$B849>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A847))+32*INDEX(CO_SDU_ratio,$A847))*$B853,0)+ ROUNDUP( (($B855*INDEX(Lines_Trend,0,H$6)))/(IF($C849/$B849>$AA$10,$AA$10,$AA$13) * IF($C849/$B849>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A847))+32*INDEX(CO_SDU_ratio,$A847))*$C855,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A847)*IF(C855=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A847)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A847-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A847-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H852:Q852+H854:Q854)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B862*(C862+C864)*Capacity_FTTC_Yearly_avg + (B862*B864+B866*C866)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7652890266178262E-2},9.867309996822346E-2,0.12312678430857753,0.15983598575351948,0.209326521866608,0.27829578459257709,0.34846240139305951,0.42956135323653,0.51481401614873057,0.61427079446743404]
[{"$f":"INDEX(CO_Index,A847+1)","v":78},{"$f":"INDEX(CO_Names,A858)","v":"ΙΡΙΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B862*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C862=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H858:Q858/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A858)","v":45},{"$f":"INDEX(CO_Homes_per_Cab,$A858)","v":75},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B862*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C864=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H860:Q860/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A858)*IF(SUM(C862,B864,C864)=0,0,1)","v":52},{"$f":"INDEX(CO_VDSL_Cabs,A858)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H858:Q858*C862 + H860:Q860*C864","v":2},2,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A858)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A858)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C862+$C864)*$B862*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H858/(H858+H860)+G.fast_Ports_per_Card*H860/(H858+H860)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B862*INDEX(Lines_Trend,0,H$6)))/(IF($C860/$B860>$AA$10,$AA$10,$AA$13) * IF($C860/$B860>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A858))+32*INDEX(CO_SDU_ratio,$A858))*$B864,0)+ ROUNDUP( (($B866*INDEX(Lines_Trend,0,H$6)))/(IF($C860/$B860>$AA$10,$AA$10,$AA$13) * IF($C860/$B860>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A858))+32*INDEX(CO_SDU_ratio,$A858))*$C866,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A858)*IF(C866=0,0,1)","v":61},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A858)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A858-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A858-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H863:Q863+H865:Q865)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B873*(C873+C875)*Capacity_FTTC_Yearly_avg + (B873*B875+B877*C877)*Capacity_FTTH_Yearly_avg)/1000000","v":0.13950032499145298},0.18125882129807694,0.23231023481816235,0.31007014416627926,0.41946978559268194,0.5677030063997055,0.72469008411204316,0.91412915126505068,1.1162419599124604,1.3443269379164828]
[{"$f":"INDEX(CO_Index,A858+1)","v":79},{"$f":"INDEX(CO_Names,A869)","v":"Ν.ΤΙΡΥΝΘΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B873*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C873=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H869:Q869/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A869)","v":161},{"$f":"INDEX(CO_Homes_per_Cab,$A869)","v":270},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B873*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C875=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H871:Q871/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A869)*IF(SUM(C873,B875,C875)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A869)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H869:Q869*C873 + H871:Q871*C875","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A869)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A869)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C873+$C875)*$B873*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H869/(H869+H871)+G.fast_Ports_per_Card*H871/(H869+H871)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B873*INDEX(Lines_Trend,0,H$6)))/(IF($C871/$B871>$AA$10,$AA$10,$AA$13) * IF($C871/$B871>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A869))+32*INDEX(CO_SDU_ratio,$A869))*$B875,0)+ ROUNDUP( (($B877*INDEX(Lines_Trend,0,H$6)))/(IF($C871/$B871>$AA$10,$AA$10,$AA$13) * IF($C871/$B871>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A869))+32*INDEX(CO_SDU_ratio,$A869))*$C877,0)","v":16},16,16,16,16,16,15,15,15,15]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A869)*IF(C877=0,0,1)","v":203},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A869)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A869-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A869-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H874:Q874+H876:Q876)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B884*(C884+C886)*Capacity_FTTC_Yearly_avg + (B884*B886+B888*C888)*Capacity_FTTH_Yearly_avg)/1000000","v":3.552791528107448},4.4487187276271056,5.4502918485046079,6.9353395400280977,8.862288213212711,11.61720114242374,14.3181943371559,17.308437054887101,20.402921155658571,24.13978371480772]
[{"$f":"INDEX(CO_Index,A869+1)","v":80},{"$f":"INDEX(CO_Names,A880)","v":"ΑΡΓΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B884*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C884=0,0,1)","v":2},2,2,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H880:Q880/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A880)","v":112},{"$f":"INDEX(CO_Homes_per_Cab,$A880)","v":157},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B884*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C886=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H882:Q882/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A880)*IF(SUM(C884,B886,C886)=0,0,1)","v":103.07894736842105},{"$f":"INDEX(CO_VDSL_Cabs,A880)","v":76},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H880:Q880*C884 + H882:Q882*C886","v":152},152,152,228,228,228,228,228,228,228]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A880)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A880)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C884+$C886)*$B884*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H880/(H880+H882)+G.fast_Ports_per_Card*H882/(H880+H882)),0),0)","v":164},163,162,161,160,160,159,158,157,156]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B884*INDEX(Lines_Trend,0,H$6)))/(IF($C882/$B882>$AA$10,$AA$10,$AA$13) * IF($C882/$B882>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A880))+32*INDEX(CO_SDU_ratio,$A880))*$B886,0)+ ROUNDUP( (($B888*INDEX(Lines_Trend,0,H$6)))/(IF($C882/$B882>$AA$10,$AA$10,$AA$13) * IF($C882/$B882>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A880))+32*INDEX(CO_SDU_ratio,$A880))*$C888,0)","v":93},93,93,92,92,91,91,90,90,89]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A880)*IF(C888=0,0,1)","v":113.90909090909091},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A880)","v":22},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A880-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A880-1),0)","v":1248},1248,1248,1248,1248,1248,1248,1248,1248,1248]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H885:Q885+H887:Q887)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B895*(C895+C897)*Capacity_FTTC_Yearly_avg + (B895*B897+B899*C899)*Capacity_FTTH_Yearly_avg)/1000000","v":6.2534628444444434E-2},7.9264588198351651E-2,9.8604886584722204E-2,0.12758243057914612,0.16642333650887364,0.2207605378758796,0.27573515242527874,0.33887949150627467,0.40511088304108384,0.48275846336813005]
[{"$f":"INDEX(CO_Index,A880+1)","v":81},{"$f":"INDEX(CO_Names,A891)","v":"ΑΧΛΑΔΟΚΑΜΠΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B895*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C895=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H891:Q891/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A891)","v":97},{"$f":"INDEX(CO_Homes_per_Cab,$A891)","v":135},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B895*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C897=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H893:Q893/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A891)*IF(SUM(C895,B897,C897)=0,0,1)","v":93},{"$f":"INDEX(CO_VDSL_Cabs,A891)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H891:Q891*C895 + H893:Q893*C897","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A891)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A891)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C895+$C897)*$B895*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H891/(H891+H893)+G.fast_Ports_per_Card*H893/(H891+H893)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B895*INDEX(Lines_Trend,0,H$6)))/(IF($C893/$B893>$AA$10,$AA$10,$AA$13) * IF($C893/$B893>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A891))+32*INDEX(CO_SDU_ratio,$A891))*$B897,0)+ ROUNDUP( (($B899*INDEX(Lines_Trend,0,H$6)))/(IF($C893/$B893>$AA$10,$AA$10,$AA$13) * IF($C893/$B893>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A891))+32*INDEX(CO_SDU_ratio,$A891))*$C899,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A891)*IF(C899=0,0,1)","v":89},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A891)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A891-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A891-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H896:Q896+H898:Q898)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B906*(C906+C908)*Capacity_FTTC_Yearly_avg + (B906*B908+B910*C910)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24601535146275944},0.30936932648507326,0.38106693207278691,0.48778676670424581,0.62796169834638582,0.82673323808277954,1.0239435074431706,1.2453985418371332,1.4757865850298058,1.7508062561631088]
[{"$f":"INDEX(CO_Index,A891+1)","v":82},{"$f":"INDEX(CO_Names,A902)","v":"ΚΟΥΤΣΟΠΟΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B906*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C906=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H902:Q902/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A902)","v":95},{"$f":"INDEX(CO_Homes_per_Cab,$A902)","v":133},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B906*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C908=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H904:Q904/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A902)*IF(SUM(C906,B908,C908)=0,0,1)","v":80.166666666666671},{"$f":"INDEX(CO_VDSL_Cabs,A902)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H902:Q902*C906 + H904:Q904*C908","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A902)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A902)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C906+$C908)*$B906*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H902/(H902+H904)+G.fast_Ports_per_Card*H904/(H902+H904)),0),0)","v":11},10,10,10,10,10,10,10,10,10]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B906*INDEX(Lines_Trend,0,H$6)))/(IF($C904/$B904>$AA$10,$AA$10,$AA$13) * IF($C904/$B904>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A902))+32*INDEX(CO_SDU_ratio,$A902))*$B908,0)+ ROUNDUP( (($B910*INDEX(Lines_Trend,0,H$6)))/(IF($C904/$B904>$AA$10,$AA$10,$AA$13) * IF($C904/$B904>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A902))+32*INDEX(CO_SDU_ratio,$A902))*$C910,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A902)*IF(C910=0,0,1)","v":117.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A902)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A902-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A902-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H907:Q907+H909:Q909)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B917*(C917+C919)*Capacity_FTTC_Yearly_avg + (B917*B919+B921*C921)*Capacity_FTTH_Yearly_avg)/1000000","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[{"$f":"INDEX(CO_Index,A902+1)","v":83},{"$f":"INDEX(CO_Names,A913)","v":"ΛΥΡΚΕΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B917*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C917=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H913:Q913/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A913)","v":66},{"$f":"INDEX(CO_Homes_per_Cab,$A913)","v":92},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B917*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C919=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H915:Q915/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A913)*IF(SUM(C917,B919,C919)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A913)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H913:Q913*C917 + H915:Q915*C919","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A913)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A913)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C917+$C919)*$B917*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H913/(H913+H915)+G.fast_Ports_per_Card*H915/(H913+H915)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B917*INDEX(Lines_Trend,0,H$6)))/(IF($C915/$B915>$AA$10,$AA$10,$AA$13) * IF($C915/$B915>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A913))+32*INDEX(CO_SDU_ratio,$A913))*$B919,0)+ ROUNDUP( (($B921*INDEX(Lines_Trend,0,H$6)))/(IF($C915/$B915>$AA$10,$AA$10,$AA$13) * IF($C915/$B915>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A913))+32*INDEX(CO_SDU_ratio,$A913))*$C921,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A913)*IF(C921=0,0,1)","v":62},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A913)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A913-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A913-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H918:Q918+H920:Q920)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B928*(C928+C930)*Capacity_FTTC_Yearly_avg + (B928*B930+B932*C932)*Capacity_FTTH_Yearly_avg)/1000000","v":0.33844290669108668},0.42334662108347071,0.51796766337112321,0.65812458018993802,0.83941480731842388,1.0991517940968585,1.3530199027777905,1.6330210173732302,1.9223741667069369,2.2728705330284531]
[{"$f":"INDEX(CO_Index,A913+1)","v":84},{"$f":"INDEX(CO_Names,A924)","v":"ΜΥΛΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B928*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C928=0,0,1)","v":3},3,3,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H924:Q924/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A924)","v":149},{"$f":"INDEX(CO_Homes_per_Cab,$A924)","v":209},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B928*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C930=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H926:Q926/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A924)*IF(SUM(C928,B930,C930)=0,0,1)","v":153.4},{"$f":"INDEX(CO_VDSL_Cabs,A924)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H924:Q924*C928 + H926:Q926*C930","v":15},15,15,20,20,20,20,20,20,20]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A924)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A924)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C928+$C930)*$B928*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H924/(H924+H926)+G.fast_Ports_per_Card*H926/(H924+H926)),0),0)","v":16},16,16,16,16,16,16,16,16,16]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B928*INDEX(Lines_Trend,0,H$6)))/(IF($C926/$B926>$AA$10,$AA$10,$AA$13) * IF($C926/$B926>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A924))+32*INDEX(CO_SDU_ratio,$A924))*$B930,0)+ ROUNDUP( (($B932*INDEX(Lines_Trend,0,H$6)))/(IF($C926/$B926>$AA$10,$AA$10,$AA$13) * IF($C926/$B926>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A924))+32*INDEX(CO_SDU_ratio,$A924))*$C932,0)","v":9},9,9,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A924)*IF(C932=0,0,1)","v":109},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A924)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A924-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A924-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H929:Q929+H931:Q931)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B939*(C939+C941)*Capacity_FTTC_Yearly_avg + (B939*B941+B943*C943)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16630088003907201},0.2125524239656594,0.2671225512568528,0.34938868383908556,0.46170866148839995,0.61693084575945656,0.77675736800508643,0.96395519043006317,1.1616588563570818,1.3899225500528574]
[{"$f":"INDEX(CO_Index,A924+1)","v":85},{"$f":"INDEX(CO_Names,A935)","v":"ΔΙΔΥΜΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B939*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C939=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H935:Q935/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A935)","v":99},{"$f":"INDEX(CO_Homes_per_Cab,$A935)","v":128},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B939*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C941=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H937:Q937/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A935)*IF(SUM(C939,B941,C941)=0,0,1)","v":82.5},{"$f":"INDEX(CO_VDSL_Cabs,A935)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H935:Q935*C939 + H937:Q937*C941","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A935)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A935)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C939+$C941)*$B939*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H935/(H935+H937)+G.fast_Ports_per_Card*H937/(H935+H937)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B939*INDEX(Lines_Trend,0,H$6)))/(IF($C937/$B937>$AA$10,$AA$10,$AA$13) * IF($C937/$B937>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A935))+32*INDEX(CO_SDU_ratio,$A935))*$B941,0)+ ROUNDUP( (($B943*INDEX(Lines_Trend,0,H$6)))/(IF($C937/$B937>$AA$10,$AA$10,$AA$13) * IF($C937/$B937>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A935))+32*INDEX(CO_SDU_ratio,$A935))*$C943,0)","v":12},12,12,12,12,12,12,12,12,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A935)*IF(C943=0,0,1)","v":79.75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A935)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A935-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A935-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H940:Q940+H942:Q942)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B950*(C950+C952)*Capacity_FTTC_Yearly_avg + (B950*B952+B954*C954)*Capacity_FTTH_Yearly_avg)/1000000","v":0.18382431987789985},0.23129987478099817,0.2851169956777167,0.3652638467775971,0.47070615707281105,0.62006394675452026,0.76848155533710694,0.93545435226215434,1.1092806635571424,1.3164716297379604]
[{"$f":"INDEX(CO_Index,A935+1)","v":86},{"$f":"INDEX(CO_Names,A946)","v":"ΚΟΙΛΑΔΑ ΑΡΓ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B950*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C950=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H946:Q946/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A946)","v":149},{"$f":"INDEX(CO_Homes_per_Cab,$A946)","v":193},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B950*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C952=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H948:Q948/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A946)*IF(SUM(C950,B952,C952)=0,0,1)","v":117.66666666666667},{"$f":"INDEX(CO_VDSL_Cabs,A946)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H946:Q946*C950 + H948:Q948*C952","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A946)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A946)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C950+$C952)*$B950*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H946/(H946+H948)+G.fast_Ports_per_Card*H948/(H946+H948)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B950*INDEX(Lines_Trend,0,H$6)))/(IF($C948/$B948>$AA$10,$AA$10,$AA$13) * IF($C948/$B948>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A946))+32*INDEX(CO_SDU_ratio,$A946))*$B952,0)+ ROUNDUP( (($B954*INDEX(Lines_Trend,0,H$6)))/(IF($C948/$B948>$AA$10,$AA$10,$AA$13) * IF($C948/$B948>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A946))+32*INDEX(CO_SDU_ratio,$A946))*$C954,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A946)*IF(C954=0,0,1)","v":91},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A946)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A946-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A946-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H951:Q951+H953:Q953)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B961*(C961+C963)*Capacity_FTTC_Yearly_avg + (B961*B963+B965*C965)*Capacity_FTTH_Yearly_avg)/1000000","v":4.7072769763125764E-2},6.1163690930631877E-2,7.8390399433714897E-2,0.10462958066694644,0.14154522321723503,0.19156480757822575,0.24453827961416233,0.30846229981111317,0.37666292735962342,0.45362756279447819]
[{"$f":"INDEX(CO_Index,A946+1)","v":87},{"$f":"INDEX(CO_Names,A957)","v":"ΑΡΑΧΝΑΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B961*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C961=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H957:Q957/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A957)","v":55},{"$f":"INDEX(CO_Homes_per_Cab,$A957)","v":91},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B961*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C963=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H959:Q959/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A957)*IF(SUM(C961,B963,C963)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A957)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H957:Q957*C961 + H959:Q959*C963","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A957)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A957)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C961+$C963)*$B961*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H957/(H957+H959)+G.fast_Ports_per_Card*H959/(H957+H959)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B961*INDEX(Lines_Trend,0,H$6)))/(IF($C959/$B959>$AA$10,$AA$10,$AA$13) * IF($C959/$B959>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A957))+32*INDEX(CO_SDU_ratio,$A957))*$B963,0)+ ROUNDUP( (($B965*INDEX(Lines_Trend,0,H$6)))/(IF($C959/$B959>$AA$10,$AA$10,$AA$13) * IF($C959/$B959>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A957))+32*INDEX(CO_SDU_ratio,$A957))*$C965,0)","v":6},6,6,6,6,6,6,6,6,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A957)*IF(C965=0,0,1)","v":68.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A957)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A957-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A957-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H962:Q962+H964:Q964)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B972*(C972+C974)*Capacity_FTTC_Yearly_avg + (B972*B974+B976*C976)*Capacity_FTTH_Yearly_avg)/1000000","v":0.1621777177240537},0.20672441762902932,0.25894707704491748,0.33752383749663056,0.44419735102340518,0.5921730124934167,0.74371677133177039,0.92016395052479794,1.1061286792441827,1.3218322029124299]
[{"$f":"INDEX(CO_Index,A957+1)","v":88},{"$f":"INDEX(CO_Names,A968)","v":"ΝΕΑ ΕΠΙΔΑΥΡΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B972*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C972=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H968:Q968/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A968)","v":129},{"$f":"INDEX(CO_Homes_per_Cab,$A968)","v":165},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B972*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C974=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H970:Q970/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A968)*IF(SUM(C972,B974,C974)=0,0,1)","v":93.5},{"$f":"INDEX(CO_VDSL_Cabs,A968)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H968:Q968*C972 + H970:Q970*C974","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A968)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A968)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C972+$C974)*$B972*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H968/(H968+H970)+G.fast_Ports_per_Card*H970/(H968+H970)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B972*INDEX(Lines_Trend,0,H$6)))/(IF($C970/$B970>$AA$10,$AA$10,$AA$13) * IF($C970/$B970>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A968))+32*INDEX(CO_SDU_ratio,$A968))*$B974,0)+ ROUNDUP( (($B976*INDEX(Lines_Trend,0,H$6)))/(IF($C970/$B970>$AA$10,$AA$10,$AA$13) * IF($C970/$B970>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A968))+32*INDEX(CO_SDU_ratio,$A968))*$C976,0)","v":12},12,12,12,11,11,11,11,11,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A968)*IF(C976=0,0,1)","v":95},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A968)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A968-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A968-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H973:Q973+H975:Q975)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B983*(C983+C985)*Capacity_FTTC_Yearly_avg + (B983*B985+B987*C987)*Capacity_FTTH_Yearly_avg)/1000000","v":5.8411466129426125E-2},7.5896550789835177E-2,9.7272758421398028E-2,0.12983232637504302,0.17564005800678803,0.23770815538903925,0.30344166083509194,0.38276343772181926,0.46739195365792685,0.56289551587635978]
[{"$f":"INDEX(CO_Index,A968+1)","v":89},{"$f":"INDEX(CO_Names,A979)","v":"ΗΛΙΟΚΑΣΤΡΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B983*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C983=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H979:Q979/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A979)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A979)","v":133},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B983*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C985=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H981:Q981/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A979)*IF(SUM(C983,B985,C985)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A979)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H979:Q979*C983 + H981:Q981*C985","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A979)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A979)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C983+$C985)*$B983*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H979/(H979+H981)+G.fast_Ports_per_Card*H981/(H979+H981)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B983*INDEX(Lines_Trend,0,H$6)))/(IF($C981/$B981>$AA$10,$AA$10,$AA$13) * IF($C981/$B981>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A979))+32*INDEX(CO_SDU_ratio,$A979))*$B985,0)+ ROUNDUP( (($B987*INDEX(Lines_Trend,0,H$6)))/(IF($C981/$B981>$AA$10,$AA$10,$AA$13) * IF($C981/$B981>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A979))+32*INDEX(CO_SDU_ratio,$A979))*$C987,0)","v":7},7,7,7,7,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A979)*IF(C987=0,0,1)","v":85},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A979)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A979-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A979-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H984:Q984+H986:Q986)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B994*(C994+C996)*Capacity_FTTC_Yearly_avg + (B994*B996+B998*C998)*Capacity_FTTH_Yearly_avg)/1000000","v":0.21715321525763123},0.27997470333461538,0.35555603384062873,0.47015160369611786,0.62926114279777534,0.84672410317974689,1.074208956897853,1.3452152903471599,1.6331048673260562,1.9611756002038936]
[{"$f":"INDEX(CO_Index,A979+1)","v":90},{"$f":"INDEX(CO_Names,A990)","v":"ΔΡΕΠΑΝΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B994*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C994=0,0,1)","v":2},2,2,2,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H990:Q990/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A990)","v":84},{"$f":"INDEX(CO_Homes_per_Cab,$A990)","v":140},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B994*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C996=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H992:Q992/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A990)*IF(SUM(C994,B996,C996)=0,0,1)","v":102},{"$f":"INDEX(CO_VDSL_Cabs,A990)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H990:Q990*C994 + H992:Q992*C996","v":2},2,2,2,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A990)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A990)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C994+$C996)*$B994*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H990/(H990+H992)+G.fast_Ports_per_Card*H992/(H990+H992)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B994*INDEX(Lines_Trend,0,H$6)))/(IF($C992/$B992>$AA$10,$AA$10,$AA$13) * IF($C992/$B992>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A990))+32*INDEX(CO_SDU_ratio,$A990))*$B996,0)+ ROUNDUP( (($B998*INDEX(Lines_Trend,0,H$6)))/(IF($C992/$B992>$AA$10,$AA$10,$AA$13) * IF($C992/$B992>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A990))+32*INDEX(CO_SDU_ratio,$A990))*$C998,0)","v":21},21,20,20,20,20,20,20,20,20]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A990)*IF(C998=0,0,1)","v":106},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A990)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A990-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A990-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H995:Q995+H997:Q997)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1005*(C1005+C1007)*Capacity_FTTC_Yearly_avg + (B1005*B1007+B1009*C1009)*Capacity_FTTH_Yearly_avg)/1000000","v":0.28965215263003657},0.37135209986497258,0.46843372170581493,0.61509516307748879,0.81658231774851853,1.093891268142908,1.3811064946010796,1.7196563972407133,2.0779939392674467,2.4896889937907991]
[{"$f":"INDEX(CO_Index,A990+1)","v":91},{"$f":"INDEX(CO_Names,A1001)","v":"ΤΟΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1005*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1005=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1001:Q1001/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1001)","v":75},{"$f":"INDEX(CO_Homes_per_Cab,$A1001)","v":125},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1005*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1007=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1003:Q1003/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1001)*IF(SUM(C1005,B1007,C1007)=0,0,1)","v":78},{"$f":"INDEX(CO_VDSL_Cabs,A1001)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1001:Q1001*C1005 + H1003:Q1003*C1007","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1001)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1001)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1005+$C1007)*$B1005*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1001/(H1001+H1003)+G.fast_Ports_per_Card*H1003/(H1001+H1003)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1005*INDEX(Lines_Trend,0,H$6)))/(IF($C1003/$B1003>$AA$10,$AA$10,$AA$13) * IF($C1003/$B1003>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1001))+32*INDEX(CO_SDU_ratio,$A1001))*$B1007,0)+ ROUNDUP( (($B1009*INDEX(Lines_Trend,0,H$6)))/(IF($C1003/$B1003>$AA$10,$AA$10,$AA$13) * IF($C1003/$B1003>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1001))+32*INDEX(CO_SDU_ratio,$A1001))*$C1009,0)","v":24},24,23,23,23,23,23,23,23,23]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1001)*IF(C1009=0,0,1)","v":101.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1001)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1001-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1001-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1006:Q1006+H1008:Q1008)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1016*(C1016+C1018)*Capacity_FTTC_Yearly_avg + (B1016*B1018+B1020*C1020)*Capacity_FTTH_Yearly_avg)/1000000","v":7.1811743653235657E-2},9.3308112441620891E-2,0.11958827358865994,0.15961738948461171,0.2159339536671688,0.29224120280181887,0.37305474773255426,0.47057387343447188,0.57461716655592177,0.69203036951858354]
[{"$f":"INDEX(CO_Index,A1001+1)","v":92},{"$f":"INDEX(CO_Names,A1012)","v":"ΑΜΑΛΙΑΠΟΛΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1016*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1016=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1012:Q1012/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1012)","v":169},{"$f":"INDEX(CO_Homes_per_Cab,$A1012)","v":187},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1016*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1018=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1014:Q1014/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1012)*IF(SUM(C1016,B1018,C1018)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1012)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1012:Q1012*C1016 + H1014:Q1014*C1018","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1012)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1012)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1016+$C1018)*$B1016*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1012/(H1012+H1014)+G.fast_Ports_per_Card*H1014/(H1012+H1014)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1016*INDEX(Lines_Trend,0,H$6)))/(IF($C1014/$B1014>$AA$10,$AA$10,$AA$13) * IF($C1014/$B1014>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1012))+32*INDEX(CO_SDU_ratio,$A1012))*$B1018,0)+ ROUNDUP( (($B1020*INDEX(Lines_Trend,0,H$6)))/(IF($C1014/$B1014>$AA$10,$AA$10,$AA$13) * IF($C1014/$B1014>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1012))+32*INDEX(CO_SDU_ratio,$A1012))*$C1020,0)","v":8},8,8,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1012)*IF(C1020=0,0,1)","v":104.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1012)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1012-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1012-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1017:Q1017+H1019:Q1019)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1027*(C1027+C1029)*Capacity_FTTC_Yearly_avg + (B1027*B1029+B1031*C1031)*Capacity_FTTH_Yearly_avg)/1000000","v":0.2319278802197802},0.29758912965380041,0.3757567753803876,0.49390901534952553,0.65648883818141568,0.88001373272432326,1.1118724060479175,1.3856148483080091,1.675518561157171,2.0081739448805429]
[{"$f":"INDEX(CO_Index,A1012+1)","v":93},{"$f":"INDEX(CO_Names,A1023)","v":"ΑΡΓΑΛΑΣΤΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1027*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1027=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1023:Q1023/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1023)","v":266},{"$f":"INDEX(CO_Homes_per_Cab,$A1023)","v":277},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1027*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1029=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1025:Q1025/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1023)*IF(SUM(C1027,B1029,C1029)=0,0,1)","v":58.666666666666664},{"$f":"INDEX(CO_VDSL_Cabs,A1023)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1023:Q1023*C1027 + H1025:Q1025*C1029","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1023)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1023)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1027+$C1029)*$B1027*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1023/(H1023+H1025)+G.fast_Ports_per_Card*H1025/(H1023+H1025)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1027*INDEX(Lines_Trend,0,H$6)))/(IF($C1025/$B1025>$AA$10,$AA$10,$AA$13) * IF($C1025/$B1025>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1023))+32*INDEX(CO_SDU_ratio,$A1023))*$B1029,0)+ ROUNDUP( (($B1031*INDEX(Lines_Trend,0,H$6)))/(IF($C1025/$B1025>$AA$10,$AA$10,$AA$13) * IF($C1025/$B1025>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1023))+32*INDEX(CO_SDU_ratio,$A1023))*$C1031,0)","v":17},17,16,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1023)*IF(C1031=0,0,1)","v":99.8},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1023)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1023-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1023-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1028:Q1028+H1030:Q1030)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1038*(C1038+C1040)*Capacity_FTTC_Yearly_avg + (B1038*B1040+B1042*C1042)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10995099506715506},0.14081055632527475,0.17738895664420021,0.23260752014852584,0.30830448353018525,0.41263566043990313,0.52047367589640481,0.64730616218267656,0.78144983793669143,0.93583037452603357]
[{"$f":"INDEX(CO_Index,A1023+1)","v":94},{"$f":"INDEX(CO_Names,A1034)","v":"ΑΦΥΣΣΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1038*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1038=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1034:Q1034/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1034)","v":188},{"$f":"INDEX(CO_Homes_per_Cab,$A1034)","v":197},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1038*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1040=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1036:Q1036/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1034)*IF(SUM(C1038,B1040,C1040)=0,0,1)","v":48},{"$f":"INDEX(CO_VDSL_Cabs,A1034)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1034:Q1034*C1038 + H1036:Q1036*C1040","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1034)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1034)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1038+$C1040)*$B1038*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1034/(H1034+H1036)+G.fast_Ports_per_Card*H1036/(H1034+H1036)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1038*INDEX(Lines_Trend,0,H$6)))/(IF($C1036/$B1036>$AA$10,$AA$10,$AA$13) * IF($C1036/$B1036>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1034))+32*INDEX(CO_SDU_ratio,$A1034))*$B1040,0)+ ROUNDUP( (($B1042*INDEX(Lines_Trend,0,H$6)))/(IF($C1036/$B1036>$AA$10,$AA$10,$AA$13) * IF($C1036/$B1036>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1034))+32*INDEX(CO_SDU_ratio,$A1034))*$C1042,0)","v":8},8,8,8,8,8,8,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1034)*IF(C1042=0,0,1)","v":56},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1034)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1034-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1034-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1039:Q1039+H1041:Q1041)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1049*(C1049+C1051)*Capacity_FTTC_Yearly_avg + (B1049*B1051+B1053*C1053)*Capacity_FTTH_Yearly_avg)/1000000","v":8.8647989772893773E-2},0.11248890677719781,0.14012778874688639,0.18157480035519324,0.23727499112101724,0.31506241507428845,0.39395964634764952,0.48483829721220595,0.58025587410023627,0.69187105143618211]
[{"$f":"INDEX(CO_Index,A1034+1)","v":95},{"$f":"INDEX(CO_Names,A1045)","v":"ΠΡΟΜΥΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1049*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1049=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1045:Q1045/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1045)","v":261},{"$f":"INDEX(CO_Homes_per_Cab,$A1045)","v":272},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1049*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1051=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1047:Q1047/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1045)*IF(SUM(C1049,B1051,C1051)=0,0,1)","v":63},{"$f":"INDEX(CO_VDSL_Cabs,A1045)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1045:Q1045*C1049 + H1047:Q1047*C1051","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1045)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1045)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1049+$C1051)*$B1049*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1045/(H1045+H1047)+G.fast_Ports_per_Card*H1047/(H1045+H1047)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1049*INDEX(Lines_Trend,0,H$6)))/(IF($C1047/$B1047>$AA$10,$AA$10,$AA$13) * IF($C1047/$B1047>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1045))+32*INDEX(CO_SDU_ratio,$A1045))*$B1051,0)+ ROUNDUP( (($B1053*INDEX(Lines_Trend,0,H$6)))/(IF($C1047/$B1047>$AA$10,$AA$10,$AA$13) * IF($C1047/$B1047>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1045))+32*INDEX(CO_SDU_ratio,$A1045))*$C1053,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1045)*IF(C1053=0,0,1)","v":66},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1045)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1045-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1045-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1050:Q1050+H1052:Q1052)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1060*(C1060+C1062)*Capacity_FTTC_Yearly_avg + (B1060*B1062+B1064*C1064)*Capacity_FTTH_Yearly_avg)/1000000","v":7.0437356214896205E-2},9.0153285060485353E-2,0.11349103195782964,0.14870735037475041,0.1969265155884182,0.26343807973498257,0.33210785938019671,0.41277452784130308,0.49805518834711177,0.59629399890576951]
[{"$f":"INDEX(CO_Index,A1045+1)","v":96},{"$f":"INDEX(CO_Names,A1056)","v":"ΤΡΙΚΕΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1060*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1060=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1056:Q1056/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1056)","v":128},{"$f":"INDEX(CO_Homes_per_Cab,$A1056)","v":133},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1060*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1062=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1058:Q1058/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1056)*IF(SUM(C1060,B1062,C1062)=0,0,1)","v":32},{"$f":"INDEX(CO_VDSL_Cabs,A1056)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1056:Q1056*C1060 + H1058:Q1058*C1062","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1056)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1056)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1060+$C1062)*$B1060*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1056/(H1056+H1058)+G.fast_Ports_per_Card*H1058/(H1056+H1058)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1060*INDEX(Lines_Trend,0,H$6)))/(IF($C1058/$B1058>$AA$10,$AA$10,$AA$13) * IF($C1058/$B1058>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1056))+32*INDEX(CO_SDU_ratio,$A1056))*$B1062,0)+ ROUNDUP( (($B1064*INDEX(Lines_Trend,0,H$6)))/(IF($C1058/$B1058>$AA$10,$AA$10,$AA$13) * IF($C1058/$B1058>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1056))+32*INDEX(CO_SDU_ratio,$A1056))*$C1064,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1056)*IF(C1064=0,0,1)","v":47},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1056)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1056-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1056-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1061:Q1061+H1063:Q1063)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1071*(C1071+C1073)*Capacity_FTTC_Yearly_avg + (B1071*B1073+B1075*C1075)*Capacity_FTTH_Yearly_avg)/1000000","v":3.2985298520146519E-2},4.1832459041758245E-2,5.2074145739926726E-2,6.7425707791893774E-2,8.8028925809595968E-2,0.11682770113231329,0.14599997739852069,0.17955390453724168,0.21476559523830274,0.25600158128603429]
[{"$f":"INDEX(CO_Index,A1056+1)","v":97},{"$f":"INDEX(CO_Names,A1067)","v":"ΠΕΡΙΒΛΕΠΤΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1071*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1071=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1067:Q1067/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1067)","v":54},{"$f":"INDEX(CO_Homes_per_Cab,$A1067)","v":58},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1071*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1073=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1069:Q1069/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1067)*IF(SUM(C1071,B1073,C1073)=0,0,1)","v":24},{"$f":"INDEX(CO_VDSL_Cabs,A1067)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1067:Q1067*C1071 + H1069:Q1069*C1073","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1067)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1067)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1071+$C1073)*$B1071*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1067/(H1067+H1069)+G.fast_Ports_per_Card*H1069/(H1067+H1069)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1071*INDEX(Lines_Trend,0,H$6)))/(IF($C1069/$B1069>$AA$10,$AA$10,$AA$13) * IF($C1069/$B1069>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1067))+32*INDEX(CO_SDU_ratio,$A1067))*$B1073,0)+ ROUNDUP( (($B1075*INDEX(Lines_Trend,0,H$6)))/(IF($C1069/$B1069>$AA$10,$AA$10,$AA$13) * IF($C1069/$B1069>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1067))+32*INDEX(CO_SDU_ratio,$A1067))*$C1075,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1067)*IF(C1075=0,0,1)","v":48},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1067)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1067-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1067-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1072:Q1072+H1074:Q1074)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1082*(C1082+C1084)*Capacity_FTTC_Yearly_avg + (B1082*B1084+B1086*C1086)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11373056052258852},0.14777504889079673,0.18939578257342796,0.25279117664787787,0.34198152470733428,0.46283176137512938,0.59081876315538495,0.74526292874071864,0.91003962741631639,1.0959906809122064]
[{"$f":"INDEX(CO_Index,A1067+1)","v":98},{"$f":"INDEX(CO_Names,A1078)","v":"ΡΙΖΟΜΥΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1082*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1082=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1078:Q1078/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1078)","v":185},{"$f":"INDEX(CO_Homes_per_Cab,$A1078)","v":199},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1082*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1084=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1080:Q1080/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1078)*IF(SUM(C1082,B1084,C1084)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1078)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1078:Q1078*C1082 + H1080:Q1080*C1084","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1078)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1078)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1082+$C1084)*$B1082*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1078/(H1078+H1080)+G.fast_Ports_per_Card*H1080/(H1078+H1080)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1082*INDEX(Lines_Trend,0,H$6)))/(IF($C1080/$B1080>$AA$10,$AA$10,$AA$13) * IF($C1080/$B1080>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1078))+32*INDEX(CO_SDU_ratio,$A1078))*$B1084,0)+ ROUNDUP( (($B1086*INDEX(Lines_Trend,0,H$6)))/(IF($C1080/$B1080>$AA$10,$AA$10,$AA$13) * IF($C1080/$B1080>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1078))+32*INDEX(CO_SDU_ratio,$A1078))*$C1086,0)","v":12},12,12,12,11,11,11,11,11,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1078)*IF(C1086=0,0,1)","v":110.33333333333333},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1078)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1078-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1078-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1083:Q1083+H1085:Q1085)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1093*(C1093+C1095)*Capacity_FTTC_Yearly_avg + (B1093*B1095+B1097*C1097)*Capacity_FTTH_Yearly_avg)/1000000","v":0.64939806461538452},0.82015397191941386,1.0156885671436964,1.3078057200473754,1.6958826497975903,2.2420203910452701,2.7898568436133702,3.4129846279306006,4.064286355064878,4.8338017059706679]
[{"$f":"INDEX(CO_Index,A1078+1)","v":99},{"$f":"INDEX(CO_Names,A1089)","v":"ΑΓΡΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1093*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1093=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1089:Q1089/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1089)","v":93},{"$f":"INDEX(CO_Homes_per_Cab,$A1089)","v":174},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1093*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1095=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1091:Q1091/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1089)*IF(SUM(C1093,B1095,C1095)=0,0,1)","v":138.125},{"$f":"INDEX(CO_VDSL_Cabs,A1089)","v":8},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1089:Q1089*C1093 + H1091:Q1091*C1095","v":24},24,24,24,24,24,24,24,24,24]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1089)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1089)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1093+$C1095)*$B1093*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1089/(H1089+H1091)+G.fast_Ports_per_Card*H1091/(H1089+H1091)),0),0)","v":24},23,23,23,23,23,23,23,23,22]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1093*INDEX(Lines_Trend,0,H$6)))/(IF($C1091/$B1091>$AA$10,$AA$10,$AA$13) * IF($C1091/$B1091>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1089))+32*INDEX(CO_SDU_ratio,$A1089))*$B1095,0)+ ROUNDUP( (($B1097*INDEX(Lines_Trend,0,H$6)))/(IF($C1091/$B1091>$AA$10,$AA$10,$AA$13) * IF($C1091/$B1091>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1089))+32*INDEX(CO_SDU_ratio,$A1089))*$C1097,0)","v":32},32,31,31,31,31,31,31,31,30]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1089)*IF(C1097=0,0,1)","v":130.83333333333334},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1089)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1089-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1089-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1094:Q1094+H1096:Q1096)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1104*(C1104+C1106)*Capacity_FTTC_Yearly_avg + (B1104*B1106+B1108*C1108)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7137494976800971},9.5888065152241762,11.63838127354467,14.65529555330504,18.479297333749162,24.033529858291114,29.354774695939884,35.079099265137458,40.938254090755379,48.184139496860325]
[{"$f":"INDEX(CO_Index,A1089+1)","v":100},{"$f":"INDEX(CO_Names,A1100)","v":"ΓΥΜΝΑΣΤΗΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1104*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1104=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1100:Q1100/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1100)","v":89},{"$f":"INDEX(CO_Homes_per_Cab,$A1100)","v":166},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1104*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1106=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1102:Q1102/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1100)*IF(SUM(C1104,B1106,C1106)=0,0,1)","v":127.60377358490567},{"$f":"INDEX(CO_VDSL_Cabs,A1100)","v":159},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1100:Q1100*C1104 + H1102:Q1102*C1106","v":477},477,477,477,477,477,477,477,477,477]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1100)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1100)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1104+$C1106)*$B1104*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1100/(H1100+H1102)+G.fast_Ports_per_Card*H1102/(H1100+H1102)),0),0)","v":423},421,419,417,415,413,411,408,406,404]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1104*INDEX(Lines_Trend,0,H$6)))/(IF($C1102/$B1102>$AA$10,$AA$10,$AA$13) * IF($C1102/$B1102>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1100))+32*INDEX(CO_SDU_ratio,$A1100))*$B1106,0)+ ROUNDUP( (($B1108*INDEX(Lines_Trend,0,H$6)))/(IF($C1102/$B1102>$AA$10,$AA$10,$AA$13) * IF($C1102/$B1102>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1100))+32*INDEX(CO_SDU_ratio,$A1100))*$C1108,0)","v":87},86,86,85,85,84,84,84,83,83]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1100)*IF(C1108=0,0,1)","v":135.0625},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1100)","v":16},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1100-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1100-1),0)","v":2112},2112,2112,2112,2112,2112,2112,2112,2112,2112]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1105:Q1105+H1107:Q1107)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1115*(C1115+C1117)*Capacity_FTTC_Yearly_avg + (B1115*B1117+B1119*C1119)*Capacity_FTTH_Yearly_avg)/1000000","v":0.21199926236385835},0.26953451787559524,0.33655935592640412,0.43721685476451078,0.5730903985032354,0.76228503777170187,0.95499344584088952,1.1780232843541043,1.4125864151511331,1.6859449145550816]
[{"$f":"INDEX(CO_Index,A1100+1)","v":101},{"$f":"INDEX(CO_Names,A1111)","v":"ΚΑΝΑΛΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1115*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1115=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1111:Q1111/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1111)","v":159},{"$f":"INDEX(CO_Homes_per_Cab,$A1111)","v":179},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1115*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1117=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1113:Q1113/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1111)*IF(SUM(C1115,B1117,C1117)=0,0,1)","v":69.25},{"$f":"INDEX(CO_VDSL_Cabs,A1111)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1111:Q1111*C1115 + H1113:Q1113*C1117","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1111)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1111)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1115+$C1117)*$B1115*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1111/(H1111+H1113)+G.fast_Ports_per_Card*H1113/(H1111+H1113)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1115*INDEX(Lines_Trend,0,H$6)))/(IF($C1113/$B1113>$AA$10,$AA$10,$AA$13) * IF($C1113/$B1113>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1111))+32*INDEX(CO_SDU_ratio,$A1111))*$B1117,0)+ ROUNDUP( (($B1119*INDEX(Lines_Trend,0,H$6)))/(IF($C1113/$B1113>$AA$10,$AA$10,$AA$13) * IF($C1113/$B1113>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1111))+32*INDEX(CO_SDU_ratio,$A1111))*$C1119,0)","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1111)*IF(C1119=0,0,1)","v":170},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1111)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1111-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1111-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1116:Q1116+H1118:Q1118)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1126*(C1126+C1128)*Capacity_FTTC_Yearly_avg + (B1126*B1128+B1130*C1130)*Capacity_FTTH_Yearly_avg)/1000000","v":0.65283403321123323},0.82579498178571431,1.0246833987416055,1.3221934445652725,1.7189973897239847,2.2759493088704832,2.8367593163748848,3.477431735020609,4.1481245091814882,4.9378045719539303]
[{"$f":"INDEX(CO_Index,A1111+1)","v":102},{"$f":"INDEX(CO_Names,A1122)","v":"Ν.ΑΓΧΙΑΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1126*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1126=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1122:Q1122/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1122)","v":73},{"$f":"INDEX(CO_Homes_per_Cab,$A1122)","v":136},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1126*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1128=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1124:Q1124/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1122)*IF(SUM(C1126,B1128,C1128)=0,0,1)","v":95.454545454545453},{"$f":"INDEX(CO_VDSL_Cabs,A1122)","v":11},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1122:Q1122*C1126 + H1124:Q1124*C1128","v":22},22,22,22,22,22,22,22,22,22]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1122)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1122)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1126+$C1128)*$B1126*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1122/(H1122+H1124)+G.fast_Ports_per_Card*H1124/(H1122+H1124)),0),0)","v":22},22,22,22,22,22,22,22,21,21]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1126*INDEX(Lines_Trend,0,H$6)))/(IF($C1124/$B1124>$AA$10,$AA$10,$AA$13) * IF($C1124/$B1124>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1122))+32*INDEX(CO_SDU_ratio,$A1122))*$B1128,0)+ ROUNDUP( (($B1130*INDEX(Lines_Trend,0,H$6)))/(IF($C1124/$B1124>$AA$10,$AA$10,$AA$13) * IF($C1124/$B1124>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1122))+32*INDEX(CO_SDU_ratio,$A1122))*$C1130,0)","v":34},34,34,34,34,34,33,33,33,33]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1122)*IF(C1130=0,0,1)","v":121.42857142857143},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1122)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1122-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1122-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1127:Q1127+H1129:Q1129)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1137*(C1137+C1139)*Capacity_FTTC_Yearly_avg + (B1137*B1139+B1141*C1141)*Capacity_FTTH_Yearly_avg)/1000000","v":0.66485992329670329},0.8319017320423534,1.0182293692822038,1.2943057141761793,1.6517327153241506,2.1635072615044693,2.6641677146011005,3.2169711215572354,3.7884739579138755,4.4801192352777885]
[{"$f":"INDEX(CO_Index,A1122+1)","v":103},{"$f":"INDEX(CO_Names,A1133)","v":"ΠΑΓΑΣΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1137*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1137=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1133:Q1133/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1133)","v":84},{"$f":"INDEX(CO_Homes_per_Cab,$A1133)","v":156},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1137*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1139=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1135:Q1135/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1133)*IF(SUM(C1137,B1139,C1139)=0,0,1)","v":124.58333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A1133)","v":12},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1133:Q1133*C1137 + H1135:Q1135*C1139","v":36},36,36,36,36,36,36,36,36,36]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1133)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1133)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1137+$C1139)*$B1137*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1133/(H1133+H1135)+G.fast_Ports_per_Card*H1135/(H1133+H1135)),0),0)","v":32},31,31,31,31,31,31,31,30,30]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1137*INDEX(Lines_Trend,0,H$6)))/(IF($C1135/$B1135>$AA$10,$AA$10,$AA$13) * IF($C1135/$B1135>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1133))+32*INDEX(CO_SDU_ratio,$A1133))*$B1139,0)+ ROUNDUP( (($B1141*INDEX(Lines_Trend,0,H$6)))/(IF($C1135/$B1135>$AA$10,$AA$10,$AA$13) * IF($C1135/$B1135>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1133))+32*INDEX(CO_SDU_ratio,$A1133))*$C1141,0)","v":18},18,18,18,18,18,18,17,17,17]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1133)*IF(C1141=0,0,1)","v":110},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1133)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1133-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1133-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1138:Q1138+H1140:Q1140)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1148*(C1148+C1150)*Capacity_FTTC_Yearly_avg + (B1148*B1150+B1152*C1152)*Capacity_FTTH_Yearly_avg)/1000000","v":0.26800555047619046},0.34008124902170334,0.42363800034940463,0.54893850780257303,0.71732678122615134,0.95248897654363485,1.1910039376303561,1.4657370106701952,1.7541904720031025,2.0916132531389238]
[{"$f":"INDEX(CO_Index,A1133+1)","v":104},{"$f":"INDEX(CO_Names,A1144)","v":"ΠΟΡΤΑΡΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1148*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1148=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1144:Q1144/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1144)","v":108},{"$f":"INDEX(CO_Homes_per_Cab,$A1144)","v":201},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1148*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1150=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1146:Q1146/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1144)*IF(SUM(C1148,B1150,C1150)=0,0,1)","v":190.5},{"$f":"INDEX(CO_VDSL_Cabs,A1144)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1144:Q1144*C1148 + H1146:Q1146*C1150","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1144)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1144)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1148+$C1150)*$B1148*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1144/(H1144+H1146)+G.fast_Ports_per_Card*H1146/(H1144+H1146)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1148*INDEX(Lines_Trend,0,H$6)))/(IF($C1146/$B1146>$AA$10,$AA$10,$AA$13) * IF($C1146/$B1146>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1144))+32*INDEX(CO_SDU_ratio,$A1144))*$B1150,0)+ ROUNDUP( (($B1152*INDEX(Lines_Trend,0,H$6)))/(IF($C1146/$B1146>$AA$10,$AA$10,$AA$13) * IF($C1146/$B1146>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1144))+32*INDEX(CO_SDU_ratio,$A1144))*$C1152,0)","v":16},16,16,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1144)*IF(C1152=0,0,1)","v":133},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1144)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1144-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1144-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1149:Q1149+H1151:Q1151)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1159*(C1159+C1161)*Capacity_FTTC_Yearly_avg + (B1159*B1161+B1163*C1163)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24361017344566543},0.30652225783777476,0.37783517883688944,0.48403630928193619,0.62375089036390841,0.82165978443233734,1.0183159148734244,1.2395488023977947,1.4698588272184552,1.7443843463392243]
[{"$f":"INDEX(CO_Index,A1144+1)","v":105},{"$f":"INDEX(CO_Names,A1155)","v":"ΤΣΑΓΚΑΡΑΔΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1159*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1159=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1155:Q1155/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1155)","v":207},{"$f":"INDEX(CO_Homes_per_Cab,$A1155)","v":236},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1159*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1161=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1157:Q1157/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1155)*IF(SUM(C1159,B1161,C1161)=0,0,1)","v":78},{"$f":"INDEX(CO_VDSL_Cabs,A1155)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1155:Q1155*C1159 + H1157:Q1157*C1161","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1155)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1155)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1159+$C1161)*$B1159*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1155/(H1155+H1157)+G.fast_Ports_per_Card*H1157/(H1155+H1157)),0),0)","v":10},10,10,10,10,10,10,10,10,10]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1159*INDEX(Lines_Trend,0,H$6)))/(IF($C1157/$B1157>$AA$10,$AA$10,$AA$13) * IF($C1157/$B1157>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1155))+32*INDEX(CO_SDU_ratio,$A1155))*$B1161,0)+ ROUNDUP( (($B1163*INDEX(Lines_Trend,0,H$6)))/(IF($C1157/$B1157>$AA$10,$AA$10,$AA$13) * IF($C1157/$B1157>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1155))+32*INDEX(CO_SDU_ratio,$A1155))*$C1163,0)","v":9},9,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1155)*IF(C1163=0,0,1)","v":120.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1155)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1155-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1155-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1160:Q1160+H1162:Q1162)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1170*(C1170+C1172)*Capacity_FTTC_Yearly_avg + (B1170*B1172+B1174*C1174)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14568506846398047},0.18123050679844324,0.22017542978884302,0.27754528953453311,0.35044550690067194,0.45615075786857556,0.55767434360825185,0.66723491277919145,0.77951451628446822,0.91799955553191159]
[{"$f":"INDEX(CO_Index,A1155+1)","v":106},{"$f":"INDEX(CO_Names,A1166)","v":"ΚΟΥΚΟΥΝΑΡΙΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1170*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1170=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1166:Q1166/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1166)","v":114},{"$f":"INDEX(CO_Homes_per_Cab,$A1166)","v":132},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1170*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1172=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1168:Q1168/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1166)*IF(SUM(C1170,B1172,C1172)=0,0,1)","v":94.25},{"$f":"INDEX(CO_VDSL_Cabs,A1166)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1166:Q1166*C1170 + H1168:Q1168*C1172","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1166)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1166)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1170+$C1172)*$B1170*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1166/(H1166+H1168)+G.fast_Ports_per_Card*H1168/(H1166+H1168)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1170*INDEX(Lines_Trend,0,H$6)))/(IF($C1168/$B1168>$AA$10,$AA$10,$AA$13) * IF($C1168/$B1168>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1166))+32*INDEX(CO_SDU_ratio,$A1166))*$B1172,0)+ ROUNDUP( (($B1174*INDEX(Lines_Trend,0,H$6)))/(IF($C1168/$B1168>$AA$10,$AA$10,$AA$13) * IF($C1168/$B1168>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1166))+32*INDEX(CO_SDU_ratio,$A1166))*$C1174,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1166)*IF(C1174=0,0,1)","v":47},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1166)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1166-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1166-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1171:Q1171+H1173:Q1173)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1181*(C1181+C1183)*Capacity_FTTC_Yearly_avg + (B1181*B1183+B1185*C1185)*Capacity_FTTH_Yearly_avg)/1000000","v":0.58342746757509156},0.74590110886520145,0.93772351271939847,1.2269585352538039,1.6220885726451812,2.1679336700227987,2.7302805952213456,3.3893297048835649,4.0855112428585905,4.8889294637934624]
[{"$f":"INDEX(CO_Index,A1166+1)","v":107},{"$f":"INDEX(CO_Names,A1177)","v":"ΣΚΟΠΕΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1181*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1181=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1177:Q1177/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1177)","v":200},{"$f":"INDEX(CO_Homes_per_Cab,$A1177)","v":221},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1181*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1183=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1179:Q1179/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1177)*IF(SUM(C1181,B1183,C1183)=0,0,1)","v":81.285714285714292},{"$f":"INDEX(CO_VDSL_Cabs,A1177)","v":7},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1177:Q1177*C1181 + H1179:Q1179*C1183","v":14},14,14,14,14,14,14,14,14,14]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1177)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1177)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1181+$C1183)*$B1181*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1177/(H1177+H1179)+G.fast_Ports_per_Card*H1179/(H1177+H1179)),0),0)","v":12},12,12,12,12,12,12,12,12,12]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1181*INDEX(Lines_Trend,0,H$6)))/(IF($C1179/$B1179>$AA$10,$AA$10,$AA$13) * IF($C1179/$B1179>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1177))+32*INDEX(CO_SDU_ratio,$A1177))*$B1183,0)+ ROUNDUP( (($B1185*INDEX(Lines_Trend,0,H$6)))/(IF($C1179/$B1179>$AA$10,$AA$10,$AA$13) * IF($C1179/$B1179>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1177))+32*INDEX(CO_SDU_ratio,$A1177))*$C1185,0)","v":38},38,37,37,37,37,37,37,36,36]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1177)*IF(C1185=0,0,1)","v":86.84615384615384},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1177)","v":13},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1177-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1177-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1182:Q1182+H1184:Q1184)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1192*(C1192+C1194)*Capacity_FTTC_Yearly_avg + (B1192*B1194+B1196*C1196)*Capacity_FTTH_Yearly_avg)/1000000","v":0.70128119041269843},0.87308623690810439,1.0618031836783728,1.3400345013670529,1.6945455863027905,2.207642988904738,2.7017688700268745,3.2368286138843274,3.7858906913336203,4.4611771130105176]
[{"$f":"INDEX(CO_Index,A1177+1)","v":108},{"$f":"INDEX(CO_Names,A1188)","v":"ΑΒΕΡΩΦ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1192*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1192=0,0,1)","v":2},2,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1188:Q1188/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1188)","v":48},{"$f":"INDEX(CO_Homes_per_Cab,$A1188)","v":114},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1192*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1194=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1190:Q1190/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1188)*IF(SUM(C1192,B1194,C1194)=0,0,1)","v":104.82352941176471},{"$f":"INDEX(CO_VDSL_Cabs,A1188)","v":17},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1188:Q1188*C1192 + H1190:Q1190*C1194","v":34},34,51,51,51,51,51,51,51,51]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1188)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1188)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1192+$C1194)*$B1192*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1188/(H1188+H1190)+G.fast_Ports_per_Card*H1190/(H1188+H1190)),0),0)","v":38},37,37,37,37,37,37,36,36,36]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1192*INDEX(Lines_Trend,0,H$6)))/(IF($C1190/$B1190>$AA$10,$AA$10,$AA$13) * IF($C1190/$B1190>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1188))+32*INDEX(CO_SDU_ratio,$A1188))*$B1194,0)+ ROUNDUP( (($B1196*INDEX(Lines_Trend,0,H$6)))/(IF($C1190/$B1190>$AA$10,$AA$10,$AA$13) * IF($C1190/$B1190>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1188))+32*INDEX(CO_SDU_ratio,$A1188))*$C1196,0)","v":12},12,12,12,12,12,12,12,11,11]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1188)*IF(C1196=0,0,1)","v":51.8},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1188)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1188-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1188-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1193:Q1193+H1195:Q1195)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1203*(C1203+C1205)*Capacity_FTTC_Yearly_avg + (B1203*B1205+B1207*C1207)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11407415738217337},0.14111967584926741,0.17021153276446885,0.21280624934580866,0.26585203533056645,0.3438282215230431,0.41722946290496116,0.4944000280082117,0.57267304188199553,0.6713757728894737]
[{"$f":"INDEX(CO_Index,A1188+1)","v":109},{"$f":"INDEX(CO_Names,A1199)","v":"ΑΓ.ΣΟΦΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1203*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1203=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1199:Q1199/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1199)","v":108},{"$f":"INDEX(CO_Homes_per_Cab,$A1199)","v":128},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1203*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1205=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1201:Q1201/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1199)*IF(SUM(C1203,B1205,C1205)=0,0,1)","v":83},{"$f":"INDEX(CO_VDSL_Cabs,A1199)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1199:Q1199*C1203 + H1201:Q1201*C1205","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1199)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1199)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1203+$C1205)*$B1203*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1199/(H1199+H1201)+G.fast_Ports_per_Card*H1201/(H1199+H1201)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1203*INDEX(Lines_Trend,0,H$6)))/(IF($C1201/$B1201>$AA$10,$AA$10,$AA$13) * IF($C1201/$B1201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1199))+32*INDEX(CO_SDU_ratio,$A1199))*$B1205,0)+ ROUNDUP( (($B1207*INDEX(Lines_Trend,0,H$6)))/(IF($C1201/$B1201>$AA$10,$AA$10,$AA$13) * IF($C1201/$B1201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1199))+32*INDEX(CO_SDU_ratio,$A1199))*$C1207,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1199)*IF(C1207=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1199)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1199-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1199-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1204:Q1204+H1206:Q1206)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1214*(C1214+C1216)*Capacity_FTTC_Yearly_avg + (B1214*B1216+B1218*C1218)*Capacity_FTTH_Yearly_avg)/1000000","v":7.9333078909548238},9.9728030622468609,12.278625459960896,15.709715459297778,20.212052527592007,26.60060908081099,32.93304714877349,40.03611115508739,47.422683887421208,56.248104177603466]
[{"$f":"INDEX(CO_Index,A1199+1)","v":110},{"$f":"INDEX(CO_Names,A1210)","v":"ΑΚΑΔΗΜΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1214*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1214=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1210:Q1210/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1210)","v":51},{"$f":"INDEX(CO_Homes_per_Cab,$A1210)","v":141},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1214*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1216=0,0,1)","v":5},5,5,5,5,5,5,5,5,5]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1212:Q1212/G.fast_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1210)*IF(SUM(C1214,B1216,C1216)=0,0,1)","v":115.25165562913908},{"$f":"INDEX(CO_VDSL_Cabs,A1210)","v":128},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1210:Q1210*C1214 + H1212:Q1212*C1216","v":424},424,424,424,424,424,424,424,424,424]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1210)","v":15},{"$f":"INDEX(CO_G.fast_Cabs,A1210)","v":8},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1214+$C1216)*$B1214*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1210/(H1210+H1212)+G.fast_Ports_per_Card*H1212/(H1210+H1212)),0),0)","v":475},473,471,468,466,464,461,459,456,454]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1214*INDEX(Lines_Trend,0,H$6)))/(IF($C1212/$B1212>$AA$10,$AA$10,$AA$13) * IF($C1212/$B1212>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1210))+32*INDEX(CO_SDU_ratio,$A1210))*$B1216,0)+ ROUNDUP( (($B1218*INDEX(Lines_Trend,0,H$6)))/(IF($C1212/$B1212>$AA$10,$AA$10,$AA$13) * IF($C1212/$B1212>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1210))+32*INDEX(CO_SDU_ratio,$A1210))*$C1218,0)","v":371},368,367,364,363,361,359,358,355,354]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1210)*IF(C1218=0,0,1)","v":129.22727272727272},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1210)","v":44},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1210-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1210-1),0)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1215:Q1215+H1217:Q1217)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1225*(C1225+C1227)*Capacity_FTTC_Yearly_avg + (B1225*B1227+B1229*C1229)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10307905787545787},0.12897236970457876,0.15785210216782658,0.20064091202058226,0.25603214427708693,0.33534876635244104,0.41293460226762407,0.49858973201012863,0.58713794326022795,0.69431236089981474]
[{"$f":"INDEX(CO_Index,A1210+1)","v":111},{"$f":"INDEX(CO_Names,A1221)","v":"ΓΥΡΤΩΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1225*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1225=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1221:Q1221/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1221)","v":114},{"$f":"INDEX(CO_Homes_per_Cab,$A1221)","v":140},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1225*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1227=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1223:Q1223/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1221)*IF(SUM(C1225,B1227,C1227)=0,0,1)","v":77.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A1221)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1221:Q1221*C1225 + H1223:Q1223*C1227","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1221)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1221)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1225+$C1227)*$B1225*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1221/(H1221+H1223)+G.fast_Ports_per_Card*H1223/(H1221+H1223)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1225*INDEX(Lines_Trend,0,H$6)))/(IF($C1223/$B1223>$AA$10,$AA$10,$AA$13) * IF($C1223/$B1223>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1221))+32*INDEX(CO_SDU_ratio,$A1221))*$B1227,0)+ ROUNDUP( (($B1229*INDEX(Lines_Trend,0,H$6)))/(IF($C1223/$B1223>$AA$10,$AA$10,$AA$13) * IF($C1223/$B1223>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1221))+32*INDEX(CO_SDU_ratio,$A1221))*$C1229,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1221)*IF(C1229=0,0,1)","v":68},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1221)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1221-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1221-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1226:Q1226+H1228:Q1228)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1236*(C1236+C1238)*Capacity_FTTC_Yearly_avg + (B1236*B1238+B1240*C1240)*Capacity_FTTH_Yearly_avg)/1000000","v":2.8518539345543343E-2},3.6178342396932232E-2,4.5052192182783876E-2,5.8356511639154611E-2,7.6224550940834523E-2,0.10118861131751195,0.12649326497399188,0.15562050975921835,0.18619497703266552,0.22197916744187801]
[{"$f":"INDEX(CO_Index,A1221+1)","v":112},{"$f":"INDEX(CO_Names,A1232)","v":"ΔΟΞΑΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1236*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1236=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1232:Q1232/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1232)","v":66},{"$f":"INDEX(CO_Homes_per_Cab,$A1232)","v":68},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1236*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1238=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1234:Q1234/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1232)*IF(SUM(C1236,B1238,C1238)=0,0,1)","v":41},{"$f":"INDEX(CO_VDSL_Cabs,A1232)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1232:Q1232*C1236 + H1234:Q1234*C1238","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1232)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1232)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1236+$C1238)*$B1236*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1232/(H1232+H1234)+G.fast_Ports_per_Card*H1234/(H1232+H1234)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1236*INDEX(Lines_Trend,0,H$6)))/(IF($C1234/$B1234>$AA$10,$AA$10,$AA$13) * IF($C1234/$B1234>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1232))+32*INDEX(CO_SDU_ratio,$A1232))*$B1238,0)+ ROUNDUP( (($B1240*INDEX(Lines_Trend,0,H$6)))/(IF($C1234/$B1234>$AA$10,$AA$10,$AA$13) * IF($C1234/$B1234>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1232))+32*INDEX(CO_SDU_ratio,$A1232))*$C1240,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1232)*IF(C1240=0,0,1)","v":42},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1232)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1232-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1232-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1237:Q1237+H1239:Q1239)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1247*(C1247+C1249)*Capacity_FTTC_Yearly_avg + (B1247*B1249+B1251*C1251)*Capacity_FTTH_Yearly_avg)/1000000","v":6.803217819780219E-2},8.7284825379029318E-2,0.11019977136498778,0.14483415606428124,0.19248328993669803,0.25800196999080816,0.32595203111407572,0.4061623954791746,0.49110298490332871,0.58858315517189697]
[{"$f":"INDEX(CO_Index,A1232+1)","v":113},{"$f":"INDEX(CO_Names,A1243)","v":"ΖΑΠΠΕΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1247*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1247=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1243:Q1243/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1243)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A1243)","v":107},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1247*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1249=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1245:Q1245/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1243)*IF(SUM(C1247,B1249,C1249)=0,0,1)","v":52},{"$f":"INDEX(CO_VDSL_Cabs,A1243)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1243:Q1243*C1247 + H1245:Q1245*C1249","v":1},1,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1243)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1243)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1247+$C1249)*$B1247*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1243/(H1243+H1245)+G.fast_Ports_per_Card*H1245/(H1243+H1245)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1247*INDEX(Lines_Trend,0,H$6)))/(IF($C1245/$B1245>$AA$10,$AA$10,$AA$13) * IF($C1245/$B1245>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1243))+32*INDEX(CO_SDU_ratio,$A1243))*$B1249,0)+ ROUNDUP( (($B1251*INDEX(Lines_Trend,0,H$6)))/(IF($C1245/$B1245>$AA$10,$AA$10,$AA$13) * IF($C1245/$B1245>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1243))+32*INDEX(CO_SDU_ratio,$A1243))*$C1251,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1243)*IF(C1251=0,0,1)","v":73},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1243)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1243-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1243-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1248:Q1248+H1250:Q1250)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1258*(C1258+C1260)*Capacity_FTTC_Yearly_avg + (B1258*B1260+B1262*C1262)*Capacity_FTTH_Yearly_avg)/1000000","v":9.3458345807081802E-2},0.11634341513424908,0.14147366252145907,0.17852034281808835,0.22570868753110104,0.29402089831420625,0.35978656159888811,0.43097198473097342,0.50400906533373879,0.59386655482495498]
[{"$f":"INDEX(CO_Index,A1243+1)","v":114},{"$f":"INDEX(CO_Names,A1254)","v":"Κ.ΑΙΓΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1258*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1258=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1254:Q1254/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1254)","v":119},{"$f":"INDEX(CO_Homes_per_Cab,$A1254)","v":130},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1258*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1260=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1256:Q1256/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1254)*IF(SUM(C1258,B1260,C1260)=0,0,1)","v":59.5},{"$f":"INDEX(CO_VDSL_Cabs,A1254)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1254:Q1254*C1258 + H1256:Q1256*C1260","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1254)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1254)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1258+$C1260)*$B1258*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1254/(H1254+H1256)+G.fast_Ports_per_Card*H1256/(H1254+H1256)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1258*INDEX(Lines_Trend,0,H$6)))/(IF($C1256/$B1256>$AA$10,$AA$10,$AA$13) * IF($C1256/$B1256>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1254))+32*INDEX(CO_SDU_ratio,$A1254))*$B1260,0)+ ROUNDUP( (($B1262*INDEX(Lines_Trend,0,H$6)))/(IF($C1256/$B1256>$AA$10,$AA$10,$AA$13) * IF($C1256/$B1256>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1254))+32*INDEX(CO_SDU_ratio,$A1254))*$C1262,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1254)*IF(C1262=0,0,1)","v":34},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1254)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1254-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1254-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1259:Q1259+H1261:Q1261)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1269*(C1269+C1271)*Capacity_FTTC_Yearly_avg + (B1269*B1271+B1273*C1273)*Capacity_FTTH_Yearly_avg)/1000000","v":7.5247712249084248E-2},9.6553326482280238E-2,0.12191828120879118,0.1602585825286357,0.21301791463838191,0.28555263812902859,0.36079482250006484,0.44963297317203926,0.54371740984008632,0.65167263758315264]
[{"$f":"INDEX(CO_Index,A1254+1)","v":115},{"$f":"INDEX(CO_Names,A1265)","v":"ΚΑΛΟΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1269*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1269=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1265:Q1265/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1265)","v":225},{"$f":"INDEX(CO_Homes_per_Cab,$A1265)","v":240},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1269*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1271=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1267:Q1267/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1265)*IF(SUM(C1269,B1271,C1271)=0,0,1)","v":57},{"$f":"INDEX(CO_VDSL_Cabs,A1265)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1265:Q1265*C1269 + H1267:Q1267*C1271","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1265)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1265)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1269+$C1271)*$B1269*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1265/(H1265+H1267)+G.fast_Ports_per_Card*H1267/(H1265+H1267)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1269*INDEX(Lines_Trend,0,H$6)))/(IF($C1267/$B1267>$AA$10,$AA$10,$AA$13) * IF($C1267/$B1267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1265))+32*INDEX(CO_SDU_ratio,$A1265))*$B1271,0)+ ROUNDUP( (($B1273*INDEX(Lines_Trend,0,H$6)))/(IF($C1267/$B1267>$AA$10,$AA$10,$AA$13) * IF($C1267/$B1267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1265))+32*INDEX(CO_SDU_ratio,$A1265))*$C1273,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1265)*IF(C1273=0,0,1)","v":162},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1265)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1265-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1265-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1270:Q1270+H1272:Q1272)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1280*(C1280+C1282)*Capacity_FTTC_Yearly_avg + (B1280*B1282+B1284*C1284)*Capacity_FTTH_Yearly_avg)/1000000","v":5.0508738358974362E-2},6.562819391826924E-2,8.4112326399679471E-2,0.11226677633606662,0.1518769913352814,0.20554764024816921,0.26238778907505017,0.33097779614769074,0.40415657169244262,0.48673906372838172]
[{"$f":"INDEX(CO_Index,A1265+1)","v":116},{"$f":"INDEX(CO_Names,A1276)","v":"ΚΑΡΥΤΣΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1280*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1280=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1276:Q1276/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1276)","v":218},{"$f":"INDEX(CO_Homes_per_Cab,$A1276)","v":256},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1280*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1282=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1278:Q1278/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1276)*IF(SUM(C1280,B1282,C1282)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1276)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1276:Q1276*C1280 + H1278:Q1278*C1282","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1276)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1276)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1280+$C1282)*$B1280*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1276/(H1276+H1278)+G.fast_Ports_per_Card*H1278/(H1276+H1278)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1280*INDEX(Lines_Trend,0,H$6)))/(IF($C1278/$B1278>$AA$10,$AA$10,$AA$13) * IF($C1278/$B1278>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1276))+32*INDEX(CO_SDU_ratio,$A1276))*$B1282,0)+ ROUNDUP( (($B1284*INDEX(Lines_Trend,0,H$6)))/(IF($C1278/$B1278>$AA$10,$AA$10,$AA$13) * IF($C1278/$B1278>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1276))+32*INDEX(CO_SDU_ratio,$A1276))*$C1284,0)","v":6},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1276)*IF(C1284=0,0,1)","v":73.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1276)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1276-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1276-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1281:Q1281+H1283:Q1283)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1291*(C1291+C1293)*Capacity_FTTC_Yearly_avg + (B1291*B1293+B1295*C1295)*Capacity_FTTH_Yearly_avg)/1000000","v":2.9205733064713062E-2},3.734932643850733E-2,4.6970173216254574E-2,6.1479530319053219E-2,8.1312334264598746E-2,0.10869970707001886,0.13693023091904494,0.17003471702279929,0.20501149912085231,0.24535760845850688]
[{"$f":"INDEX(CO_Index,A1276+1)","v":117},{"$f":"INDEX(CO_Names,A1287)","v":"ΚΥΠΑΡΙΣΣΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1291*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1291=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1287:Q1287/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1287)","v":68},{"$f":"INDEX(CO_Homes_per_Cab,$A1287)","v":69},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1291*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1293=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1289:Q1289/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1287)*IF(SUM(C1291,B1293,C1293)=0,0,1)","v":28},{"$f":"INDEX(CO_VDSL_Cabs,A1287)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1287:Q1287*C1291 + H1289:Q1289*C1293","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1287)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1287)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1291+$C1293)*$B1291*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1287/(H1287+H1289)+G.fast_Ports_per_Card*H1289/(H1287+H1289)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1291*INDEX(Lines_Trend,0,H$6)))/(IF($C1289/$B1289>$AA$10,$AA$10,$AA$13) * IF($C1289/$B1289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1287))+32*INDEX(CO_SDU_ratio,$A1287))*$B1293,0)+ ROUNDUP( (($B1295*INDEX(Lines_Trend,0,H$6)))/(IF($C1289/$B1289>$AA$10,$AA$10,$AA$13) * IF($C1289/$B1289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1287))+32*INDEX(CO_SDU_ratio,$A1287))*$C1295,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1287)*IF(C1295=0,0,1)","v":57},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1287)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1287-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1287-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1292:Q1292+H1294:Q1294)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1302*(C1302+C1304)*Capacity_FTTC_Yearly_avg + (B1302*B1304+B1306*C1306)*Capacity_FTTH_Yearly_avg)/1000000","v":6.0816644146520139E-2},7.9021702881181335E-2,0.10127810729757325,0.13517836334342717,0.18287229568942046,0.24749613825799971,0.31593631745771344,0.39852428515742355,0.48663750469090028,0.58607356653009235]
[{"$f":"INDEX(CO_Index,A1287+1)","v":118},{"$f":"INDEX(CO_Names,A1298)","v":"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1302*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1302=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1298:Q1298/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1298)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A1298)","v":143},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1302*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1304=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1300:Q1300/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1298)*IF(SUM(C1302,B1304,C1304)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1298)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1298:Q1298*C1302 + H1300:Q1300*C1304","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1298)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1298)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1302+$C1304)*$B1302*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1298/(H1298+H1300)+G.fast_Ports_per_Card*H1300/(H1298+H1300)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1302*INDEX(Lines_Trend,0,H$6)))/(IF($C1300/$B1300>$AA$10,$AA$10,$AA$13) * IF($C1300/$B1300>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1298))+32*INDEX(CO_SDU_ratio,$A1298))*$B1304,0)+ ROUNDUP( (($B1306*INDEX(Lines_Trend,0,H$6)))/(IF($C1300/$B1300>$AA$10,$AA$10,$AA$13) * IF($C1300/$B1300>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1298))+32*INDEX(CO_SDU_ratio,$A1298))*$C1306,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1298)*IF(C1306=0,0,1)","v":88.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1298)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1298-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1298-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1303:Q1303+H1305:Q1305)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1313*(C1313+C1315)*Capacity_FTTC_Yearly_avg + (B1313*B1315+B1317*C1317)*Capacity_FTTH_Yearly_avg)/1000000","v":7.3340749678388262},9.1079926900723898,11.040920147618085,13.883186511440615,17.473601293212017,22.700580663095685,27.691421782891183,33.037136779777576,38.499507086951901,45.279344981007149]
[{"$f":"INDEX(CO_Index,A1298+1)","v":119},{"$f":"INDEX(CO_Names,A1309)","v":"ΜΕΤΑΜΟΡΦΩΣΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1313*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1313=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1309:Q1309/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1309)","v":52},{"$f":"INDEX(CO_Homes_per_Cab,$A1309)","v":142},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1313*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1315=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1311:Q1311/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1309)*IF(SUM(C1313,B1315,C1315)=0,0,1)","v":119.41818181818182},{"$f":"INDEX(CO_VDSL_Cabs,A1309)","v":165},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1309:Q1309*C1313 + H1311:Q1311*C1315","v":495},495,495,495,495,495,495,495,495,495]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1309)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1309)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1313+$C1315)*$B1313*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1309/(H1309+H1311)+G.fast_Ports_per_Card*H1311/(H1309+H1311)),0),0)","v":411},409,407,405,403,401,399,397,395,393]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1313*INDEX(Lines_Trend,0,H$6)))/(IF($C1311/$B1311>$AA$10,$AA$10,$AA$13) * IF($C1311/$B1311>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1309))+32*INDEX(CO_SDU_ratio,$A1309))*$B1315,0)+ ROUNDUP( (($B1317*INDEX(Lines_Trend,0,H$6)))/(IF($C1311/$B1311>$AA$10,$AA$10,$AA$13) * IF($C1311/$B1311>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1309))+32*INDEX(CO_SDU_ratio,$A1309))*$C1317,0)","v":82},82,81,81,81,80,80,79,79,79]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1309)*IF(C1317=0,0,1)","v":117.21428571428571},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1309)","v":14},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1309-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1309-1),0)","v":2208},2208,2208,2208,2208,2208,2208,2208,2208,2208]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1314:Q1314+H1316:Q1316)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1324*(C1324+C1326)*Capacity_FTTC_Yearly_avg + (B1324*B1326+B1328*C1328)*Capacity_FTTH_Yearly_avg)/1000000","v":0.2116556655042735},0.26632862417051284,0.32831071418397423,0.42062007662501261,0.54207534235912391,0.71410411841325749,0.88506609006242065,1.0774230476805815,1.2776835641340538,1.5163612900731978]
[{"$f":"INDEX(CO_Index,A1309+1)","v":120},{"$f":"INDEX(CO_Names,A1320)","v":"ΜΑΚΡΥΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1324*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1324=0,0,1)","v":2},2,2,2,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1320:Q1320/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1320)","v":221},{"$f":"INDEX(CO_Homes_per_Cab,$A1320)","v":236},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1324*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1326=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1322:Q1322/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1320)*IF(SUM(C1324,B1326,C1326)=0,0,1)","v":101.5},{"$f":"INDEX(CO_VDSL_Cabs,A1320)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1320:Q1320*C1324 + H1322:Q1322*C1326","v":8},8,8,8,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1320)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1320)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1324+$C1326)*$B1324*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1320/(H1320+H1322)+G.fast_Ports_per_Card*H1322/(H1320+H1322)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1324*INDEX(Lines_Trend,0,H$6)))/(IF($C1322/$B1322>$AA$10,$AA$10,$AA$13) * IF($C1322/$B1322>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1320))+32*INDEX(CO_SDU_ratio,$A1320))*$B1326,0)+ ROUNDUP( (($B1328*INDEX(Lines_Trend,0,H$6)))/(IF($C1322/$B1322>$AA$10,$AA$10,$AA$13) * IF($C1322/$B1322>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1320))+32*INDEX(CO_SDU_ratio,$A1320))*$C1328,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1320)*IF(C1328=0,0,1)","v":105},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1320)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1320-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1320-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1325:Q1325+H1327:Q1327)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1335*(C1335+C1337)*Capacity_FTTC_Yearly_avg + (B1335*B1337+B1339*C1339)*Capacity_FTTH_Yearly_avg)/1000000","v":6.7688581338217341E-2},8.4485361322939559E-2,0.10308176940450241,0.1305693787998152,0.16588416950819768,0.21671151641327505,0.26606115356673277,0.32004762433865502,0.3756646009024675,0.44348927497979107]
[{"$f":"INDEX(CO_Index,A1320+1)","v":121},{"$f":"INDEX(CO_Names,A1331)","v":"ΜΟΣΧΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1335*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1335=0,0,1)","v":1},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1331:Q1331/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1331)","v":78},{"$f":"INDEX(CO_Homes_per_Cab,$A1331)","v":80},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1335*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1337=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1333:Q1333/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1331)*IF(SUM(C1335,B1337,C1337)=0,0,1)","v":54},{"$f":"INDEX(CO_VDSL_Cabs,A1331)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1331:Q1331*C1335 + H1333:Q1333*C1337","v":3},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1331)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1331)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1335+$C1337)*$B1335*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1331/(H1331+H1333)+G.fast_Ports_per_Card*H1333/(H1331+H1333)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1335*INDEX(Lines_Trend,0,H$6)))/(IF($C1333/$B1333>$AA$10,$AA$10,$AA$13) * IF($C1333/$B1333>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1331))+32*INDEX(CO_SDU_ratio,$A1331))*$B1337,0)+ ROUNDUP( (($B1339*INDEX(Lines_Trend,0,H$6)))/(IF($C1333/$B1333>$AA$10,$AA$10,$AA$13) * IF($C1333/$B1333>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1331))+32*INDEX(CO_SDU_ratio,$A1331))*$C1339,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1331)*IF(C1339=0,0,1)","v":35},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1331)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1331-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1331-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1336:Q1336+H1338:Q1338)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1346*(C1346+C1348)*Capacity_FTTC_Yearly_avg + (B1346*B1348+B1350*C1350)*Capacity_FTTH_Yearly_avg)/1000000","v":0.47347647250793645},0.60648096976016497,0.76420253427658724,1.0023289128356512,1.3288912376157709,1.778870655675487,2.2441422395893182,2.7915790826822158,3.3706503710300137,4.0368797934166691]
[{"$f":"INDEX(CO_Index,A1331+1)","v":122},{"$f":"INDEX(CO_Names,A1342)","v":"ΝΙΚΑΙΑ ΛΑΡ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1346*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1346=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1342:Q1342/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1342)","v":197},{"$f":"INDEX(CO_Homes_per_Cab,$A1342)","v":203},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1346*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1348=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1344:Q1344/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1342)*IF(SUM(C1346,B1348,C1348)=0,0,1)","v":81.599999999999994},{"$f":"INDEX(CO_VDSL_Cabs,A1342)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1342:Q1342*C1346 + H1344:Q1344*C1348","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1342)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1342)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1346+$C1348)*$B1346*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1342/(H1342+H1344)+G.fast_Ports_per_Card*H1344/(H1342+H1344)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1346*INDEX(Lines_Trend,0,H$6)))/(IF($C1344/$B1344>$AA$10,$AA$10,$AA$13) * IF($C1344/$B1344>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1342))+32*INDEX(CO_SDU_ratio,$A1342))*$B1348,0)+ ROUNDUP( (($B1350*INDEX(Lines_Trend,0,H$6)))/(IF($C1344/$B1344>$AA$10,$AA$10,$AA$13) * IF($C1344/$B1344>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1342))+32*INDEX(CO_SDU_ratio,$A1342))*$C1350,0)","v":31},31,31,31,31,31,30,30,30,30]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1342)*IF(C1350=0,0,1)","v":161.66666666666666},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1342)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1342-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1342-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1347:Q1347+H1349:Q1349)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1357*(C1357+C1359)*Capacity_FTTC_Yearly_avg + (B1357*B1359+B1361*C1361)*Capacity_FTTH_Yearly_avg)/1000000","v":1.4599430563760682},1.8276389777426281,2.2383834239814093,2.8472541852839579,3.6367026073423432,4.7659372016730224,5.8722446779797126,7.0959189306505595,8.361821182301032,9.8916419445434514]
[{"$f":"INDEX(CO_Index,A1342+1)","v":123},{"$f":"INDEX(CO_Names,A1353)","v":"ΚΑΝΗΘΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1357*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1357=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1353:Q1353/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1353)","v":91},{"$f":"INDEX(CO_Homes_per_Cab,$A1353)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1357*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1359=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1355:Q1355/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1353)*IF(SUM(C1357,B1359,C1359)=0,0,1)","v":120.03703703703704},{"$f":"INDEX(CO_VDSL_Cabs,A1353)","v":27},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1353:Q1353*C1357 + H1355:Q1355*C1359","v":81},81,81,81,81,81,81,81,81,81]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1353)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1353)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1357+$C1359)*$B1357*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1353/(H1353+H1355)+G.fast_Ports_per_Card*H1355/(H1353+H1355)),0),0)","v":68},68,67,67,67,66,66,66,65,65]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1357*INDEX(Lines_Trend,0,H$6)))/(IF($C1355/$B1355>$AA$10,$AA$10,$AA$13) * IF($C1355/$B1355>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1353))+32*INDEX(CO_SDU_ratio,$A1353))*$B1359,0)+ ROUNDUP( (($B1361*INDEX(Lines_Trend,0,H$6)))/(IF($C1355/$B1355>$AA$10,$AA$10,$AA$13) * IF($C1355/$B1355>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1353))+32*INDEX(CO_SDU_ratio,$A1353))*$C1361,0)","v":41},41,41,41,40,40,40,40,40,39]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1353)*IF(C1361=0,0,1)","v":100.8},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1353)","v":10},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1353-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1353-1),0)","v":480},480,480,480,480,480,480,480,480,480]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1358:Q1358+H1360:Q1360)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1368*(C1368+C1370)*Capacity_FTTC_Yearly_avg + (B1368*B1370+B1372*C1372)*Capacity_FTTH_Yearly_avg)/1000000","v":4.9821544639804642E-2},6.4735293320741766E-2,8.2967941006486551E-2,0.11073933720224259,0.14981063771167211,0.20275107371418055,0.25881788718287257,0.32647469688037528,0.39865784282587874,0.48011676354160104]
[{"$f":"INDEX(CO_Index,A1353+1)","v":124},{"$f":"INDEX(CO_Names,A1364)","v":"ΟΜΟΛΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1368*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1368=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1364:Q1364/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1364)","v":255},{"$f":"INDEX(CO_Homes_per_Cab,$A1364)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1368*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1370=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1366:Q1366/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1364)*IF(SUM(C1368,B1370,C1370)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1364)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1364:Q1364*C1368 + H1366:Q1366*C1370","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1364)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1364)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1368+$C1370)*$B1368*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1364/(H1364+H1366)+G.fast_Ports_per_Card*H1366/(H1364+H1366)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1368*INDEX(Lines_Trend,0,H$6)))/(IF($C1366/$B1366>$AA$10,$AA$10,$AA$13) * IF($C1366/$B1366>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1364))+32*INDEX(CO_SDU_ratio,$A1364))*$B1370,0)+ ROUNDUP( (($B1372*INDEX(Lines_Trend,0,H$6)))/(IF($C1366/$B1366>$AA$10,$AA$10,$AA$13) * IF($C1366/$B1366>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1364))+32*INDEX(CO_SDU_ratio,$A1364))*$C1372,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1364)*IF(C1372=0,0,1)","v":145},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1364)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1364-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1364-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1369:Q1369+H1371:Q1371)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1379*(C1379+C1381)*Capacity_FTTC_Yearly_avg + (B1379*B1381+B1383*C1383)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17111123607326004},0.21739091989395606,0.27120576345086989,0.35198012315732147,0.4608335706836475,0.6125715093110542,0.76688312528957681,0.94515895239715486,1.132536546682481,1.3512090133010928]
[{"$f":"INDEX(CO_Index,A1364+1)","v":125},{"$f":"INDEX(CO_Names,A1375)","v":"ΟΜΟΡΦΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1379*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1379=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1375:Q1375/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1375)","v":79},{"$f":"INDEX(CO_Homes_per_Cab,$A1375)","v":81},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1379*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1381=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1377:Q1377/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1375)*IF(SUM(C1379,B1381,C1381)=0,0,1)","v":46.2},{"$f":"INDEX(CO_VDSL_Cabs,A1375)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1375:Q1375*C1379 + H1377:Q1377*C1381","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1375)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1375)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1379+$C1381)*$B1379*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1375/(H1375+H1377)+G.fast_Ports_per_Card*H1377/(H1375+H1377)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1379*INDEX(Lines_Trend,0,H$6)))/(IF($C1377/$B1377>$AA$10,$AA$10,$AA$13) * IF($C1377/$B1377>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1375))+32*INDEX(CO_SDU_ratio,$A1375))*$B1381,0)+ ROUNDUP( (($B1383*INDEX(Lines_Trend,0,H$6)))/(IF($C1377/$B1377>$AA$10,$AA$10,$AA$13) * IF($C1377/$B1377>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1375))+32*INDEX(CO_SDU_ratio,$A1375))*$C1383,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1375)*IF(C1383=0,0,1)","v":53.4},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1375)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1375-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1375-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1380:Q1380+H1382:Q1382)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1390*(C1390+C1392)*Capacity_FTTC_Yearly_avg + (B1390*B1392+B1394*C1394)*Capacity_FTTH_Yearly_avg)/1000000","v":7.6622099687423673E-2},9.4788216007188633E-2,0.11432883074239925,0.14293913736179317,0.17856928879131423,0.23094485963746569,0.28024750068616366,0.33208194652358797,0.3846568925894126,0.45095420889865251]
[{"$f":"INDEX(CO_Index,A1375+1)","v":126},{"$f":"INDEX(CO_Names,A1386)","v":"ΡΑΨΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1390*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1390=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1386:Q1386/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1386)","v":153},{"$f":"INDEX(CO_Homes_per_Cab,$A1386)","v":163},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1390*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1392=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1388:Q1388/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1386)*IF(SUM(C1390,B1392,C1392)=0,0,1)","v":74.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A1386)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1386:Q1386*C1390 + H1388:Q1388*C1392","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1386)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1386)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1390+$C1392)*$B1390*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1386/(H1386+H1388)+G.fast_Ports_per_Card*H1388/(H1386+H1388)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1390*INDEX(Lines_Trend,0,H$6)))/(IF($C1388/$B1388>$AA$10,$AA$10,$AA$13) * IF($C1388/$B1388>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1386))+32*INDEX(CO_SDU_ratio,$A1386))*$B1392,0)+ ROUNDUP( (($B1394*INDEX(Lines_Trend,0,H$6)))/(IF($C1388/$B1388>$AA$10,$AA$10,$AA$13) * IF($C1388/$B1388>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1386))+32*INDEX(CO_SDU_ratio,$A1386))*$C1394,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1386)*IF(C1394=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1386)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1386-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1386-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1391:Q1391+H1393:Q1393)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1401*(C1401+C1403)*Capacity_FTTC_Yearly_avg + (B1401*B1403+B1405*C1405)*Capacity_FTTH_Yearly_avg)/1000000","v":0.3143911265201465},0.40015952004739014,0.50034844817742663,0.65093601734225925,0.85471389179659307,1.1379933127442825,1.4272181940849655,1.7628346749088861,2.1161346598042692,2.5270181105567264]
[{"$f":"INDEX(CO_Index,A1386+1)","v":127},{"$f":"INDEX(CO_Names,A1397)","v":"ΣΥΚΟΥΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1401*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1401=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1397:Q1397/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1397)","v":206},{"$f":"INDEX(CO_Homes_per_Cab,$A1397)","v":220},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1401*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1403=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1399:Q1399/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1397)*IF(SUM(C1401,B1403,C1403)=0,0,1)","v":130},{"$f":"INDEX(CO_VDSL_Cabs,A1397)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1397:Q1397*C1401 + H1399:Q1399*C1403","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1397)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1397)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1401+$C1403)*$B1401*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1397/(H1397+H1399)+G.fast_Ports_per_Card*H1399/(H1397+H1399)),0),0)","v":9},9,9,9,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1401*INDEX(Lines_Trend,0,H$6)))/(IF($C1399/$B1399>$AA$10,$AA$10,$AA$13) * IF($C1399/$B1399>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1397))+32*INDEX(CO_SDU_ratio,$A1397))*$B1403,0)+ ROUNDUP( (($B1405*INDEX(Lines_Trend,0,H$6)))/(IF($C1399/$B1399>$AA$10,$AA$10,$AA$13) * IF($C1399/$B1399>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1397))+32*INDEX(CO_SDU_ratio,$A1397))*$C1405,0)","v":18},17,17,17,17,17,17,17,17,17]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1397)*IF(C1405=0,0,1)","v":87.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1397)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1397-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1397-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1402:Q1402+H1404:Q1404)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1412*(C1412+C1414)*Capacity_FTTC_Yearly_avg + (B1412*B1414+B1416*C1416)*Capacity_FTTH_Yearly_avg)/1000000","v":2.439537703052503E-2},3.0179207787042119E-2,3.6400659115293034E-2,4.5509770191422931E-2,5.6853899121898248E-2,7.3529529301614646E-2,8.9226782729675422E-2,0.10573012647163564,0.12246923486030627,0.14357734902154407]
[{"$f":"INDEX(CO_Index,A1397+1)","v":128},{"$f":"INDEX(CO_Names,A1408)","v":"ΤΕΜΠΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1412*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1412=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1408:Q1408/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1408)","v":194},{"$f":"INDEX(CO_Homes_per_Cab,$A1408)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1412*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1414=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1410:Q1410/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1408)*IF(SUM(C1412,B1414,C1414)=0,0,1)","v":71},{"$f":"INDEX(CO_VDSL_Cabs,A1408)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1408:Q1408*C1412 + H1410:Q1410*C1414","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1408)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1408)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1412+$C1414)*$B1412*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1408/(H1408+H1410)+G.fast_Ports_per_Card*H1410/(H1408+H1410)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1412*INDEX(Lines_Trend,0,H$6)))/(IF($C1410/$B1410>$AA$10,$AA$10,$AA$13) * IF($C1410/$B1410>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1408))+32*INDEX(CO_SDU_ratio,$A1408))*$B1414,0)+ ROUNDUP( (($B1416*INDEX(Lines_Trend,0,H$6)))/(IF($C1410/$B1410>$AA$10,$AA$10,$AA$13) * IF($C1410/$B1410>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1408))+32*INDEX(CO_SDU_ratio,$A1408))*$C1416,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1408)*IF(C1416=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1408)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1408-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1408-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1413:Q1413+H1415:Q1415)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1423*(C1423+C1425)*Capacity_FTTC_Yearly_avg + (B1423*B1425+B1427*C1427)*Capacity_FTTH_Yearly_avg)/1000000","v":4.9495127623199018},6.2562390155355772,7.755946922171991,9.9979728269662616,12.982834141349729,17.177457988585719,21.393747496262055,26.200802403692048,31.2294722220267,37.159730853703486]
[{"$f":"INDEX(CO_Index,A1408+1)","v":129},{"$f":"INDEX(CO_Names,A1419)","v":"ΦΙΛΕΛΛΗΝΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1423*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1423=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1419:Q1419/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1419)","v":55},{"$f":"INDEX(CO_Homes_per_Cab,$A1419)","v":150},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1423*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1425=0,0,1)","v":5},5,6,6,6,6,6,6,6,6]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1421:Q1421/G.fast_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1419)*IF(SUM(C1423,B1425,C1425)=0,0,1)","v":129.76623376623377},{"$f":"INDEX(CO_VDSL_Cabs,A1419)","v":44},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1419:Q1419*C1423 + H1421:Q1421*C1425","v":227},227,246,246,246,246,246,246,246,246]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1419)","v":14},{"$f":"INDEX(CO_G.fast_Cabs,A1419)","v":19},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1423+$C1425)*$B1423*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1419/(H1419+H1421)+G.fast_Ports_per_Card*H1421/(H1419+H1421)),0),0)","v":248},247,253,252,251,250,248,247,246,244]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1423*INDEX(Lines_Trend,0,H$6)))/(IF($C1421/$B1421>$AA$10,$AA$10,$AA$13) * IF($C1421/$B1421>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1419))+32*INDEX(CO_SDU_ratio,$A1419))*$B1425,0)+ ROUNDUP( (($B1427*INDEX(Lines_Trend,0,H$6)))/(IF($C1421/$B1421>$AA$10,$AA$10,$AA$13) * IF($C1421/$B1421>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1419))+32*INDEX(CO_SDU_ratio,$A1419))*$C1427,0)","v":311},309,308,307,305,304,302,301,298,297]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1419)*IF(C1427=0,0,1)","v":119.27027027027027},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1419)","v":37},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1419-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1419-1),0)","v":1440},1440,1440,1440,1440,1440,1440,1440,1440,1440]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1424:Q1424+H1426:Q1426)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1434*(C1434+C1436)*Capacity_FTTC_Yearly_avg + (B1434*B1436+B1438*C1438)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16355210516239316},0.2125103422115385,0.27236372357991451,0.36353051385012047,0.49179216241900647,0.66558283508930993,0.84963665033825753,1.071737625621094,1.308697470242195,1.5761074444538075]
[{"$f":"INDEX(CO_Index,A1419+1)","v":130},{"$f":"INDEX(CO_Names,A1430)","v":"ΧΑΛΚΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1434*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1434=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1430:Q1430/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1430)","v":187},{"$f":"INDEX(CO_Homes_per_Cab,$A1430)","v":193},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1434*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1436=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1432:Q1432/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1430)*IF(SUM(C1434,B1436,C1436)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1430)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1430:Q1430*C1434 + H1432:Q1432*C1436","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1430)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1430)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1434+$C1436)*$B1434*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1430/(H1430+H1432)+G.fast_Ports_per_Card*H1432/(H1430+H1432)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1434*INDEX(Lines_Trend,0,H$6)))/(IF($C1432/$B1432>$AA$10,$AA$10,$AA$13) * IF($C1432/$B1432>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1430))+32*INDEX(CO_SDU_ratio,$A1430))*$B1436,0)+ ROUNDUP( (($B1438*INDEX(Lines_Trend,0,H$6)))/(IF($C1432/$B1432>$AA$10,$AA$10,$AA$13) * IF($C1432/$B1432>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1430))+32*INDEX(CO_SDU_ratio,$A1430))*$C1438,0)","v":16},16,16,15,15,15,15,15,15,15]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1430)*IF(C1438=0,0,1)","v":119},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1430)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1430-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1430-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1435:Q1435+H1437:Q1437)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1445*(C1445+C1447)*Capacity_FTTC_Yearly_avg + (B1445*B1447+B1449*C1449)*Capacity_FTTH_Yearly_avg)/1000000","v":8.2119649440781442E-2},0.10462669109125458,0.13098184086294259,0.17062349834049279,0.22438474410476711,0.2990120597196288,0.37536441356683881,0.46416824893360842,0.5577268732084234,0.66633828305142684]
[{"$f":"INDEX(CO_Index,A1430+1)","v":131},{"$f":"INDEX(CO_Names,A1441)","v":"ΓΑΛΑΝΟΒΡΥΣΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1445*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1445=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1441:Q1441/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1441)","v":124},{"$f":"INDEX(CO_Homes_per_Cab,$A1441)","v":139},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1445*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1447=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1443:Q1443/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1441)*IF(SUM(C1445,B1447,C1447)=0,0,1)","v":48.5},{"$f":"INDEX(CO_VDSL_Cabs,A1441)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1441:Q1441*C1445 + H1443:Q1443*C1447","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1441)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1441)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1445+$C1447)*$B1445*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1441/(H1441+H1443)+G.fast_Ports_per_Card*H1443/(H1441+H1443)),0),0)","v":3},3,3,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1445*INDEX(Lines_Trend,0,H$6)))/(IF($C1443/$B1443>$AA$10,$AA$10,$AA$13) * IF($C1443/$B1443>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1441))+32*INDEX(CO_SDU_ratio,$A1441))*$B1447,0)+ ROUNDUP( (($B1449*INDEX(Lines_Trend,0,H$6)))/(IF($C1443/$B1443>$AA$10,$AA$10,$AA$13) * IF($C1443/$B1443>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1441))+32*INDEX(CO_SDU_ratio,$A1441))*$C1449,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1441)*IF(C1449=0,0,1)","v":71},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1441)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1441-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1441-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1446:Q1446+H1448:Q1448)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1456*(C1456+C1458)*Capacity_FTTC_Yearly_avg + (B1456*B1458+B1460*C1460)*Capacity_FTTH_Yearly_avg)/1000000","v":4.0200832571428577E-2},5.2234684955357151E-2,6.6946545501785706E-2,8.9355189328706078E-2,0.12088168698114234,0.16359914223833877,0.20883926069238684,0.26343130713795793,0.32167563869398497,0.38740456092667119]
[{"$f":"INDEX(CO_Index,A1441+1)","v":132},{"$f":"INDEX(CO_Names,A1452)","v":"ΔΟΜΕΝΙΚΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1456*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1456=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1452:Q1452/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1452)","v":128},{"$f":"INDEX(CO_Homes_per_Cab,$A1452)","v":144},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1456*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1458=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1454:Q1454/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1452)*IF(SUM(C1456,B1458,C1458)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1452)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1452:Q1452*C1456 + H1454:Q1454*C1458","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1452)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1452)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1456+$C1458)*$B1456*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1452/(H1452+H1454)+G.fast_Ports_per_Card*H1454/(H1452+H1454)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1456*INDEX(Lines_Trend,0,H$6)))/(IF($C1454/$B1454>$AA$10,$AA$10,$AA$13) * IF($C1454/$B1454>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1452))+32*INDEX(CO_SDU_ratio,$A1452))*$B1458,0)+ ROUNDUP( (($B1460*INDEX(Lines_Trend,0,H$6)))/(IF($C1454/$B1454>$AA$10,$AA$10,$AA$13) * IF($C1454/$B1454>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1452))+32*INDEX(CO_SDU_ratio,$A1452))*$C1460,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1452)*IF(C1460=0,0,1)","v":58.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1452)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1452-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1452-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1457:Q1457+H1459:Q1459)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1467*(C1467+C1469)*Capacity_FTTC_Yearly_avg + (B1467*B1469+B1471*C1471)*Capacity_FTTH_Yearly_avg)/1000000","v":7.249893737240537E-2},9.2981724092170343E-2,0.11734073963601953,0.15414882599333959,0.2047525001439448,0.27436637199307384,0.34651521493135462,0.43162057610277721,0.521722494373831,0.62518343683602973]
[{"$f":"INDEX(CO_Index,A1452+1)","v":133},{"$f":"INDEX(CO_Names,A1463)","v":"ΕΥΑΓΓΕΛΙΣΜΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1467*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1467=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1463:Q1463/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1463)","v":135},{"$f":"INDEX(CO_Homes_per_Cab,$A1463)","v":152},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1467*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1469=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1465:Q1465/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1463)*IF(SUM(C1467,B1469,C1469)=0,0,1)","v":57},{"$f":"INDEX(CO_VDSL_Cabs,A1463)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1463:Q1463*C1467 + H1465:Q1465*C1469","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1463)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1463)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1467+$C1469)*$B1467*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1463/(H1463+H1465)+G.fast_Ports_per_Card*H1465/(H1463+H1465)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1467*INDEX(Lines_Trend,0,H$6)))/(IF($C1465/$B1465>$AA$10,$AA$10,$AA$13) * IF($C1465/$B1465>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1463))+32*INDEX(CO_SDU_ratio,$A1463))*$B1469,0)+ ROUNDUP( (($B1471*INDEX(Lines_Trend,0,H$6)))/(IF($C1465/$B1465>$AA$10,$AA$10,$AA$13) * IF($C1465/$B1465>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1463))+32*INDEX(CO_SDU_ratio,$A1463))*$C1471,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1463)*IF(C1471=0,0,1)","v":154},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1463)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1463-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1463-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1468:Q1468+H1470:Q1470)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1478*(C1478+C1480)*Capacity_FTTC_Yearly_avg + (B1478*B1480+B1482*C1482)*Capacity_FTTH_Yearly_avg)/1000000","v":2.8174942485958483E-2},3.485485969771062E-2,4.2040197851465191E-2,5.2560579657699731E-2,6.5662249690079666E-2,8.4921428207498609E-2,0.10305065047652655,0.12211085029118482,0.1414433416696495,0.16582172703896642]
[{"$f":"INDEX(CO_Index,A1463+1)","v":134},{"$f":"INDEX(CO_Names,A1474)","v":"ΛΥΚΟΥΔΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1478*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1478=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1474:Q1474/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1474)","v":171},{"$f":"INDEX(CO_Homes_per_Cab,$A1474)","v":193},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1478*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1480=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1476:Q1476/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1474)*IF(SUM(C1478,B1480,C1480)=0,0,1)","v":82},{"$f":"INDEX(CO_VDSL_Cabs,A1474)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1474:Q1474*C1478 + H1476:Q1476*C1480","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1474)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1474)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1478+$C1480)*$B1478*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1474/(H1474+H1476)+G.fast_Ports_per_Card*H1476/(H1474+H1476)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1478*INDEX(Lines_Trend,0,H$6)))/(IF($C1476/$B1476>$AA$10,$AA$10,$AA$13) * IF($C1476/$B1476>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1474))+32*INDEX(CO_SDU_ratio,$A1474))*$B1480,0)+ ROUNDUP( (($B1482*INDEX(Lines_Trend,0,H$6)))/(IF($C1476/$B1476>$AA$10,$AA$10,$AA$13) * IF($C1476/$B1476>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1474))+32*INDEX(CO_SDU_ratio,$A1474))*$C1482,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1474)*IF(C1482=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1474)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1474-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1474-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1479:Q1479+H1481:Q1481)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1489*(C1489+C1491)*Capacity_FTTC_Yearly_avg + (B1489*B1491+B1493*C1493)*Capacity_FTTH_Yearly_avg)/1000000","v":4.2949607448107448E-2},5.580628734546704E-2,7.1524087074557374E-2,9.5464945864002226E-2,0.12914710147557942,0.17478540837429357,0.22311886826109706,0.28144370420722004,0.34367055416024034,0.41389376167379394]
[{"$f":"INDEX(CO_Index,A1474+1)","v":135},{"$f":"INDEX(CO_Names,A1485)","v":"ΜΗΛΕΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1489*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1489=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1485:Q1485/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1485)","v":259},{"$f":"INDEX(CO_Homes_per_Cab,$A1485)","v":291},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1489*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1491=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1487:Q1487/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1485)*IF(SUM(C1489,B1491,C1491)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1485)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1485:Q1485*C1489 + H1487:Q1487*C1491","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1485)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1485)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1489+$C1491)*$B1489*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1485/(H1485+H1487)+G.fast_Ports_per_Card*H1487/(H1485+H1487)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1489*INDEX(Lines_Trend,0,H$6)))/(IF($C1487/$B1487>$AA$10,$AA$10,$AA$13) * IF($C1487/$B1487>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1485))+32*INDEX(CO_SDU_ratio,$A1485))*$B1491,0)+ ROUNDUP( (($B1493*INDEX(Lines_Trend,0,H$6)))/(IF($C1487/$B1487>$AA$10,$AA$10,$AA$13) * IF($C1487/$B1487>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1485))+32*INDEX(CO_SDU_ratio,$A1485))*$C1493,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1485)*IF(C1493=0,0,1)","v":125},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1485)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1485-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1485-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1490:Q1490+H1492:Q1492)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1500*(C1500+C1502)*Capacity_FTTC_Yearly_avg + (B1500*B1502+B1504*C1504)*Capacity_FTTH_Yearly_avg)/1000000","v":3.6764863975579973E-2},4.7770181967719788E-2,6.1224618535821111E-2,8.1717993659585902E-2,0.11054991886309597,0.14961630956839528,0.19098975123149908,0.24091581080138033,0.29418199436116571,0.35429305999276761]
[{"$f":"INDEX(CO_Index,A1485+1)","v":136},{"$f":"INDEX(CO_Names,A1496)","v":"ΣΑΡΑΝΤΑΠΟΡΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1500*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1500=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1496:Q1496/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1496)","v":111},{"$f":"INDEX(CO_Homes_per_Cab,$A1496)","v":125},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1500*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1502=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1498:Q1498/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1496)*IF(SUM(C1500,B1502,C1502)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1496)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1496:Q1496*C1500 + H1498:Q1498*C1502","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1496)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1496)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1500+$C1502)*$B1500*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1496/(H1496+H1498)+G.fast_Ports_per_Card*H1498/(H1496+H1498)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1500*INDEX(Lines_Trend,0,H$6)))/(IF($C1498/$B1498>$AA$10,$AA$10,$AA$13) * IF($C1498/$B1498>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1496))+32*INDEX(CO_SDU_ratio,$A1496))*$B1502,0)+ ROUNDUP( (($B1504*INDEX(Lines_Trend,0,H$6)))/(IF($C1498/$B1498>$AA$10,$AA$10,$AA$13) * IF($C1498/$B1498>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1496))+32*INDEX(CO_SDU_ratio,$A1496))*$C1504,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1496)*IF(C1504=0,0,1)","v":53.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1496)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1496-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1496-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1501:Q1501+H1503:Q1503)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1511*(C1511+C1513)*Capacity_FTTC_Yearly_avg + (B1511*B1513+B1515*C1515)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16080333028571431},0.1996764220312271,0.24201949645019838,0.30427568474172528,0.38288989714248539,0.49736648036732534,0.6066309862391559,0.72360909298391218,0.84311759593265057,0.99150986068174107]
[{"$f":"INDEX(CO_Index,A1496+1)","v":137},{"$f":"INDEX(CO_Names,A1507)","v":"ΑΓΙΟΚΑΜΠΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1511*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1511=0,0,1)","v":1},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1507:Q1507/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1507)","v":155},{"$f":"INDEX(CO_Homes_per_Cab,$A1507)","v":182},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1511*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1513=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1509:Q1509/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1507)*IF(SUM(C1511,B1513,C1513)=0,0,1)","v":54.125},{"$f":"INDEX(CO_VDSL_Cabs,A1507)","v":8},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1507:Q1507*C1511 + H1509:Q1509*C1513","v":8},16,16,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1507)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1507)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1511+$C1513)*$B1511*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1507/(H1507+H1509)+G.fast_Ports_per_Card*H1509/(H1507+H1509)),0),0)","v":10},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1511*INDEX(Lines_Trend,0,H$6)))/(IF($C1509/$B1509>$AA$10,$AA$10,$AA$13) * IF($C1509/$B1509>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1507))+32*INDEX(CO_SDU_ratio,$A1507))*$B1513,0)+ ROUNDUP( (($B1515*INDEX(Lines_Trend,0,H$6)))/(IF($C1509/$B1509>$AA$10,$AA$10,$AA$13) * IF($C1509/$B1509>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1507))+32*INDEX(CO_SDU_ratio,$A1507))*$C1515,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1507)*IF(C1515=0,0,1)","v":35},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1507)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1507-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1507-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1512:Q1512+H1514:Q1514)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1522*(C1522+C1524)*Capacity_FTTC_Yearly_avg + (B1522*B1524+B1526*C1526)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9750162495726506E-2},8.8575871369917583E-2,0.11044241114241451,0.14325233081981972,0.1874227965490429,0.24903651820156439,0.31163441520401797,0.38387485504471863,0.45977419924270663,0.54842581359936249]
[{"$f":"INDEX(CO_Index,A1507+1)","v":138},{"$f":"INDEX(CO_Names,A1518)","v":"ΑΝΑΒΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1522*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1522=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1518:Q1518/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1518)","v":197},{"$f":"INDEX(CO_Homes_per_Cab,$A1518)","v":231},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1522*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1524=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1520:Q1520/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1518)*IF(SUM(C1522,B1524,C1524)=0,0,1)","v":48},{"$f":"INDEX(CO_VDSL_Cabs,A1518)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1518:Q1518*C1522 + H1520:Q1520*C1524","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1518)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1518)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1522+$C1524)*$B1522*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1518/(H1518+H1520)+G.fast_Ports_per_Card*H1520/(H1518+H1520)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1522*INDEX(Lines_Trend,0,H$6)))/(IF($C1520/$B1520>$AA$10,$AA$10,$AA$13) * IF($C1520/$B1520>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1518))+32*INDEX(CO_SDU_ratio,$A1518))*$B1524,0)+ ROUNDUP( (($B1526*INDEX(Lines_Trend,0,H$6)))/(IF($C1520/$B1520>$AA$10,$AA$10,$AA$13) * IF($C1520/$B1520>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1518))+32*INDEX(CO_SDU_ratio,$A1518))*$C1526,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1518)*IF(C1526=0,0,1)","v":107},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1518)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1518-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1518-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1523:Q1523+H1525:Q1525)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1533*(C1533+C1535)*Capacity_FTTC_Yearly_avg + (B1533*B1535+B1537*C1537)*Capacity_FTTH_Yearly_avg)/1000000","v":7.9027277704517701E-2},0.10082254874395605,0.1264271801630189,0.16497739111988047,0.21741032949095226,0.29005407125400134,0.36458221201579022,0.45152823145858501,0.54322704963321133,0.64942727131079681]
[{"$f":"INDEX(CO_Index,A1518+1)","v":139},{"$f":"INDEX(CO_Names,A1529)","v":"ΚΑΛΑΜΑΚΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1533*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1533=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1529:Q1529/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1529)","v":161},{"$f":"INDEX(CO_Homes_per_Cab,$A1529)","v":178},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1533*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1535=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1531:Q1531/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1529)*IF(SUM(C1533,B1535,C1535)=0,0,1)","v":87},{"$f":"INDEX(CO_VDSL_Cabs,A1529)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1529:Q1529*C1533 + H1531:Q1531*C1535","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1529)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1529)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1533+$C1535)*$B1533*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1529/(H1529+H1531)+G.fast_Ports_per_Card*H1531/(H1529+H1531)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1533*INDEX(Lines_Trend,0,H$6)))/(IF($C1531/$B1531>$AA$10,$AA$10,$AA$13) * IF($C1531/$B1531>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1529))+32*INDEX(CO_SDU_ratio,$A1529))*$B1535,0)+ ROUNDUP( (($B1537*INDEX(Lines_Trend,0,H$6)))/(IF($C1531/$B1531>$AA$10,$AA$10,$AA$13) * IF($C1531/$B1531>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1529))+32*INDEX(CO_SDU_ratio,$A1529))*$C1537,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1529)*IF(C1537=0,0,1)","v":71.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1529)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1529-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1529-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1534:Q1534+H1536:Q1536)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1544*(C1544+C1546)*Capacity_FTTC_Yearly_avg + (B1544*B1546+B1548*C1548)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7309293406593399E-2},9.9980714470375473E-2,0.12743419488142549,0.1691366910156932,0.22735159393270379,0.30663530101162068,0.38999277754972383,0.48982602327162372,0.59606919357491683,0.71665222499308612]
[{"$f":"INDEX(CO_Index,A1529+1)","v":140},{"$f":"INDEX(CO_Names,A1540)","v":"ΜΕΛΙΒΟΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1544*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1544=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1540:Q1540/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1540)","v":133},{"$f":"INDEX(CO_Homes_per_Cab,$A1540)","v":157},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1544*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1546=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1542:Q1542/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1540)*IF(SUM(C1544,B1546,C1546)=0,0,1)","v":22},{"$f":"INDEX(CO_VDSL_Cabs,A1540)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1540:Q1540*C1544 + H1542:Q1542*C1546","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1540)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1540)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1544+$C1546)*$B1544*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1540/(H1540+H1542)+G.fast_Ports_per_Card*H1542/(H1540+H1542)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1544*INDEX(Lines_Trend,0,H$6)))/(IF($C1542/$B1542>$AA$10,$AA$10,$AA$13) * IF($C1542/$B1542>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1540))+32*INDEX(CO_SDU_ratio,$A1540))*$B1546,0)+ ROUNDUP( (($B1548*INDEX(Lines_Trend,0,H$6)))/(IF($C1542/$B1542>$AA$10,$AA$10,$AA$13) * IF($C1542/$B1542>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1540))+32*INDEX(CO_SDU_ratio,$A1540))*$C1548,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1540)*IF(C1548=0,0,1)","v":50.75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1540)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1540-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1540-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1545:Q1545+H1547:Q1547)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1555*(C1555+C1557)*Capacity_FTTC_Yearly_avg + (B1555*B1557+B1559*C1559)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11441775424175825},0.1434057550855769,0.1759013581582875,0.22412534129444475,0.28687313169724227,0.37641492885100408,0.4644426837393032,0.56221736900177954,0.66352473070447582,0.78553523924185986]
[{"$f":"INDEX(CO_Index,A1540+1)","v":141},{"$f":"INDEX(CO_Names,A1551)","v":"ΔΕΛΕΡΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1555*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1555=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1551:Q1551/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1551)","v":108},{"$f":"INDEX(CO_Homes_per_Cab,$A1551)","v":128},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1555*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1557=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1553:Q1553/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1551)*IF(SUM(C1555,B1557,C1557)=0,0,1)","v":82},{"$f":"INDEX(CO_VDSL_Cabs,A1551)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1551:Q1551*C1555 + H1553:Q1553*C1557","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1551)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1551)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1555+$C1557)*$B1555*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1551/(H1551+H1553)+G.fast_Ports_per_Card*H1553/(H1551+H1553)),0),0)","v":6},6,6,6,6,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1555*INDEX(Lines_Trend,0,H$6)))/(IF($C1553/$B1553>$AA$10,$AA$10,$AA$13) * IF($C1553/$B1553>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1551))+32*INDEX(CO_SDU_ratio,$A1551))*$B1557,0)+ ROUNDUP( (($B1559*INDEX(Lines_Trend,0,H$6)))/(IF($C1553/$B1553>$AA$10,$AA$10,$AA$13) * IF($C1553/$B1553>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1551))+32*INDEX(CO_SDU_ratio,$A1551))*$C1559,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1551)*IF(C1559=0,0,1)","v":87},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1551)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1551-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1551-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1556:Q1556+H1558:Q1558)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1566*(C1566+C1568)*Capacity_FTTC_Yearly_avg + (B1566*B1568+B1570*C1570)*Capacity_FTTH_Yearly_avg)/1000000","v":3.6764863975579973E-2},4.7770181967719788E-2,6.1224618535821111E-2,8.1717993659585902E-2,0.11054991886309597,0.14961630956839528,0.19098975123149908,0.24091581080138033,0.29418199436116571,0.35429305999276761]
[{"$f":"INDEX(CO_Index,A1551+1)","v":142},{"$f":"INDEX(CO_Names,A1562)","v":"ΒΡΥΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1566*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1566=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1562:Q1562/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1562)","v":164},{"$f":"INDEX(CO_Homes_per_Cab,$A1562)","v":202},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1566*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1568=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1564:Q1564/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1562)*IF(SUM(C1566,B1568,C1568)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1562)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1562:Q1562*C1566 + H1564:Q1564*C1568","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1562)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1562)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1566+$C1568)*$B1566*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1562/(H1562+H1564)+G.fast_Ports_per_Card*H1564/(H1562+H1564)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1566*INDEX(Lines_Trend,0,H$6)))/(IF($C1564/$B1564>$AA$10,$AA$10,$AA$13) * IF($C1564/$B1564>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1562))+32*INDEX(CO_SDU_ratio,$A1562))*$B1568,0)+ ROUNDUP( (($B1570*INDEX(Lines_Trend,0,H$6)))/(IF($C1564/$B1564>$AA$10,$AA$10,$AA$13) * IF($C1564/$B1564>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1562))+32*INDEX(CO_SDU_ratio,$A1562))*$C1570,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1562)*IF(C1570=0,0,1)","v":107},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1562)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1562-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1562-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1567:Q1567+H1569:Q1569)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1577*(C1577+C1579)*Capacity_FTTC_Yearly_avg + (B1577*B1579+B1581*C1581)*Capacity_FTTH_Yearly_avg)/1000000","v":6.5283403321123312E-2},8.2108895427106227E-2,0.10115917802138276,0.12951913291701644,0.16678655024905933,0.21961649682494058,0.27205474631723769,0.33097052920068859,0.39227464700463294,0.46542391117564991]
[{"$f":"INDEX(CO_Index,A1562+1)","v":143},{"$f":"INDEX(CO_Names,A1573)","v":"ΔΑΣΟΛΟΦΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1577*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1577=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1573:Q1573/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1573)","v":73},{"$f":"INDEX(CO_Homes_per_Cab,$A1573)","v":90},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1577*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1579=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1575:Q1575/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1573)*IF(SUM(C1577,B1579,C1579)=0,0,1)","v":42.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A1573)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1573:Q1573*C1577 + H1575:Q1575*C1579","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1573)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1573)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1577+$C1579)*$B1577*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1573/(H1573+H1575)+G.fast_Ports_per_Card*H1575/(H1573+H1575)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1577*INDEX(Lines_Trend,0,H$6)))/(IF($C1575/$B1575>$AA$10,$AA$10,$AA$13) * IF($C1575/$B1575>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1573))+32*INDEX(CO_SDU_ratio,$A1573))*$B1579,0)+ ROUNDUP( (($B1581*INDEX(Lines_Trend,0,H$6)))/(IF($C1575/$B1575>$AA$10,$AA$10,$AA$13) * IF($C1575/$B1575>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1573))+32*INDEX(CO_SDU_ratio,$A1573))*$C1581,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1573)*IF(C1581=0,0,1)","v":63},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1573)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1573-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1573-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1578:Q1578+H1580:Q1580)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1588*(C1588+C1590)*Capacity_FTTC_Yearly_avg + (B1588*B1590+B1592*C1592)*Capacity_FTTH_Yearly_avg)/1000000","v":4.0200832571428577E-2},5.1464607725686826E-2,6.4804280651785715E-2,8.493666135496114E-2,0.11251465088840555,0.15054352286398065,0.18982277562288546,0.23598516191753047,0.28479559592641362,0.34100294016709148]
[{"$f":"INDEX(CO_Index,A1573+1)","v":144},{"$f":"INDEX(CO_Names,A1584)","v":"ΜΕΓ.ΕΥΥΔΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1588*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1588=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1584:Q1584/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1584)","v":60},{"$f":"INDEX(CO_Homes_per_Cab,$A1584)","v":74},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1588*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1590=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1586:Q1586/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1584)*IF(SUM(C1588,B1590,C1590)=0,0,1)","v":36},{"$f":"INDEX(CO_VDSL_Cabs,A1584)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1584:Q1584*C1588 + H1586:Q1586*C1590","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1584)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1584)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1588+$C1590)*$B1588*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1584/(H1584+H1586)+G.fast_Ports_per_Card*H1586/(H1584+H1586)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1588*INDEX(Lines_Trend,0,H$6)))/(IF($C1586/$B1586>$AA$10,$AA$10,$AA$13) * IF($C1586/$B1586>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1584))+32*INDEX(CO_SDU_ratio,$A1584))*$B1590,0)+ ROUNDUP( (($B1592*INDEX(Lines_Trend,0,H$6)))/(IF($C1586/$B1586>$AA$10,$AA$10,$AA$13) * IF($C1586/$B1586>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1584))+32*INDEX(CO_SDU_ratio,$A1584))*$C1592,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1584)*IF(C1592=0,0,1)","v":40.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1584)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1584-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1584-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1589:Q1589+H1591:Q1591)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1599*(C1599+C1601)*Capacity_FTTC_Yearly_avg + (B1599*B1601+B1603*C1603)*Capacity_FTTH_Yearly_avg)/1000000","v":1.233169129050061},1.5571964312248627,1.9280985722888579,2.4821374285186733,3.2179027131340066,4.2535969435615701,5.2921398618576632,6.472924961034324,7.7069131122485963,9.165356069012601]
[{"$f":"INDEX(CO_Index,A1584+1)","v":145},{"$f":"INDEX(CO_Names,A1595)","v":"ΦΑΡΣΑΛΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1599*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1599=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1595:Q1595/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1595)","v":130},{"$f":"INDEX(CO_Homes_per_Cab,$A1595)","v":161},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1599*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1601=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1597:Q1597/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1595)*IF(SUM(C1599,B1601,C1601)=0,0,1)","v":81.115384615384613},{"$f":"INDEX(CO_VDSL_Cabs,A1595)","v":26},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1595:Q1595*C1599 + H1597:Q1597*C1601","v":52},52,52,52,52,52,52,52,52,52]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1595)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1595)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1599+$C1601)*$B1599*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1595/(H1595+H1597)+G.fast_Ports_per_Card*H1597/(H1595+H1597)),0),0)","v":44},44,44,44,44,43,43,43,43,42]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1599*INDEX(Lines_Trend,0,H$6)))/(IF($C1597/$B1597>$AA$10,$AA$10,$AA$13) * IF($C1597/$B1597>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1595))+32*INDEX(CO_SDU_ratio,$A1595))*$B1601,0)+ ROUNDUP( (($B1603*INDEX(Lines_Trend,0,H$6)))/(IF($C1597/$B1597>$AA$10,$AA$10,$AA$13) * IF($C1597/$B1597>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1595))+32*INDEX(CO_SDU_ratio,$A1595))*$C1603,0)","v":51},51,51,51,50,50,50,50,49,49]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1595)*IF(C1603=0,0,1)","v":92.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1595)","v":16},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1595-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1595-1),0)","v":576},576,576,576,576,576,576,576,576,576]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1600:Q1600+H1602:Q1602)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1610*(C1610+C1612)*Capacity_FTTC_Yearly_avg + (B1610*B1612+B1614*C1614)*Capacity_FTTH_Yearly_avg)/1000000","v":4.7759963482295484E-2},6.049504603466118E-2,7.5190747769963345E-2,9.7197226965120995E-2,0.12664508698612809,0.16788747926976602,0.20954697567096212,0.25731071571478403,0.30737712505861192,0.36615768755211137]
[{"$f":"INDEX(CO_Index,A1595+1)","v":146},{"$f":"INDEX(CO_Names,A1606)","v":"ΔΑΦΝΟΣΠΗΛΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1610*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1610=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1606:Q1606/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1606)","v":56},{"$f":"INDEX(CO_Homes_per_Cab,$A1606)","v":90},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1610*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1612=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1608:Q1608/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1606)*IF(SUM(C1610,B1612,C1612)=0,0,1)","v":73},{"$f":"INDEX(CO_VDSL_Cabs,A1606)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1606:Q1606*C1610 + H1608:Q1608*C1612","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1606)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1606)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1610+$C1612)*$B1610*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1606/(H1606+H1608)+G.fast_Ports_per_Card*H1608/(H1606+H1608)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1610*INDEX(Lines_Trend,0,H$6)))/(IF($C1608/$B1608>$AA$10,$AA$10,$AA$13) * IF($C1608/$B1608>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1606))+32*INDEX(CO_SDU_ratio,$A1606))*$B1612,0)+ ROUNDUP( (($B1614*INDEX(Lines_Trend,0,H$6)))/(IF($C1608/$B1608>$AA$10,$AA$10,$AA$13) * IF($C1608/$B1608>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1606))+32*INDEX(CO_SDU_ratio,$A1606))*$C1614,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1606)*IF(C1614=0,0,1)","v":66},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1606)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1606-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1606-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1611:Q1611+H1613:Q1613)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1621*(C1621+C1623)*Capacity_FTTC_Yearly_avg + (B1621*B1623+B1625*C1625)*Capacity_FTTH_Yearly_avg)/1000000","v":2.3020989592185591E-2},2.9912170017170336E-2,3.8336910671962751E-2,5.1169210983105187E-2,6.9222846390910558E-2,9.3684978888621345E-2,0.11959171338794801,0.15085382545506995,0.18420741702988883,0.22184705625715356]
[{"$f":"INDEX(CO_Index,A1606+1)","v":147},{"$f":"INDEX(CO_Names,A1617)","v":"ΕΛΛΗΝΟΠΥΡΓΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1621*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1621=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1617:Q1617/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1617)","v":167},{"$f":"INDEX(CO_Homes_per_Cab,$A1617)","v":175},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1621*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1623=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1619:Q1619/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1617)*IF(SUM(C1621,B1623,C1623)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1617)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1617:Q1617*C1621 + H1619:Q1619*C1623","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1617)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1617)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1621+$C1623)*$B1621*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1617/(H1617+H1619)+G.fast_Ports_per_Card*H1619/(H1617+H1619)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1621*INDEX(Lines_Trend,0,H$6)))/(IF($C1619/$B1619>$AA$10,$AA$10,$AA$13) * IF($C1619/$B1619>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1617))+32*INDEX(CO_SDU_ratio,$A1617))*$B1623,0)+ ROUNDUP( (($B1625*INDEX(Lines_Trend,0,H$6)))/(IF($C1619/$B1619>$AA$10,$AA$10,$AA$13) * IF($C1619/$B1619>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1617))+32*INDEX(CO_SDU_ratio,$A1617))*$C1625,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1617)*IF(C1625=0,0,1)","v":67},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1617)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1617-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1617-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1622:Q1622+H1624:Q1624)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1632*(C1632+C1634)*Capacity_FTTC_Yearly_avg + (B1632*B1634+B1636*C1636)*Capacity_FTTH_Yearly_avg)/1000000","v":6.6472248455286929},8.3303305800665068,10.216444978331475,13.015161694928558,16.655518242348652,21.851556367091295,26.958008917872998,32.627565628103483,38.501073907502303,45.577242163268828]
[{"$f":"INDEX(CO_Index,A1617+1)","v":148},{"$f":"INDEX(CO_Names,A1628)","v":"ΚΑΡΔΙΤΣΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1632*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1632=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1628:Q1628/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1628)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A1628)","v":168},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1632*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1634=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1630:Q1630/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1628)*IF(SUM(C1632,B1634,C1634)=0,0,1)","v":119.48031496062993},{"$f":"INDEX(CO_VDSL_Cabs,A1628)","v":120},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1628:Q1628*C1632 + H1630:Q1630*C1634","v":360},360,360,360,360,360,360,360,360,360]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1628)","v":7},{"$f":"INDEX(CO_G.fast_Cabs,A1628)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1632+$C1634)*$B1632*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1628/(H1628+H1630)+G.fast_Ports_per_Card*H1630/(H1628+H1630)),0),0)","v":299},298,296,295,293,292,290,289,287,286]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1632*INDEX(Lines_Trend,0,H$6)))/(IF($C1630/$B1630>$AA$10,$AA$10,$AA$13) * IF($C1630/$B1630>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1628))+32*INDEX(CO_SDU_ratio,$A1628))*$B1634,0)+ ROUNDUP( (($B1636*INDEX(Lines_Trend,0,H$6)))/(IF($C1630/$B1630>$AA$10,$AA$10,$AA$13) * IF($C1630/$B1630>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1628))+32*INDEX(CO_SDU_ratio,$A1628))*$C1636,0)","v":182},181,179,179,178,177,176,176,174,173]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1628)*IF(C1636=0,0,1)","v":130.375},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1628)","v":32},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1628-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1628-1),0)","v":1920},1920,1920,1920,1920,1920,1920,1920,1920,1920]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1633:Q1633+H1635:Q1635)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1643*(C1643+C1645)*Capacity_FTTC_Yearly_avg + (B1643*B1645+B1647*C1647)*Capacity_FTTH_Yearly_avg)/1000000","v":1.9928617855921853E-2},2.589411732829671E-2,3.3187176402594623E-2,4.4295734880897032E-2,5.9924255084668851E-2,8.1100429485672226E-2,0.10352715487314902,0.13058987875215008,0.15946313713035151,0.1920467054166404]
[{"$f":"INDEX(CO_Index,A1628+1)","v":149},{"$f":"INDEX(CO_Names,A1639)","v":"ΚΑΣΤΑΝΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1643*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1643=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1639:Q1639/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1639)","v":50},{"$f":"INDEX(CO_Homes_per_Cab,$A1639)","v":80},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1643*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1645=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1641:Q1641/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1639)*IF(SUM(C1643,B1645,C1645)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1639)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1639:Q1639*C1643 + H1641:Q1641*C1645","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1639)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1639)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1643+$C1645)*$B1643*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1639/(H1639+H1641)+G.fast_Ports_per_Card*H1641/(H1639+H1641)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1643*INDEX(Lines_Trend,0,H$6)))/(IF($C1641/$B1641>$AA$10,$AA$10,$AA$13) * IF($C1641/$B1641>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1639))+32*INDEX(CO_SDU_ratio,$A1639))*$B1645,0)+ ROUNDUP( (($B1647*INDEX(Lines_Trend,0,H$6)))/(IF($C1641/$B1641>$AA$10,$AA$10,$AA$13) * IF($C1641/$B1641>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1639))+32*INDEX(CO_SDU_ratio,$A1639))*$C1647,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1639)*IF(C1647=0,0,1)","v":58},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1639)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1639-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1639-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1644:Q1644+H1646:Q1646)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1654*(C1654+C1656)*Capacity_FTTC_Yearly_avg + (B1654*B1656+B1658*C1658)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11441775424175825},0.14342714611973442,0.17596086551523196,0.22424807818260431,0.28710554936648497,0.37677758494473629,0.4649709194356782,0.56297976192456922,0.66454917633690835,0.78682417315184816]
[{"$f":"INDEX(CO_Index,A1639+1)","v":150},{"$f":"INDEX(CO_Names,A1650)","v":"ΜΥΡΙΝΑ ΚΑΡΔ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1654*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1654=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1650:Q1650/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1650)","v":71},{"$f":"INDEX(CO_Homes_per_Cab,$A1650)","v":115},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1654*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1656=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1652:Q1652/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1650)*IF(SUM(C1654,B1656,C1656)=0,0,1)","v":81.666666666666671},{"$f":"INDEX(CO_VDSL_Cabs,A1650)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1650:Q1650*C1654 + H1652:Q1652*C1656","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1650)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1650)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1654+$C1656)*$B1654*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1650/(H1650+H1652)+G.fast_Ports_per_Card*H1652/(H1650+H1652)),0),0)","v":6},6,6,6,6,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1654*INDEX(Lines_Trend,0,H$6)))/(IF($C1652/$B1652>$AA$10,$AA$10,$AA$13) * IF($C1652/$B1652>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1650))+32*INDEX(CO_SDU_ratio,$A1650))*$B1656,0)+ ROUNDUP( (($B1658*INDEX(Lines_Trend,0,H$6)))/(IF($C1652/$B1652>$AA$10,$AA$10,$AA$13) * IF($C1652/$B1652>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1650))+32*INDEX(CO_SDU_ratio,$A1650))*$C1658,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1650)*IF(C1658=0,0,1)","v":88},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1650)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1650-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1650-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1655:Q1655+H1657:Q1657)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1665*(C1665+C1667)*Capacity_FTTC_Yearly_avg + (B1665*B1667+B1669*C1669)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14259269672771671},0.17879539063722527,0.21942923993336383,0.27975434315613401,0.3583458231183892,0.47040275940180704,0.58069922662520557,0.7033880423627058,0.83057921318493866,0.98358031403053425]
[{"$f":"INDEX(CO_Index,A1650+1)","v":151},{"$f":"INDEX(CO_Names,A1661)","v":"ΞΥΝΟΝΕΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1665*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1665=0,0,1)","v":2},2,2,2,2,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1661:Q1661/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1661)","v":89},{"$f":"INDEX(CO_Homes_per_Cab,$A1661)","v":143},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1665*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1667=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1663:Q1663/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1661)*IF(SUM(C1665,B1667,C1667)=0,0,1)","v":101},{"$f":"INDEX(CO_VDSL_Cabs,A1661)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1661:Q1661*C1665 + H1663:Q1663*C1667","v":6},6,6,6,6,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1661)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1661)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1665+$C1667)*$B1665*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1661/(H1661+H1663)+G.fast_Ports_per_Card*H1663/(H1661+H1663)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1665*INDEX(Lines_Trend,0,H$6)))/(IF($C1663/$B1663>$AA$10,$AA$10,$AA$13) * IF($C1663/$B1663>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1661))+32*INDEX(CO_SDU_ratio,$A1661))*$B1667,0)+ ROUNDUP( (($B1669*INDEX(Lines_Trend,0,H$6)))/(IF($C1663/$B1663>$AA$10,$AA$10,$AA$13) * IF($C1663/$B1663>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1661))+32*INDEX(CO_SDU_ratio,$A1661))*$C1669,0)","v":5},5,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1661)*IF(C1669=0,0,1)","v":112},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1661)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1661-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1661-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1666:Q1666+H1668:Q1668)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1676*(C1676+C1678)*Capacity_FTTC_Yearly_avg + (B1676*B1678+B1680*C1680)*Capacity_FTTH_Yearly_avg)/1000000","v":4.1575220009768002E-2},5.2458940656913922E-2,6.4891279231227103E-2,8.3450274760704657E-2,0.10804790437364464,0.1427183804638677,0.17741785864136414,0.21678282230894433,0.25788856525953735,0.30655698587108504]
[{"$f":"INDEX(CO_Index,A1661+1)","v":152},{"$f":"INDEX(CO_Names,A1672)","v":"ΡΑΧΟΥΛΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1676*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1676=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1672:Q1672/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1672)","v":52},{"$f":"INDEX(CO_Homes_per_Cab,$A1672)","v":84},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1676*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1678=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1674:Q1674/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1672)*IF(SUM(C1676,B1678,C1678)=0,0,1)","v":73},{"$f":"INDEX(CO_VDSL_Cabs,A1672)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1672:Q1672*C1676 + H1674:Q1674*C1678","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1672)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1672)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1676+$C1678)*$B1676*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1672/(H1672+H1674)+G.fast_Ports_per_Card*H1674/(H1672+H1674)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1676*INDEX(Lines_Trend,0,H$6)))/(IF($C1674/$B1674>$AA$10,$AA$10,$AA$13) * IF($C1674/$B1674>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1672))+32*INDEX(CO_SDU_ratio,$A1672))*$B1678,0)+ ROUNDUP( (($B1680*INDEX(Lines_Trend,0,H$6)))/(IF($C1674/$B1674>$AA$10,$AA$10,$AA$13) * IF($C1674/$B1674>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1672))+32*INDEX(CO_SDU_ratio,$A1672))*$C1680,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1672)*IF(C1680=0,0,1)","v":48},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1672)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1672-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1672-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1677:Q1677+H1679:Q1679)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1687*(C1687+C1689)*Capacity_FTTC_Yearly_avg + (B1687*B1689+B1691*C1691)*Capacity_FTTH_Yearly_avg)/1000000","v":3.1954507941391937E-2},4.1519877785027477E-2,5.3213920783470689E-2,7.102591972281766E-2,9.6085443497831088E-2,0.13004034383047441,0.16600043798625622,0.20939411593017168,0.2556908922952188,0.30793695868530269]
[{"$f":"INDEX(CO_Index,A1672+1)","v":153},{"$f":"INDEX(CO_Names,A1683)","v":"ΜΑΡΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1687*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1687=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1683:Q1683/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1683)","v":170},{"$f":"INDEX(CO_Homes_per_Cab,$A1683)","v":175},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1687*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1689=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1685:Q1685/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1683)*IF(SUM(C1687,B1689,C1689)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1683)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1683:Q1683*C1687 + H1685:Q1685*C1689","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1683)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1683)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1687+$C1689)*$B1687*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1683/(H1683+H1685)+G.fast_Ports_per_Card*H1685/(H1683+H1685)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1687*INDEX(Lines_Trend,0,H$6)))/(IF($C1685/$B1685>$AA$10,$AA$10,$AA$13) * IF($C1685/$B1685>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1683))+32*INDEX(CO_SDU_ratio,$A1683))*$B1689,0)+ ROUNDUP( (($B1691*INDEX(Lines_Trend,0,H$6)))/(IF($C1685/$B1685>$AA$10,$AA$10,$AA$13) * IF($C1685/$B1685>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1683))+32*INDEX(CO_SDU_ratio,$A1683))*$C1691,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1683)*IF(C1691=0,0,1)","v":93},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1683)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1683-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1683-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1688:Q1688+H1690:Q1690)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1698*(C1698+C1700)*Capacity_FTTC_Yearly_avg + (B1698*B1700+B1702*C1702)*Capacity_FTTH_Yearly_avg)/1000000","v":8.5555618036630018E-2},0.10939066855709709,0.13753687082612939,0.17997901044384709,0.23797035959221108,0.31807207770182266,0.40060922277697714,0.49735724618924115,0.59956275639529799,0.71749485872516683]
[{"$f":"INDEX(CO_Index,A1683+1)","v":154},{"$f":"INDEX(CO_Names,A1694)","v":"ΑΝΑΒΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1698*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1698=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1694:Q1694/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1694)","v":123},{"$f":"INDEX(CO_Homes_per_Cab,$A1694)","v":128},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1698*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1700=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1696:Q1696/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1694)*IF(SUM(C1698,B1700,C1700)=0,0,1)","v":83},{"$f":"INDEX(CO_VDSL_Cabs,A1694)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1694:Q1694*C1698 + H1696:Q1696*C1700","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1694)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1694)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1698+$C1700)*$B1698*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1694/(H1694+H1696)+G.fast_Ports_per_Card*H1696/(H1694+H1696)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1698*INDEX(Lines_Trend,0,H$6)))/(IF($C1696/$B1696>$AA$10,$AA$10,$AA$13) * IF($C1696/$B1696>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1694))+32*INDEX(CO_SDU_ratio,$A1694))*$B1700,0)+ ROUNDUP( (($B1702*INDEX(Lines_Trend,0,H$6)))/(IF($C1696/$B1696>$AA$10,$AA$10,$AA$13) * IF($C1696/$B1696>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1694))+32*INDEX(CO_SDU_ratio,$A1694))*$C1702,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1694)*IF(C1702=0,0,1)","v":55.333333333333336},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1694)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1694-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1694-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1699:Q1699+H1701:Q1701)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1709*(C1709+C1711)*Capacity_FTTC_Yearly_avg + (B1709*B1711+B1713*C1713)*Capacity_FTTH_Yearly_avg)/1000000","v":6.1847434725274722E-2},8.0361053777472533E-2,0.10299468538736263,0.13746952204416324,0.18597182612483437,0.25169098805898277,0.32129117029597976,0.40527893405839682,0.49488559799074611,0.59600701681026325]
[{"$f":"INDEX(CO_Index,A1694+1)","v":155},{"$f":"INDEX(CO_Names,A1705)","v":"ΚΑΡΠΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1709*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1709=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1705:Q1705/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1705)","v":178},{"$f":"INDEX(CO_Homes_per_Cab,$A1705)","v":185},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1709*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1711=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1707:Q1707/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1705)*IF(SUM(C1709,B1711,C1711)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1705)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1705:Q1705*C1709 + H1707:Q1707*C1711","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1705)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1705)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1709+$C1711)*$B1709*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1705/(H1705+H1707)+G.fast_Ports_per_Card*H1707/(H1705+H1707)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1709*INDEX(Lines_Trend,0,H$6)))/(IF($C1707/$B1707>$AA$10,$AA$10,$AA$13) * IF($C1707/$B1707>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1705))+32*INDEX(CO_SDU_ratio,$A1705))*$B1711,0)+ ROUNDUP( (($B1713*INDEX(Lines_Trend,0,H$6)))/(IF($C1707/$B1707>$AA$10,$AA$10,$AA$13) * IF($C1707/$B1707>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1705))+32*INDEX(CO_SDU_ratio,$A1705))*$C1713,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1705)*IF(C1713=0,0,1)","v":90},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1705)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1705-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1705-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1710:Q1710+H1712:Q1712)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1720*(C1720+C1722)*Capacity_FTTC_Yearly_avg + (B1720*B1722+B1724*C1724)*Capacity_FTTH_Yearly_avg)/1000000","v":5.1539528937728937E-2},6.6967544814560465E-2,8.5828904489468838E-2,0.11455793503680266,0.15497652177069529,0.2097424900491523,0.26774264191331643,0.33773244504866407,0.41240466499228839,0.49667251400855278]
[{"$f":"INDEX(CO_Index,A1705+1)","v":156},{"$f":"INDEX(CO_Names,A1716)","v":"ΚΥΨΕΛΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1720*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1720=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1716:Q1716/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1716)","v":149},{"$f":"INDEX(CO_Homes_per_Cab,$A1716)","v":154},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1720*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1722=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1718:Q1718/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1716)*IF(SUM(C1720,B1722,C1722)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1716)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1716:Q1716*C1720 + H1718:Q1718*C1722","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1716)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1716)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1720+$C1722)*$B1720*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1716/(H1716+H1718)+G.fast_Ports_per_Card*H1718/(H1716+H1718)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1720*INDEX(Lines_Trend,0,H$6)))/(IF($C1718/$B1718>$AA$10,$AA$10,$AA$13) * IF($C1718/$B1718>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1716))+32*INDEX(CO_SDU_ratio,$A1716))*$B1722,0)+ ROUNDUP( (($B1724*INDEX(Lines_Trend,0,H$6)))/(IF($C1718/$B1718>$AA$10,$AA$10,$AA$13) * IF($C1718/$B1718>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1716))+32*INDEX(CO_SDU_ratio,$A1716))*$C1724,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1716)*IF(C1724=0,0,1)","v":75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1716)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1716-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1716-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1721:Q1721+H1723:Q1723)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1731*(C1731+C1733)*Capacity_FTTC_Yearly_avg + (B1731*B1733+B1735*C1735)*Capacity_FTTH_Yearly_avg)/1000000","v":4.8103560341880335E-3},5.950829704487179E-3,7.1775947551282037E-3,8.9737575025341017E-3,1.1210627995867263E-2,1.4498780425670495E-2,1.759401349599234E-2,2.0848193952153506E-2,2.4148863211891379E-2,2.8311026567628409E-2]
[{"$f":"INDEX(CO_Index,A1716+1)","v":157},{"$f":"INDEX(CO_Names,A1727)","v":"ΛΟΥΤΡΟΠΗΓΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1731*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1731=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1727:Q1727/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1727)","v":70},{"$f":"INDEX(CO_Homes_per_Cab,$A1727)","v":73},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1731*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1733=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1729:Q1729/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1727)*IF(SUM(C1731,B1733,C1733)=0,0,1)","v":14},{"$f":"INDEX(CO_VDSL_Cabs,A1727)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1727:Q1727*C1731 + H1729:Q1729*C1733","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1727)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1727)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1731+$C1733)*$B1731*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1727/(H1727+H1729)+G.fast_Ports_per_Card*H1729/(H1727+H1729)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1731*INDEX(Lines_Trend,0,H$6)))/(IF($C1729/$B1729>$AA$10,$AA$10,$AA$13) * IF($C1729/$B1729>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1727))+32*INDEX(CO_SDU_ratio,$A1727))*$B1733,0)+ ROUNDUP( (($B1735*INDEX(Lines_Trend,0,H$6)))/(IF($C1729/$B1729>$AA$10,$AA$10,$AA$13) * IF($C1729/$B1729>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1727))+32*INDEX(CO_SDU_ratio,$A1727))*$C1735,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1727)*IF(C1735=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1727)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1727-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1727-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1732:Q1732+H1734:Q1734)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1742*(C1742+C1744)*Capacity_FTTC_Yearly_avg + (B1742*B1744+B1746*C1746)*Capacity_FTTH_Yearly_avg)/1000000","v":4.9477947780219772E-2},6.12085341032967E-2,7.3826688909890095E-2,9.2301505740350745E-2,0.11530931652892039,0.14913031294975365,0.1809669959587783,0.21443856636500749,0.24838830732231129,0.2911991304098922]
[{"$f":"INDEX(CO_Index,A1727+1)","v":158},{"$f":"INDEX(CO_Names,A1738)","v":"ΠΑΣΧΑΛΙΤΣΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1742*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1742=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1738:Q1738/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1738)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A1738)","v":144},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1742*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1744=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1740:Q1740/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1738)*IF(SUM(C1742,B1744,C1744)=0,0,1)","v":72},{"$f":"INDEX(CO_VDSL_Cabs,A1738)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1738:Q1738*C1742 + H1740:Q1740*C1744","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1738)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1738)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1742+$C1744)*$B1742*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1738/(H1738+H1740)+G.fast_Ports_per_Card*H1740/(H1738+H1740)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1742*INDEX(Lines_Trend,0,H$6)))/(IF($C1740/$B1740>$AA$10,$AA$10,$AA$13) * IF($C1740/$B1740>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1738))+32*INDEX(CO_SDU_ratio,$A1738))*$B1744,0)+ ROUNDUP( (($B1746*INDEX(Lines_Trend,0,H$6)))/(IF($C1740/$B1740>$AA$10,$AA$10,$AA$13) * IF($C1740/$B1740>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1738))+32*INDEX(CO_SDU_ratio,$A1738))*$C1746,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1738)*IF(C1746=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1738)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1738-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1738-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1743:Q1743+H1745:Q1745)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1753*(C1753+C1755)*Capacity_FTTC_Yearly_avg + (B1753*B1755+B1757*C1757)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7996487125763111E-2},9.9012595096199627E-2,0.12340144022045173,0.15998602087963357,0.20919761033219919,0.27788078739091054,0.34760617385727305,0.42800093825623942,0.51244115241984978,0.61113727501088277]
[{"$f":"INDEX(CO_Index,A1738+1)","v":159},{"$f":"INDEX(CO_Names,A1749)","v":"ΦΙΛΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1753*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1753=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1749:Q1749/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1749)","v":112},{"$f":"INDEX(CO_Homes_per_Cab,$A1749)","v":117},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1753*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1755=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1751:Q1751/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1749)*IF(SUM(C1753,B1755,C1755)=0,0,1)","v":36.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A1749)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1749:Q1749*C1753 + H1751:Q1751*C1755","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1749)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1749)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1753+$C1755)*$B1753*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1749/(H1749+H1751)+G.fast_Ports_per_Card*H1751/(H1749+H1751)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1753*INDEX(Lines_Trend,0,H$6)))/(IF($C1751/$B1751>$AA$10,$AA$10,$AA$13) * IF($C1751/$B1751>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1749))+32*INDEX(CO_SDU_ratio,$A1749))*$B1755,0)+ ROUNDUP( (($B1757*INDEX(Lines_Trend,0,H$6)))/(IF($C1751/$B1751>$AA$10,$AA$10,$AA$13) * IF($C1751/$B1751>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1749))+32*INDEX(CO_SDU_ratio,$A1749))*$C1757,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1749)*IF(C1757=0,0,1)","v":118},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1749)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1749-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1749-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1754:Q1754+H1756:Q1756)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1764*(C1764+C1766)*Capacity_FTTC_Yearly_avg + (B1764*B1766+B1768*C1768)*Capacity_FTTH_Yearly_avg)/1000000","v":1.1682293225885225E-2},1.4452014996611721E-2,1.7431301548168496E-2,2.1793411077582817E-2,2.7225810847106204E-2,3.5211323890914054E-2,4.2728318490267106E-2,5.0631328169515655E-2,5.8647239228879058E-2,6.8755350235669005E-2]
[{"$f":"INDEX(CO_Index,A1749+1)","v":160},{"$f":"INDEX(CO_Names,A1760)","v":"ΑΡΓΙΘΕΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1764*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1764=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1760:Q1760/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1760)","v":296},{"$f":"INDEX(CO_Homes_per_Cab,$A1760)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1764*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1766=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1762:Q1762/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1760)*IF(SUM(C1764,B1766,C1766)=0,0,1)","v":34},{"$f":"INDEX(CO_VDSL_Cabs,A1760)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1760:Q1760*C1764 + H1762:Q1762*C1766","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1760)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1760)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1764+$C1766)*$B1764*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1760/(H1760+H1762)+G.fast_Ports_per_Card*H1762/(H1760+H1762)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1764*INDEX(Lines_Trend,0,H$6)))/(IF($C1762/$B1762>$AA$10,$AA$10,$AA$13) * IF($C1762/$B1762>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1760))+32*INDEX(CO_SDU_ratio,$A1760))*$B1766,0)+ ROUNDUP( (($B1768*INDEX(Lines_Trend,0,H$6)))/(IF($C1762/$B1762>$AA$10,$AA$10,$AA$13) * IF($C1762/$B1762>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1760))+32*INDEX(CO_SDU_ratio,$A1760))*$C1768,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1760)*IF(C1768=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1760)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1760-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1760-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1765:Q1765+H1767:Q1767)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1775*(C1775+C1777)*Capacity_FTTC_Yearly_avg + (B1775*B1777+B1779*C1779)*Capacity_FTTH_Yearly_avg)/1000000","v":0.13606435639560438},0.17127543149780219,0.2112354097605311,0.27076683135198693,0.34917425881002201,0.46015490154686212,0.57055576498639571,0.6949162808487428,0.82444134241204636,0.9786704882055921]
[{"$f":"INDEX(CO_Index,A1760+1)","v":161},{"$f":"INDEX(CO_Names,A1771)","v":"ΓΟΡΓΟΓΥΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1775*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1775=0,0,1)","v":1},1,1,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1771:Q1771/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1771)","v":45},{"$f":"INDEX(CO_Homes_per_Cab,$A1771)","v":73},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1775*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1777=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1773:Q1773/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1771)*IF(SUM(C1775,B1777,C1777)=0,0,1)","v":51.6},{"$f":"INDEX(CO_VDSL_Cabs,A1771)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1771:Q1771*C1775 + H1773:Q1773*C1777","v":5},5,5,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1771)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1771)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1775+$C1777)*$B1775*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1771/(H1771+H1773)+G.fast_Ports_per_Card*H1773/(H1771+H1773)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1775*INDEX(Lines_Trend,0,H$6)))/(IF($C1773/$B1773>$AA$10,$AA$10,$AA$13) * IF($C1773/$B1773>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1771))+32*INDEX(CO_SDU_ratio,$A1771))*$B1777,0)+ ROUNDUP( (($B1779*INDEX(Lines_Trend,0,H$6)))/(IF($C1773/$B1773>$AA$10,$AA$10,$AA$13) * IF($C1773/$B1773>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1771))+32*INDEX(CO_SDU_ratio,$A1771))*$C1779,0)","v":6},6,6,6,6,6,6,6,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1771)*IF(C1779=0,0,1)","v":69},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1771)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1771-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1771-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1776:Q1776+H1778:Q1778)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1786*(C1786+C1788)*Capacity_FTTC_Yearly_avg + (B1786*B1788+B1790*C1790)*Capacity_FTTH_Yearly_avg)/1000000","v":0.15118261821733822},0.19100480878003664,0.23664991783855308,0.30486143984875402,0.39556370920639677,0.52312998966954205,0.65120654939980205,0.7970340364208427,0.94951116000618108,1.1295168279547207]
[{"$f":"INDEX(CO_Index,A1771+1)","v":162},{"$f":"INDEX(CO_Names,A1782)","v":"ΔΙΑΛΕΚΤΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1786*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1786=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1782:Q1782/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1782)","v":70},{"$f":"INDEX(CO_Homes_per_Cab,$A1782)","v":114},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1786*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1788=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1784:Q1784/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1782)*IF(SUM(C1786,B1788,C1788)=0,0,1)","v":127},{"$f":"INDEX(CO_VDSL_Cabs,A1782)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1782:Q1782*C1786 + H1784:Q1784*C1788","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1782)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1782)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1786+$C1788)*$B1786*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1782/(H1782+H1784)+G.fast_Ports_per_Card*H1784/(H1782+H1784)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1786*INDEX(Lines_Trend,0,H$6)))/(IF($C1784/$B1784>$AA$10,$AA$10,$AA$13) * IF($C1784/$B1784>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1782))+32*INDEX(CO_SDU_ratio,$A1782))*$B1788,0)+ ROUNDUP( (($B1790*INDEX(Lines_Trend,0,H$6)))/(IF($C1784/$B1784>$AA$10,$AA$10,$AA$13) * IF($C1784/$B1784>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1782))+32*INDEX(CO_SDU_ratio,$A1782))*$C1790,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1782)*IF(C1790=0,0,1)","v":62},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1782)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1782-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1782-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1787:Q1787+H1789:Q1789)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1797*(C1797+C1799)*Capacity_FTTC_Yearly_avg + (B1797*B1799+B1801*C1801)*Capacity_FTTH_Yearly_avg)/1000000","v":0.28724697461294257},0.36403430507875462,0.45276493086852859,0.58569269602982665,0.76379621689431931,1.0130226909024422,1.2650776414889506,1.5544665369383368,1.8579570442776958,2.2138798967793556]
[{"$f":"INDEX(CO_Index,A1782+1)","v":163},{"$f":"INDEX(CO_Names,A1793)","v":"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1797*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1797=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1793:Q1793/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1793)","v":117},{"$f":"INDEX(CO_Homes_per_Cab,$A1793)","v":163},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1797*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1799=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1795:Q1795/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1793)*IF(SUM(C1797,B1799,C1799)=0,0,1)","v":86},{"$f":"INDEX(CO_VDSL_Cabs,A1793)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1793:Q1793*C1797 + H1795:Q1795*C1799","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1793)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1793)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1797+$C1799)*$B1797*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1793/(H1793+H1795)+G.fast_Ports_per_Card*H1795/(H1793+H1795)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1797*INDEX(Lines_Trend,0,H$6)))/(IF($C1795/$B1795>$AA$10,$AA$10,$AA$13) * IF($C1795/$B1795>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1793))+32*INDEX(CO_SDU_ratio,$A1793))*$B1799,0)+ ROUNDUP( (($B1801*INDEX(Lines_Trend,0,H$6)))/(IF($C1795/$B1795>$AA$10,$AA$10,$AA$13) * IF($C1795/$B1795>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1793))+32*INDEX(CO_SDU_ratio,$A1793))*$C1801,0)","v":15},15,15,15,15,15,15,14,14,14]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1793)*IF(C1801=0,0,1)","v":135.33333333333334},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1793)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1793-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1793-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1798:Q1798+H1800:Q1800)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1808*(C1808+C1810)*Capacity_FTTC_Yearly_avg + (B1808*B1810+B1812*C1812)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25357448237362634},0.3176724696326923,0.38943014905485346,0.49587427811697987,0.63418993368985699,0.83174688730167123,1.025707693814496,1.2408027362595389,1.4635369626592976,1.7321372506085255]
[{"$f":"INDEX(CO_Index,A1793+1)","v":164},{"$f":"INDEX(CO_Names,A1804)","v":"ΠΗΓΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1808*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1808=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1804:Q1804/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1804)","v":212},{"$f":"INDEX(CO_Homes_per_Cab,$A1804)","v":223},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1808*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1810=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1806:Q1806/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1804)*IF(SUM(C1808,B1810,C1810)=0,0,1)","v":78.857142857142861},{"$f":"INDEX(CO_VDSL_Cabs,A1804)","v":7},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1804:Q1804*C1808 + H1806:Q1806*C1810","v":14},14,14,14,14,14,14,14,14,14]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1804)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1804)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1808+$C1810)*$B1808*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1804/(H1804+H1806)+G.fast_Ports_per_Card*H1806/(H1804+H1806)),0),0)","v":12},12,12,12,12,12,12,12,12,11]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1808*INDEX(Lines_Trend,0,H$6)))/(IF($C1806/$B1806>$AA$10,$AA$10,$AA$13) * IF($C1806/$B1806>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1804))+32*INDEX(CO_SDU_ratio,$A1804))*$B1810,0)+ ROUNDUP( (($B1812*INDEX(Lines_Trend,0,H$6)))/(IF($C1806/$B1806>$AA$10,$AA$10,$AA$13) * IF($C1806/$B1806>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1804))+32*INDEX(CO_SDU_ratio,$A1804))*$C1812,0)","v":7},7,7,7,7,7,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1804)*IF(C1812=0,0,1)","v":62},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1804)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1804-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1804-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1809:Q1809+H1811:Q1811)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1819*(C1819+C1821)*Capacity_FTTC_Yearly_avg + (B1819*B1821+B1823*C1823)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10273546101587303},0.12869704767907508,0.15775596832678565,0.20085908755894691,0.25685830881922384,0.33685173183530404,0.41537553689253559,0.50243732575878808,0.59258414388640623,0.70131268208633091]
[{"$f":"INDEX(CO_Index,A1804+1)","v":165},{"$f":"INDEX(CO_Names,A1815)","v":"ΡΙΖΩΜΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1819*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1819=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1815:Q1815/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1815)","v":61},{"$f":"INDEX(CO_Homes_per_Cab,$A1815)","v":99},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1819*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1821=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1817:Q1817/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1815)*IF(SUM(C1819,B1821,C1821)=0,0,1)","v":74.666666666666671},{"$f":"INDEX(CO_VDSL_Cabs,A1815)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1815:Q1815*C1819 + H1817:Q1817*C1821","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1815)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1815)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1819+$C1821)*$B1819*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1815/(H1815+H1817)+G.fast_Ports_per_Card*H1817/(H1815+H1817)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1819*INDEX(Lines_Trend,0,H$6)))/(IF($C1817/$B1817>$AA$10,$AA$10,$AA$13) * IF($C1817/$B1817>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1815))+32*INDEX(CO_SDU_ratio,$A1815))*$B1821,0)+ ROUNDUP( (($B1823*INDEX(Lines_Trend,0,H$6)))/(IF($C1817/$B1817>$AA$10,$AA$10,$AA$13) * IF($C1817/$B1817>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1815))+32*INDEX(CO_SDU_ratio,$A1815))*$C1823,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1815)*IF(C1823=0,0,1)","v":75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1815)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1815-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1815-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1820:Q1820+H1822:Q1822)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1830*(C1830+C1832)*Capacity_FTTC_Yearly_avg + (B1830*B1832+B1834*C1834)*Capacity_FTTH_Yearly_avg)/1000000","v":3.7452057694749685E-2},4.8663082565247262E-2,6.2369003929014032E-2,8.3245432793409943E-2,0.11261627248670525,0.15241287610238399,0.19455965312367662,0.24541891006869587,0.2996807232277296,0.36091536017954839]
[{"$f":"INDEX(CO_Index,A1815+1)","v":166},{"$f":"INDEX(CO_Names,A1826)","v":"ΑΓΙΟΦΥΛΛΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1830*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1830=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1826:Q1826/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1826)","v":134},{"$f":"INDEX(CO_Homes_per_Cab,$A1826)","v":156},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1830*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1832=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1828:Q1828/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1826)*IF(SUM(C1830,B1832,C1832)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1826)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1826:Q1826*C1830 + H1828:Q1828*C1832","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1826)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1826)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1830+$C1832)*$B1830*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1826/(H1826+H1828)+G.fast_Ports_per_Card*H1828/(H1826+H1828)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1830*INDEX(Lines_Trend,0,H$6)))/(IF($C1828/$B1828>$AA$10,$AA$10,$AA$13) * IF($C1828/$B1828>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1826))+32*INDEX(CO_SDU_ratio,$A1826))*$B1832,0)+ ROUNDUP( (($B1834*INDEX(Lines_Trend,0,H$6)))/(IF($C1828/$B1828>$AA$10,$AA$10,$AA$13) * IF($C1828/$B1828>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1826))+32*INDEX(CO_SDU_ratio,$A1826))*$C1834,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1826)*IF(C1834=0,0,1)","v":54.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1826)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1826-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1826-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1831:Q1831+H1833:Q1833)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1841*(C1841+C1843)*Capacity_FTTC_Yearly_avg + (B1841*B1843+B1845*C1845)*Capacity_FTTH_Yearly_avg)/1000000","v":7.6278502827838823E-2},9.7550420832051302E-2,0.12268274158746945,0.16058595101881845,0.21239876236591282,0.28394499043029692,0.35769790419633057,0.44418933530837817,0.53557437302101163,0.64098314530351064]
[{"$f":"INDEX(CO_Index,A1826+1)","v":167},{"$f":"INDEX(CO_Names,A1837)","v":"ΑΥΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1841*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1841=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1837:Q1837/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1837)","v":106},{"$f":"INDEX(CO_Homes_per_Cab,$A1837)","v":130},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1841*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1843=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1839:Q1839/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1837)*IF(SUM(C1841,B1843,C1843)=0,0,1)","v":36.5},{"$f":"INDEX(CO_VDSL_Cabs,A1837)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1837:Q1837*C1841 + H1839:Q1839*C1843","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1837)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1837)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1841+$C1843)*$B1841*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1837/(H1837+H1839)+G.fast_Ports_per_Card*H1839/(H1837+H1839)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1841*INDEX(Lines_Trend,0,H$6)))/(IF($C1839/$B1839>$AA$10,$AA$10,$AA$13) * IF($C1839/$B1839>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1837))+32*INDEX(CO_SDU_ratio,$A1837))*$B1843,0)+ ROUNDUP( (($B1845*INDEX(Lines_Trend,0,H$6)))/(IF($C1839/$B1839>$AA$10,$AA$10,$AA$13) * IF($C1839/$B1839>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1837))+32*INDEX(CO_SDU_ratio,$A1837))*$C1845,0)","v":6},6,6,6,6,6,6,6,6,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1837)*IF(C1845=0,0,1)","v":74.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1837)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1837-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1837-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1842:Q1842+H1844:Q1844)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1852*(C1852+C1854)*Capacity_FTTC_Yearly_avg + (B1852*B1854+B1856*C1856)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11682293225885225},0.14569665684478023,0.17758592011362939,0.22468463962460516,0.28504108027940989,0.37205932406440995,0.4563361482032981,0.54824489244858754,0.64281690207258013,0.75844486740604777]
[{"$f":"INDEX(CO_Index,A1837+1)","v":168},{"$f":"INDEX(CO_Names,A1848)","v":"ΘΕΟΠΕΤΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1852*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1852=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1848:Q1848/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1848)","v":167},{"$f":"INDEX(CO_Homes_per_Cab,$A1848)","v":194},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1852*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1854=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1850:Q1850/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1848)*IF(SUM(C1852,B1854,C1854)=0,0,1)","v":71.25},{"$f":"INDEX(CO_VDSL_Cabs,A1848)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1848:Q1848*C1852 + H1850:Q1850*C1854","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1848)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1848)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1852+$C1854)*$B1852*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1848/(H1848+H1850)+G.fast_Ports_per_Card*H1850/(H1848+H1850)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1852*INDEX(Lines_Trend,0,H$6)))/(IF($C1850/$B1850>$AA$10,$AA$10,$AA$13) * IF($C1850/$B1850>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1848))+32*INDEX(CO_SDU_ratio,$A1848))*$B1854,0)+ ROUNDUP( (($B1856*INDEX(Lines_Trend,0,H$6)))/(IF($C1850/$B1850>$AA$10,$AA$10,$AA$13) * IF($C1850/$B1850>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1848))+32*INDEX(CO_SDU_ratio,$A1848))*$C1856,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1848)*IF(C1856=0,0,1)","v":55},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1848)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1848-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1848-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1853:Q1853+H1855:Q1855)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1863*(C1863+C1865)*Capacity_FTTC_Yearly_avg + (B1863*B1865+B1867*C1867)*Capacity_FTTH_Yearly_avg)/1000000","v":3.5046879677655678E-2},4.3356044989835155E-2,5.2293904644505486E-2,6.5380233232748441E-2,8.1677432541318623E-2,0.10563397167274217,0.1281849554708013,0.15189398450854696,0.17594171768663719,0.20626605070700696]
[{"$f":"INDEX(CO_Index,A1848+1)","v":169},{"$f":"INDEX(CO_Names,A1859)","v":"ΚΟΝΙΣΚΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1863*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1863=0,0,1)","v":1},1,1,1,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1859:Q1859/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1859)","v":125},{"$f":"INDEX(CO_Homes_per_Cab,$A1859)","v":146},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1863*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1865=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1861:Q1861/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1859)*IF(SUM(C1863,B1865,C1865)=0,0,1)","v":51},{"$f":"INDEX(CO_VDSL_Cabs,A1859)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1859:Q1859*C1863 + H1861:Q1861*C1865","v":2},2,2,2,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1859)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1859)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1863+$C1865)*$B1863*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1859/(H1859+H1861)+G.fast_Ports_per_Card*H1861/(H1859+H1861)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1863*INDEX(Lines_Trend,0,H$6)))/(IF($C1861/$B1861>$AA$10,$AA$10,$AA$13) * IF($C1861/$B1861>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1859))+32*INDEX(CO_SDU_ratio,$A1859))*$B1865,0)+ ROUNDUP( (($B1867*INDEX(Lines_Trend,0,H$6)))/(IF($C1861/$B1861>$AA$10,$AA$10,$AA$13) * IF($C1861/$B1861>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1859))+32*INDEX(CO_SDU_ratio,$A1859))*$C1867,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1859)*IF(C1867=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1859)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1859-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1859-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1864:Q1864+H1866:Q1866)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1874*(C1874+C1876)*Capacity_FTTC_Yearly_avg + (B1874*B1876+B1878*C1878)*Capacity_FTTH_Yearly_avg)/1000000","v":2.5082570749694746E-2},3.1029326316254578E-2,3.7426029794597061E-2,4.6791735548927814E-2,5.8455417407022148E-2,7.5600783648138992E-2,9.1740213229102904E-2,0.10870843989337185,0.12591907246200504,0.14762178138834814]
[{"$f":"INDEX(CO_Index,A1859+1)","v":170},{"$f":"INDEX(CO_Names,A1870)","v":"ΜΕΓ.ΚΕΡΑΣΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1874*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1874=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1870:Q1870/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1870)","v":60},{"$f":"INDEX(CO_Homes_per_Cab,$A1870)","v":70},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1874*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1876=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1872:Q1872/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1870)*IF(SUM(C1874,B1876,C1876)=0,0,1)","v":24.333333333333332},{"$f":"INDEX(CO_VDSL_Cabs,A1870)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1870:Q1870*C1874 + H1872:Q1872*C1876","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1870)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1870)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1874+$C1876)*$B1874*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1870/(H1870+H1872)+G.fast_Ports_per_Card*H1872/(H1870+H1872)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1874*INDEX(Lines_Trend,0,H$6)))/(IF($C1872/$B1872>$AA$10,$AA$10,$AA$13) * IF($C1872/$B1872>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1870))+32*INDEX(CO_SDU_ratio,$A1870))*$B1876,0)+ ROUNDUP( (($B1878*INDEX(Lines_Trend,0,H$6)))/(IF($C1872/$B1872>$AA$10,$AA$10,$AA$13) * IF($C1872/$B1872>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1870))+32*INDEX(CO_SDU_ratio,$A1870))*$C1878,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1870)*IF(C1878=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1870)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1870-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1870-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1875:Q1875+H1877:Q1877)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1885*(C1885+C1887)*Capacity_FTTC_Yearly_avg + (B1885*B1887+B1889*C1889)*Capacity_FTTH_Yearly_avg)/1000000","v":5.1539528937728937E-2},6.5684082765109897E-2,8.2258463072802185E-2,0.10719372174722776,0.14103146161613397,0.18798312442522208,0.23604850013081419,0.2919888696812849,0.35093792704633614,0.41933647940925339]
[{"$f":"INDEX(CO_Index,A1870+1)","v":171},{"$f":"INDEX(CO_Names,A1881)","v":"ΠΑΝΑΓΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1885*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1885=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1881:Q1881/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1881)","v":184},{"$f":"INDEX(CO_Homes_per_Cab,$A1881)","v":214},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1885*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1887=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1883:Q1883/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1881)*IF(SUM(C1885,B1887,C1887)=0,0,1)","v":60},{"$f":"INDEX(CO_VDSL_Cabs,A1881)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1881:Q1881*C1885 + H1883:Q1883*C1887","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1881)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1881)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1885+$C1887)*$B1885*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1881/(H1881+H1883)+G.fast_Ports_per_Card*H1883/(H1881+H1883)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1885*INDEX(Lines_Trend,0,H$6)))/(IF($C1883/$B1883>$AA$10,$AA$10,$AA$13) * IF($C1883/$B1883>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1881))+32*INDEX(CO_SDU_ratio,$A1881))*$B1887,0)+ ROUNDUP( (($B1889*INDEX(Lines_Trend,0,H$6)))/(IF($C1883/$B1883>$AA$10,$AA$10,$AA$13) * IF($C1883/$B1883>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1881))+32*INDEX(CO_SDU_ratio,$A1881))*$C1889,0)","v":4},4,4,4,4,4,4,4,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1881)*IF(C1889=0,0,1)","v":90},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1881)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1881-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1881-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1886:Q1886+H1888:Q1888)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1896*(C1896+C1898)*Capacity_FTTC_Yearly_avg + (B1896*B1898+B1900*C1900)*Capacity_FTTH_Yearly_avg)/1000000","v":4.9821544639804642E-2},6.1633593367902924E-2,7.4339374249542123E-2,9.2942488419103172E-2,0.11611007567148235,0.15016594012301585,0.18222371120849204,0.21592772307587557,0.25011322612316067,0.29322134659329424]
[{"$f":"INDEX(CO_Index,A1881+1)","v":172},{"$f":"INDEX(CO_Names,A1892)","v":"ΣΚΕΠΑΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1896*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1896=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1892:Q1892/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1892)","v":89},{"$f":"INDEX(CO_Homes_per_Cab,$A1892)","v":104},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1896*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1898=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1894:Q1894/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1892)*IF(SUM(C1896,B1898,C1898)=0,0,1)","v":36.25},{"$f":"INDEX(CO_VDSL_Cabs,A1892)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1892:Q1892*C1896 + H1894:Q1894*C1898","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1892)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1892)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1896+$C1898)*$B1896*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1892/(H1892+H1894)+G.fast_Ports_per_Card*H1894/(H1892+H1894)),0),0)","v":4},4,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1896*INDEX(Lines_Trend,0,H$6)))/(IF($C1894/$B1894>$AA$10,$AA$10,$AA$13) * IF($C1894/$B1894>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1892))+32*INDEX(CO_SDU_ratio,$A1892))*$B1898,0)+ ROUNDUP( (($B1900*INDEX(Lines_Trend,0,H$6)))/(IF($C1894/$B1894>$AA$10,$AA$10,$AA$13) * IF($C1894/$B1894>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1892))+32*INDEX(CO_SDU_ratio,$A1892))*$C1900,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1892)*IF(C1900=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1892)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1892-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1892-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1897:Q1897+H1899:Q1899)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1907*(C1907+C1909)*Capacity_FTTC_Yearly_avg + (B1907*B1909+B1911*C1911)*Capacity_FTTH_Yearly_avg)/1000000","v":4.6729172903540901E-2},5.7808059986446884E-2,6.9725206192673986E-2,8.7173644310331269E-2,0.10890324338842482,0.14084529556365621,0.17091327396106842,0.20252531267806262,0.23458895691551623,0.27502140094267602]
[{"$f":"INDEX(CO_Index,A1892+1)","v":173},{"$f":"INDEX(CO_Names,A1903)","v":"ΝΕΡΑΪΔΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1907*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1907=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1903:Q1903/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1903)","v":130},{"$f":"INDEX(CO_Homes_per_Cab,$A1903)","v":137},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1907*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1909=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1905:Q1905/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1903)*IF(SUM(C1907,B1909,C1909)=0,0,1)","v":45.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A1903)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1903:Q1903*C1907 + H1905:Q1905*C1909","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1903)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1903)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1907+$C1909)*$B1907*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1903/(H1903+H1905)+G.fast_Ports_per_Card*H1905/(H1903+H1905)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1907*INDEX(Lines_Trend,0,H$6)))/(IF($C1905/$B1905>$AA$10,$AA$10,$AA$13) * IF($C1905/$B1905>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1903))+32*INDEX(CO_SDU_ratio,$A1903))*$B1909,0)+ ROUNDUP( (($B1911*INDEX(Lines_Trend,0,H$6)))/(IF($C1905/$B1905>$AA$10,$AA$10,$AA$13) * IF($C1905/$B1905>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1903))+32*INDEX(CO_SDU_ratio,$A1903))*$C1911,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1903)*IF(C1911=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1903)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1903-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1903-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1908:Q1908+H1910:Q1910)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1918*(C1918+C1920)*Capacity_FTTC_Yearly_avg + (B1918*B1920+B1922*C1922)*Capacity_FTTH_Yearly_avg)/1000000","v":0.19791179112087909},0.24847061221996339,0.30542300632011593,0.39007129394853196,0.50074826988693855,0.65817278773348342,0.81366805221886984,0.9873610623342709,1.1677089868027768,1.3839152863375839]
[{"$f":"INDEX(CO_Index,A1903+1)","v":174},{"$f":"INDEX(CO_Names,A1914)","v":"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1918*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1918=0,0,1)","v":2},2,2,2,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1914:Q1914/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1914)","v":275},{"$f":"INDEX(CO_Homes_per_Cab,$A1914)","v":290},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1918*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1920=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1916:Q1916/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1914)*IF(SUM(C1918,B1920,C1920)=0,0,1)","v":101.5},{"$f":"INDEX(CO_VDSL_Cabs,A1914)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1914:Q1914*C1918 + H1916:Q1916*C1920","v":8},8,8,8,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1914)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1914)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1918+$C1920)*$B1918*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1914/(H1914+H1916)+G.fast_Ports_per_Card*H1916/(H1914+H1916)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1918*INDEX(Lines_Trend,0,H$6)))/(IF($C1916/$B1916>$AA$10,$AA$10,$AA$13) * IF($C1916/$B1916>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1914))+32*INDEX(CO_SDU_ratio,$A1914))*$B1920,0)+ ROUNDUP( (($B1922*INDEX(Lines_Trend,0,H$6)))/(IF($C1916/$B1916>$AA$10,$AA$10,$AA$13) * IF($C1916/$B1916>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1914))+32*INDEX(CO_SDU_ratio,$A1914))*$C1922,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1914)*IF(C1922=0,0,1)","v":85},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1914)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1914-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1914-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1919:Q1919+H1921:Q1921)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1929*(C1929+C1931)*Capacity_FTTC_Yearly_avg + (B1929*B1931+B1933*C1933)*Capacity_FTTH_Yearly_avg)/1000000","v":1.7179842979242979E-2},2.2065822528296707E-2,2.7895546546489614E-2,3.6713135687685909E-2,4.8869828559319504E-2,6.5562290224931374E-2,8.2908718947938373E-2,0.10342876660941216,0.12517487407490568,0.15009029774965774]
[{"$f":"INDEX(CO_Index,A1914+1)","v":175},{"$f":"INDEX(CO_Names,A1925)","v":"ΡΟΠΩΤΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1929*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1929=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1925:Q1925/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1925)","v":48},{"$f":"INDEX(CO_Homes_per_Cab,$A1925)","v":51},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1929*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1931=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1927:Q1927/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1925)*IF(SUM(C1929,B1931,C1931)=0,0,1)","v":6},{"$f":"INDEX(CO_VDSL_Cabs,A1925)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1925:Q1925*C1929 + H1927:Q1927*C1931","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1925)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1925)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1929+$C1931)*$B1929*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1925/(H1925+H1927)+G.fast_Ports_per_Card*H1927/(H1925+H1927)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1929*INDEX(Lines_Trend,0,H$6)))/(IF($C1927/$B1927>$AA$10,$AA$10,$AA$13) * IF($C1927/$B1927>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1925))+32*INDEX(CO_SDU_ratio,$A1925))*$B1931,0)+ ROUNDUP( (($B1933*INDEX(Lines_Trend,0,H$6)))/(IF($C1927/$B1927>$AA$10,$AA$10,$AA$13) * IF($C1927/$B1927>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1925))+32*INDEX(CO_SDU_ratio,$A1925))*$C1933,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1925)*IF(C1933=0,0,1)","v":38},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1925)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1925-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1925-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1930:Q1930+H1932:Q1932)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1940*(C1940+C1942)*Capacity_FTTC_Yearly_avg + (B1940*B1942+B1944*C1944)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A1925+1)","v":176},{"$f":"INDEX(CO_Names,A1936)","v":"ΒΑΣΙΛΙΚΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1940*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1940=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1936:Q1936/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1936)","v":51},{"$f":"INDEX(CO_Homes_per_Cab,$A1936)","v":85},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1940*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1942=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1938:Q1938/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1936)*IF(SUM(C1940,B1942,C1942)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1936)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1936:Q1936*C1940 + H1938:Q1938*C1942","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1936)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1936)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1940+$C1942)*$B1940*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1936/(H1936+H1938)+G.fast_Ports_per_Card*H1938/(H1936+H1938)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1940*INDEX(Lines_Trend,0,H$6)))/(IF($C1938/$B1938>$AA$10,$AA$10,$AA$13) * IF($C1938/$B1938>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1936))+32*INDEX(CO_SDU_ratio,$A1936))*$B1942,0)+ ROUNDUP( (($B1944*INDEX(Lines_Trend,0,H$6)))/(IF($C1938/$B1938>$AA$10,$AA$10,$AA$13) * IF($C1938/$B1938>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1936))+32*INDEX(CO_SDU_ratio,$A1936))*$C1944,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1936)*IF(C1944=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1936)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1936-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1936-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1941:Q1941+H1943:Q1943)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1951*(C1951+C1953)*Capacity_FTTC_Yearly_avg + (B1951*B1953+B1955*C1955)*Capacity_FTTH_Yearly_avg)/1000000","v":5.6006288112332103E-2},7.2771398698489018E-2,9.3267409545222807E-2,0.1244862894066589,0.16840782032415555,0.22792017252007882,0.29094700421247049,0.36700259028621496,0.44814640262495342,0.53971746522262742]
[{"$f":"INDEX(CO_Index,A1936+1)","v":177},{"$f":"INDEX(CO_Names,A1947)","v":"ΧΑΙΡΩΝΕΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1951*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1951=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1947:Q1947/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1947)","v":45},{"$f":"INDEX(CO_Homes_per_Cab,$A1947)","v":74},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1951*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1953=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1949:Q1949/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1947)*IF(SUM(C1951,B1953,C1953)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1947)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1947:Q1947*C1951 + H1949:Q1949*C1953","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1947)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1947)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1951+$C1953)*$B1951*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1947/(H1947+H1949)+G.fast_Ports_per_Card*H1949/(H1947+H1949)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1951*INDEX(Lines_Trend,0,H$6)))/(IF($C1949/$B1949>$AA$10,$AA$10,$AA$13) * IF($C1949/$B1949>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1947))+32*INDEX(CO_SDU_ratio,$A1947))*$B1953,0)+ ROUNDUP( (($B1955*INDEX(Lines_Trend,0,H$6)))/(IF($C1949/$B1949>$AA$10,$AA$10,$AA$13) * IF($C1949/$B1949>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1947))+32*INDEX(CO_SDU_ratio,$A1947))*$C1955,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1947)*IF(C1955=0,0,1)","v":54.333333333333336},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1947)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1947-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1947-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1952:Q1952+H1954:Q1954)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1962*(C1962+C1964)*Capacity_FTTC_Yearly_avg + (B1962*B1964+B1966*C1966)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A1947+1)","v":178},{"$f":"INDEX(CO_Names,A1958)","v":"ΑΓ.ΒΑΣΙΛΕΙΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1962*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1962=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1958:Q1958/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1958)","v":88},{"$f":"INDEX(CO_Homes_per_Cab,$A1958)","v":125},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1962*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1964=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1960:Q1960/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1958)*IF(SUM(C1962,B1964,C1964)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1958)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1958:Q1958*C1962 + H1960:Q1960*C1964","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1958)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1958)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1962+$C1964)*$B1962*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1958/(H1958+H1960)+G.fast_Ports_per_Card*H1960/(H1958+H1960)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1962*INDEX(Lines_Trend,0,H$6)))/(IF($C1960/$B1960>$AA$10,$AA$10,$AA$13) * IF($C1960/$B1960>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1958))+32*INDEX(CO_SDU_ratio,$A1958))*$B1964,0)+ ROUNDUP( (($B1966*INDEX(Lines_Trend,0,H$6)))/(IF($C1960/$B1960>$AA$10,$AA$10,$AA$13) * IF($C1960/$B1960>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1958))+32*INDEX(CO_SDU_ratio,$A1958))*$C1966,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1958)*IF(C1966=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1958)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1958-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1958-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1963:Q1963+H1965:Q1965)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1973*(C1973+C1975)*Capacity_FTTC_Yearly_avg + (B1973*B1975+B1977*C1977)*Capacity_FTTH_Yearly_avg)/1000000","v":0.27865705312332112},0.35931174889107143,0.45637182789389485,0.60354351019306041,0.80792451504125251,1.0872250934409666,1.3794528124456178,1.7276580658565786,2.0975810688078416,2.5190702513510819]
[{"$f":"INDEX(CO_Index,A1958+1)","v":179},{"$f":"INDEX(CO_Names,A1969)","v":"ΒΑΓΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1973*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1973=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1969:Q1969/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1969)","v":152},{"$f":"INDEX(CO_Homes_per_Cab,$A1969)","v":217},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1973*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1975=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1971:Q1971/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1969)*IF(SUM(C1973,B1975,C1975)=0,0,1)","v":129},{"$f":"INDEX(CO_VDSL_Cabs,A1969)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1969:Q1969*C1973 + H1971:Q1971*C1975","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1969)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1969)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1973+$C1975)*$B1973*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1969/(H1969+H1971)+G.fast_Ports_per_Card*H1971/(H1969+H1971)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1973*INDEX(Lines_Trend,0,H$6)))/(IF($C1971/$B1971>$AA$10,$AA$10,$AA$13) * IF($C1971/$B1971>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1969))+32*INDEX(CO_SDU_ratio,$A1969))*$B1975,0)+ ROUNDUP( (($B1977*INDEX(Lines_Trend,0,H$6)))/(IF($C1971/$B1971>$AA$10,$AA$10,$AA$13) * IF($C1971/$B1971>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1969))+32*INDEX(CO_SDU_ratio,$A1969))*$C1977,0)","v":26},26,26,26,26,26,26,26,25,25]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1969)*IF(C1977=0,0,1)","v":136.4},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1969)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1969-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1969-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1974:Q1974+H1976:Q1976)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1984*(C1984+C1986)*Capacity_FTTC_Yearly_avg + (B1984*B1986+B1988*C1988)*Capacity_FTTH_Yearly_avg)/1000000","v":0.30305243015384614},0.37654938101282054,0.45677053605779905,0.57479746304793611,0.72416572427132442,0.94134768603461816,1.1490969988683954,1.3721404740404743,1.6002606960464623,1.8828425848296906]
[{"$f":"INDEX(CO_Index,A1969+1)","v":180},{"$f":"INDEX(CO_Names,A1980)","v":"ΕΛΕΩΝΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1984*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1984=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1980:Q1980/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1980)","v":146},{"$f":"INDEX(CO_Homes_per_Cab,$A1980)","v":206},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1984*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1986=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1982:Q1982/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1980)*IF(SUM(C1984,B1986,C1986)=0,0,1)","v":134.16666666666666},{"$f":"INDEX(CO_VDSL_Cabs,A1980)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1980:Q1980*C1984 + H1982:Q1982*C1986","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1980)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1980)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1984+$C1986)*$B1984*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1980/(H1980+H1982)+G.fast_Ports_per_Card*H1982/(H1980+H1982)),0),0)","v":17},17,17,17,17,17,17,17,17,17]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1984*INDEX(Lines_Trend,0,H$6)))/(IF($C1982/$B1982>$AA$10,$AA$10,$AA$13) * IF($C1982/$B1982>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1980))+32*INDEX(CO_SDU_ratio,$A1980))*$B1986,0)+ ROUNDUP( (($B1988*INDEX(Lines_Trend,0,H$6)))/(IF($C1982/$B1982>$AA$10,$AA$10,$AA$13) * IF($C1982/$B1982>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1980))+32*INDEX(CO_SDU_ratio,$A1980))*$C1988,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1980)*IF(C1988=0,0,1)","v":77},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1980)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1980-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1980-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1985:Q1985+H1987:Q1987)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B1995*(C1995+C1997)*Capacity_FTTC_Yearly_avg + (B1995*B1997+B1999*C1999)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11098178564590963},0.14420344650068684,0.18481824100065627,0.24668142011258176,0.33371611021289727,0.45164549523917458,0.57653915558667468,0.72725053167145659,0.88804471195006107,1.0695014801650837]
[{"$f":"INDEX(CO_Index,A1980+1)","v":181},{"$f":"INDEX(CO_Names,A1991)","v":"ΜΑΥΡΟΜΜΑΤΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B1995*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C1995=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H1991:Q1991/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A1991)","v":174},{"$f":"INDEX(CO_Homes_per_Cab,$A1991)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B1995*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C1997=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H1993:Q1993/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A1991)*IF(SUM(C1995,B1997,C1997)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A1991)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H1991:Q1991*C1995 + H1993:Q1993*C1997","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A1991)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A1991)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C1995+$C1997)*$B1995*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H1991/(H1991+H1993)+G.fast_Ports_per_Card*H1993/(H1991+H1993)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B1995*INDEX(Lines_Trend,0,H$6)))/(IF($C1993/$B1993>$AA$10,$AA$10,$AA$13) * IF($C1993/$B1993>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1991))+32*INDEX(CO_SDU_ratio,$A1991))*$B1997,0)+ ROUNDUP( (($B1999*INDEX(Lines_Trend,0,H$6)))/(IF($C1993/$B1993>$AA$10,$AA$10,$AA$13) * IF($C1993/$B1993>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A1991))+32*INDEX(CO_SDU_ratio,$A1991))*$C1999,0)","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A1991)*IF(C1999=0,0,1)","v":107.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A1991)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A1991-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A1991-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H1996:Q1996+H1998:Q1998)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2002)*IF(SUM(C2006,B2008,C2008)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2002)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2013)*IF(SUM(C2017,B2019,C2019)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2013)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2024:Q2024*C2028 + H2026:Q2026*C2030","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2039*(C2039+C2041)*Capacity_FTTC_Yearly_avg + (B2039*B2041+B2043*C2043)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2040:Q2040+H2042:Q2042)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2051:Q2051+H2053:Q2053)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2068)","v":157},{"$f":"INDEX(CO_Homes_per_Cab,$A2068)","v":195},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2072*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2074=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2081:Q2081/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2079)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2079)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2083+$C2085)*$B2083*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2079/(H2079+H2081)+G.fast_Ports_per_Card*H2081/(H2079+H2081)),0),0)","v":31},31,31,30,30,30,30,30,30,29]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2095:Q2095+H2097:Q2097)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2112)","v":448},{"$f":"INDEX(CO_Homes_per_Cab,$A2112)","v":480},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2116*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2118=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2112)*IF(SUM(C2116,B2118,C2118)=0,0,1)","v":52},{"$f":"INDEX(CO_VDSL_Cabs,A2112)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2123)*IF(C2131=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2123)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2123-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2123-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2134)*IF(SUM(C2138,B2140,C2140)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2134)","v":0},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2147:Q2147/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2156)*IF(C2164=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2156)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2156-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2156-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2167)*IF(C2175=0,0,1)","v":109},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2167)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2167-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2167-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2178:Q2178/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2193*INDEX(Lines_Trend,0,H$6)))/(IF($C2191/$B2191>$AA$10,$AA$10,$AA$13) * IF($C2191/$B2191>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2189))+32*INDEX(CO_SDU_ratio,$A2189))*$B2195,0)+ ROUNDUP( (($B2197*INDEX(Lines_Trend,0,H$6)))/(IF($C2191/$B2191>$AA$10,$AA$10,$AA$13) * IF($C2191/$B2191>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2189))+32*INDEX(CO_SDU_ratio,$A2189))*$C2197,0)","v":6},6,6,6,6,6,6,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2200:Q2200*C2204 + H2202:Q2202*C2206","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2211)","v":146},{"$f":"INDEX(CO_Homes_per_Cab,$A2211)","v":252},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2215*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2217=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2222)","v":109},{"$f":"INDEX(CO_Homes_per_Cab,$A2222)","v":191},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2226*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2228=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2235:Q2235/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2244:Q2244/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2248*INDEX(Lines_Trend,0,H$6)))/(IF($C2246/$B2246>$AA$10,$AA$10,$AA$13) * IF($C2246/$B2246>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2244))+32*INDEX(CO_SDU_ratio,$A2244))*$B2250,0)+ ROUNDUP( (($B2252*INDEX(Lines_Trend,0,H$6)))/(IF($C2246/$B2246>$AA$10,$AA$10,$AA$13) * IF($C2246/$B2246>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2244))+32*INDEX(CO_SDU_ratio,$A2244))*$C2252,0)","v":4},4,4,4,4,4,4,4,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2259*INDEX(Lines_Trend,0,H$6)))/(IF($C2257/$B2257>$AA$10,$AA$10,$AA$13) * IF($C2257/$B2257>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2255))+32*INDEX(CO_SDU_ratio,$A2255))*$B2261,0)+ ROUNDUP( (($B2263*INDEX(Lines_Trend,0,H$6)))/(IF($C2257/$B2257>$AA$10,$AA$10,$AA$13) * IF($C2257/$B2257>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2255))+32*INDEX(CO_SDU_ratio,$A2255))*$C2263,0)","v":16},16,16,16,15,15,15,15,15,15]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2270*INDEX(Lines_Trend,0,H$6)))/(IF($C2268/$B2268>$AA$10,$AA$10,$AA$13) * IF($C2268/$B2268>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2266))+32*INDEX(CO_SDU_ratio,$A2266))*$B2272,0)+ ROUNDUP( (($B2274*INDEX(Lines_Trend,0,H$6)))/(IF($C2268/$B2268>$AA$10,$AA$10,$AA$13) * IF($C2268/$B2268>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2266))+32*INDEX(CO_SDU_ratio,$A2266))*$C2274,0)","v":12},12,12,12,12,12,12,12,12,12]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2288:Q2288/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2288+1)","v":209},{"$f":"INDEX(CO_Names,A2299)","v":"ΑΓ.ΑΠΟΣΤΟΛΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2303*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2303=0,0,1)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2303*INDEX(Lines_Trend,0,H$6)))/(IF($C2301/$B2301>$AA$10,$AA$10,$AA$13) * IF($C2301/$B2301>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2299))+32*INDEX(CO_SDU_ratio,$A2299))*$B2305,0)+ ROUNDUP( (($B2307*INDEX(Lines_Trend,0,H$6)))/(IF($C2301/$B2301>$AA$10,$AA$10,$AA$13) * IF($C2301/$B2301>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2299))+32*INDEX(CO_SDU_ratio,$A2299))*$C2307,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2310)*IF(SUM(C2314,B2316,C2316)=0,0,1)","v":96.181818181818187},{"$f":"INDEX(CO_VDSL_Cabs,A2310)","v":11},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2321)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2321)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2325+$C2327)*$B2325*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2321/(H2321+H2323)+G.fast_Ports_per_Card*H2323/(H2321+H2323)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2332)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2332)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2336+$C2338)*$B2336*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2332/(H2332+H2334)+G.fast_Ports_per_Card*H2334/(H2332+H2334)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2343)","v":182},{"$f":"INDEX(CO_Homes_per_Cab,$A2343)","v":219},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2347*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2349=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2354:Q2354*C2358 + H2356:Q2356*C2360","v":42},42,42,42,42,42,42,42,42,42]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2365)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2365)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2369+$C2371)*$B2369*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2365/(H2365+H2367)+G.fast_Ports_per_Card*H2367/(H2365+H2367)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2391*(C2391+C2393)*Capacity_FTTC_Yearly_avg + (B2391*B2393+B2395*C2395)*Capacity_FTTH_Yearly_avg)/1000000","v":0.22161997443223441},0.28603524962843407,0.36370862717971608,0.48155280072388906,0.6454814533821478,0.86925365877545946,1.1037521475535073,1.3836341506581868,1.6811399525479116,2.0196877583378279]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2402*(C2402+C2404)*Capacity_FTTC_Yearly_avg + (B2402*B2404+B2406*C2406)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10582783275213675},0.1375066920192308,0.17623535055170939,0.23522562660890148,0.31821845803582766,0.43067124623425934,0.54976489139534312,0.69347728716659018,0.84680424545083222,1.0198342287642284]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2398:Q2398*C2402 + H2400:Q2400*C2404","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2413*(C2413+C2415)*Capacity_FTTC_Yearly_avg + (B2413*B2415+B2417*C2417)*Capacity_FTTH_Yearly_avg)/1000000","v":8.727360233455432E-2},0.11093840695787548,0.13849359888688947,0.17987002785730055,0.23569887823546823,0.31345849903736489,0.39263043522341978,0.48421842082826105,0.5805273183238665,0.69280472407249216]
[{"$f":"INDEX(CO_Index,A2409+1)","v":220},{"$f":"INDEX(CO_Names,A2420)","v":"ΜΕΤΟΧΙ ΚΗΡΕΩΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2424*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2424=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2433:Q2433/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2442:Q2442*C2446 + H2444:Q2444*C2448","v":12},12,12,18,18,18,18,18,18,18]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2457*(C2457+C2459)*Capacity_FTTC_Yearly_avg + (B2457*B2459+B2461*C2461)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7996487125763111E-2},9.8841466822939567E-2,0.1229253813648962,0.15900412577435694,0.20733826897825769,0.27497953864105318,0.34338028828627276,0.42190179487392226,0.50424558736038938,0.60082580373097605]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2464:Q2464/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2475)*IF(SUM(C2479,B2481,C2481)=0,0,1)","v":171},{"$f":"INDEX(CO_VDSL_Cabs,A2475)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2486:Q2486*C2490 + H2488:Q2488*C2492","v":4},4,4,4,4,4,4,4,4,4]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2499:Q2499/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2502:Q2502+H2504:Q2504)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2513:Q2513+H2515:Q2515)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2530)","v":144},{"$f":"INDEX(CO_Homes_per_Cab,$A2530)","v":270},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2534*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2536=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2530)*IF(SUM(C2534,B2536,C2536)=0,0,1)","v":173},{"$f":"INDEX(CO_VDSL_Cabs,A2530)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2552)","v":154},{"$f":"INDEX(CO_Homes_per_Cab,$A2552)","v":195},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2556*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2558=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2557:Q2557+H2559:Q2559)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2565:Q2565/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2574)*IF(SUM(C2578,B2580,C2580)=0,0,1)","v":95},{"$f":"INDEX(CO_VDSL_Cabs,A2574)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2585)*IF(C2593=0,0,1)","v":78.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2585)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2585-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2585-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2596)*IF(SUM(C2600,B2602,C2602)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2596)","v":0},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2609:Q2609/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2618)*IF(C2626=0,0,1)","v":98.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2618)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2618-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2618-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2629)","v":94},{"$f":"INDEX(CO_Homes_per_Cab,$A2629)","v":102},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2633*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2635=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2640:Q2640/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2655*INDEX(Lines_Trend,0,H$6)))/(IF($C2653/$B2653>$AA$10,$AA$10,$AA$13) * IF($C2653/$B2653>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2651))+32*INDEX(CO_SDU_ratio,$A2651))*$B2657,0)+ ROUNDUP( (($B2659*INDEX(Lines_Trend,0,H$6)))/(IF($C2653/$B2653>$AA$10,$AA$10,$AA$13) * IF($C2653/$B2653>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2651))+32*INDEX(CO_SDU_ratio,$A2651))*$C2659,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2651)*IF(C2659=0,0,1)","v":102},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2651)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2651-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2651-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2677*(C2677+C2679)*Capacity_FTTC_Yearly_avg + (B2677*B2679+B2681*C2681)*Capacity_FTTH_Yearly_avg)/1000000","v":3.3328895379731382E-2},4.3305678980082425E-2,5.550269156985653E-2,7.4080797990465727E-2,0.10021815074504963,0.13563347689845179,0.17314024177061133,0.21840031446480274,0.26668835002834651,0.32118155905886414]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2677*INDEX(Lines_Trend,0,H$6)))/(IF($C2675/$B2675>$AA$10,$AA$10,$AA$13) * IF($C2675/$B2675>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2673))+32*INDEX(CO_SDU_ratio,$A2673))*$B2679,0)+ ROUNDUP( (($B2681*INDEX(Lines_Trend,0,H$6)))/(IF($C2675/$B2675>$AA$10,$AA$10,$AA$13) * IF($C2675/$B2675>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2673))+32*INDEX(CO_SDU_ratio,$A2673))*$C2681,0)","v":4},4,4,4,4,4,4,4,4,4]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2697:Q2697/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2706:Q2706/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H2719:Q2719/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2721*INDEX(Lines_Trend,0,H$6)))/(IF($C2719/$B2719>$AA$10,$AA$10,$AA$13) * IF($C2719/$B2719>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2717))+32*INDEX(CO_SDU_ratio,$A2717))*$B2723,0)+ ROUNDUP( (($B2725*INDEX(Lines_Trend,0,H$6)))/(IF($C2719/$B2719>$AA$10,$AA$10,$AA$13) * IF($C2719/$B2719>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2717))+32*INDEX(CO_SDU_ratio,$A2717))*$C2725,0)","v":7},7,7,7,7,7,7,7,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B2732*INDEX(Lines_Trend,0,H$6)))/(IF($C2730/$B2730>$AA$10,$AA$10,$AA$13) * IF($C2730/$B2730>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2728))+32*INDEX(CO_SDU_ratio,$A2728))*$B2734,0)+ ROUNDUP( (($B2736*INDEX(Lines_Trend,0,H$6)))/(IF($C2730/$B2730>$AA$10,$AA$10,$AA$13) * IF($C2730/$B2730>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A2728))+32*INDEX(CO_SDU_ratio,$A2728))*$C2736,0)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2750:Q2750/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A2750+1)","v":251},{"$f":"INDEX(CO_Names,A2761)","v":"ΤΥΜΦΡΗΣΤΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2765*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2765=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2761+1)","v":252},{"$f":"INDEX(CO_Names,A2772)","v":"ΓΛΥΦΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2776*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2776=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A2772+1)","v":253},{"$f":"INDEX(CO_Names,A2783)","v":"ΝΕΑ ΣΠΑΡΤΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2787*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2787=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2788:Q2788+H2790:Q2790)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2794)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2794)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2798+$C2800)*$B2798*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2794/(H2794+H2796)+G.fast_Ports_per_Card*H2796/(H2794+H2796)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A2805)","v":130},{"$f":"INDEX(CO_Homes_per_Cab,$A2805)","v":149},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B2809*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C2811=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2816:Q2816*C2820 + H2818:Q2818*C2822","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2827)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2827)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2831+$C2833)*$B2831*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2827/(H2827+H2829)+G.fast_Ports_per_Card*H2829/(H2827+H2829)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A2827+1)","v":258},{"$f":"INDEX(CO_Names,A2838)","v":"ΚΟΖΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2842*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2842=0,0,1)","v":3},3,3,3,3,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A2849)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A2849)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C2853+$C2855)*$B2853*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H2849/(H2849+H2851)+G.fast_Ports_per_Card*H2851/(H2849+H2851)),0),0)","v":12},12,12,12,11,11,11,11,11,11]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2860:Q2860*C2864 + H2862:Q2862*C2866","v":9},9,9,9,9,9,9,9,9,9]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2875*(C2875+C2877)*Capacity_FTTC_Yearly_avg + (B2875*B2877+B2879*C2879)*Capacity_FTTH_Yearly_avg)/1000000","v":4.2262413728937728E-2},5.3073757810393772E-2,6.5262068984142232E-2,8.3382134348454123E-2,0.10709282829709897,0.14080041777933819,0.17412069648066622,0.21137481357999438,0.25006950090447816,0.29642314522801755]
[{"$f":"INDEX(CO_Index,A2871+1)","v":262},{"$f":"INDEX(CO_Names,A2882)","v":"ΠΟΝΤΟΚΩΜΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B2886*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C2886=0,0,1)","v":2},2,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2893)*IF(SUM(C2897,B2899,C2899)=0,0,1)","v":121},{"$f":"INDEX(CO_VDSL_Cabs,A2893)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A2893)*IF(C2901=0,0,1)","v":61.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A2893)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A2893-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A2893-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B2919*(C2919+C2921)*Capacity_FTTC_Yearly_avg + (B2919*B2921+B2923*C2923)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14087471242979241},0.17577167087957873,0.21436650424343706,0.27139448045966935,0.34458048529738661,0.44999306759874491,0.55222975112888539,0.66392175605119985,0.77892790261852518,0.91933400889401451]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H2926:Q2926/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2931:Q2931+H2933:Q2933)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H2937:Q2937*C2941 + H2939:Q2939*C2943","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2948)*IF(SUM(C2952,B2954,C2954)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2948)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2964:Q2964+H2966:Q2966)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2975:Q2975+H2977:Q2977)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H2986:Q2986+H2988:Q2988)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A2992)*IF(SUM(C2996,B2998,C2998)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A2992)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3003)*IF(C3011=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3003)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3003-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3003-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3003+1)","v":274},{"$f":"INDEX(CO_Names,A3014)","v":"ΠΑΝΑΡΕΤΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3018*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3018=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3027:Q3027/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3025+1)","v":276},{"$f":"INDEX(CO_Names,A3036)","v":"ΤΣΟΤΥΛΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3040*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3040=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3047)*IF(C3055=0,0,1)","v":135.57142857142858},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3047)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3047-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3047-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3058)*IF(SUM(C3062,B3064,C3064)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A3058)","v":0},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3073*INDEX(Lines_Trend,0,H$6)))/(IF($C3071/$B3071>$AA$10,$AA$10,$AA$13) * IF($C3071/$B3071>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3069))+32*INDEX(CO_SDU_ratio,$A3069))*$B3075,0)+ ROUNDUP( (($B3077*INDEX(Lines_Trend,0,H$6)))/(IF($C3071/$B3071>$AA$10,$AA$10,$AA$13) * IF($C3071/$B3071>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3069))+32*INDEX(CO_SDU_ratio,$A3069))*$C3077,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3069)*IF(C3077=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3069)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3069-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3069-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3091)","v":92},{"$f":"INDEX(CO_Homes_per_Cab,$A3091)","v":110},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3095*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3097=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3102:Q3102/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3102)*IF(C3110=0,0,1)","v":49},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3102)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3102-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3102-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3124:Q3124/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3139*(C3139+C3141)*Capacity_FTTC_Yearly_avg + (B3139*B3141+B3143*C3143)*Capacity_FTTH_Yearly_avg)/1000000","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3139*INDEX(Lines_Trend,0,H$6)))/(IF($C3137/$B3137>$AA$10,$AA$10,$AA$13) * IF($C3137/$B3137>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3135))+32*INDEX(CO_SDU_ratio,$A3135))*$B3141,0)+ ROUNDUP( (($B3143*INDEX(Lines_Trend,0,H$6)))/(IF($C3137/$B3137>$AA$10,$AA$10,$AA$13) * IF($C3137/$B3137>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3135))+32*INDEX(CO_SDU_ratio,$A3135))*$C3143,0)","v":3},3,3,3,3,3,3,3,3,3]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3159:Q3159/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3168:Q3168/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3170:Q3170/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3183*INDEX(Lines_Trend,0,H$6)))/(IF($C3181/$B3181>$AA$10,$AA$10,$AA$13) * IF($C3181/$B3181>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3179))+32*INDEX(CO_SDU_ratio,$A3179))*$B3185,0)+ ROUNDUP( (($B3187*INDEX(Lines_Trend,0,H$6)))/(IF($C3181/$B3181>$AA$10,$AA$10,$AA$13) * IF($C3181/$B3181>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3179))+32*INDEX(CO_SDU_ratio,$A3179))*$C3187,0)","v":5},5,5,5,5,5,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3194*INDEX(Lines_Trend,0,H$6)))/(IF($C3192/$B3192>$AA$10,$AA$10,$AA$13) * IF($C3192/$B3192>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3190))+32*INDEX(CO_SDU_ratio,$A3190))*$B3196,0)+ ROUNDUP( (($B3198*INDEX(Lines_Trend,0,H$6)))/(IF($C3192/$B3192>$AA$10,$AA$10,$AA$13) * IF($C3192/$B3192>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3190))+32*INDEX(CO_SDU_ratio,$A3190))*$C3198,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3201)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3201)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3205+$C3207)*$B3205*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3201/(H3201+H3203)+G.fast_Ports_per_Card*H3203/(H3201+H3203)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3212+1)","v":293},{"$f":"INDEX(CO_Names,A3223)","v":"ΚΟΡΗΣΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3227*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3227=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3223:Q3223/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3234:Q3234/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3250:Q3250+H3252:Q3252)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A3245+1)","v":296},{"$f":"INDEX(CO_Names,A3256)","v":"ΤΟΙΧΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3260*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3260=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3267)","v":135},{"$f":"INDEX(CO_Homes_per_Cab,$A3267)","v":181},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3271*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3273=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3278:Q3278*C3282 + H3280:Q3280*C3284","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3289)","v":70},{"$f":"INDEX(CO_Homes_per_Cab,$A3289)","v":113},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3293*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3295=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3289+1)","v":300},{"$f":"INDEX(CO_Names,A3300)","v":"ΛΕΠΤΟΚΑΡΥΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3304*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3304=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3311)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3311)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3315+$C3317)*$B3315*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3311/(H3311+H3313)+G.fast_Ports_per_Card*H3313/(H3311+H3313)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3322:Q3322*C3326 + H3324:Q3324*C3328","v":112},112,112,112,112,112,112,112,112,112]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3337*(C3337+C3339)*Capacity_FTTC_Yearly_avg + (B3337*B3339+B3341*C3341)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7652890266178262E-2},0.10027742753003664,0.12758983607941082,0.16904125236548811,0.22675784705980961,0.30549499162248983,0.38808007862118737,0.48674082244575384,0.59164743858117086,0.71094083771655825]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3344)*IF(SUM(C3348,B3350,C3350)=0,0,1)","v":107.75},{"$f":"INDEX(CO_VDSL_Cabs,A3344)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3344:Q3344*C3348 + H3346:Q3346*C3350","v":8},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3355)*IF(C3363=0,0,1)","v":152},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3355)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3355-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3355-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3381*(C3381+C3383)*Capacity_FTTC_Yearly_avg + (B3381*B3383+B3385*C3385)*Capacity_FTTH_Yearly_avg)/1000000","v":12.074680839531135},15.013073863534631,18.227213146988941,22.959425220083922,28.962133720262685,37.676404284153257,46.03139021557535,55.027855252460988,64.239655503370273,75.622541457467833]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3388:Q3388/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3393:Q3393+H3395:Q3395)/OLT_Port_Capacity,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3399:Q3399*C3403 + H3401:Q3401*C3405","v":591},591,591,591,591,591,591,591,591,591]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3410)*IF(SUM(C3414,B3416,C3416)=0,0,1)","v":124.61538461538461},{"$f":"INDEX(CO_VDSL_Cabs,A3410)","v":65},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3421:Q3421*C3425 + H3423:Q3423*C3427","v":66},66,66,66,99,99,99,99,99,99]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3437:Q3437+H3439:Q3439)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3445:Q3445/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3458*INDEX(Lines_Trend,0,H$6)))/(IF($C3456/$B3456>$AA$10,$AA$10,$AA$13) * IF($C3456/$B3456>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3454))+32*INDEX(CO_SDU_ratio,$A3454))*$B3460,0)+ ROUNDUP( (($B3462*INDEX(Lines_Trend,0,H$6)))/(IF($C3456/$B3456>$AA$10,$AA$10,$AA$13) * IF($C3456/$B3456>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3454))+32*INDEX(CO_SDU_ratio,$A3454))*$C3462,0)","v":253},252,251,249,248,247,246,244,243,242]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3465)*IF(C3473=0,0,1)","v":100.41666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3465)","v":12},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3465-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3465-1),0)","v":2592},2592,2592,2592,2592,2592,2592,2592,2592,2592]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3480*INDEX(Lines_Trend,0,H$6)))/(IF($C3478/$B3478>$AA$10,$AA$10,$AA$13) * IF($C3478/$B3478>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3476))+32*INDEX(CO_SDU_ratio,$A3476))*$B3482,0)+ ROUNDUP( (($B3484*INDEX(Lines_Trend,0,H$6)))/(IF($C3478/$B3478>$AA$10,$AA$10,$AA$13) * IF($C3478/$B3478>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3476))+32*INDEX(CO_SDU_ratio,$A3476))*$C3484,0)","v":70},69,69,68,67,67,67,67,66,66]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3489:Q3489/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3487+1)","v":318},{"$f":"INDEX(CO_Names,A3498)","v":"ΠΑΙΑΝΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3502*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3502=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3503:Q3503+H3505:Q3505)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3520)*IF(SUM(C3524,B3526,C3526)=0,0,1)","v":167.6875},{"$f":"INDEX(CO_VDSL_Cabs,A3520)","v":16},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3520)*IF(C3528=0,0,1)","v":159.54545454545453},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3520)","v":11},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3520-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3520-1),0)","v":384},384,384,384,384,384,384,384,384,384]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3531)*IF(C3539=0,0,1)","v":116.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3531)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3531-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3531-1),0)","v":864},864,864,864,864,864,864,864,864,864]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3553)","v":106},{"$f":"INDEX(CO_Homes_per_Cab,$A3553)","v":136},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3557*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3559=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3557*INDEX(Lines_Trend,0,H$6)))/(IF($C3555/$B3555>$AA$10,$AA$10,$AA$13) * IF($C3555/$B3555>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3553))+32*INDEX(CO_SDU_ratio,$A3553))*$B3559,0)+ ROUNDUP( (($B3561*INDEX(Lines_Trend,0,H$6)))/(IF($C3555/$B3555>$AA$10,$AA$10,$AA$13) * IF($C3555/$B3555>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3553))+32*INDEX(CO_SDU_ratio,$A3553))*$C3561,0)","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3564)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3564)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3568+$C3570)*$B3568*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3564/(H3564+H3566)+G.fast_Ports_per_Card*H3566/(H3564+H3566)),0),0)","v":19},19,18,18,18,18,18,18,18,18]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3586:Q3586/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3601*(C3601+C3603)*Capacity_FTTC_Yearly_avg + (B3601*B3603+B3605*C3605)*Capacity_FTTH_Yearly_avg)/1000000","v":0.48137920027838826},0.60241733374619966,0.73749303714552794,0.93766074780770747,1.1969344658946766,1.5680515880158026,1.9312781947780846,2.3325614659872769,2.7475071792656971,3.2494505258724713]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3601*INDEX(Lines_Trend,0,H$6)))/(IF($C3599/$B3599>$AA$10,$AA$10,$AA$13) * IF($C3599/$B3599>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3597))+32*INDEX(CO_SDU_ratio,$A3597))*$B3603,0)+ ROUNDUP( (($B3605*INDEX(Lines_Trend,0,H$6)))/(IF($C3599/$B3599>$AA$10,$AA$10,$AA$13) * IF($C3599/$B3599>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3597))+32*INDEX(CO_SDU_ratio,$A3597))*$C3605,0)","v":12},12,12,12,12,12,12,12,12,12]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3623*(C3623+C3625)*Capacity_FTTC_Yearly_avg + (B3623*B3625+B3627*C3627)*Capacity_FTTH_Yearly_avg)/1000000","v":2.0437141208107446},2.5529163682614469,3.1180643828071273,3.9540806052674862,5.0308929525952806,6.578052902636629,8.0839980632177344,9.7365431562199731,11.441002841646855,13.514282657091806]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3619)","v":124},{"$f":"INDEX(CO_Homes_per_Cab,$A3619)","v":172},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3623*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3625=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3632:Q3632/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3641:Q3641/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3656*INDEX(Lines_Trend,0,H$6)))/(IF($C3654/$B3654>$AA$10,$AA$10,$AA$13) * IF($C3654/$B3654>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3652))+32*INDEX(CO_SDU_ratio,$A3652))*$B3658,0)+ ROUNDUP( (($B3660*INDEX(Lines_Trend,0,H$6)))/(IF($C3654/$B3654>$AA$10,$AA$10,$AA$13) * IF($C3654/$B3654>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3652))+32*INDEX(CO_SDU_ratio,$A3652))*$C3660,0)","v":20},20,20,19,19,19,19,19,19,19]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3663)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3663)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3667+$C3669)*$B3667*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3663/(H3663+H3665)+G.fast_Ports_per_Card*H3665/(H3663+H3665)),0),0)","v":6},6,6,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3674)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3674)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3678+$C3680)*$B3678*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3674/(H3674+H3676)+G.fast_Ports_per_Card*H3676/(H3674+H3676)),0),0)","v":18},18,18,18,18,18,17,17,17,17]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3685:Q3685*C3689 + H3687:Q3687*C3691","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3696:Q3696*C3700 + H3698:Q3698*C3702","v":10},10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3701:Q3701+H3703:Q3703)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A3707+1)","v":338},{"$f":"INDEX(CO_Names,A3718)","v":"ΠΕΡΓΑΜΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3722*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3722=0,0,1)","v":3},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3729)","v":97},{"$f":"INDEX(CO_Homes_per_Cab,$A3729)","v":165},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3733*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3735=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3740:Q3740*C3744 + H3742:Q3742*C3746","v":206},309,309,309,309,309,309,309,309,309]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3751)","v":127},{"$f":"INDEX(CO_Homes_per_Cab,$A3751)","v":187},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3755*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3757=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3751+1)","v":342},{"$f":"INDEX(CO_Names,A3762)","v":"ΓΕΩΡΓΙΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3766*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3766=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A3762)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A3762)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C3766+$C3768)*$B3766*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H3762/(H3762+H3764)+G.fast_Ports_per_Card*H3764/(H3762+H3764)),0),0)","v":16},16,16,16,16,16,16,16,16,16]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3788*(C3788+C3790)*Capacity_FTTC_Yearly_avg + (B3788*B3790+B3792*C3792)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25632325725030525},0.32075207823717949,0.39263902141790286,0.49916108622460564,0.6371097417917122,0.83459206328178603,1.0278378803665804,1.2412800961046386,1.4619696285796047,1.7289809714259172]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B3799*(C3799+C3801)*Capacity_FTTC_Yearly_avg + (B3799*B3801+B3803*C3803)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25323088551404149},0.31846669931506411,0.39230938306103474,0.5022292980633235,0.6466369816941282,0.85138265747114272,1.0545604132581592,1.282769976147681,1.5202054449071027,1.803584267294458]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3795)*IF(SUM(C3799,B3801,C3801)=0,0,1)","v":98.8},{"$f":"INDEX(CO_VDSL_Cabs,A3795)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H3806:Q3806*C3810 + H3808:Q3808*C3812","v":14},14,14,14,14,14,14,14,14,14]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3817)*IF(C3825=0,0,1)","v":114},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3817)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3817-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3817-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3828)*IF(SUM(C3832,B3834,C3834)=0,0,1)","v":151.71428571428572},{"$f":"INDEX(CO_VDSL_Cabs,A3828)","v":7},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3839:Q3839/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3855:Q3855+H3857:Q3857)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H3861:Q3861/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3872)*IF(SUM(C3876,B3878,C3878)=0,0,1)","v":36.5},{"$f":"INDEX(CO_VDSL_Cabs,A3872)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3883)*IF(C3891=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3883)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3883-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3883-1),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3896:Q3896/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3907:Q3907/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3918:Q3918/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H3921:Q3921+H3923:Q3923)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B3931*INDEX(Lines_Trend,0,H$6)))/(IF($C3929/$B3929>$AA$10,$AA$10,$AA$13) * IF($C3929/$B3929>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3927))+32*INDEX(CO_SDU_ratio,$A3927))*$B3933,0)+ ROUNDUP( (($B3935*INDEX(Lines_Trend,0,H$6)))/(IF($C3929/$B3929>$AA$10,$AA$10,$AA$13) * IF($C3929/$B3929>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A3927))+32*INDEX(CO_SDU_ratio,$A3927))*$C3935,0)","v":6},6,6,6,6,6,6,6,6,6]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H3951:Q3951/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A3949+1)","v":360},{"$f":"INDEX(CO_Names,A3960)","v":"ΚΡΗΝΙΔΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B3964*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C3964=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A3971)","v":285},{"$f":"INDEX(CO_Homes_per_Cab,$A3971)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B3975*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C3977=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A3982)*IF(SUM(C3986,B3988,C3988)=0,0,1)","v":128.47222222222223},{"$f":"INDEX(CO_VDSL_Cabs,A3982)","v":36},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A3982)*IF(C3990=0,0,1)","v":137.10526315789474},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A3982)","v":19},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A3982-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A3982-1),0)","v":672},672,672,672,672,672,672,672,672,672]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4004:Q4004/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4015)","v":157},{"$f":"INDEX(CO_Homes_per_Cab,$A4015)","v":178},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4019*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4021=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4019*INDEX(Lines_Trend,0,H$6)))/(IF($C4017/$B4017>$AA$10,$AA$10,$AA$13) * IF($C4017/$B4017>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4015))+32*INDEX(CO_SDU_ratio,$A4015))*$B4021,0)+ ROUNDUP( (($B4023*INDEX(Lines_Trend,0,H$6)))/(IF($C4017/$B4017>$AA$10,$AA$10,$AA$13) * IF($C4017/$B4017>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4015))+32*INDEX(CO_SDU_ratio,$A4015))*$C4023,0)","v":31},30,30,30,30,30,30,29,29,29]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4026)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4026)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4030+$C4032)*$B4030*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4026/(H4026+H4028)+G.fast_Ports_per_Card*H4028/(H4026+H4028)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4037)","v":181},{"$f":"INDEX(CO_Homes_per_Cab,$A4037)","v":204},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4041*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4043=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4048)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4048)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4052+$C4054)*$B4052*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4048/(H4048+H4050)+G.fast_Ports_per_Card*H4050/(H4048+H4050)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4063*INDEX(Lines_Trend,0,H$6)))/(IF($C4061/$B4061>$AA$10,$AA$10,$AA$13) * IF($C4061/$B4061>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4059))+32*INDEX(CO_SDU_ratio,$A4059))*$B4065,0)+ ROUNDUP( (($B4067*INDEX(Lines_Trend,0,H$6)))/(IF($C4061/$B4061>$AA$10,$AA$10,$AA$13) * IF($C4061/$B4061>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4059))+32*INDEX(CO_SDU_ratio,$A4059))*$C4067,0)","v":14},14,14,14,14,14,14,14,14,14]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4085*(C4085+C4087)*Capacity_FTTC_Yearly_avg + (B4085*B4087+B4089*C4089)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24292297972649568},0.31044233992568682,0.3900799487561965,0.51012466998401818,0.67397851231990391,0.90046083898808704,1.1335990446656308,1.4065841107581509,1.6948603656492123,2.0277721758998166]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4081)","v":112},{"$f":"INDEX(CO_Homes_per_Cab,$A4081)","v":127},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4085*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4087=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4094:Q4094/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4103:Q4103/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4114:Q4114/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4125:Q4125/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A4125+1)","v":376},{"$f":"INDEX(CO_Names,A4136)","v":"ΠΛΑΤΑΝΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4140*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4140=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4147:Q4147*C4151 + H4149:Q4149*C4153","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4158:Q4158*C4162 + H4160:Q4160*C4164","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4163:Q4163+H4165:Q4165)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A4169+1)","v":380},{"$f":"INDEX(CO_Names,A4180)","v":"ΑΝΘΟΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4184*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4184=0,0,1)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4185:Q4185+H4187:Q4187)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4191)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4191)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4195+$C4197)*$B4195*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4191/(H4191+H4193)+G.fast_Ports_per_Card*H4193/(H4191+H4193)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4213)","v":203},{"$f":"INDEX(CO_Homes_per_Cab,$A4213)","v":226},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4217*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4219=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4213:Q4213*C4217 + H4215:Q4215*C4219","v":6},6,6,6,6,6,6,6,6,6]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4224:Q4224*C4228 + H4226:Q4226*C4230","v":2},2,2,2,2,2,3,3,2,2]
[{"$f":"INDEX(CO_Index,A4235+1)","v":386},{"$f":"INDEX(CO_Names,A4246)","v":"ΑΛΚΥΩΝΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4250*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4250=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4261*(C4261+C4263)*Capacity_FTTC_Yearly_avg + (B4261*B4263+B4265*C4265)*Capacity_FTTH_Yearly_avg)/1000000","v":8.0460076608986562},10.038770506265063,12.242451386627058,15.498506940109083,19.676631582628257,25.695015425428195,31.531407309815634,37.906668924024082,44.470741622203967,52.485482262388835]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4257)*IF(SUM(C4261,B4263,C4263)=0,0,1)","v":185.10476190476192},{"$f":"INDEX(CO_VDSL_Cabs,A4257)","v":105},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4273:Q4273+H4275:Q4275)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4279)*IF(C4287=0,0,1)","v":73},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4279)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4279-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4279-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4290)*IF(SUM(C4294,B4296,C4296)=0,0,1)","v":53},{"$f":"INDEX(CO_VDSL_Cabs,A4290)","v":1},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4301:Q4301/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4316*(C4316+C4318)*Capacity_FTTC_Yearly_avg + (B4316*B4318+B4320*C4320)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9406565636141629E-2},8.8193594173626377E-2,0.11004874051665139,0.14285682191738647,0.18708687274496633,0.24872620321576655,0.31143417134705431,0.3839104841794298,0.46009817170672229,0.54898146523593716]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4323:Q4323/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4334)*IF(SUM(C4338,B4340,C4340)=0,0,1)","v":58.5},{"$f":"INDEX(CO_VDSL_Cabs,A4334)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4339:Q4339+H4341:Q4341)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4360*(C4360+C4362)*Capacity_FTTC_Yearly_avg + (B4360*B4362+B4364*C4364)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16011613656654453},0.20241999724047618,0.25099136173756098,0.32361351659503018,0.42033454729013309,0.55622144976780563,0.69286115273073479,0.8487127905908376,1.0117746245796184,1.2040063251929751]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4369:Q4369/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4380:Q4380/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4383:Q4383+H4385:Q4385)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4393*INDEX(Lines_Trend,0,H$6)))/(IF($C4391/$B4391>$AA$10,$AA$10,$AA$13) * IF($C4391/$B4391>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4389))+32*INDEX(CO_SDU_ratio,$A4389))*$B4395,0)+ ROUNDUP( (($B4397*INDEX(Lines_Trend,0,H$6)))/(IF($C4391/$B4391>$AA$10,$AA$10,$AA$13) * IF($C4391/$B4391>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4389))+32*INDEX(CO_SDU_ratio,$A4389))*$C4397,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4400)*IF(C4408=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4400)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4400-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4400-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A4411+1)","v":402},{"$f":"INDEX(CO_Names,A4422)","v":"ΔΙΟΜΗΔΕΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4426*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4426=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4433)","v":213},{"$f":"INDEX(CO_Homes_per_Cab,$A4433)","v":213},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4437*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4439=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A4433+1)","v":404},{"$f":"INDEX(CO_Names,A4444)","v":"ΞΑΝΘΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4448*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4448=0,0,1)","v":3},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4444)*IF(C4452=0,0,1)","v":154.96153846153845},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4444)","v":26},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4444-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4444-1),0)","v":1824},1824,1824,1824,1824,1824,1824,1824,1824,1824]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4455)","v":220},{"$f":"INDEX(CO_Homes_per_Cab,$A4455)","v":340},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4459*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4461=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4466)","v":42},{"$f":"INDEX(CO_Homes_per_Cab,$A4466)","v":86},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4470*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4472=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4481*INDEX(Lines_Trend,0,H$6)))/(IF($C4479/$B4479>$AA$10,$AA$10,$AA$13) * IF($C4479/$B4479>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4477))+32*INDEX(CO_SDU_ratio,$A4477))*$B4483,0)+ ROUNDUP( (($B4485*INDEX(Lines_Trend,0,H$6)))/(IF($C4479/$B4479>$AA$10,$AA$10,$AA$13) * IF($C4479/$B4479>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4477))+32*INDEX(CO_SDU_ratio,$A4477))*$C4485,0)","v":224},222,221,220,219,218,217,216,215,214]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4488)","v":51},{"$f":"INDEX(CO_Homes_per_Cab,$A4488)","v":105},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4492*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4494=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4499)","v":68},{"$f":"INDEX(CO_Homes_per_Cab,$A4499)","v":139},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4503*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4505=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4510)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4510)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4514+$C4516)*$B4514*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4510/(H4510+H4512)+G.fast_Ports_per_Card*H4512/(H4510+H4512)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4525*INDEX(Lines_Trend,0,H$6)))/(IF($C4523/$B4523>$AA$10,$AA$10,$AA$13) * IF($C4523/$B4523>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4521))+32*INDEX(CO_SDU_ratio,$A4521))*$B4527,0)+ ROUNDUP( (($B4529*INDEX(Lines_Trend,0,H$6)))/(IF($C4523/$B4523>$AA$10,$AA$10,$AA$13) * IF($C4523/$B4523>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4521))+32*INDEX(CO_SDU_ratio,$A4521))*$C4529,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4536*(C4536+C4538)*Capacity_FTTC_Yearly_avg + (B4536*B4538+B4540*C4540)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11166897936507936},0.14509634709821428,0.18596262639384917,0.24820885924640579,0.33578246383650645,0.45444206177316326,0.58010905747885222,0.73175363093877199,0.89354344081662473,1.0761237803518644]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4543)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4543)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4547+$C4549)*$B4547*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4543/(H4543+H4545)+G.fast_Ports_per_Card*H4545/(H4543+H4545)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4554)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4554)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4558+$C4560)*$B4558*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4554/(H4554+H4556)+G.fast_Ports_per_Card*H4556/(H4554+H4556)),0),0)","v":103},102,102,101,101,100,100,99,99,98]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4554)*IF(C4562=0,0,1)","v":159.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4554)","v":20},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4554-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4554-1),0)","v":768},768,768,768,768,768,768,768,768,768]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4576:Q4576*C4580 + H4578:Q4578*C4582","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4587:Q4587/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A4587+1)","v":418},{"$f":"INDEX(CO_Names,A4598)","v":"ΜΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4602*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4602=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4598:Q4598*C4602 + H4600:Q4600*C4604","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4609)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4609)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4613+$C4615)*$B4613*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4609/(H4609+H4611)+G.fast_Ports_per_Card*H4611/(H4609+H4611)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4620:Q4620*C4624 + H4622:Q4622*C4626","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A4631+1)","v":422},{"$f":"INDEX(CO_Names,A4642)","v":"ΛΕΥΚΙΜΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4646*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4646=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4647:Q4647+H4649:Q4649)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4653)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4653)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4657+$C4659)*$B4657*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4653/(H4653+H4655)+G.fast_Ports_per_Card*H4655/(H4653+H4655)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4679*(C4679+C4681)*Capacity_FTTC_Yearly_avg + (B4679*B4681+B4683*C4683)*Capacity_FTTH_Yearly_avg)/1000000","v":0.51161572392185595},0.65184431022806777,0.81605248163768296,1.0630453546836069,1.3980200005545182,1.862999503940354,2.3387375981156651,2.8920720791514549,3.4750384791675297,4.1517864074252868]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4679*INDEX(Lines_Trend,0,H$6)))/(IF($C4677/$B4677>$AA$10,$AA$10,$AA$13) * IF($C4677/$B4677>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4675))+32*INDEX(CO_SDU_ratio,$A4675))*$B4681,0)+ ROUNDUP( (($B4683*INDEX(Lines_Trend,0,H$6)))/(IF($C4677/$B4677>$AA$10,$AA$10,$AA$13) * IF($C4677/$B4677>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4675))+32*INDEX(CO_SDU_ratio,$A4675))*$C4683,0)","v":30},30,30,30,30,29,29,29,29,29]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H4686:Q4686*C4690 + H4688:Q4688*C4692","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A4686+1)","v":427},{"$f":"INDEX(CO_Names,A4697)","v":"ΠΕΠΛΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4701*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4701=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4708)*IF(SUM(C4712,B4714,C4714)=0,0,1)","v":65.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A4708)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4719)*IF(SUM(C4723,B4725,C4725)=0,0,1)","v":28.5},{"$f":"INDEX(CO_VDSL_Cabs,A4719)","v":2},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4734*(C4734+C4736)*Capacity_FTTC_Yearly_avg + (B4734*B4736+B4738*C4738)*Capacity_FTTH_Yearly_avg)/1000000","v":9.9062410586910854},12.436042074454271,15.285192569537422,19.51961739726254,25.055007615002012,32.929463315813948,40.705929873339471,49.390502542257366,58.407056171977402,69.21836039010131]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4741)*IF(C4749=0,0,1)","v":120.6774193548387},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4741)","v":31},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4741-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4741-1),0)","v":2496},2496,2496,2496,2496,2496,2496,2496,2496,2496]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A4752)*IF(SUM(C4756,B4758,C4758)=0,0,1)","v":118.8566552901024},{"$f":"INDEX(CO_VDSL_Cabs,A4752)","v":293},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4752)*IF(C4760=0,0,1)","v":103.30769230769231},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4752)","v":52},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4752-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4752-1),0)","v":4224},4224,4224,4224,4224,4224,4224,4224,4224,4224]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4778*(C4778+C4780)*Capacity_FTTC_Yearly_avg + (B4778*B4780+B4782*C4782)*Capacity_FTTH_Yearly_avg)/1000000","v":10.965206579931623},14.017964301162548,17.621653801812048,23.055166537206816,30.477079403399021,40.730786767315848,51.293237286692815,63.670437196484144,76.744416263536067,91.833754843840609]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4787:Q4787/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4785)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4785)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4789+$C4791)*$B4789*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4785/(H4785+H4787)+G.fast_Ports_per_Card*H4787/(H4785+H4787)),0),0)","v":138},137,136,136,135,134,134,133,132,132]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4801:Q4801+H4803:Q4803)/OLT_Port_Capacity,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4822*(C4822+C4824)*Capacity_FTTC_Yearly_avg + (B4822*B4824+B4826*C4826)*Capacity_FTTH_Yearly_avg)/1000000","v":11.180985407750914},14.037592967246312,17.255636707442605,22.038703443057557,28.292901520216422,37.188378142660241,45.975353503817374,55.791360452545618,65.983723356057723,78.201931560967878]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4831:Q4831/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4842:Q4842/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4851)","v":56},{"$f":"INDEX(CO_Homes_per_Cab,$A4851)","v":168},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4855*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4857=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4855*INDEX(Lines_Trend,0,H$6)))/(IF($C4853/$B4853>$AA$10,$AA$10,$AA$13) * IF($C4853/$B4853>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4851))+32*INDEX(CO_SDU_ratio,$A4851))*$B4857,0)+ ROUNDUP( (($B4859*INDEX(Lines_Trend,0,H$6)))/(IF($C4853/$B4853>$AA$10,$AA$10,$AA$13) * IF($C4853/$B4853>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4851))+32*INDEX(CO_SDU_ratio,$A4851))*$C4859,0)","v":666},663,660,657,654,650,647,643,640,637]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A4862)*IF(C4870=0,0,1)","v":170.16666666666666},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A4862)","v":12},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A4862-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A4862-1),0)","v":1248},1248,1248,1248,1248,1248,1248,1248,1248,1248]
[{"$f":"INDEX(CO_Index,A4873+1)","v":444},{"$f":"INDEX(CO_Names,A4884)","v":"ΒΑΡΚΙΖΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B4888*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C4888=0,0,1)","v":2},3,3,3,3,3,3,3,3,3]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H4886:Q4886/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4899*INDEX(Lines_Trend,0,H$6)))/(IF($C4897/$B4897>$AA$10,$AA$10,$AA$13) * IF($C4897/$B4897>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4895))+32*INDEX(CO_SDU_ratio,$A4895))*$B4901,0)+ ROUNDUP( (($B4903*INDEX(Lines_Trend,0,H$6)))/(IF($C4897/$B4897>$AA$10,$AA$10,$AA$13) * IF($C4897/$B4897>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4895))+32*INDEX(CO_SDU_ratio,$A4895))*$C4903,0)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4911:Q4911+H4913:Q4913)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4917)","v":109},{"$f":"INDEX(CO_Homes_per_Cab,$A4917)","v":174},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4921*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4923=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H4933:Q4933+H4935:Q4935)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4943*INDEX(Lines_Trend,0,H$6)))/(IF($C4941/$B4941>$AA$10,$AA$10,$AA$13) * IF($C4941/$B4941>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4939))+32*INDEX(CO_SDU_ratio,$A4939))*$B4945,0)+ ROUNDUP( (($B4947*INDEX(Lines_Trend,0,H$6)))/(IF($C4941/$B4941>$AA$10,$AA$10,$AA$13) * IF($C4941/$B4941>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4939))+32*INDEX(CO_SDU_ratio,$A4939))*$C4947,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4950)","v":73},{"$f":"INDEX(CO_Homes_per_Cab,$A4950)","v":100},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4954*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4956=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A4961)","v":118},{"$f":"INDEX(CO_Homes_per_Cab,$A4961)","v":161},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B4965*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C4967=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A4972)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A4972)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C4976+$C4978)*$B4976*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H4972/(H4972+H4974)+G.fast_Ports_per_Card*H4974/(H4972+H4974)),0),0)","v":516},513,511,508,506,503,500,498,495,493]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H4983:Q4983/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B4998*(C4998+C5000)*Capacity_FTTC_Yearly_avg + (B4998*B5000+B5002*C5002)*Capacity_FTTH_Yearly_avg)/1000000","v":5.6968359319169721},7.0720822964523808,8.5687563919165122,10.768640235098903,13.543866903306174,17.587753040478908,21.443809891085074,25.566970127401326,29.777266195380204,35.010618317292213]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B4998*INDEX(Lines_Trend,0,H$6)))/(IF($C4996/$B4996>$AA$10,$AA$10,$AA$13) * IF($C4996/$B4996>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4994))+32*INDEX(CO_SDU_ratio,$A4994))*$B5000,0)+ ROUNDUP( (($B5002*INDEX(Lines_Trend,0,H$6)))/(IF($C4996/$B4996>$AA$10,$AA$10,$AA$13) * IF($C4996/$B4996>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A4994))+32*INDEX(CO_SDU_ratio,$A4994))*$C5002,0)","v":73},72,72,72,71,71,70,70,70,69]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5009*INDEX(Lines_Trend,0,H$6)))/(IF($C5007/$B5007>$AA$10,$AA$10,$AA$13) * IF($C5007/$B5007>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5005))+32*INDEX(CO_SDU_ratio,$A5005))*$B5011,0)+ ROUNDUP( (($B5013*INDEX(Lines_Trend,0,H$6)))/(IF($C5007/$B5007>$AA$10,$AA$10,$AA$13) * IF($C5007/$B5007>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5005))+32*INDEX(CO_SDU_ratio,$A5005))*$C5013,0)","v":58},58,58,57,57,57,57,56,56,56]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5016)*IF(C5024=0,0,1)","v":171.78947368421052},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5016)","v":19},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5016-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5016-1),0)","v":2304},2304,2304,2304,2304,2304,2304,2304,2304,2304]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5027)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5027)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5031+$C5033)*$B5031*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5027/(H5027+H5029)+G.fast_Ports_per_Card*H5029/(H5027+H5029)),0),0)","v":1184},1178,1172,1166,1160,1154,1148,1142,1136,1130]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5049:Q5049/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A5049+1)","v":460},{"$f":"INDEX(CO_Names,A5060)","v":"ΤΟΥΤΟΥΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5064*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5064=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5071:Q5071/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5071)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5071)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5075+$C5077)*$B5075*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5071/(H5071+H5073)+G.fast_Ports_per_Card*H5073/(H5071+H5073)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5082:Q5082*C5086 + H5084:Q5084*C5088","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A5093+1)","v":464},{"$f":"INDEX(CO_Names,A5104)","v":"ΣΚΟΥΡΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5108*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5108=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5104:Q5104*C5108 + H5106:Q5106*C5110","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5117:Q5117/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A5115+1)","v":466},{"$f":"INDEX(CO_Names,A5126)","v":"ΝΕΑΣ ΠΕΡΑΜΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5130*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5130=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5141*INDEX(Lines_Trend,0,H$6)))/(IF($C5139/$B5139>$AA$10,$AA$10,$AA$13) * IF($C5139/$B5139>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5137))+32*INDEX(CO_SDU_ratio,$A5137))*$B5143,0)+ ROUNDUP( (($B5145*INDEX(Lines_Trend,0,H$6)))/(IF($C5139/$B5139>$AA$10,$AA$10,$AA$13) * IF($C5139/$B5139>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5137))+32*INDEX(CO_SDU_ratio,$A5137))*$C5145,0)","v":134},133,132,132,131,130,130,129,128,128]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5152*(C5152+C5154)*Capacity_FTTC_Yearly_avg + (B5152*B5154+B5156*C5156)*Capacity_FTTH_Yearly_avg)/1000000","v":0.32847859776312571},0.41484889752408427,0.51375160541427034,0.6615059854866826,0.85779555497856874,1.1340340468503141,1.411129350187224,1.726303805937403,2.055727289687729,2.4449454335977046]
[{"$f":"INDEX(CO_Index,A5148+1)","v":469},{"$f":"INDEX(CO_Names,A5159)","v":"ΒΡΥΣΟΥΛΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5163*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5163=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5170)*IF(SUM(C5174,B5176,C5176)=0,0,1)","v":75},{"$f":"INDEX(CO_VDSL_Cabs,A5170)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5181)*IF(SUM(C5185,B5187,C5187)=0,0,1)","v":102.44444444444444},{"$f":"INDEX(CO_VDSL_Cabs,A5181)","v":9},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5196*(C5196+C5198)*Capacity_FTTC_Yearly_avg + (B5196*B5198+B5200*C5200)*Capacity_FTTH_Yearly_avg)/1000000","v":0.1827935292991453},0.22857010666446886,0.27953243938653838,0.35499479034648818,0.45249947813662239,0.59229645086094618,0.72879138223446316,0.87914416337985346,1.0344436041491818,1.2227574753085484]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5203)*IF(SUM(C5207,B5209,C5209)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A5203)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5214)*IF(SUM(C5218,B5220,C5220)=0,0,1)","v":142},{"$f":"INDEX(CO_VDSL_Cabs,A5214)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H5219:Q5219+H5221:Q5221)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5225)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5225)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5229+$C5231)*$B5229*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5225/(H5225+H5227)+G.fast_Ports_per_Card*H5227/(H5225+H5227)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5249:Q5249/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5247)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5247)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5251+$C5253)*$B5251*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5247/(H5247+H5249)+G.fast_Ports_per_Card*H5249/(H5247+H5249)),0),0)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H5263:Q5263+H5265:Q5265)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5284*(C5284+C5286)*Capacity_FTTC_Yearly_avg + (B5284*B5286+B5288*C5288)*Capacity_FTTH_Yearly_avg)/1000000","v":0.15874174912820513},0.19911543262023809,0.24447756860811959,0.31184431926805184,0.39970018552668368,0.52487973404484412,0.64821661450375201,0.78557669453814138,0.92804152694378039,1.0992474172102427]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5280)*IF(C5288=0,0,1)","v":128},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5280)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5280-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5280-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5293:Q5293/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5304:Q5304/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5317*INDEX(Lines_Trend,0,H$6)))/(IF($C5315/$B5315>$AA$10,$AA$10,$AA$13) * IF($C5315/$B5315>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5313))+32*INDEX(CO_SDU_ratio,$A5313))*$B5319,0)+ ROUNDUP( (($B5321*INDEX(Lines_Trend,0,H$6)))/(IF($C5315/$B5315>$AA$10,$AA$10,$AA$13) * IF($C5315/$B5315>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5313))+32*INDEX(CO_SDU_ratio,$A5313))*$C5321,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5324)*IF(C5332=0,0,1)","v":114},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5324)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5324-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5324-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5335)","v":64},{"$f":"INDEX(CO_Homes_per_Cab,$A5335)","v":156},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5339*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5341=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5346:Q5346*C5350 + H5348:Q5348*C5352","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5361*INDEX(Lines_Trend,0,H$6)))/(IF($C5359/$B5359>$AA$10,$AA$10,$AA$13) * IF($C5359/$B5359>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5357))+32*INDEX(CO_SDU_ratio,$A5357))*$B5363,0)+ ROUNDUP( (($B5365*INDEX(Lines_Trend,0,H$6)))/(IF($C5359/$B5359>$AA$10,$AA$10,$AA$13) * IF($C5359/$B5359>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5357))+32*INDEX(CO_SDU_ratio,$A5357))*$C5365,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5368:Q5368*C5372 + H5370:Q5370*C5374","v":2},2,2,2,2,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5379)","v":82},{"$f":"INDEX(CO_Homes_per_Cab,$A5379)","v":158},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5383*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5385=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H5384:Q5384+H5386:Q5386)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5390)*IF(C5398=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5390)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5390-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5390-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5412)","v":64},{"$f":"INDEX(CO_Homes_per_Cab,$A5412)","v":154},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5416*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5418=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5416*INDEX(Lines_Trend,0,H$6)))/(IF($C5414/$B5414>$AA$10,$AA$10,$AA$13) * IF($C5414/$B5414>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5412))+32*INDEX(CO_SDU_ratio,$A5412))*$B5418,0)+ ROUNDUP( (($B5420*INDEX(Lines_Trend,0,H$6)))/(IF($C5414/$B5414>$AA$10,$AA$10,$AA$13) * IF($C5414/$B5414>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5412))+32*INDEX(CO_SDU_ratio,$A5412))*$C5420,0)","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5423)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5423)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5427+$C5429)*$B5427*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5423/(H5423+H5425)+G.fast_Ports_per_Card*H5425/(H5423+H5425)),0),0)","v":9},8,8,8,8,8,8,8,8,8]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5445:Q5445/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5456:Q5456/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5456)*IF(SUM(C5460,B5462,C5462)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A5456)","v":0},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A5467+1)","v":498},{"$f":"INDEX(CO_Names,A5478)","v":"ΚΟΝΙΤΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5482*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5482=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5478)*IF(C5486=0,0,1)","v":69.714285714285708},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5478)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5478-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5478-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5489)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5489)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5493+$C5495)*$B5493*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5489/(H5489+H5491)+G.fast_Ports_per_Card*H5491/(H5489+H5491)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5500)*IF(C5508=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5500)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5500-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5500-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A5511+1)","v":502},{"$f":"INDEX(CO_Names,A5522)","v":"ΜΕΓ ΠΕΡΙΣΤΕΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5526*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5526=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5522:Q5522/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5533)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5533)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5537+$C5539)*$B5537*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5533/(H5533+H5535)+G.fast_Ports_per_Card*H5535/(H5533+H5535)),0),0)","v":17},17,16,16,16,16,16,16,16,16]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5544:Q5544*C5548 + H5546:Q5546*C5550","v":52},52,52,52,52,52,52,52,52,52]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5555:Q5555*C5559 + H5557:Q5557*C5561","v":18},18,18,18,18,18,18,18,18,18]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5566:Q5566*C5570 + H5568:Q5568*C5572","v":30},30,45,45,45,45,45,45,45,45]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5579:Q5579/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A5577+1)","v":508},{"$f":"INDEX(CO_Names,A5588)","v":"ΚΑΒΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5592*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5592=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5603*INDEX(Lines_Trend,0,H$6)))/(IF($C5601/$B5601>$AA$10,$AA$10,$AA$13) * IF($C5601/$B5601>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5599))+32*INDEX(CO_SDU_ratio,$A5599))*$B5605,0)+ ROUNDUP( (($B5607*INDEX(Lines_Trend,0,H$6)))/(IF($C5601/$B5601>$AA$10,$AA$10,$AA$13) * IF($C5601/$B5601>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5599))+32*INDEX(CO_SDU_ratio,$A5599))*$C5607,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5614*(C5614+C5616)*Capacity_FTTC_Yearly_avg + (B5614*B5616+B5618*C5618)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24086139856898656},0.2979665444889652,0.35939242309606217,0.44932885780545745,0.56133215893592503,0.72597464845678683,0.88095739004933049,1.0438988543185435,1.209168079395418,1.4175735445648228]
[{"$f":"INDEX(CO_Index,A5610+1)","v":511},{"$f":"INDEX(CO_Names,A5621)","v":"ΑΓ.ΗΛΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5625*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5625=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5632)*IF(SUM(C5636,B5638,C5638)=0,0,1)","v":129.125},{"$f":"INDEX(CO_VDSL_Cabs,A5632)","v":8},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A5632+1)","v":513},{"$f":"INDEX(CO_Names,A5643)","v":"ΓΑΡΔΕΛΑΔΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5647*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5647=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5658*(C5658+C5660)*Capacity_FTTC_Yearly_avg + (B5658*B5660+B5662*C5662)*Capacity_FTTH_Yearly_avg)/1000000","v":0.34565844074236868},0.43186643599120877,0.52760341572187108,0.66925321556870709,0.85181481359661382,1.1140094989544531,1.3693744447906533,1.649807842768457,1.9391329945085556,2.2908473285901172]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5665)*IF(SUM(C5669,B5671,C5671)=0,0,1)","v":93},{"$f":"INDEX(CO_VDSL_Cabs,A5665)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5665:Q5665*C5669 + H5667:Q5667*C5671","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H5681:Q5681+H5683:Q5683)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5698)","v":119},{"$f":"INDEX(CO_Homes_per_Cab,$A5698)","v":185},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5702*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5704=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5698)*IF(SUM(C5702,B5704,C5704)=0,0,1)","v":147},{"$f":"INDEX(CO_VDSL_Cabs,A5698)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5709)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5709)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5713+$C5715)*$B5713*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5709/(H5709+H5711)+G.fast_Ports_per_Card*H5711/(H5709+H5711)),0),0)","v":20},20,20,20,20,20,20,20,20,20]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5722:Q5722/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B5746*(C5746+C5748)*Capacity_FTTC_Yearly_avg + (B5746*B5748+B5750*C5750)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10136107357753357},0.12815192646515569,0.15891862424317763,0.20492294880455461,0.26620582638808121,0.35229265220379252,0.43887340349793269,0.53764991674595697,0.64100453283436576,0.76282624849209224]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5742)*IF(C5750=0,0,1)","v":64.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5742)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5742-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5742-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5755:Q5755/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H5766:Q5766/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5779*INDEX(Lines_Trend,0,H$6)))/(IF($C5777/$B5777>$AA$10,$AA$10,$AA$13) * IF($C5777/$B5777>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5775))+32*INDEX(CO_SDU_ratio,$A5775))*$B5781,0)+ ROUNDUP( (($B5783*INDEX(Lines_Trend,0,H$6)))/(IF($C5777/$B5777>$AA$10,$AA$10,$AA$13) * IF($C5777/$B5777>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5775))+32*INDEX(CO_SDU_ratio,$A5775))*$C5783,0)","v":20},20,20,20,20,20,20,20,19,19]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5786:Q5786/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5797)","v":268},{"$f":"INDEX(CO_Homes_per_Cab,$A5797)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5801*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5803=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5808:Q5808*C5812 + H5810:Q5810*C5814","v":12},12,12,12,12,12,18,12,12,12]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5808)*IF(C5816=0,0,1)","v":114.14285714285714},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5808)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5808-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5808-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H5830:Q5830*C5834 + H5832:Q5832*C5836","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5841)","v":225},{"$f":"INDEX(CO_Homes_per_Cab,$A5841)","v":250},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5845*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5847=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H5846:Q5846+H5848:Q5848)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5863:Q5863/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A5874)","v":115},{"$f":"INDEX(CO_Homes_per_Cab,$A5874)","v":152},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B5878*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C5880=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5878*INDEX(Lines_Trend,0,H$6)))/(IF($C5876/$B5876>$AA$10,$AA$10,$AA$13) * IF($C5876/$B5876>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5874))+32*INDEX(CO_SDU_ratio,$A5874))*$B5880,0)+ ROUNDUP( (($B5882*INDEX(Lines_Trend,0,H$6)))/(IF($C5876/$B5876>$AA$10,$AA$10,$AA$13) * IF($C5876/$B5876>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5874))+32*INDEX(CO_SDU_ratio,$A5874))*$C5882,0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B5889*INDEX(Lines_Trend,0,H$6)))/(IF($C5887/$B5887>$AA$10,$AA$10,$AA$13) * IF($C5887/$B5887>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5885))+32*INDEX(CO_SDU_ratio,$A5885))*$B5891,0)+ ROUNDUP( (($B5893*INDEX(Lines_Trend,0,H$6)))/(IF($C5887/$B5887>$AA$10,$AA$10,$AA$13) * IF($C5887/$B5887>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A5885))+32*INDEX(CO_SDU_ratio,$A5885))*$C5893,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A5896+1)","v":537},{"$f":"INDEX(CO_Names,A5907)","v":"ΜΕΝΙΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5911*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5911=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5907)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5907)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5911+$C5913)*$B5911*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5907/(H5907+H5909)+G.fast_Ports_per_Card*H5909/(H5907+H5909)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A5918)*IF(SUM(C5922,B5924,C5924)=0,0,1)","v":55.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A5918)","v":3},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A5929+1)","v":540},{"$f":"INDEX(CO_Names,A5940)","v":"ΧΑΛΚΙΑΔΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5944*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5944=0,0,1)","v":2},2,2,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5940)*IF(C5948=0,0,1)","v":114.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5940)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5940-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5940-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A5951)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A5951)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C5955+$C5957)*$B5955*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H5951/(H5951+H5953)+G.fast_Ports_per_Card*H5953/(H5951+H5953)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A5962)*IF(C5970=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A5962)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A5962-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A5962-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5973:Q5973/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H5984:Q5984/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A5984+1)","v":545},{"$f":"INDEX(CO_Names,A5995)","v":"ΜΟΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B5999*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C5999=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A5995+1)","v":546},{"$f":"INDEX(CO_Names,A6006)","v":"ΧΙΛΙΟΜΟΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6010*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6010=0,0,1)","v":4},4,4,4,4,4,5,4,4,4]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6021*(C6021+C6023)*Capacity_FTTC_Yearly_avg + (B6021*B6023+B6025*C6025)*Capacity_FTTH_Yearly_avg)/1000000","v":5.1539528937728937E-2},6.3758889690934059E-2,7.6902800947802191E-2,9.6147401812865352E-2,0.12011387138429208,0.15534407598932673,0.18850728745706075,0.22337350663021616,0.25873782012740759,0.30333242751030437]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6028:Q6028*C6032 + H6030:Q6030*C6034","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6041:Q6041/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6050)*IF(SUM(C6054,B6056,C6056)=0,0,1)","v":128.5},{"$f":"INDEX(CO_VDSL_Cabs,A6050)","v":2},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6054*INDEX(Lines_Trend,0,H$6)))/(IF($C6052/$B6052>$AA$10,$AA$10,$AA$13) * IF($C6052/$B6052>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6050))+32*INDEX(CO_SDU_ratio,$A6050))*$B6056,0)+ ROUNDUP( (($B6058*INDEX(Lines_Trend,0,H$6)))/(IF($C6052/$B6052>$AA$10,$AA$10,$AA$13) * IF($C6052/$B6052>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6050))+32*INDEX(CO_SDU_ratio,$A6050))*$C6058,0)","v":22},22,21,21,21,21,21,21,21,21]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6076*(C6076+C6078)*Capacity_FTTC_Yearly_avg + (B6076*B6078+B6080*C6080)*Capacity_FTTH_Yearly_avg)/1000000","v":2.8862136205128203E-2},3.7501825096153851E-2,4.8064186514102554E-2,6.4152443620609498E-2,8.6786852191589367E-2,0.11745579442752528,0.1499358794714572,0.18913016922725187,0.23094661239568154,0.27813660784478955]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6076*INDEX(Lines_Trend,0,H$6)))/(IF($C6074/$B6074>$AA$10,$AA$10,$AA$13) * IF($C6074/$B6074>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6072))+32*INDEX(CO_SDU_ratio,$A6072))*$B6078,0)+ ROUNDUP( (($B6080*INDEX(Lines_Trend,0,H$6)))/(IF($C6074/$B6074>$AA$10,$AA$10,$AA$13) * IF($C6074/$B6074>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6072))+32*INDEX(CO_SDU_ratio,$A6072))*$C6080,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6083:Q6083*C6087 + H6085:Q6085*C6089","v":4},4,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A6094+1)","v":555},{"$f":"INDEX(CO_Names,A6105)","v":"ΚΑΣΤΡΑΚΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6109*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6109=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6120*(C6120+C6122)*Capacity_FTTC_Yearly_avg + (B6120*B6122+B6124*C6124)*Capacity_FTTH_Yearly_avg)/1000000","v":6.6314193899877902E-2},8.4068586313965202E-2,0.10460146946256103,0.13536966137438036,0.17662619309251118,0.23432837334415657,0.29272843435038015,0.35983457286256171,0.4302316636450223,0.51273644484548231]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6116)*IF(SUM(C6120,B6122,C6122)=0,0,1)","v":98},{"$f":"INDEX(CO_VDSL_Cabs,A6116)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6132:Q6132+H6134:Q6134)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6143:Q6143+H6145:Q6145)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6149)","v":216},{"$f":"INDEX(CO_Homes_per_Cab,$A6149)","v":260},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6153*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6155=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6160)*IF(SUM(C6164,B6166,C6166)=0,0,1)","v":157.31399317406144},{"$f":"INDEX(CO_VDSL_Cabs,A6160)","v":240},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6171)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6171)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6175+$C6177)*$B6175*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6171/(H6171+H6173)+G.fast_Ports_per_Card*H6173/(H6171+H6173)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6184:Q6184/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6197*(C6197+C6199)*Capacity_FTTC_Yearly_avg + (B6197*B6199+B6201*C6201)*Capacity_FTTH_Yearly_avg)/1000000","v":8.0745262002442003E-2},0.10331149264766486,0.13000223192933452,0.17026883161235554,0.2253652255808877,0.30139736071375911,0.37984579510273458,0.47193469470034971,0.56926721938881153,0.68145022869760841]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6204)*IF(C6212=0,0,1)","v":79},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6204)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6204-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6204-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6219*(C6219+C6221)*Capacity_FTTC_Yearly_avg + (B6219*B6221+B6223*C6223)*Capacity_FTTH_Yearly_avg)/1000000","v":4.3980398026862023E-2},5.7145638241758251E-2,7.3240665164346755E-2,9.7756104564738266E-2,0.13224663191099331,0.17898025817527663,0.22847372109936337,0.28819835310819331,0.35191864746008611,0.42382721195396506]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6228:Q6228/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6226)*IF(C6234=0,0,1)","v":143},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6226)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6226-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6226-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6248:Q6248/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6259)","v":122},{"$f":"INDEX(CO_Homes_per_Cab,$A6259)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6263*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6265=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6270:Q6270/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6270)*IF(C6278=0,0,1)","v":59.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6270)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6270-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6270-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6281:Q6281*C6285 + H6283:Q6283*C6287","v":54},54,54,54,54,54,54,54,54,54]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6296*INDEX(Lines_Trend,0,H$6)))/(IF($C6294/$B6294>$AA$10,$AA$10,$AA$13) * IF($C6294/$B6294>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6292))+32*INDEX(CO_SDU_ratio,$A6292))*$B6298,0)+ ROUNDUP( (($B6300*INDEX(Lines_Trend,0,H$6)))/(IF($C6294/$B6294>$AA$10,$AA$10,$AA$13) * IF($C6294/$B6294>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6292))+32*INDEX(CO_SDU_ratio,$A6292))*$C6300,0)","v":7},7,7,7,7,7,7,7,6,6]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6308:Q6308+H6310:Q6310)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6325:Q6325/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6336:Q6336/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6340*INDEX(Lines_Trend,0,H$6)))/(IF($C6338/$B6338>$AA$10,$AA$10,$AA$13) * IF($C6338/$B6338>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6336))+32*INDEX(CO_SDU_ratio,$A6336))*$B6342,0)+ ROUNDUP( (($B6344*INDEX(Lines_Trend,0,H$6)))/(IF($C6338/$B6338>$AA$10,$AA$10,$AA$13) * IF($C6338/$B6338>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6336))+32*INDEX(CO_SDU_ratio,$A6336))*$C6344,0)","v":12},12,12,12,12,12,12,11,11,11]
[{"$f":"INDEX(CO_Index,A6347+1)","v":578},{"$f":"INDEX(CO_Names,A6358)","v":"ΝΕΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6362*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6362=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A6358+1)","v":579},{"$f":"INDEX(CO_Names,A6369)","v":"ΒΑΣΙΛΑΚΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6373*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6373=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6369)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6369)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6373+$C6375)*$B6373*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6369/(H6369+H6371)+G.fast_Ports_per_Card*H6371/(H6369+H6371)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6380)*IF(SUM(C6384,B6386,C6386)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A6380)","v":0},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6391:Q6391/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6402)*IF(SUM(C6406,B6408,C6408)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A6402)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6413)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6413)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6417+$C6419)*$B6417*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6413/(H6413+H6415)+G.fast_Ports_per_Card*H6415/(H6413+H6415)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6424)*IF(C6432=0,0,1)","v":117},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6424)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6424-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6424-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6435:Q6435*C6439 + H6437:Q6437*C6441","v":128},128,128,128,128,128,128,128,128,128]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6446:Q6446*C6450 + H6448:Q6448*C6452","v":2},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6457)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6457)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6461+$C6463)*$B6461*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6457/(H6457+H6459)+G.fast_Ports_per_Card*H6459/(H6457+H6459)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A6457+1)","v":588},{"$f":"INDEX(CO_Names,A6468)","v":"ΑΙΓΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6472*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6472=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6483*(C6483+C6485)*Capacity_FTTC_Yearly_avg + (B6483*B6485+B6487*C6487)*Capacity_FTTH_Yearly_avg)/1000000","v":0.40441350373137969},0.50579225022000918,0.61872403550514332,0.78597999314862932,1.0022248517907826,1.3121357990187517,1.6149104228814546,1.9486724298487033,2.2935119561348873,2.7114044627311871]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6494*(C6494+C6496)*Capacity_FTTC_Yearly_avg + (B6494*B6496+B6498*C6498)*Capacity_FTTH_Yearly_avg)/1000000","v":1.2369486945054943E-2},1.6072210755494507E-2,2.0598937077472526E-2,2.7493904408832641E-2,3.7194365224966872E-2,5.0338197611796545E-2,6.4258234059195951E-2,8.1055786811679367E-2,9.8977119598149227E-2,0.11920140336205268]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6503:Q6503/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6501:Q6501*C6505 + H6503:Q6503*C6507","v":18},18,18,18,18,18,18,18,18,18]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6516*INDEX(Lines_Trend,0,H$6)))/(IF($C6514/$B6514>$AA$10,$AA$10,$AA$13) * IF($C6514/$B6514>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6512))+32*INDEX(CO_SDU_ratio,$A6512))*$B6518,0)+ ROUNDUP( (($B6520*INDEX(Lines_Trend,0,H$6)))/(IF($C6514/$B6514>$AA$10,$AA$10,$AA$13) * IF($C6514/$B6514>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6512))+32*INDEX(CO_SDU_ratio,$A6512))*$C6520,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6538*(C6538+C6540)*Capacity_FTTC_Yearly_avg + (B6538*B6540+B6542*C6542)*Capacity_FTTH_Yearly_avg)/1000000","v":0.18794748219291818},0.23443261081378203,0.28579454291465189,0.36166384521194472,0.45893284121322703,0.59912711221030679,0.73496445426716828,0.88318408389592373,1.0357306909835415,1.2221563042198589]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6538*INDEX(Lines_Trend,0,H$6)))/(IF($C6536/$B6536>$AA$10,$AA$10,$AA$13) * IF($C6536/$B6536>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6534))+32*INDEX(CO_SDU_ratio,$A6534))*$B6540,0)+ ROUNDUP( (($B6542*INDEX(Lines_Trend,0,H$6)))/(IF($C6536/$B6536>$AA$10,$AA$10,$AA$13) * IF($C6536/$B6536>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6534))+32*INDEX(CO_SDU_ratio,$A6534))*$C6542,0)","v":4},4,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6545:Q6545*C6549 + H6547:Q6547*C6551","v":12},12,12,12,12,12,12,12,12,12]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6561:Q6561+H6563:Q6563)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6567:Q6567*C6571 + H6569:Q6569*C6573","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6578)*IF(SUM(C6582,B6584,C6584)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A6578)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6594:Q6594+H6596:Q6596)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6605:Q6605+H6607:Q6607)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6611)","v":73},{"$f":"INDEX(CO_Homes_per_Cab,$A6611)","v":114},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6615*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6617=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6622)*IF(C6630=0,0,1)","v":102},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6622)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6622-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6622-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6633)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6633)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6637+$C6639)*$B6637*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6633/(H6633+H6635)+G.fast_Ports_per_Card*H6635/(H6633+H6635)),0),0)","v":4},4,3,3,3,3,3,3,3,3]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6646:Q6646/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6655)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6655)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6659+$C6661)*$B6659*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6655/(H6655+H6657)+G.fast_Ports_per_Card*H6657/(H6655+H6657)),0),0)","v":122},122,121,120,120,119,119,118,117,117]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6660:Q6660+H6662:Q6662)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6677)","v":87},{"$f":"INDEX(CO_Homes_per_Cab,$A6677)","v":119},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6681*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6683=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6677)*IF(C6685=0,0,1)","v":43},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6677)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6677-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6677-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6688)*IF(C6696=0,0,1)","v":134.33333333333334},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6688)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6688-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6688-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6699)*IF(C6707=0,0,1)","v":105},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6699)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6699-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6699-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6721)","v":146},{"$f":"INDEX(CO_Homes_per_Cab,$A6721)","v":186},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6725*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6727=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6732:Q6732/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6732)*IF(C6740=0,0,1)","v":152.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6732)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6732-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6732-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6743:Q6743*C6747 + H6745:Q6745*C6749","v":6},6,6,6,6,9,9,9,9,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6758*INDEX(Lines_Trend,0,H$6)))/(IF($C6756/$B6756>$AA$10,$AA$10,$AA$13) * IF($C6756/$B6756>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6754))+32*INDEX(CO_SDU_ratio,$A6754))*$B6760,0)+ ROUNDUP( (($B6762*INDEX(Lines_Trend,0,H$6)))/(IF($C6756/$B6756>$AA$10,$AA$10,$AA$13) * IF($C6756/$B6756>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6754))+32*INDEX(CO_SDU_ratio,$A6754))*$C6762,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H6770:Q6770+H6772:Q6772)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A6776)","v":151},{"$f":"INDEX(CO_Homes_per_Cab,$A6776)","v":181},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B6780*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C6782=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6787)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6787)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6791+$C6793)*$B6791*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6787/(H6787+H6789)+G.fast_Ports_per_Card*H6789/(H6787+H6789)),0),0)","v":15},15,15,15,15,15,15,15,15,15]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B6802*INDEX(Lines_Trend,0,H$6)))/(IF($C6800/$B6800>$AA$10,$AA$10,$AA$13) * IF($C6800/$B6800>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6798))+32*INDEX(CO_SDU_ratio,$A6798))*$B6804,0)+ ROUNDUP( (($B6806*INDEX(Lines_Trend,0,H$6)))/(IF($C6800/$B6800>$AA$10,$AA$10,$AA$13) * IF($C6800/$B6800>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A6798))+32*INDEX(CO_SDU_ratio,$A6798))*$C6806,0)","v":11},11,11,11,11,11,11,11,11,11]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6809:Q6809/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A6809+1)","v":620},{"$f":"INDEX(CO_Names,A6820)","v":"ΓΕΩΡΓΙΑΝΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6824*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6824=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6831)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6831)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6835+$C6837)*$B6835*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6831/(H6831+H6833)+G.fast_Ports_per_Card*H6833/(H6831+H6833)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A6831+1)","v":622},{"$f":"INDEX(CO_Names,A6842)","v":"ΚΑΜΠΟΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6846*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6846=0,0,1)","v":2},2,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H6853:Q6853/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6864)*IF(SUM(C6868,B6870,C6870)=0,0,1)","v":112.33333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A6864)","v":3},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A6864+1)","v":625},{"$f":"INDEX(CO_Names,A6875)","v":"ΕΙΡΗΝΟΥΠΟΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B6879*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C6879=0,0,1)","v":2},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A6875)*IF(C6883=0,0,1)","v":108},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A6875)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A6875-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A6875-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6897:Q6897*C6901 + H6899:Q6899*C6903","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6897)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6897)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6901+$C6903)*$B6901*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6897/(H6897+H6899)+G.fast_Ports_per_Card*H6899/(H6897+H6899)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A6908)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A6908)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C6912+$C6914)*$B6912*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H6908/(H6908+H6910)+G.fast_Ports_per_Card*H6910/(H6908+H6910)),0),0)","v":13},13,13,13,13,13,13,13,12,12]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6919:Q6919*C6923 + H6921:Q6921*C6925","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6945*(C6945+C6947)*Capacity_FTTC_Yearly_avg + (B6945*B6947+B6949*C6949)*Capacity_FTTH_Yearly_avg)/1000000","v":0.60954082890354089},0.77007701999542133,0.95407480289406266,1.229033201338348,1.5946275531676677,2.1088320195724992,2.6250613895770756,3.2127963042494723,3.8273157313987789,4.5528230079364533]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B6956*(C6956+C6958)*Capacity_FTTC_Yearly_avg + (B6956*B6958+B6960*C6960)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24154859228815631},0.30754420495444146,0.38469679540869955,0.50068747353207177,0.65776008627206561,0.87600958904603676,1.0989909846697734,1.3579334802384579,1.6305917350295929,1.9475030122068622]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6954:Q6954/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H6963:Q6963*C6967 + H6965:Q6965*C6969","v":4},4,4,4,4,4,4,4,4,4]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H6976:Q6976/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7000*(C7000+C7002)*Capacity_FTTC_Yearly_avg + (B7000*B7002+B7004*C7004)*Capacity_FTTH_Yearly_avg)/1000000","v":8.6586408615384608E-2},0.10865508914010989,0.13348123529230765,0.17036469099310372,0.21852537611108425,0.28708928641078513,0.35472521306686483,0.43015978157961809,0.50843962334918746,0.60240171973647061]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A6996)*IF(SUM(C7000,B7002,C7002)=0,0,1)","v":90},{"$f":"INDEX(CO_VDSL_Cabs,A6996)","v":2},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7007:Q7007/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7023:Q7023+H7025:Q7025)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7029:Q7029*C7033 + H7031:Q7031*C7035","v":4},4,4,4,4,4,6,6,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7040)*IF(SUM(C7044,B7046,C7046)=0,0,1)","v":178},{"$f":"INDEX(CO_VDSL_Cabs,A7040)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7045:Q7045+H7047:Q7047)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7064:Q7064/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7073)","v":30},{"$f":"INDEX(CO_Homes_per_Cab,$A7073)","v":206},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7077*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7079=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7078:Q7078+H7080:Q7080)/OLT_Port_Capacity,0)","v":5},5,5,5,5,5,5,5,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7095)","v":11},{"$f":"INDEX(CO_G.fast_Cabs,A7095)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7099+$C7101)*$B7099*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7095/(H7095+H7097)+G.fast_Ports_per_Card*H7097/(H7095+H7097)),0),0)","v":26},26,26,26,26,26,26,26,25,25]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7108:Q7108/G.fast_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7106)*IF(C7114=0,0,1)","v":142.62962962962962},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7106)","v":54},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7106-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7106-1),0)","v":1248},1248,1248,1248,1248,1248,1248,1248,1248,1248]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7128)*IF(SUM(C7132,B7134,C7134)=0,0,1)","v":18.5},{"$f":"INDEX(CO_VDSL_Cabs,A7128)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7139)","v":72},{"$f":"INDEX(CO_Homes_per_Cab,$A7139)","v":107},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7143*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7145=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7139)*IF(SUM(C7143,B7145,C7145)=0,0,1)","v":43},{"$f":"INDEX(CO_VDSL_Cabs,A7139)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7150)*IF(C7158=0,0,1)","v":125.77777777777777},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7150)","v":27},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7150-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7150-1),0)","v":1056},1056,1056,1056,1056,1056,1056,1056,1056,1056]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7161)*IF(C7169=0,0,1)","v":94},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7161)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7161-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7161-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7174:Q7174/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7194:Q7194/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7194)","v":84},{"$f":"INDEX(CO_Homes_per_Cab,$A7194)","v":125},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7198*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7200=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7205:Q7205*C7209 + H7207:Q7207*C7211","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7220*INDEX(Lines_Trend,0,H$6)))/(IF($C7218/$B7218>$AA$10,$AA$10,$AA$13) * IF($C7218/$B7218>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7216))+32*INDEX(CO_SDU_ratio,$A7216))*$B7222,0)+ ROUNDUP( (($B7224*INDEX(Lines_Trend,0,H$6)))/(IF($C7218/$B7218>$AA$10,$AA$10,$AA$13) * IF($C7218/$B7218>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7216))+32*INDEX(CO_SDU_ratio,$A7216))*$C7224,0)","v":6},6,6,6,6,5,5,5,5,5]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7227:Q7227/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7240:Q7240/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7249)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7249)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7253+$C7255)*$B7253*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7249/(H7249+H7251)+G.fast_Ports_per_Card*H7251/(H7249+H7251)),0),0)","v":5},5,5,5,5,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7264*INDEX(Lines_Trend,0,H$6)))/(IF($C7262/$B7262>$AA$10,$AA$10,$AA$13) * IF($C7262/$B7262>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7260))+32*INDEX(CO_SDU_ratio,$A7260))*$B7266,0)+ ROUNDUP( (($B7268*INDEX(Lines_Trend,0,H$6)))/(IF($C7262/$B7262>$AA$10,$AA$10,$AA$13) * IF($C7262/$B7262>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7260))+32*INDEX(CO_SDU_ratio,$A7260))*$C7268,0)","v":15},15,15,14,14,14,14,14,14,14]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7271:Q7271/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7286*INDEX(Lines_Trend,0,H$6)))/(IF($C7284/$B7284>$AA$10,$AA$10,$AA$13) * IF($C7284/$B7284>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7282))+32*INDEX(CO_SDU_ratio,$A7282))*$B7288,0)+ ROUNDUP( (($B7290*INDEX(Lines_Trend,0,H$6)))/(IF($C7284/$B7284>$AA$10,$AA$10,$AA$13) * IF($C7284/$B7284>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7282))+32*INDEX(CO_SDU_ratio,$A7282))*$C7290,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7293)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7293)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7297+$C7299)*$B7297*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7293/(H7293+H7295)+G.fast_Ports_per_Card*H7295/(H7293+H7295)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A7293+1)","v":664},{"$f":"INDEX(CO_Names,A7304)","v":"ΣΗΣΑΜΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7308*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7308=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7315:Q7315/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7326)*IF(SUM(C7330,B7332,C7332)=0,0,1)","v":100},{"$f":"INDEX(CO_VDSL_Cabs,A7326)","v":2},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A7326+1)","v":667},{"$f":"INDEX(CO_Names,A7337)","v":"ΠΑΛΑΙΟΚΩΜΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7341*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7341=0,0,1)","v":2},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A7337+1)","v":668},{"$f":"INDEX(CO_Names,A7348)","v":"ΑΧΛΑΔΟΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7352*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7352=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7359)","v":159},{"$f":"INDEX(CO_Homes_per_Cab,$A7359)","v":195},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7363*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7365=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7374*(C7374+C7376)*Capacity_FTTC_Yearly_avg + (B7374*B7376+B7378*C7378)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10170467043711842},0.12844863952481683,0.15907426544116296,0.20482751015434955,0.26561207951518701,0.35115234281466173,0.43696070456939623,0.53456471592008703,0.6365827778406199,0.75711486121556426]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7370)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7370)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7374+$C7376)*$B7374*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7370/(H7370+H7372)+G.fast_Ports_per_Card*H7372/(H7370+H7372)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7381:Q7381*C7385 + H7383:Q7383*C7387","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7407*(C7407+C7409)*Capacity_FTTC_Yearly_avg + (B7407*B7409+B7411*C7411)*Capacity_FTTH_Yearly_avg)/1000000","v":8.9335183492063486E-2},0.11383101909203297,0.14252182863591267,0.18567971414036849,0.24422211579872297,0.32547475957665273,0.4086224978637028,0.50535164785810405,0.6072679612478834,0.72556096373271772]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7418*(C7418+C7420)*Capacity_FTTC_Yearly_avg + (B7418*B7420+B7422*C7422)*Capacity_FTTH_Yearly_avg)/1000000","v":0.32195025743101346},0.41603508928676747,0.52977726951782644,0.70247238716348537,0.9432179820519756,1.2713872191443623,1.6159778169730543,2.0281259639988285,2.4665387913148802,2.9646317091380094]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7429*(C7429+C7431)*Capacity_FTTC_Yearly_avg + (B7429*B7431+B7433*C7433)*Capacity_FTTH_Yearly_avg)/1000000","v":8.3494036879120881E-2},0.10711839641350733,0.13523435442849507,0.17772869391740706,0.23618723443699435,0.31657284388076784,0.3999359953315702,0.49833341392029801,0.60253103681182474,0.72211770245460283]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7425:Q7425*C7429 + H7427:Q7427*C7431","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7438:Q7438/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A7436+1)","v":677},{"$f":"INDEX(CO_Names,A7447)","v":"ΚΑΛΑΝΔΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7451*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7451=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7458)*IF(SUM(C7462,B7464,C7464)=0,0,1)","v":59},{"$f":"INDEX(CO_VDSL_Cabs,A7458)","v":1},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7469:Q7469/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7484*(C7484+C7486)*Capacity_FTTC_Yearly_avg + (B7484*B7486+B7488*C7488)*Capacity_FTTH_Yearly_avg)/1000000","v":0.68959889718681333},0.85467688059235336,1.0333630210954821,1.2955347659799474,1.6243225066457871,2.1053402876733722,2.5613169477072262,3.0451545949987264,3.5377210101047218,4.1539689894270095]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7491:Q7491*C7495 + H7493:Q7493*C7497","v":519},519,519,519,519,519,519,519,519,519]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7496:Q7496+H7498:Q7498)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7507:Q7507+H7509:Q7509)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7526:Q7526/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7535)","v":106},{"$f":"INDEX(CO_Homes_per_Cab,$A7535)","v":114},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7539*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7541=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7540:Q7540+H7542:Q7542)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7557)","v":205},{"$f":"INDEX(CO_Homes_per_Cab,$A7557)","v":222},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7561*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7563=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A7557+1)","v":688},{"$f":"INDEX(CO_Names,A7568)","v":"ΚΕΡΑΤΟΚΑΜΠΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7572*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7572=0,0,1)","v":1},1,1,1,1,1,2,2,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7568)*IF(C7576=0,0,1)","v":128},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7568)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7568-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7568-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A7579+1)","v":690},{"$f":"INDEX(CO_Names,A7590)","v":"ΨΑΡΗ ΦΟΡΑΔΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7594*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7594=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7592:Q7592/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7601)*IF(SUM(C7605,B7607,C7607)=0,0,1)","v":64.083333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A7601)","v":12},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7612)*IF(C7620=0,0,1)","v":84.166666666666671},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7612)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7612-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7612-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7623)*IF(C7631=0,0,1)","v":46},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7623)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7623-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7623-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7638*INDEX(Lines_Trend,0,H$6)))/(IF($C7636/$B7636>$AA$10,$AA$10,$AA$13) * IF($C7636/$B7636>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7634))+32*INDEX(CO_SDU_ratio,$A7634))*$B7640,0)+ ROUNDUP( (($B7642*INDEX(Lines_Trend,0,H$6)))/(IF($C7636/$B7636>$AA$10,$AA$10,$AA$13) * IF($C7636/$B7636>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7634))+32*INDEX(CO_SDU_ratio,$A7634))*$C7642,0)","v":12},12,12,12,12,12,12,12,12,12]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7645:Q7645/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7656)","v":69},{"$f":"INDEX(CO_Homes_per_Cab,$A7656)","v":86},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7660*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7662=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7667)","v":157},{"$f":"INDEX(CO_Homes_per_Cab,$A7667)","v":174},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7671*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7673=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7682*(C7682+C7684)*Capacity_FTTC_Yearly_avg + (B7682*B7684+B7686*C7686)*Capacity_FTTH_Yearly_avg)/1000000","v":1.0307905787545788E-2},1.339350896291209E-2,1.7165780897893768E-2,2.2911587007360533E-2,3.099530435413906E-2,4.194849800983045E-2,5.3548528382663288E-2,6.7546489009732813E-2,8.2480932998457671E-2,9.933450280171055E-2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7689:Q7689/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7702:Q7702/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7711)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7711)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7715+$C7717)*$B7715*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7711/(H7711+H7713)+G.fast_Ports_per_Card*H7713/(H7711+H7713)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7724:Q7724/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7733:Q7733/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7737*INDEX(Lines_Trend,0,H$6)))/(IF($C7735/$B7735>$AA$10,$AA$10,$AA$13) * IF($C7735/$B7735>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7733))+32*INDEX(CO_SDU_ratio,$A7733))*$B7739,0)+ ROUNDUP( (($B7741*INDEX(Lines_Trend,0,H$6)))/(IF($C7735/$B7735>$AA$10,$AA$10,$AA$13) * IF($C7735/$B7735>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7733))+32*INDEX(CO_SDU_ratio,$A7733))*$C7741,0)","v":7},7,7,7,7,7,7,7,7,7]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B7748*INDEX(Lines_Trend,0,H$6)))/(IF($C7746/$B7746>$AA$10,$AA$10,$AA$13) * IF($C7746/$B7746>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7744))+32*INDEX(CO_SDU_ratio,$A7744))*$B7750,0)+ ROUNDUP( (($B7752*INDEX(Lines_Trend,0,H$6)))/(IF($C7746/$B7746>$AA$10,$AA$10,$AA$13) * IF($C7746/$B7746>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A7744))+32*INDEX(CO_SDU_ratio,$A7744))*$C7752,0)","v":47},46,46,46,46,45,45,45,45,44]
[{"$f":"INDEX(CO_Index,A7755+1)","v":706},{"$f":"INDEX(CO_Names,A7766)","v":"ΜΟΧΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7770*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7770=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7766)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7766)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7770+$C7772)*$B7770*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7766/(H7766+H7768)+G.fast_Ports_per_Card*H7768/(H7766+H7768)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7777)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7777)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7781+$C7783)*$B7781*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7777/(H7777+H7779)+G.fast_Ports_per_Card*H7779/(H7777+H7779)),0),0)","v":72},72,71,71,71,70,70,69,69,69]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7793:Q7793+H7795:Q7795)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7799:Q7799*C7803 + H7801:Q7801*C7805","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A7810)","v":232},{"$f":"INDEX(CO_Homes_per_Cab,$A7810)","v":249},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B7814*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C7816=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7836*(C7836+C7838)*Capacity_FTTC_Yearly_avg + (B7836*B7838+B7840*C7840)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14568506846398047},0.18373325779487182,0.22713779055134309,0.29190550544920424,0.37763837420206647,0.49858152083523949,0.61947792008413127,0.75643488474558063,0.89937465527907523,1.0688048230005456]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7832)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7832)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7836+$C7838)*$B7836*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7832/(H7832+H7834)+G.fast_Ports_per_Card*H7834/(H7832+H7834)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7843:Q7843*C7847 + H7845:Q7845*C7849","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A7854)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A7854)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C7858+$C7860)*$B7858*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H7854/(H7854+H7856)+G.fast_Ports_per_Card*H7856/(H7854+H7856)),0),0)","v":58},58,57,57,57,57,56,56,56,55]
[{"$f":"INDEX(CO_Index,A7854+1)","v":715},{"$f":"INDEX(CO_Names,A7865)","v":"ΓΩΝΙΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B7869*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C7869=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7880*(C7880+C7882)*Capacity_FTTC_Yearly_avg + (B7880*B7882+B7884*C7884)*Capacity_FTTH_Yearly_avg)/1000000","v":0.22711752418559217},0.2937346212967491,0.37441090160581497,0.49696347288663056,0.66805514177133185,0.90105524948440552,1.1460454907966788,1.4394811607892417,1.7517653699236684,2.1061784414917701]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7887:Q7887*C7891 + H7889:Q7889*C7893","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B7902*(C7902+C7904)*Capacity_FTTC_Yearly_avg + (B7902*B7904+B7906*C7906)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24807693262026859},0.30969501452032971,0.37795427898847672,0.47886802640816389,0.60859481560051798,0.79523076737420695,0.97654728651844913,1.1750446181322183,1.3795937520619181,1.6288904266247353]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A7898)*IF(C7906=0,0,1)","v":131},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A7898)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A7898-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A7898-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A7920)*IF(SUM(C7924,B7926,C7926)=0,0,1)","v":91.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A7920)","v":3},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H7931:Q7931/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7944:Q7944/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H7953:Q7953*C7957 + H7955:Q7955*C7959","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7958:Q7958+H7960:Q7960)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7969:Q7969+H7971:Q7971)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H7988:Q7988/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H7991:Q7991+H7993:Q7993)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8002:Q8002+H8004:Q8004)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8010:Q8010/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A8019+1)","v":730},{"$f":"INDEX(CO_Names,A8030)","v":"ΒΑΘΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8034*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8034=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8030)*IF(C8038=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8030)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8030-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8030-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A8041+1)","v":732},{"$f":"INDEX(CO_Names,A8052)","v":"ΚΑΛΥΒΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8056*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8056=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8054:Q8054/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8063)*IF(SUM(C8067,B8069,C8069)=0,0,1)","v":120},{"$f":"INDEX(CO_VDSL_Cabs,A8063)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8074)","v":97},{"$f":"INDEX(CO_Homes_per_Cab,$A8074)","v":111},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8078*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8080=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8085)*IF(C8093=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8085)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8085-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8085-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8100*INDEX(Lines_Trend,0,H$6)))/(IF($C8098/$B8098>$AA$10,$AA$10,$AA$13) * IF($C8098/$B8098>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8096))+32*INDEX(CO_SDU_ratio,$A8096))*$B8102,0)+ ROUNDUP( (($B8104*INDEX(Lines_Trend,0,H$6)))/(IF($C8098/$B8098>$AA$10,$AA$10,$AA$13) * IF($C8098/$B8098>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8096))+32*INDEX(CO_SDU_ratio,$A8096))*$C8104,0)","v":7},7,7,7,7,7,7,7,7,7]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8107:Q8107/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8118)","v":35},{"$f":"INDEX(CO_Homes_per_Cab,$A8118)","v":65},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8122*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8124=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A8129)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A8129)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C8133+$C8135)*$B8133*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H8129/(H8129+H8131)+G.fast_Ports_per_Card*H8131/(H8129+H8131)),0),0)","v":34},33,33,33,33,33,33,32,32,32]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8144*(C8144+C8146)*Capacity_FTTC_Yearly_avg + (B8144*B8146+B8148*C8148)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8151:Q8151/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8166*(C8166+C8168)*Capacity_FTTC_Yearly_avg + (B8166*B8168+B8170*C8170)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8166*INDEX(Lines_Trend,0,H$6)))/(IF($C8164/$B8164>$AA$10,$AA$10,$AA$13) * IF($C8164/$B8164>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8162))+32*INDEX(CO_SDU_ratio,$A8162))*$B8168,0)+ ROUNDUP( (($B8170*INDEX(Lines_Trend,0,H$6)))/(IF($C8164/$B8164>$AA$10,$AA$10,$AA$13) * IF($C8164/$B8164>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8162))+32*INDEX(CO_SDU_ratio,$A8162))*$C8170,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8186:Q8186/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8195:Q8195/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8199*INDEX(Lines_Trend,0,H$6)))/(IF($C8197/$B8197>$AA$10,$AA$10,$AA$13) * IF($C8197/$B8197>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8195))+32*INDEX(CO_SDU_ratio,$A8195))*$B8201,0)+ ROUNDUP( (($B8203*INDEX(Lines_Trend,0,H$6)))/(IF($C8197/$B8197>$AA$10,$AA$10,$AA$13) * IF($C8197/$B8197>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8195))+32*INDEX(CO_SDU_ratio,$A8195))*$C8203,0)","v":13},13,13,12,12,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A8206+1)","v":747},{"$f":"INDEX(CO_Names,A8217)","v":"ΠΗΓΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8221*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8221=0,0,1)","v":3},3,3,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A8217+1)","v":748},{"$f":"INDEX(CO_Names,A8228)","v":"ΠΡΙΝΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8232*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8232=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8228:Q8228*C8232 + H8230:Q8230*C8234","v":32},32,32,32,32,32,32,32,32,32]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A8239)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A8239)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C8243+$C8245)*$B8243*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H8239/(H8239+H8241)+G.fast_Ports_per_Card*H8241/(H8239+H8241)),0),0)","v":375},373,371,369,367,365,364,362,360,358]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8255:Q8255+H8257:Q8257)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8261:Q8261*C8265 + H8263:Q8263*C8267","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8272)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A8272)","v":141},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8276*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8278=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A8272+1)","v":753},{"$f":"INDEX(CO_Names,A8283)","v":"ΦΟΥΡΦΟΥΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8287*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8287=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8294)","v":75},{"$f":"INDEX(CO_Homes_per_Cab,$A8294)","v":85},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8298*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8300=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8305:Q8305*C8309 + H8307:Q8307*C8311","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A8316)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A8316)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C8320+$C8322)*$B8320*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H8316/(H8316+H8318)+G.fast_Ports_per_Card*H8318/(H8316+H8318)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A8316+1)","v":757},{"$f":"INDEX(CO_Names,A8327)","v":"ΒΙΡΑΝ ΕΠΙΣΚΟΠΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8331*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8331=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8338)*IF(SUM(C8342,B8344,C8344)=0,0,1)","v":21},{"$f":"INDEX(CO_VDSL_Cabs,A8338)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8349)*IF(SUM(C8353,B8355,C8355)=0,0,1)","v":111.5},{"$f":"INDEX(CO_VDSL_Cabs,A8349)","v":2},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8364*(C8364+C8366)*Capacity_FTTC_Yearly_avg + (B8364*B8366+B8368*C8368)*Capacity_FTTH_Yearly_avg)/1000000","v":0.19997337227838824},0.25649707255192311,0.32373300173580583,0.4253378333898995,0.56505174806843839,0.75722651076849234,0.95643668198916199,1.1914685908336307,1.4403165815106029,1.7260156643950066]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8360)*IF(C8368=0,0,1)","v":106.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8360)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8360-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8360-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8376:Q8376+H8378:Q8378)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8393:Q8393/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8406:Q8406/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8404:Q8404*C8408 + H8406:Q8406*C8410","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8420:Q8420+H8422:Q8422)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8426:Q8426*C8430 + H8428:Q8428*C8432","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8437)*IF(SUM(C8441,B8443,C8443)=0,0,1)","v":100.5},{"$f":"INDEX(CO_VDSL_Cabs,A8437)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8448)*IF(C8456=0,0,1)","v":103.8},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8448)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8448-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8448-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8463*INDEX(Lines_Trend,0,H$6)))/(IF($C8461/$B8461>$AA$10,$AA$10,$AA$13) * IF($C8461/$B8461>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8459))+32*INDEX(CO_SDU_ratio,$A8459))*$B8465,0)+ ROUNDUP( (($B8467*INDEX(Lines_Trend,0,H$6)))/(IF($C8461/$B8461>$AA$10,$AA$10,$AA$13) * IF($C8461/$B8461>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8459))+32*INDEX(CO_SDU_ratio,$A8459))*$C8467,0)","v":12},12,12,12,12,12,12,12,12,12]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8472:Q8472/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8485*INDEX(Lines_Trend,0,H$6)))/(IF($C8483/$B8483>$AA$10,$AA$10,$AA$13) * IF($C8483/$B8483>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8481))+32*INDEX(CO_SDU_ratio,$A8481))*$B8487,0)+ ROUNDUP( (($B8489*INDEX(Lines_Trend,0,H$6)))/(IF($C8483/$B8483>$AA$10,$AA$10,$AA$13) * IF($C8483/$B8483>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8481))+32*INDEX(CO_SDU_ratio,$A8481))*$C8489,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8492)*IF(C8500=0,0,1)","v":128.89473684210526},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8492)","v":19},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8492-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8492-1),0)","v":672},672,672,672,672,672,672,672,672,672]
[{"$f":"INDEX(CO_Index,A8492+1)","v":773},{"$f":"INDEX(CO_Names,A8503)","v":"ΚΑΒΒΟΥΣΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8507*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8507=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8518*INDEX(Lines_Trend,0,H$6)))/(IF($C8516/$B8516>$AA$10,$AA$10,$AA$13) * IF($C8516/$B8516>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8514))+32*INDEX(CO_SDU_ratio,$A8514))*$B8520,0)+ ROUNDUP( (($B8522*INDEX(Lines_Trend,0,H$6)))/(IF($C8516/$B8516>$AA$10,$AA$10,$AA$13) * IF($C8516/$B8516>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8514))+32*INDEX(CO_SDU_ratio,$A8514))*$C8522,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8525)*IF(SUM(C8529,B8531,C8531)=0,0,1)","v":85.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A8525)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8536)","v":50},{"$f":"INDEX(CO_Homes_per_Cab,$A8536)","v":67},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8540*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8542=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8536)*IF(C8544=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8536)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8536-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8536-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8547)*IF(C8555=0,0,1)","v":63},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8547)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8547-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8547-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8569:Q8569/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A8569)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A8569)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C8573+$C8575)*$B8573*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H8569/(H8569+H8571)+G.fast_Ports_per_Card*H8571/(H8569+H8571)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8584*INDEX(Lines_Trend,0,H$6)))/(IF($C8582/$B8582>$AA$10,$AA$10,$AA$13) * IF($C8582/$B8582>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8580))+32*INDEX(CO_SDU_ratio,$A8580))*$B8586,0)+ ROUNDUP( (($B8588*INDEX(Lines_Trend,0,H$6)))/(IF($C8582/$B8582>$AA$10,$AA$10,$AA$13) * IF($C8582/$B8582>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8580))+32*INDEX(CO_SDU_ratio,$A8580))*$C8588,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8606*(C8606+C8608)*Capacity_FTTC_Yearly_avg + (B8606*B8608+B8610*C8610)*Capacity_FTTH_Yearly_avg)/1000000","v":5.1195932078144067E-2},6.6521094515796714E-2,8.5256711792872392E-2,0.11379421546989066,0.15394334495889067,0.20834420678215795,0.26595769096722766,0.33548089541500625,0.40965530055900645,0.49336136391516244]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8613:Q8613/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8628*(C8628+C8630)*Capacity_FTTC_Yearly_avg + (B8628*B8630+B8632*C8632)*Capacity_FTTH_Yearly_avg)/1000000","v":4.4667591746031743E-2},5.8038538839285725E-2,7.4385050557539675E-2,9.9283543698562321E-2,0.13431298553460261,0.18177682470926529,0.23204362299154094,0.29270145237550876,0.35741737632664999,0.43044951214074573]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8628*INDEX(Lines_Trend,0,H$6)))/(IF($C8626/$B8626>$AA$10,$AA$10,$AA$13) * IF($C8626/$B8626>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8624))+32*INDEX(CO_SDU_ratio,$A8624))*$B8630,0)+ ROUNDUP( (($B8632*INDEX(Lines_Trend,0,H$6)))/(IF($C8626/$B8626>$AA$10,$AA$10,$AA$13) * IF($C8626/$B8626>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8624))+32*INDEX(CO_SDU_ratio,$A8624))*$C8632,0)","v":5},5,5,5,4,4,4,4,4,4]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8637:Q8637/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A8646)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A8646)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C8650+$C8652)*$B8650*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H8646/(H8646+H8648)+G.fast_Ports_per_Card*H8648/(H8646+H8648)),0),0)","v":615},612,609,606,603,600,597,594,591,588]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8661*INDEX(Lines_Trend,0,H$6)))/(IF($C8659/$B8659>$AA$10,$AA$10,$AA$13) * IF($C8659/$B8659>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8657))+32*INDEX(CO_SDU_ratio,$A8657))*$B8663,0)+ ROUNDUP( (($B8665*INDEX(Lines_Trend,0,H$6)))/(IF($C8659/$B8659>$AA$10,$AA$10,$AA$13) * IF($C8659/$B8659>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8657))+32*INDEX(CO_SDU_ratio,$A8657))*$C8665,0)","v":16},16,16,16,16,16,16,16,15,15]
[{"$f":"INDEX(CO_Index,A8668+1)","v":789},{"$f":"INDEX(CO_Names,A8679)","v":"ΠΕΡΑΜΑΤΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8683*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8683=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8679:Q8679/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8690:Q8690*C8694 + H8692:Q8692*C8696","v":68},68,68,68,68,68,68,68,68,68]
[{"$f":"INDEX(CO_Index,A8690+1)","v":791},{"$f":"INDEX(CO_Names,A8701)","v":"ΘΕΜΙΣΤΟΚΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8705*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8705=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8717:Q8717+H8719:Q8719)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8723:Q8723*C8727 + H8725:Q8725*C8729","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8728:Q8728+H8730:Q8730)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A8734+1)","v":795},{"$f":"INDEX(CO_Names,A8745)","v":"ΑΚΡΑΣΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8749*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8749=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8756)","v":30},{"$f":"INDEX(CO_Homes_per_Cab,$A8756)","v":36},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B8760*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C8762=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H8767:Q8767*C8771 + H8769:Q8769*C8773","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8782*(C8782+C8784)*Capacity_FTTC_Yearly_avg + (B8782*B8784+B8786*C8786)*Capacity_FTTH_Yearly_avg)/1000000","v":7.4216921670329672E-2},9.643326453296705E-2,0.12359362246483514,0.16496342645299583,0.22316619134980123,0.30202918567077924,0.38554940435517565,0.48633472087007623,0.59386271758889531,0.7152084201723159]
[{"$f":"INDEX(CO_Index,A8778+1)","v":799},{"$f":"INDEX(CO_Names,A8789)","v":"ΑΝΕΜΩΤΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8793*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8793=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8800)*IF(SUM(C8804,B8806,C8806)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A8800)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8811)*IF(SUM(C8815,B8817,C8817)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A8811)","v":0},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B8826*(C8826+C8828)*Capacity_FTTC_Yearly_avg + (B8826*B8828+B8830*C8830)*Capacity_FTTH_Yearly_avg)/1000000","v":4.3293204307692304E-2},5.4455890775000008E-2,6.7097661787820506E-2,8.5918766825509349E-2,0.11065719407099825,0.14572057976778563,0.18053202071168262,0.21965424832654698,0.260366485469189,0.30893446332816521]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8822)*IF(C8830=0,0,1)","v":42},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8822)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8822-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8822-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8838:Q8838+H8840:Q8840)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8855:Q8855/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8855)*IF(SUM(C8859,B8861,C8861)=0,0,1)","v":116},{"$f":"INDEX(CO_VDSL_Cabs,A8855)","v":8},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H8877:Q8877/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8882:Q8882+H8884:Q8884)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8890:Q8890/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8901:Q8901/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8910)*IF(C8918=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8910)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8910-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8910-1),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8923:Q8923/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H8934:Q8934/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B8947*INDEX(Lines_Trend,0,H$6)))/(IF($C8945/$B8945>$AA$10,$AA$10,$AA$13) * IF($C8945/$B8945>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8943))+32*INDEX(CO_SDU_ratio,$A8943))*$B8949,0)+ ROUNDUP( (($B8951*INDEX(Lines_Trend,0,H$6)))/(IF($C8945/$B8945>$AA$10,$AA$10,$AA$13) * IF($C8945/$B8945>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8943))+32*INDEX(CO_SDU_ratio,$A8943))*$C8951,0)","v":11},11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H8948:Q8948+H8950:Q8950)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A8954+1)","v":815},{"$f":"INDEX(CO_Names,A8965)","v":"ΒΟΥΡΛΙΩΤΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B8969*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C8969=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A8965)*IF(C8973=0,0,1)","v":76.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A8965)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A8965-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A8965-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A8987)*IF(SUM(C8991,B8993,C8993)=0,0,1)","v":69},{"$f":"INDEX(CO_VDSL_Cabs,A8987)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A8998)","v":82},{"$f":"INDEX(CO_Homes_per_Cab,$A8998)","v":101},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9002*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9004=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9002*INDEX(Lines_Trend,0,H$6)))/(IF($C9000/$B9000>$AA$10,$AA$10,$AA$13) * IF($C9000/$B9000>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8998))+32*INDEX(CO_SDU_ratio,$A8998))*$B9004,0)+ ROUNDUP( (($B9006*INDEX(Lines_Trend,0,H$6)))/(IF($C9000/$B9000>$AA$10,$AA$10,$AA$13) * IF($C9000/$B9000>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A8998))+32*INDEX(CO_SDU_ratio,$A8998))*$C9006,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9020)","v":174},{"$f":"INDEX(CO_Homes_per_Cab,$A9020)","v":208},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9024*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9026=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9031:Q9031/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9031)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9031)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9035+$C9037)*$B9035*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9031/(H9031+H9033)+G.fast_Ports_per_Card*H9033/(H9031+H9033)),0),0)","v":6},6,6,6,6,6,5,5,5,5]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9046*INDEX(Lines_Trend,0,H$6)))/(IF($C9044/$B9044>$AA$10,$AA$10,$AA$13) * IF($C9044/$B9044>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9042))+32*INDEX(CO_SDU_ratio,$A9042))*$B9048,0)+ ROUNDUP( (($B9050*INDEX(Lines_Trend,0,H$6)))/(IF($C9044/$B9044>$AA$10,$AA$10,$AA$13) * IF($C9044/$B9044>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9042))+32*INDEX(CO_SDU_ratio,$A9042))*$C9050,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9053)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9053)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9057+$C9059)*$B9057*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9053/(H9053+H9055)+G.fast_Ports_per_Card*H9055/(H9053+H9055)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9075:Q9075/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9090*(C9090+C9092)*Capacity_FTTC_Yearly_avg + (B9090*B9092+B9094*C9094)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11682293225885225},0.14580361201556774,0.17788345689835158,0.22529832406540309,0.28620316862562334,0.37387260453307081,0.45897732668517327,0.55205685706253582,0.64793913023474292,0.76488953695598927]
[{"$f":"INDEX(CO_Index,A9086+1)","v":827},{"$f":"INDEX(CO_Names,A9097)","v":"ΠΥΡΓΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9101*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9101=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9099:Q9099/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9108)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9108)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9112+$C9114)*$B9112*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9108/(H9108+H9110)+G.fast_Ports_per_Card*H9110/(H9108+H9110)),0),0)","v":44},43,43,43,43,43,42,42,42,42]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9119)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9119)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9123+$C9125)*$B9123*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9119/(H9119+H9121)+G.fast_Ports_per_Card*H9121/(H9119+H9121)),0),0)","v":6},5,5,5,5,5,5,5,5,5]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9130:Q9130/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9141:Q9141*C9145 + H9143:Q9143*C9147","v":6},6,6,6,9,9,9,9,9,9]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9152:Q9152*C9156 + H9154:Q9154*C9158","v":198},198,198,198,198,198,198,198,198,198]
[{"$f":"INDEX(CO_Index,A9152+1)","v":833},{"$f":"INDEX(CO_Names,A9163)","v":"ΣΟΡΩΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9167*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9167=0,0,1)","v":1},1,1,1,1,2,2,2,2,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9168:Q9168+H9170:Q9170)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9185:Q9185*C9189 + H9187:Q9187*C9191","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9190:Q9190+H9192:Q9192)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A9196+1)","v":837},{"$f":"INDEX(CO_Names,A9207)","v":"ΛΙΝΔΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9211*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9211=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9218)","v":32},{"$f":"INDEX(CO_Homes_per_Cab,$A9218)","v":50},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9222*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9224=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9233*(C9233+C9235)*Capacity_FTTC_Yearly_avg + (B9233*B9235+B9237*C9237)*Capacity_FTTH_Yearly_avg)/1000000","v":1.5664580828473749},1.9749158495347527,2.4404587130582565,3.13494305961291,4.0534407517374955,5.3499072933401211,6.6447972852628743,8.1102923800421696,9.63926909407793,11.453006046139615]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9244*(C9244+C9246)*Capacity_FTTC_Yearly_avg + (B9244*B9246+B9248*C9248)*Capacity_FTTH_Yearly_avg)/1000000","v":8.5555618036630046E-2},0.10583975688695053,0.1276586495733516,0.15960468700935648,0.19938902649792484,0.25787116614228234,0.31292209717872083,0.37080002100615878,0.42950478141149662,0.5035318296671053]
[{"$f":"INDEX(CO_Index,A9240+1)","v":841},{"$f":"INDEX(CO_Names,A9251)","v":"ΜΕΣΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9255*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9255=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9251:Q9251*C9255 + H9253:Q9253*C9257","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9262)*IF(SUM(C9266,B9268,C9268)=0,0,1)","v":101.66666666666667},{"$f":"INDEX(CO_VDSL_Cabs,A9262)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9273)*IF(SUM(C9277,B9279,C9279)=0,0,1)","v":68.36363636363636},{"$f":"INDEX(CO_VDSL_Cabs,A9273)","v":11},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9284)*IF(C9292=0,0,1)","v":141.07692307692307},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9284)","v":13},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9284-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9284-1),0)","v":864},864,864,864,864,864,864,864,864,864]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9300:Q9300+H9302:Q9302)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9306)*IF(C9314=0,0,1)","v":121.375},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9306)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9306-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9306-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9317)*IF(SUM(C9321,B9323,C9323)=0,0,1)","v":81},{"$f":"INDEX(CO_VDSL_Cabs,A9317)","v":5},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9328:Q9328/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9344:Q9344+H9346:Q9346)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9352:Q9352/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9365*(C9365+C9367)*Capacity_FTTC_Yearly_avg + (B9365*B9367+B9369*C9369)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16114692714529913},0.20649740050892859,0.26032488151623928,0.34161499698019271,0.45318353938861111,0.60683627956650654,0.76583017470500592,0.95305373360888657,1.1511517588308291,1.3789233159516514]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9366:Q9366+H9368:Q9368)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9385:Q9385/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9396:Q9396/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9398*INDEX(Lines_Trend,0,H$6)))/(IF($C9396/$B9396>$AA$10,$AA$10,$AA$13) * IF($C9396/$B9396>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9394))+32*INDEX(CO_SDU_ratio,$A9394))*$B9400,0)+ ROUNDUP( (($B9402*INDEX(Lines_Trend,0,H$6)))/(IF($C9396/$B9396>$AA$10,$AA$10,$AA$13) * IF($C9396/$B9396>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9394))+32*INDEX(CO_SDU_ratio,$A9394))*$C9402,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9416)","v":122},{"$f":"INDEX(CO_Homes_per_Cab,$A9416)","v":191},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9420*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9422=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A9416+1)","v":857},{"$f":"INDEX(CO_Names,A9427)","v":"ΣΥΡΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9431*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9431=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9427)*IF(C9435=0,0,1)","v":91.42307692307692},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9427)","v":26},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9427-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9427-1),0)","v":672},672,672,672,672,672,672,672,672,672]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9449:Q9449/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9454:Q9454+H9456:Q9456)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9464*INDEX(Lines_Trend,0,H$6)))/(IF($C9462/$B9462>$AA$10,$AA$10,$AA$13) * IF($C9462/$B9462>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9460))+32*INDEX(CO_SDU_ratio,$A9460))*$B9466,0)+ ROUNDUP( (($B9468*INDEX(Lines_Trend,0,H$6)))/(IF($C9462/$B9462>$AA$10,$AA$10,$AA$13) * IF($C9462/$B9462>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9460))+32*INDEX(CO_SDU_ratio,$A9460))*$C9468,0)","v":63},63,63,63,62,62,62,61,61,61]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9482)","v":93},{"$f":"INDEX(CO_Homes_per_Cab,$A9482)","v":107},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9486*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9488=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9493:Q9493/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9493)","v":166},{"$f":"INDEX(CO_Homes_per_Cab,$A9493)","v":191},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9497*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9499=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9508*INDEX(Lines_Trend,0,H$6)))/(IF($C9506/$B9506>$AA$10,$AA$10,$AA$13) * IF($C9506/$B9506>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9504))+32*INDEX(CO_SDU_ratio,$A9504))*$B9510,0)+ ROUNDUP( (($B9512*INDEX(Lines_Trend,0,H$6)))/(IF($C9506/$B9506>$AA$10,$AA$10,$AA$13) * IF($C9506/$B9506>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9504))+32*INDEX(CO_SDU_ratio,$A9504))*$C9512,0)","v":21},21,21,21,21,21,21,21,20,20]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9515)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9515)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9519+$C9521)*$B9519*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9515/(H9515+H9517)+G.fast_Ports_per_Card*H9517/(H9515+H9517)),0),0)","v":7},7,7,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9526)","v":136},{"$f":"INDEX(CO_Homes_per_Cab,$A9526)","v":179},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9530*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9532=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9552*(C9552+C9554)*Capacity_FTTC_Yearly_avg + (B9552*B9554+B9556*C9556)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17420360780952379},0.22130201741204214,0.27605796093551582,0.35823991481873158,0.46897007364367577,0.62334277824534257,0.78030650532250068,0.96161093448612633,1.1521585984198559,1.3745646945916643]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9548:Q9548/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9559:Q9559/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9570)*IF(C9578=0,0,1)","v":52.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9570)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9570-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9570-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[{"$f":"INDEX(CO_Index,A9570+1)","v":871},{"$f":"INDEX(CO_Names,A9581)","v":"ΚΩΣΤΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9585*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9585=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9592:Q9592/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9603:Q9603*C9607 + H9605:Q9605*C9609","v":12},12,12,12,12,12,12,12,12,12]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9614:Q9614*C9618 + H9616:Q9616*C9620","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A9614+1)","v":875},{"$f":"INDEX(CO_Names,A9625)","v":"ΙΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9629*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9629=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9636:Q9636*C9640 + H9638:Q9638*C9642","v":16},16,16,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9636)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9636)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9640+$C9642)*$B9640*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9636/(H9636+H9638)+G.fast_Ports_per_Card*H9638/(H9636+H9638)),0),0)","v":17},17,16,16,16,16,16,16,16,16]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9652:Q9652+H9654:Q9654)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9658:Q9658*C9662 + H9660:Q9660*C9664","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H9669:Q9669*C9673 + H9671:Q9671*C9675","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9684*INDEX(Lines_Trend,0,H$6)))/(IF($C9682/$B9682>$AA$10,$AA$10,$AA$13) * IF($C9682/$B9682>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9680))+32*INDEX(CO_SDU_ratio,$A9680))*$B9686,0)+ ROUNDUP( (($B9688*INDEX(Lines_Trend,0,H$6)))/(IF($C9682/$B9682>$AA$10,$AA$10,$AA$13) * IF($C9682/$B9682>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9680))+32*INDEX(CO_SDU_ratio,$A9680))*$C9688,0)","v":14},14,13,13,13,13,13,13,13,13]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9706*(C9706+C9708)*Capacity_FTTC_Yearly_avg + (B9706*B9708+B9710*C9710)*Capacity_FTTH_Yearly_avg)/1000000","v":4.5011188605616606E-2},5.5682763663415749E-2,6.7161779494413917E-2,8.3968730916569062E-2,0.10489944767561508,0.13566715969734533,0.16462969771249972,0.19507952912372212,0.22596436291126931,0.26491032002566584]
[{"$f":"INDEX(CO_Index,A9702+1)","v":883},{"$f":"INDEX(CO_Names,A9713)","v":"ΦΥΤΕΙΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9717*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9717=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9718:Q9718+H9720:Q9720)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9724)*IF(SUM(C9728,B9730,C9730)=0,0,1)","v":106},{"$f":"INDEX(CO_VDSL_Cabs,A9724)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9735)*IF(SUM(C9739,B9741,C9741)=0,0,1)","v":55.5},{"$f":"INDEX(CO_VDSL_Cabs,A9735)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9746)*IF(C9754=0,0,1)","v":92.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9746)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9746-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9746-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9762:Q9762+H9764:Q9764)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9768)*IF(C9776=0,0,1)","v":82.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9768)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9768-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9768-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A9779)*IF(SUM(C9783,B9785,C9785)=0,0,1)","v":46.666666666666664},{"$f":"INDEX(CO_VDSL_Cabs,A9779)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9784:Q9784+H9786:Q9786)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9801)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9801)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9805+$C9807)*$B9805*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9801/(H9801+H9803)+G.fast_Ports_per_Card*H9803/(H9801+H9803)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9814:Q9814/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B9827*(C9827+C9829)*Capacity_FTTC_Yearly_avg + (B9827*B9829+B9831*C9831)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9828:Q9828+H9830:Q9830)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H9847:Q9847/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9845)*IF(C9853=0,0,1)","v":97.2},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9845)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9845-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9845-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9860*INDEX(Lines_Trend,0,H$6)))/(IF($C9858/$B9858>$AA$10,$AA$10,$AA$13) * IF($C9858/$B9858>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9856))+32*INDEX(CO_SDU_ratio,$A9856))*$B9862,0)+ ROUNDUP( (($B9864*INDEX(Lines_Trend,0,H$6)))/(IF($C9858/$B9858>$AA$10,$AA$10,$AA$13) * IF($C9858/$B9858>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9856))+32*INDEX(CO_SDU_ratio,$A9856))*$C9864,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9878)","v":140},{"$f":"INDEX(CO_Homes_per_Cab,$A9878)","v":193},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9882*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9884=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A9878+1)","v":899},{"$f":"INDEX(CO_Names,A9889)","v":"ΚΑΡΑΤΟΥΛΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B9893*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C9893=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A9889)*IF(C9897=0,0,1)","v":112.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A9889)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A9889-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A9889-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H9911:Q9911/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9916:Q9916+H9918:Q9918)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9926*INDEX(Lines_Trend,0,H$6)))/(IF($C9924/$B9924>$AA$10,$AA$10,$AA$13) * IF($C9924/$B9924>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9922))+32*INDEX(CO_SDU_ratio,$A9922))*$B9928,0)+ ROUNDUP( (($B9930*INDEX(Lines_Trend,0,H$6)))/(IF($C9924/$B9924>$AA$10,$AA$10,$AA$13) * IF($C9924/$B9924>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9922))+32*INDEX(CO_SDU_ratio,$A9922))*$C9930,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H9938:Q9938+H9940:Q9940)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9944)","v":59},{"$f":"INDEX(CO_Homes_per_Cab,$A9944)","v":82},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9948*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9950=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A9955)","v":74},{"$f":"INDEX(CO_Homes_per_Cab,$A9955)","v":102},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B9959*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C9961=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B9970*INDEX(Lines_Trend,0,H$6)))/(IF($C9968/$B9968>$AA$10,$AA$10,$AA$13) * IF($C9968/$B9968>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9966))+32*INDEX(CO_SDU_ratio,$A9966))*$B9972,0)+ ROUNDUP( (($B9974*INDEX(Lines_Trend,0,H$6)))/(IF($C9968/$B9968>$AA$10,$AA$10,$AA$13) * IF($C9968/$B9968>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A9966))+32*INDEX(CO_SDU_ratio,$A9966))*$C9974,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9977)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9977)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9981+$C9983)*$B9981*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9977/(H9977+H9979)+G.fast_Ports_per_Card*H9979/(H9977+H9979)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9988)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9988)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C9992+$C9994)*$B9992*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9988/(H9988+H9990)+G.fast_Ports_per_Card*H9990/(H9988+H9990)),0),0)","v":22},22,22,22,22,22,21,21,21,21]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A9999)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A9999)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10003+$C10005)*$B10003*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H9999/(H9999+H10001)+G.fast_Ports_per_Card*H10001/(H9999+H10001)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10010)*IF(SUM(C10014,B10016,C10016)=0,0,1)","v":90},{"$f":"INDEX(CO_VDSL_Cabs,A10010)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10021:Q10021*C10025 + H10023:Q10023*C10027","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10021)*IF(C10029=0,0,1)","v":121},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10021)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10021-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10021-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A10032+1)","v":913},{"$f":"INDEX(CO_Names,A10043)","v":"ΛΑΛΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10047*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10047=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10054:Q10054/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10054)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10054)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10058+$C10060)*$B10058*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10054/(H10054+H10056)+G.fast_Ports_per_Card*H10056/(H10054+H10056)),0),0)","v":16},16,16,16,16,16,16,16,16,16]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10076:Q10076/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10076+1)","v":917},{"$f":"INDEX(CO_Names,A10087)","v":"ΚΡΕΣΤΕΝΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10091*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10091=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10087:Q10087*C10091 + H10089:Q10089*C10093","v":24},24,24,24,24,24,24,24,24,24]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10098)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10098)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10102+$C10104)*$B10102*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10098/(H10098+H10100)+G.fast_Ports_per_Card*H10100/(H10098+H10100)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10124*(C10124+C10126)*Capacity_FTTC_Yearly_avg + (B10124*B10126+B10128*C10128)*Capacity_FTTH_Yearly_avg)/1000000","v":5.8645111993943821},7.3430211979938651,8.995624180434751,11.445845603275892,14.624685424857947,19.169865043321664,23.625418715482869,28.557223190067443,33.660605652886915,39.824304593547737]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10122:Q10122/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10131:Q10131*C10135 + H10133:Q10133*C10137","v":171},171,171,171,171,228,228,228,228,171]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10146*INDEX(Lines_Trend,0,H$6)))/(IF($C10144/$B10144>$AA$10,$AA$10,$AA$13) * IF($C10144/$B10144>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10142))+32*INDEX(CO_SDU_ratio,$A10142))*$B10148,0)+ ROUNDUP( (($B10150*INDEX(Lines_Trend,0,H$6)))/(IF($C10144/$B10144>$AA$10,$AA$10,$AA$13) * IF($C10144/$B10144>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10142))+32*INDEX(CO_SDU_ratio,$A10142))*$C10150,0)","v":169},168,166,165,165,164,163,162,161,161]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10153)*IF(SUM(C10157,B10159,C10159)=0,0,1)","v":133.33333333333334},{"$f":"INDEX(CO_VDSL_Cabs,A10153)","v":6},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A10153+1)","v":924},{"$f":"INDEX(CO_Names,A10164)","v":"ΒΟΥΝΤΕΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10168*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10168=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10180:Q10180+H10182:Q10182)/OLT_Port_Capacity,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10186)*IF(SUM(C10190,B10192,C10192)=0,0,1)","v":139.91176470588235},{"$f":"INDEX(CO_VDSL_Cabs,A10186)","v":34},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10197)*IF(SUM(C10201,B10203,C10203)=0,0,1)","v":56.5},{"$f":"INDEX(CO_VDSL_Cabs,A10197)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10208)*IF(SUM(C10212,B10214,C10214)=0,0,1)","v":128.44444444444446},{"$f":"INDEX(CO_VDSL_Cabs,A10208)","v":9},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10223*(C10223+C10225)*Capacity_FTTC_Yearly_avg + (B10223*B10225+B10227*C10227)*Capacity_FTTH_Yearly_avg)/1000000","v":5.8067869269841269E-2},7.5450100491071453E-2,9.6700565724801582E-2,0.12906860680813101,0.17460688119498338,0.23630987212204491,0.30165670988900317,0.3805118880881615,0.46464258922464496,0.55958436578296955]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10232:Q10232/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10241)","v":95},{"$f":"INDEX(CO_Homes_per_Cab,$A10241)","v":134},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10245*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10247=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10246:Q10246+H10248:Q10248)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10252)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10252)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10256+$C10258)*$B10256*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10252/(H10252+H10254)+G.fast_Ports_per_Card*H10254/(H10252+H10254)),0),0)","v":7},7,7,7,7,7,7,7,7,7]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10276:Q10276/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10289*(C10289+C10291)*Capacity_FTTC_Yearly_avg + (B10289*B10291+B10293*C10293)*Capacity_FTTH_Yearly_avg)/1000000","v":2.5426167609279609E-2},3.1454385580860805E-2,3.7938715134249075E-2,4.7432718227680241E-2,5.9256176549584094E-2,7.6636410821401185E-2,9.2996928478816646E-2,0.11019759660423997,0.12764399126285442,0.14964399757175018]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10296)","v":59},{"$f":"INDEX(CO_Homes_per_Cab,$A10296)","v":61},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10300*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10302=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10309:Q10309/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10307)*IF(C10315=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10307)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10307-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10307-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10322*INDEX(Lines_Trend,0,H$6)))/(IF($C10320/$B10320>$AA$10,$AA$10,$AA$13) * IF($C10320/$B10320>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10318))+32*INDEX(CO_SDU_ratio,$A10318))*$B10324,0)+ ROUNDUP( (($B10326*INDEX(Lines_Trend,0,H$6)))/(IF($C10320/$B10320>$AA$10,$AA$10,$AA$13) * IF($C10320/$B10320>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10318))+32*INDEX(CO_SDU_ratio,$A10318))*$C10326,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10331:Q10331/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10344*INDEX(Lines_Trend,0,H$6)))/(IF($C10342/$B10342>$AA$10,$AA$10,$AA$13) * IF($C10342/$B10342>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10340))+32*INDEX(CO_SDU_ratio,$A10340))*$B10346,0)+ ROUNDUP( (($B10348*INDEX(Lines_Trend,0,H$6)))/(IF($C10342/$B10342>$AA$10,$AA$10,$AA$13) * IF($C10342/$B10342>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10340))+32*INDEX(CO_SDU_ratio,$A10340))*$C10348,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10351:Q10351*C10355 + H10353:Q10353*C10357","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10362)","v":141},{"$f":"INDEX(CO_Homes_per_Cab,$A10362)","v":153},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10366*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10368=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10373:Q10373*C10377 + H10375:Q10375*C10379","v":74},111,111,111,111,111,111,111,111,111]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10388*INDEX(Lines_Trend,0,H$6)))/(IF($C10386/$B10386>$AA$10,$AA$10,$AA$13) * IF($C10386/$B10386>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10384))+32*INDEX(CO_SDU_ratio,$A10384))*$B10390,0)+ ROUNDUP( (($B10392*INDEX(Lines_Trend,0,H$6)))/(IF($C10386/$B10386>$AA$10,$AA$10,$AA$13) * IF($C10386/$B10386>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10384))+32*INDEX(CO_SDU_ratio,$A10384))*$C10392,0)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10400:Q10400+H10402:Q10402)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10406)","v":71},{"$f":"INDEX(CO_Homes_per_Cab,$A10406)","v":99},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10410*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10412=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10417)","v":142},{"$f":"INDEX(CO_Homes_per_Cab,$A10417)","v":196},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10421*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10423=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10428:Q10428/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10439)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10439)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10443+$C10445)*$B10443*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10439/(H10439+H10441)+G.fast_Ports_per_Card*H10441/(H10439+H10441)),0),0)","v":19},19,19,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10450)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10450)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10454+$C10456)*$B10454*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10450/(H10450+H10452)+G.fast_Ports_per_Card*H10452/(H10450+H10452)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10454*INDEX(Lines_Trend,0,H$6)))/(IF($C10452/$B10452>$AA$10,$AA$10,$AA$13) * IF($C10452/$B10452>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10450))+32*INDEX(CO_SDU_ratio,$A10450))*$B10456,0)+ ROUNDUP( (($B10458*INDEX(Lines_Trend,0,H$6)))/(IF($C10452/$B10452>$AA$10,$AA$10,$AA$13) * IF($C10452/$B10452>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10450))+32*INDEX(CO_SDU_ratio,$A10450))*$C10458,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10472)*IF(SUM(C10476,B10478,C10478)=0,0,1)","v":98.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A10472)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10472)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10472)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10476+$C10478)*$B10476*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10472/(H10472+H10474)+G.fast_Ports_per_Card*H10474/(H10472+H10474)),0),0)","v":7},7,7,7,7,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10483)*IF(C10491=0,0,1)","v":85},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10483)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10483-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10483-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A10494+1)","v":955},{"$f":"INDEX(CO_Names,A10505)","v":"ΛΑΖΑΡΑΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10509*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10509=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10505)*IF(C10513=0,0,1)","v":55.333333333333336},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10505)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10505-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10505-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10516)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10516)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10520+$C10522)*$B10520*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10516/(H10516+H10518)+G.fast_Ports_per_Card*H10518/(H10516+H10518)),0),0)","v":15},15,14,14,14,14,14,14,14,14]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10538:Q10538/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10538+1)","v":959},{"$f":"INDEX(CO_Names,A10549)","v":"ΣΒΟΡΩΝΑΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10553*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10553=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10549:Q10549*C10553 + H10551:Q10551*C10555","v":24},24,24,24,24,24,24,24,24,24]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10575*(C10575+C10577)*Capacity_FTTC_Yearly_avg + (B10575*B10577+B10579*C10579)*Capacity_FTTH_Yearly_avg)/1000000","v":6.3221822163614147E-2},8.0328617069139185E-2,0.10022533083347067,0.13009176481824677,0.17034903148642441,0.22645835315972565,0.28353093988845668,0.3494817341559075,0.41880517696710801,0.49969223483481728]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10586*(C10586+C10588)*Capacity_FTTC_Yearly_avg + (B10586*B10588+B10590*C10590)*Capacity_FTTH_Yearly_avg)/1000000","v":7.6278502827838823E-2},9.8234933925091583E-2,0.12458697700969169,0.16451353143992509,0.21983612778167883,0.29554998542972638,0.37460144648033183,0.468585908837647,0.56835663325885277,0.68222903042313687]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10584:Q10584/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10598:Q10598+H10600:Q10600)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10608*INDEX(Lines_Trend,0,H$6)))/(IF($C10606/$B10606>$AA$10,$AA$10,$AA$13) * IF($C10606/$B10606>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10604))+32*INDEX(CO_SDU_ratio,$A10604))*$B10610,0)+ ROUNDUP( (($B10612*INDEX(Lines_Trend,0,H$6)))/(IF($C10606/$B10606>$AA$10,$AA$10,$AA$13) * IF($C10606/$B10606>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10604))+32*INDEX(CO_SDU_ratio,$A10604))*$C10612,0)","v":10},10,10,10,10,10,10,10,10,9]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10615)*IF(SUM(C10619,B10621,C10621)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A10615)","v":0},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A10615+1)","v":966},{"$f":"INDEX(CO_Names,A10626)","v":"ΒΟΛΙΜΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10630*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10630=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10641*(C10641+C10643)*Capacity_FTTC_Yearly_avg + (B10641*B10643+B10645*C10645)*Capacity_FTTH_Yearly_avg)/1000000","v":3.0727867152673989},3.8352525745814563,4.6793831679787994,5.9270915375922888,7.5300358530196396,9.8371490312366152,12.077114528337146,14.527446033760665,17.051744054666482,20.130217443315814]
[{"$f":"INDEX(CO_Index,A10637+1)","v":968},{"$f":"INDEX(CO_Names,A10648)","v":"ΑΠ.ΠΑΥΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10652*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10652=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10659)*IF(SUM(C10663,B10665,C10665)=0,0,1)","v":140.89887640449439},{"$f":"INDEX(CO_VDSL_Cabs,A10659)","v":89},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10664:Q10664+H10666:Q10666)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10681)","v":66},{"$f":"INDEX(CO_Homes_per_Cab,$A10681)","v":215},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10685*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10687=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10694:Q10694/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10703)","v":83},{"$f":"INDEX(CO_Homes_per_Cab,$A10703)","v":189},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10707*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10709=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10708:Q10708+H10710:Q10710)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10714)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10714)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10718+$C10720)*$B10718*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10714/(H10714+H10716)+G.fast_Ports_per_Card*H10716/(H10714+H10716)),0),0)","v":50},49,49,49,49,48,48,48,48,47]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10725)*IF(C10733=0,0,1)","v":141.125},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10725)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10725-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10725-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B10751*(C10751+C10753)*Capacity_FTTC_Yearly_avg + (B10751*B10753+B10755*C10755)*Capacity_FTTH_Yearly_avg)/1000000","v":7.6278502827838823E-2},9.9111966325549472E-2,0.12702677864441389,0.16954574385446794,0.22936525222062903,0.31041888527274542,0.39625911003170838,0.49984401867202277,0.61035890418858685,0.73507532073265813]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10749:Q10749/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H10760:Q10760/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10769)*IF(C10777=0,0,1)","v":97.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10769)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10769-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10769-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10780)","v":123},{"$f":"INDEX(CO_Homes_per_Cab,$A10780)","v":143},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10784*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10786=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10791:Q10791/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10806*INDEX(Lines_Trend,0,H$6)))/(IF($C10804/$B10804>$AA$10,$AA$10,$AA$13) * IF($C10804/$B10804>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10802))+32*INDEX(CO_SDU_ratio,$A10802))*$B10808,0)+ ROUNDUP( (($B10810*INDEX(Lines_Trend,0,H$6)))/(IF($C10804/$B10804>$AA$10,$AA$10,$AA$13) * IF($C10804/$B10804>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10802))+32*INDEX(CO_SDU_ratio,$A10802))*$C10810,0)","v":8},8,8,8,8,8,8,8,7,7]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10813:Q10813/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10824)","v":117},{"$f":"INDEX(CO_Homes_per_Cab,$A10824)","v":158},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10828*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10830=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H10835:Q10835*C10839 + H10837:Q10837*C10841","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B10850*INDEX(Lines_Trend,0,H$6)))/(IF($C10848/$B10848>$AA$10,$AA$10,$AA$13) * IF($C10848/$B10848>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10846))+32*INDEX(CO_SDU_ratio,$A10846))*$B10852,0)+ ROUNDUP( (($B10854*INDEX(Lines_Trend,0,H$6)))/(IF($C10848/$B10848>$AA$10,$AA$10,$AA$13) * IF($C10848/$B10848>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A10846))+32*INDEX(CO_SDU_ratio,$A10846))*$C10854,0)","v":8},8,7,7,7,7,7,7,7,7]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H10851:Q10851+H10853:Q10853)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10868)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10868)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10872+$C10874)*$B10872*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10868/(H10868+H10870)+G.fast_Ports_per_Card*H10870/(H10868+H10870)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A10879)","v":196},{"$f":"INDEX(CO_Homes_per_Cab,$A10879)","v":242},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B10883*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C10885=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10890:Q10890/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10901:Q10901/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10901+1)","v":992},{"$f":"INDEX(CO_Names,A10912)","v":"ΑΓΧΙΑΛΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10916*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10916=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A10912+1)","v":993},{"$f":"INDEX(CO_Names,A10923)","v":"ΒΑΘΥΛΑΚΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10927*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10927=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10923)*IF(SUM(C10927,B10929,C10929)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A10923)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10934)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10934)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10938+$C10940)*$B10938*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10934/(H10934+H10936)+G.fast_Ports_per_Card*H10936/(H10934+H10936)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A10945)*IF(SUM(C10949,B10951,C10951)=0,0,1)","v":152.33333333333334},{"$f":"INDEX(CO_VDSL_Cabs,A10945)","v":3},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A10956+1)","v":997},{"$f":"INDEX(CO_Names,A10967)","v":"ΘΕΡΜΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B10971*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C10971=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A10967)*IF(C10975=0,0,1)","v":51},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A10967)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A10967-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A10967-1),0)","v":576},576,576,576,576,576,576,576,576,576]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A10978)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A10978)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C10982+$C10984)*$B10982*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H10978/(H10978+H10980)+G.fast_Ports_per_Card*H10980/(H10978+H10980)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H10989:Q10989/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11000:Q11000*C11004 + H11002:Q11002*C11006","v":732},732,732,732,732,732,732,732,732,732]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11011:Q11011*C11015 + H11013:Q11013*C11017","v":57},57,57,57,57,57,57,57,57,57]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11026*(C11026+C11028)*Capacity_FTTC_Yearly_avg + (B11026*B11028+B11030*C11030)*Capacity_FTTH_Yearly_avg)/1000000","v":0.49821544639804638},0.62859299625128207,0.77749145802458774,0.9997531211064723,1.2942760811908836,1.7094613429386918,2.1249161661078171,2.5961283755172273,3.0881396086154513,3.6707725963562514]
[{"$f":"INDEX(CO_Index,A11022+1)","v":1003},{"$f":"INDEX(CO_Names,A11033)","v":"ΤΟΥΜΠΑ ΕΠΑΝΩΜΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11037*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11037=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11046:Q11046/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11059*(C11059+C11061)*Capacity_FTTC_Yearly_avg + (B11059*B11061+B11063*C11063)*Capacity_FTTH_Yearly_avg)/1000000","v":10.000730195076923},12.502050073827931,15.284629648808757,19.403930842206019,24.722359629560223,32.351603186422878,39.795001316169682,47.986500716389656,56.444538683494144,66.708455908347474]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11070*INDEX(Lines_Trend,0,H$6)))/(IF($C11068/$B11068>$AA$10,$AA$10,$AA$13) * IF($C11068/$B11068>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11066))+32*INDEX(CO_SDU_ratio,$A11066))*$B11072,0)+ ROUNDUP( (($B11074*INDEX(Lines_Trend,0,H$6)))/(IF($C11068/$B11068>$AA$10,$AA$10,$AA$13) * IF($C11068/$B11068>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11066))+32*INDEX(CO_SDU_ratio,$A11066))*$C11074,0)","v":6},6,6,6,6,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11077)*IF(SUM(C11081,B11083,C11083)=0,0,1)","v":115.5},{"$f":"INDEX(CO_VDSL_Cabs,A11077)","v":2},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11081*INDEX(Lines_Trend,0,H$6)))/(IF($C11079/$B11079>$AA$10,$AA$10,$AA$13) * IF($C11079/$B11079>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11077))+32*INDEX(CO_SDU_ratio,$A11077))*$B11083,0)+ ROUNDUP( (($B11085*INDEX(Lines_Trend,0,H$6)))/(IF($C11079/$B11079>$AA$10,$AA$10,$AA$13) * IF($C11079/$B11079>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11077))+32*INDEX(CO_SDU_ratio,$A11077))*$C11085,0)","v":20},20,19,19,19,19,19,19,19,19]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11103*(C11103+C11105)*Capacity_FTTC_Yearly_avg + (B11103*B11105+B11107*C11107)*Capacity_FTTH_Yearly_avg)/1000000","v":0.2154352309597069},0.27128235952522889,0.33472384856042425,0.42926646563736404,0.55390512262746039,0.73021054653765971,0.90575702186214735,1.103714879496396,1.3099754641650201,1.5553618089204684]
[{"$f":"INDEX(CO_Index,A11099+1)","v":1010},{"$f":"INDEX(CO_Names,A11110)","v":"ΚΑΣΤΑΝΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11114*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11114=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11121)*IF(SUM(C11125,B11127,C11127)=0,0,1)","v":103.75},{"$f":"INDEX(CO_VDSL_Cabs,A11121)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11126:Q11126+H11128:Q11128)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11137:Q11137+H11139:Q11139)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11143)*IF(SUM(C11147,B11149,C11149)=0,0,1)","v":147.04545454545453},{"$f":"INDEX(CO_VDSL_Cabs,A11143)","v":22},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11165)","v":122},{"$f":"INDEX(CO_Homes_per_Cab,$A11165)","v":188},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11169*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11171=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11167:Q11167/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11176)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11176)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11180+$C11182)*$B11180*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11176/(H11176+H11178)+G.fast_Ports_per_Card*H11178/(H11176+H11178)),0),0)","v":9},9,9,9,9,9,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11187)*IF(C11195=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11187)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11187-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11187-1),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11213*(C11213+C11215)*Capacity_FTTC_Yearly_avg + (B11213*B11215+B11217*C11217)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24154859228815628},0.30780089736433153,0.38541088369203291,0.5021603161899868,0.66054909830297781,0.88036146217082278,1.1053298130262741,1.3670821953119336,1.6428850826187833,1.962970219126722]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11211:Q11211/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11224*INDEX(Lines_Trend,0,H$6)))/(IF($C11222/$B11222>$AA$10,$AA$10,$AA$13) * IF($C11222/$B11222>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11220))+32*INDEX(CO_SDU_ratio,$A11220))*$B11226,0)+ ROUNDUP( (($B11228*INDEX(Lines_Trend,0,H$6)))/(IF($C11222/$B11222>$AA$10,$AA$10,$AA$13) * IF($C11222/$B11222>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11220))+32*INDEX(CO_SDU_ratio,$A11220))*$C11228,0)","v":198},197,196,195,194,193,192,191,190,189]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11231)*IF(C11239=0,0,1)","v":97},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11231)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11231-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11231-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11242)","v":156},{"$f":"INDEX(CO_Homes_per_Cab,$A11242)","v":236},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11246*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11248=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11253:Q11253/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11268*INDEX(Lines_Trend,0,H$6)))/(IF($C11266/$B11266>$AA$10,$AA$10,$AA$13) * IF($C11266/$B11266>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11264))+32*INDEX(CO_SDU_ratio,$A11264))*$B11270,0)+ ROUNDUP( (($B11272*INDEX(Lines_Trend,0,H$6)))/(IF($C11266/$B11266>$AA$10,$AA$10,$AA$13) * IF($C11266/$B11266>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11264))+32*INDEX(CO_SDU_ratio,$A11264))*$C11272,0)","v":6},6,6,6,6,6,6,6,6,6]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11275:Q11275/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11286)","v":182},{"$f":"INDEX(CO_Homes_per_Cab,$A11286)","v":276},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11290*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11292=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11297:Q11297*C11301 + H11299:Q11299*C11303","v":32},32,32,32,32,32,32,32,32,32]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11308:Q11308/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11313:Q11313+H11315:Q11315)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11323*INDEX(Lines_Trend,0,H$6)))/(IF($C11321/$B11321>$AA$10,$AA$10,$AA$13) * IF($C11321/$B11321>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11319))+32*INDEX(CO_SDU_ratio,$A11319))*$B11325,0)+ ROUNDUP( (($B11327*INDEX(Lines_Trend,0,H$6)))/(IF($C11321/$B11321>$AA$10,$AA$10,$AA$13) * IF($C11321/$B11321>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11319))+32*INDEX(CO_SDU_ratio,$A11319))*$C11327,0)","v":20},20,20,19,19,19,19,19,19,19]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11334*INDEX(Lines_Trend,0,H$6)))/(IF($C11332/$B11332>$AA$10,$AA$10,$AA$13) * IF($C11332/$B11332>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11330))+32*INDEX(CO_SDU_ratio,$A11330))*$B11336,0)+ ROUNDUP( (($B11338*INDEX(Lines_Trend,0,H$6)))/(IF($C11332/$B11332>$AA$10,$AA$10,$AA$13) * IF($C11332/$B11332>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11330))+32*INDEX(CO_SDU_ratio,$A11330))*$C11338,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11345*INDEX(Lines_Trend,0,H$6)))/(IF($C11343/$B11343>$AA$10,$AA$10,$AA$13) * IF($C11343/$B11343>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11341))+32*INDEX(CO_SDU_ratio,$A11341))*$B11347,0)+ ROUNDUP( (($B11349*INDEX(Lines_Trend,0,H$6)))/(IF($C11343/$B11343>$AA$10,$AA$10,$AA$13) * IF($C11343/$B11343>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11341))+32*INDEX(CO_SDU_ratio,$A11341))*$C11349,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11352)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11352)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11356+$C11358)*$B11356*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11352/(H11352+H11354)+G.fast_Ports_per_Card*H11354/(H11352+H11354)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11363+1)","v":1034},{"$f":"INDEX(CO_Names,A11374)","v":"ΓΙΑΝΝΙΤΣΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11378*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11378=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11374+1)","v":1035},{"$f":"INDEX(CO_Names,A11385)","v":"ΕΛΕΥΘΕΡΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11389*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11389=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11385)*IF(SUM(C11389,B11391,C11391)=0,0,1)","v":63},{"$f":"INDEX(CO_VDSL_Cabs,A11385)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11396)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11396)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11400+$C11402)*$B11400*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11396/(H11396+H11398)+G.fast_Ports_per_Card*H11398/(H11396+H11398)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11407)*IF(SUM(C11411,B11413,C11413)=0,0,1)","v":135.55555555555554},{"$f":"INDEX(CO_VDSL_Cabs,A11407)","v":9},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11418:Q11418/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11429)*IF(C11437=0,0,1)","v":108.33333333333333},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11429)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11429-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11429-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[{"$f":"INDEX(CO_Index,A11429+1)","v":1040},{"$f":"INDEX(CO_Names,A11440)","v":"ΑΡΙΔΑΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11444*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11444=0,0,1)","v":2},2,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11440+1)","v":1041},{"$f":"INDEX(CO_Names,A11451)","v":"ΑΨΑΛΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11455*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11455=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11462)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11462)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11466+$C11468)*$B11466*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11462/(H11462+H11464)+G.fast_Ports_per_Card*H11464/(H11462+H11464)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11473:Q11473*C11477 + H11475:Q11475*C11479","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11488*(C11488+C11490)*Capacity_FTTC_Yearly_avg + (B11488*B11490+B11492*C11492)*Capacity_FTTH_Yearly_avg)/1000000","v":9.0709570930402911E-2},0.11409805686190477,0.14058557707924293,0.18002027334868625,0.23185316852971061,0.30531930998964601,0.3782575672054303,0.46022794887466983,0.5455297790783008,0.64729125649710817]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11495)*IF(SUM(C11499,B11501,C11501)=0,0,1)","v":108},{"$f":"INDEX(CO_VDSL_Cabs,A11495)","v":1},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11508:Q11508/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11521*(C11521+C11523)*Capacity_FTTC_Yearly_avg + (B11521*B11523+B11525*C11525)*Capacity_FTTH_Yearly_avg)/1000000","v":8.8647989772893759E-2},0.11148352817179487,0.13733094297049755,0.1758061666116929,0.22635136066661088,0.29801757866887646,0.36913256861802268,0.44900582984109222,0.53210692937590687,0.63129115766673094]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11530:Q11530/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11539)*IF(SUM(C11543,B11545,C11545)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A11539)","v":0},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11543*INDEX(Lines_Trend,0,H$6)))/(IF($C11541/$B11541>$AA$10,$AA$10,$AA$13) * IF($C11541/$B11541>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11539))+32*INDEX(CO_SDU_ratio,$A11539))*$B11545,0)+ ROUNDUP( (($B11547*INDEX(Lines_Trend,0,H$6)))/(IF($C11541/$B11541>$AA$10,$AA$10,$AA$13) * IF($C11541/$B11541>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11539))+32*INDEX(CO_SDU_ratio,$A11539))*$C11547,0)","v":11},11,11,11,11,11,11,11,11,11]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11565*(C11565+C11567)*Capacity_FTTC_Yearly_avg + (B11565*B11567+B11569*C11569)*Capacity_FTTH_Yearly_avg)/1000000","v":0.8792643636776557},1.1271075520113096,1.4215148283042274,1.8662332860292734,2.4770235748918119,3.3178198049388397,4.1884162410439014,5.2143173939672378,6.3000716206818774,7.547778541614294]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11561)*IF(SUM(C11565,B11567,C11567)=0,0,1)","v":102.57142857142857},{"$f":"INDEX(CO_VDSL_Cabs,A11561)","v":7},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11572:Q11572*C11576 + H11574:Q11574*C11578","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11588:Q11588+H11590:Q11590)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11599:Q11599+H11601:Q11601)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11605)*IF(SUM(C11609,B11611,C11611)=0,0,1)","v":18},{"$f":"INDEX(CO_VDSL_Cabs,A11605)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11616)","v":89},{"$f":"INDEX(CO_Homes_per_Cab,$A11616)","v":133},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11620*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11622=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11629:Q11629/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11638)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11638)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11642+$C11644)*$B11642*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11638/(H11638+H11640)+G.fast_Ports_per_Card*H11640/(H11638+H11640)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11649)*IF(C11657=0,0,1)","v":124},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11649)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11649-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11649-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11660)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11660)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11664+$C11666)*$B11664*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11660/(H11660+H11662)+G.fast_Ports_per_Card*H11662/(H11660+H11662)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11673:Q11673/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11686*INDEX(Lines_Trend,0,H$6)))/(IF($C11684/$B11684>$AA$10,$AA$10,$AA$13) * IF($C11684/$B11684>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11682))+32*INDEX(CO_SDU_ratio,$A11682))*$B11688,0)+ ROUNDUP( (($B11690*INDEX(Lines_Trend,0,H$6)))/(IF($C11684/$B11684>$AA$10,$AA$10,$AA$13) * IF($C11684/$B11684>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11682))+32*INDEX(CO_SDU_ratio,$A11682))*$C11690,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11682)*IF(C11690=0,0,1)","v":121.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11682)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11682-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11682-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11704)","v":90},{"$f":"INDEX(CO_Homes_per_Cab,$A11704)","v":135},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11708*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11710=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11704)*IF(C11712=0,0,1)","v":98},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11704)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11704-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11704-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A11715)*IF(C11723=0,0,1)","v":77},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A11715)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A11715-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A11715-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11737:Q11737/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11741*INDEX(Lines_Trend,0,H$6)))/(IF($C11739/$B11739>$AA$10,$AA$10,$AA$13) * IF($C11739/$B11739>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11737))+32*INDEX(CO_SDU_ratio,$A11737))*$B11743,0)+ ROUNDUP( (($B11745*INDEX(Lines_Trend,0,H$6)))/(IF($C11739/$B11739>$AA$10,$AA$10,$AA$13) * IF($C11739/$B11739>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11737))+32*INDEX(CO_SDU_ratio,$A11737))*$C11745,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11748:Q11748*C11752 + H11750:Q11750*C11754","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11770:Q11770/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H11775:Q11775+H11777:Q11777)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11785*INDEX(Lines_Trend,0,H$6)))/(IF($C11783/$B11783>$AA$10,$AA$10,$AA$13) * IF($C11783/$B11783>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11781))+32*INDEX(CO_SDU_ratio,$A11781))*$B11787,0)+ ROUNDUP( (($B11789*INDEX(Lines_Trend,0,H$6)))/(IF($C11783/$B11783>$AA$10,$AA$10,$AA$13) * IF($C11783/$B11783>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11781))+32*INDEX(CO_SDU_ratio,$A11781))*$C11789,0)","v":15},15,15,15,15,15,15,15,15,14]
[{"$f":"INDEX(CO_Index,A11792+1)","v":1073},{"$f":"INDEX(CO_Names,A11803)","v":"ΠΡΟΒΑΤΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11807*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11807=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B11807*INDEX(Lines_Trend,0,H$6)))/(IF($C11805/$B11805>$AA$10,$AA$10,$AA$13) * IF($C11805/$B11805>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11803))+32*INDEX(CO_SDU_ratio,$A11803))*$B11809,0)+ ROUNDUP( (($B11811*INDEX(Lines_Trend,0,H$6)))/(IF($C11805/$B11805>$AA$10,$AA$10,$AA$13) * IF($C11805/$B11805>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A11803))+32*INDEX(CO_SDU_ratio,$A11803))*$C11811,0)","v":14},14,14,13,13,13,13,13,13,13]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11814)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11814)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11818+$C11820)*$B11818*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11814/(H11814+H11816)+G.fast_Ports_per_Card*H11816/(H11814+H11816)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11825+1)","v":1076},{"$f":"INDEX(CO_Names,A11836)","v":"ΧΡΙΣΤΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11840*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11840=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H11836:Q11836/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A11836+1)","v":1077},{"$f":"INDEX(CO_Names,A11847)","v":"ΔΗΜΗΤΡΙΤΣΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11851*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11851=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11858)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11858)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11862+$C11864)*$B11862*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11858/(H11858+H11860)+G.fast_Ports_per_Card*H11860/(H11858+H11860)),0),0)","v":24},24,24,24,24,23,23,23,23,23]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11869)*IF(SUM(C11873,B11875,C11875)=0,0,1)","v":44.5},{"$f":"INDEX(CO_VDSL_Cabs,A11869)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11880:Q11880*C11884 + H11882:Q11882*C11886","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11891:Q11891*C11895 + H11893:Q11893*C11897","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A11902)","v":142},{"$f":"INDEX(CO_Homes_per_Cab,$A11902)","v":153},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B11906*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C11908=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A11902+1)","v":1083},{"$f":"INDEX(CO_Names,A11913)","v":"ΝΕΑΣ ΖΙΧΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B11917*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C11917=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A11924)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A11924)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C11928+$C11930)*$B11928*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H11924/(H11924+H11926)+G.fast_Ports_per_Card*H11926/(H11924+H11926)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11939*(C11939+C11941)*Capacity_FTTC_Yearly_avg + (B11939*B11941+B11943*C11943)*Capacity_FTTH_Yearly_avg)/1000000","v":0.26731835675702076},0.3388033098093407,0.42142248253121178,0.54520180468187651,0.71107690955617375,0.94316460032246718,1.1779257932034277,1.4475108387926661,1.7302517217527531,2.0617901425723528]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11950*(C11950+C11952)*Capacity_FTTC_Yearly_avg + (B11950*B11952+B11954*C11954)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A11957)*IF(SUM(C11961,B11963,C11963)=0,0,1)","v":1},{"$f":"INDEX(CO_VDSL_Cabs,A11957)","v":1},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11970:Q11970/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B11983*(C11983+C11985)*Capacity_FTTC_Yearly_avg + (B11983*B11985+B11987*C11987)*Capacity_FTTH_Yearly_avg)/1000000","v":3.6077670256410253E-2},4.6877281370192314E-2,6.0080233142628198E-2,8.0190554525761862E-2,0.10848356523948671,0.14681974303440659,0.18741984933932151,0.23641271153406485,0.28868326549460194,0.34767075980598694]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H11992:Q11992/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H11990:Q11990*C11994 + H11992:Q11992*C11996","v":22},22,22,22,22,22,22,22,22,22]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12006:Q12006+H12008:Q12008)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12023:Q12023/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12023)*IF(SUM(C12027,B12029,C12029)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A12023)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12034:Q12034*C12038 + H12036:Q12036*C12040","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12050:Q12050+H12052:Q12052)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12061:Q12061+H12063:Q12063)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12067)*IF(C12075=0,0,1)","v":100},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12067)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12067-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12067-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12078)","v":121},{"$f":"INDEX(CO_Homes_per_Cab,$A12078)","v":189},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12082*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12084=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12091:Q12091/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12100)","v":91},{"$f":"INDEX(CO_Homes_per_Cab,$A12100)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12104*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12106=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12105:Q12105+H12107:Q12107)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12122)","v":91},{"$f":"INDEX(CO_Homes_per_Cab,$A12122)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12126*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12128=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12133)*IF(SUM(C12137,B12139,C12139)=0,0,1)","v":100.1},{"$f":"INDEX(CO_VDSL_Cabs,A12133)","v":20},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12133)*IF(C12141=0,0,1)","v":89},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12133)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12133-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12133-1),0)","v":384},384,384,384,384,384,384,384,384,384]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12155)*IF(SUM(C12159,B12161,C12161)=0,0,1)","v":125.59090909090909},{"$f":"INDEX(CO_VDSL_Cabs,A12155)","v":22},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12166)","v":193},{"$f":"INDEX(CO_Homes_per_Cab,$A12166)","v":304},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12170*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12172=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12166)*IF(C12174=0,0,1)","v":104.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12166)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12166-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12166-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12177)*IF(C12185=0,0,1)","v":64},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12177)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12177-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12177-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12199:Q12199/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B12203*INDEX(Lines_Trend,0,H$6)))/(IF($C12201/$B12201>$AA$10,$AA$10,$AA$13) * IF($C12201/$B12201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12199))+32*INDEX(CO_SDU_ratio,$A12199))*$B12205,0)+ ROUNDUP( (($B12207*INDEX(Lines_Trend,0,H$6)))/(IF($C12201/$B12201>$AA$10,$AA$10,$AA$13) * IF($C12201/$B12201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12199))+32*INDEX(CO_SDU_ratio,$A12199))*$C12207,0)","v":19},19,19,19,18,18,18,18,18,18]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12210:Q12210*C12214 + H12212:Q12212*C12216","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12232:Q12232/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12232)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12232)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12236+$C12238)*$B12236*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12232/(H12232+H12234)+G.fast_Ports_per_Card*H12234/(H12232+H12234)),0),0)","v":32},32,32,32,32,31,31,31,31,31]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12245:Q12245/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12254:Q12254/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B12269*INDEX(Lines_Trend,0,H$6)))/(IF($C12267/$B12267>$AA$10,$AA$10,$AA$13) * IF($C12267/$B12267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12265))+32*INDEX(CO_SDU_ratio,$A12265))*$B12271,0)+ ROUNDUP( (($B12273*INDEX(Lines_Trend,0,H$6)))/(IF($C12267/$B12267>$AA$10,$AA$10,$AA$13) * IF($C12267/$B12267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12265))+32*INDEX(CO_SDU_ratio,$A12265))*$C12273,0)","v":33},33,33,33,33,33,32,32,32,32]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12276)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12276)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12280+$C12282)*$B12280*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12276/(H12276+H12278)+G.fast_Ports_per_Card*H12278/(H12276+H12278)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B12291*INDEX(Lines_Trend,0,H$6)))/(IF($C12289/$B12289>$AA$10,$AA$10,$AA$13) * IF($C12289/$B12289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12287))+32*INDEX(CO_SDU_ratio,$A12287))*$B12293,0)+ ROUNDUP( (($B12295*INDEX(Lines_Trend,0,H$6)))/(IF($C12289/$B12289>$AA$10,$AA$10,$AA$13) * IF($C12289/$B12289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12287))+32*INDEX(CO_SDU_ratio,$A12287))*$C12295,0)","v":24},24,24,24,23,23,23,23,23,23]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12298:Q12298/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12298+1)","v":1119},{"$f":"INDEX(CO_Names,A12309)","v":"ΑΝΔΡΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12313*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12313=0,0,1)","v":2},2,2,2,2,2,3,3,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12320)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12320)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12324+$C12326)*$B12324*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12320/(H12320+H12322)+G.fast_Ports_per_Card*H12322/(H12320+H12322)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12331)*IF(SUM(C12335,B12337,C12337)=0,0,1)","v":57},{"$f":"INDEX(CO_VDSL_Cabs,A12331)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12342:Q12342*C12346 + H12344:Q12344*C12348","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12353:Q12353*C12357 + H12355:Q12355*C12359","v":2},2,2,2,2,2,4,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12364)","v":134},{"$f":"INDEX(CO_Homes_per_Cab,$A12364)","v":190},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12368*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12370=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12375)*IF(SUM(C12379,B12381,C12381)=0,0,1)","v":114.33333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A12375)","v":15},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12375)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12375)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12379+$C12381)*$B12379*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12375/(H12375+H12377)+G.fast_Ports_per_Card*H12377/(H12375+H12377)),0),0)","v":36},36,36,36,36,35,35,35,35,35]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12401*(C12401+C12403)*Capacity_FTTC_Yearly_avg + (B12401*B12403+B12405*C12405)*Capacity_FTTH_Yearly_avg)/1000000","v":0.51470809565811959},0.66341339797454224,0.84220831290844012,1.1132449523061476,1.4893620291034291,2.0036016544307595,2.5412693574508527,3.1814607275991222,3.861412067315753,4.6365804284916772]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12412*(C12412+C12414)*Capacity_FTTC_Yearly_avg + (B12412*B12414+B12416*C12416)*Capacity_FTTH_Yearly_avg)/1000000","v":2.7144151907203904E-2},3.5269573602335173E-2,4.520322303112026E-2,6.0333845786049403E-2,8.1620968132566196E-2,0.11046437809255354,0.14101112474101335,0.17787242105896306,0.21719979022927188,0.26158085737783782]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12408:Q12408*C12412 + H12410:Q12410*C12414","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12434*(C12434+C12436)*Capacity_FTTC_Yearly_avg + (B12434*B12436+B12438*C12438)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12300767573137973},0.15298407602701464,0.18580263115931012,0.2341358007434361,0.29550364446839927,0.38453545958968222,0.46997701585976975,0.5620890335567893,0.6564498647365159,0.77293288223748269]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12445*(C12445+C12447)*Capacity_FTTC_Yearly_avg + (B12445*B12447+B12449*C12449)*Capacity_FTTH_Yearly_avg)/1000000","v":7.5247712249084248E-2},9.3087978948763722E-2,0.11227808938379119,0.14037520664678343,0.17536625222106642,0.226802350944417,0.2752206396873087,0.32612531968011554,0.37775721738601509,0.44286534416504436]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12443:Q12443/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12457:Q12457+H12459:Q12459)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12468:Q12468+H12470:Q12470)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12474:Q12474/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12485)*IF(SUM(C12489,B12491,C12491)=0,0,1)","v":76},{"$f":"INDEX(CO_VDSL_Cabs,A12485)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12496:Q12496*C12500 + H12498:Q12498*C12502","v":135},135,135,135,135,135,135,135,135,135]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12509:Q12509/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12512:Q12512+H12514:Q12514)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12523:Q12523+H12525:Q12525)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12540)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A12540)","v":176},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12544*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12546=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12553:Q12553/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12551)*IF(C12559=0,0,1)","v":120.42857142857143},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12551)","v":7},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12551-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12551-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A12562+1)","v":1143},{"$f":"INDEX(CO_Names,A12573)","v":"ΔΙΔΥΜΟΤΕΙΧΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12577*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12577=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12584)","v":108},{"$f":"INDEX(CO_Homes_per_Cab,$A12584)","v":140},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12588*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12590=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12584+1)","v":1145},{"$f":"INDEX(CO_Names,A12595)","v":"ΜΙΚΡΟΠΟΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12599*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12599=0,0,1)","v":2},2,2,2,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12595)*IF(C12603=0,0,1)","v":87},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12595)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12595-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12595-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12606)*IF(SUM(C12610,B12612,C12612)=0,0,1)","v":67.5625},{"$f":"INDEX(CO_VDSL_Cabs,A12606)","v":16},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12628)","v":158},{"$f":"INDEX(CO_Homes_per_Cab,$A12628)","v":226},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12632*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12634=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12628)*IF(C12636=0,0,1)","v":47},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12628)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12628-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12628-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12650:Q12650/VDSL_Cards_per_MSAN,0)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12661:Q12661/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B12665*INDEX(Lines_Trend,0,H$6)))/(IF($C12663/$B12663>$AA$10,$AA$10,$AA$13) * IF($C12663/$B12663>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12661))+32*INDEX(CO_SDU_ratio,$A12661))*$B12667,0)+ ROUNDUP( (($B12669*INDEX(Lines_Trend,0,H$6)))/(IF($C12663/$B12663>$AA$10,$AA$10,$AA$13) * IF($C12663/$B12663>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12661))+32*INDEX(CO_SDU_ratio,$A12661))*$C12669,0)","v":7},7,7,7,7,7,7,7,7,7]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12672:Q12672/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12698*(C12698+C12700)*Capacity_FTTC_Yearly_avg + (B12698*B12700+B12702*C12702)*Capacity_FTTH_Yearly_avg)/1000000","v":0.21303005294261293},0.26601810401813186,0.32476776398980456,0.41164673985302169,0.52343111802055908,0.68415695429548229,0.84043879560202217,1.0117147397818265,1.1882853498887924,1.4032903672679036]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12694)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12694)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12698+$C12700)*$B12698*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12694/(H12694+H12696)+G.fast_Ports_per_Card*H12696/(H12694+H12696)),0),0)","v":11},11,11,11,11,11,11,11,11,11]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12707:Q12707/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12716:Q12716/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12729:Q12729/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12738)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12738)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12742+$C12744)*$B12742*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12738/(H12738+H12740)+G.fast_Ports_per_Card*H12740/(H12738+H12740)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B12753*INDEX(Lines_Trend,0,H$6)))/(IF($C12751/$B12751>$AA$10,$AA$10,$AA$13) * IF($C12751/$B12751>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12749))+32*INDEX(CO_SDU_ratio,$A12749))*$B12755,0)+ ROUNDUP( (($B12757*INDEX(Lines_Trend,0,H$6)))/(IF($C12751/$B12751>$AA$10,$AA$10,$AA$13) * IF($C12751/$B12751>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A12749))+32*INDEX(CO_SDU_ratio,$A12749))*$C12757,0)","v":59},59,58,58,58,57,57,57,57,56]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12760:Q12760/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12760+1)","v":1161},{"$f":"INDEX(CO_Names,A12771)","v":"ΓΥΜΝΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12775*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12775=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12771+1)","v":1162},{"$f":"INDEX(CO_Names,A12782)","v":"ΣΤΥΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12786*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12786=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12782+1)","v":1163},{"$f":"INDEX(CO_Names,A12793)","v":"ΟΞΥΛΙΘΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B12797*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C12797=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12798:Q12798+H12800:Q12800)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12819*(C12819+C12821)*Capacity_FTTC_Yearly_avg + (B12819*B12821+B12823*C12823)*Capacity_FTTH_Yearly_avg)/1000000","v":0.52810837318192916},0.66345543989043032,0.81620385423681296,1.0433676622301358,1.3409327773387469,1.7636579537330166,2.1819550588917838,2.6502081100065769,3.1367874266785267,3.7191009472233838]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A12826)","v":105},{"$f":"INDEX(CO_Homes_per_Cab,$A12826)","v":131},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B12830*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C12832=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12826:Q12826*C12830 + H12828:Q12828*C12832","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12837)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12837)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12841+$C12843)*$B12841*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12837/(H12837+H12839)+G.fast_Ports_per_Card*H12839/(H12837+H12839)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12863*(C12863+C12865)*Capacity_FTTC_Yearly_avg + (B12863*B12865+B12867*C12867)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10101747671794871},0.12856111753269231,0.16072672582435893,0.20906870476402586,0.27446935634598407,0.36540061268608498,0.45821788040684552,0.5658940840238853,0.67923299369838541,0.81107245479823475]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A12859)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A12859)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C12863+$C12865)*$B12863*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H12859/(H12859+H12861)+G.fast_Ports_per_Card*H12861/(H12859+H12861)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12870:Q12870*C12874 + H12872:Q12872*C12876","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12896*(C12896+C12898)*Capacity_FTTC_Yearly_avg + (B12896*B12898+B12900*C12900)*Capacity_FTTH_Yearly_avg)/1000000","v":0.68478854115262511},0.86106867759674899,1.0605211712972979,1.3573801929454923,1.7472168738029508,2.3000940733311639,2.8485149310196305,3.4642071174962021,4.104677276806405,4.8693728289226428]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12907*(C12907+C12909)*Capacity_FTTC_Yearly_avg + (B12907*B12909+B12911*C12911)*Capacity_FTTH_Yearly_avg)/1000000","v":6.8513213801220996},8.6250125457017397,10.638366531490336,13.63802083056561,17.58964505166843,23.182108025192111,28.746515475686085,35.016049808704629,41.546535848948267,49.321038322664947]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A12903)*IF(SUM(C12907,B12909,C12909)=0,0,1)","v":166.14102564102564},{"$f":"INDEX(CO_VDSL_Cabs,A12903)","v":78},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A12914)*IF(C12922=0,0,1)","v":133},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A12914)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A12914-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A12914-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B12929*(C12929+C12931)*Capacity_FTTC_Yearly_avg + (B12929*B12931+B12933*C12933)*Capacity_FTTH_Yearly_avg)/1000000","v":4.7759963482295477E-2},6.2056591528159358E-2,7.953478482690779E-2,0.10615701980077047,0.1436115768408443,0.19436137411221446,0.2481081815063399,0.31296539907842863,0.38216165622618731,0.46024986298125892]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H12936:Q12936/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12941:Q12941+H12943:Q12943)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H12958:Q12958*C12962 + H12960:Q12960*C12964","v":6},6,6,6,6,6,6,6,6,6]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H12971:Q12971/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12974:Q12974+H12976:Q12976)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12985:Q12985+H12987:Q12987)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H12996:Q12996+H12998:Q12998)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13015:Q13015/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13013)*IF(C13021=0,0,1)","v":121.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13013)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13013-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13013-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13028*INDEX(Lines_Trend,0,H$6)))/(IF($C13026/$B13026>$AA$10,$AA$10,$AA$13) * IF($C13026/$B13026>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13024))+32*INDEX(CO_SDU_ratio,$A13024))*$B13030,0)+ ROUNDUP( (($B13032*INDEX(Lines_Trend,0,H$6)))/(IF($C13026/$B13026>$AA$10,$AA$10,$AA$13) * IF($C13026/$B13026>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13024))+32*INDEX(CO_SDU_ratio,$A13024))*$C13032,0)","v":17},17,17,17,17,17,17,17,17,17]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13046)","v":42},{"$f":"INDEX(CO_Homes_per_Cab,$A13046)","v":181},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13050*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13052=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A13046+1)","v":1187},{"$f":"INDEX(CO_Names,A13057)","v":"ΚΑΛΑΒΑΡΔΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13061*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13061=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13057)*IF(C13065=0,0,1)","v":50.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13057)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13057-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13057-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13068)*IF(SUM(C13072,B13074,C13074)=0,0,1)","v":116},{"$f":"INDEX(CO_VDSL_Cabs,A13068)","v":1},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13083*INDEX(Lines_Trend,0,H$6)))/(IF($C13081/$B13081>$AA$10,$AA$10,$AA$13) * IF($C13081/$B13081>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13079))+32*INDEX(CO_SDU_ratio,$A13079))*$B13085,0)+ ROUNDUP( (($B13087*INDEX(Lines_Trend,0,H$6)))/(IF($C13081/$B13081>$AA$10,$AA$10,$AA$13) * IF($C13081/$B13081>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13079))+32*INDEX(CO_SDU_ratio,$A13079))*$C13087,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13090)*IF(C13098=0,0,1)","v":92.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13090)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13090-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13090-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13101)","v":81},{"$f":"INDEX(CO_Homes_per_Cab,$A13101)","v":134},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13105*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13107=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13112)","v":79},{"$f":"INDEX(CO_Homes_per_Cab,$A13112)","v":192},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13116*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13118=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13123)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13123)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13127+$C13129)*$B13127*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13123/(H13123+H13125)+G.fast_Ports_per_Card*H13125/(H13123+H13125)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13134:Q13134/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13149*(C13149+C13151)*Capacity_FTTC_Yearly_avg + (B13149*B13151+B13153*C13153)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12953601606349205},0.16399077373411175,0.20369616051408726,0.26312942531759514,0.34255928886332454,0.45389626072297101,0.56622289600771092,0.69483084148546581,0.82957237359591196,0.98793893539052158]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13156)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13156)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13160+$C13162)*$B13160*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13156/(H13156+H13158)+G.fast_Ports_per_Card*H13158/(H13156+H13158)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13171*(C13171+C13173)*Capacity_FTTC_Yearly_avg + (B13171*B13173+B13175*C13175)*Capacity_FTTH_Yearly_avg)/1000000","v":1.7523439838827839E-2},2.2768965236950555E-2,2.9181827526419409E-2,3.8949697912512904E-2,5.2692017402036405E-2,7.131244661671178E-2,9.1032498250527588E-2,0.11482903131654577,0.14021758609737806,0.16886865476290794]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13178:Q13178/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13191:Q13191/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13193*INDEX(Lines_Trend,0,H$6)))/(IF($C13191/$B13191>$AA$10,$AA$10,$AA$13) * IF($C13191/$B13191>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13189))+32*INDEX(CO_SDU_ratio,$A13189))*$B13195,0)+ ROUNDUP( (($B13197*INDEX(Lines_Trend,0,H$6)))/(IF($C13191/$B13191>$AA$10,$AA$10,$AA$13) * IF($C13191/$B13191>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13189))+32*INDEX(CO_SDU_ratio,$A13189))*$C13197,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13204*INDEX(Lines_Trend,0,H$6)))/(IF($C13202/$B13202>$AA$10,$AA$10,$AA$13) * IF($C13202/$B13202>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13200))+32*INDEX(CO_SDU_ratio,$A13200))*$B13206,0)+ ROUNDUP( (($B13208*INDEX(Lines_Trend,0,H$6)))/(IF($C13202/$B13202>$AA$10,$AA$10,$AA$13) * IF($C13202/$B13202>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13200))+32*INDEX(CO_SDU_ratio,$A13200))*$C13208,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13211)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13211)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13215+$C13217)*$B13215*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13211/(H13211+H13213)+G.fast_Ports_per_Card*H13213/(H13211+H13213)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13222)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13222)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13226+$C13228)*$B13226*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13222/(H13222+H13224)+G.fast_Ports_per_Card*H13224/(H13222+H13224)),0),0)","v":6},6,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13233:Q13233*C13237 + H13235:Q13235*C13239","v":28},28,28,28,28,28,28,28,28,28]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13244:Q13244*C13248 + H13246:Q13246*C13250","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13260:Q13260+H13262:Q13262)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13281*(C13281+C13283)*Capacity_FTTC_Yearly_avg + (B13281*B13283+B13285*C13285)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16492649260073261},0.20777187798855312,0.25650275049824478,0.32915064122909599,0.42503748054720508,0.56056585956897531,0.69566456672822607,0.84821398270488091,1.0072390100833983,1.1962272022809306]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13277)","v":92},{"$f":"INDEX(CO_Homes_per_Cab,$A13277)","v":161},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13281*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13283=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13288:Q13288*C13292 + H13290:Q13290*C13294","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13299)","v":102},{"$f":"INDEX(CO_Homes_per_Cab,$A13299)","v":151},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13303*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13305=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13325*(C13325+C13327)*Capacity_FTTC_Yearly_avg + (B13325*B13327+B13329*C13329)*Capacity_FTTH_Yearly_avg)/1000000","v":0.47038410077167275},0.59056950207971604,0.72596670954610787,0.92721372691671522,1.1903684222105944,1.564649318157451,1.934378633889998,2.3474246709082487,2.7763143194979847,3.2904321886226486]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13321)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13321)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13325+$C13327)*$B13325*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13321/(H13321+H13323)+G.fast_Ports_per_Card*H13323/(H13321+H13323)),0),0)","v":21},20,20,20,20,20,20,20,20,20]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13332:Q13332*C13336 + H13334:Q13334*C13338","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13347*(C13347+C13349)*Capacity_FTTC_Yearly_avg + (B13347*B13349+B13351*C13351)*Capacity_FTTH_Yearly_avg)/1000000","v":8.9235540402783879},11.113269921341621,13.520965425844137,17.071876256687979,21.601145662394515,28.151788713292802,34.466903731165878,41.314293236653405,48.344496956340805,56.98126569551367]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13354)*IF(SUM(C13358,B13360,C13360)=0,0,1)","v":163},{"$f":"INDEX(CO_VDSL_Cabs,A13354)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13365)*IF(SUM(C13369,B13371,C13371)=0,0,1)","v":153.75},{"$f":"INDEX(CO_VDSL_Cabs,A13365)","v":8},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13365)*IF(C13373=0,0,1)","v":239.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13365)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13365-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13365-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13389:Q13389/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13398:Q13398/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13403:Q13403+H13405:Q13405)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13420:Q13420*C13424 + H13422:Q13422*C13426","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13433:Q13433/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13431:Q13431*C13435 + H13433:Q13433*C13437","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13447:Q13447+H13449:Q13449)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13464)","v":147},{"$f":"INDEX(CO_Homes_per_Cab,$A13464)","v":173},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13468*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13470=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13468*INDEX(Lines_Trend,0,H$6)))/(IF($C13466/$B13466>$AA$10,$AA$10,$AA$13) * IF($C13466/$B13466>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13464))+32*INDEX(CO_SDU_ratio,$A13464))*$B13470,0)+ ROUNDUP( (($B13472*INDEX(Lines_Trend,0,H$6)))/(IF($C13466/$B13466>$AA$10,$AA$10,$AA$13) * IF($C13466/$B13466>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13464))+32*INDEX(CO_SDU_ratio,$A13464))*$C13472,0)","v":5},5,5,5,5,5,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13475)*IF(C13483=0,0,1)","v":127.92156862745098},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13475)","v":51},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13475-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13475-1),0)","v":3552},3552,3552,3552,3552,3552,3552,3552,3552,3552]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13490*INDEX(Lines_Trend,0,H$6)))/(IF($C13488/$B13488>$AA$10,$AA$10,$AA$13) * IF($C13488/$B13488>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13486))+32*INDEX(CO_SDU_ratio,$A13486))*$B13492,0)+ ROUNDUP( (($B13494*INDEX(Lines_Trend,0,H$6)))/(IF($C13488/$B13488>$AA$10,$AA$10,$AA$13) * IF($C13488/$B13488>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13486))+32*INDEX(CO_SDU_ratio,$A13486))*$C13494,0)","v":16},16,16,16,15,15,15,15,15,15]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13499:Q13499/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A13508+1)","v":1229},{"$f":"INDEX(CO_Names,A13519)","v":"ΘΡΥΛΟΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13523*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13523=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13519)","v":123},{"$f":"INDEX(CO_Homes_per_Cab,$A13519)","v":151},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13523*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13525=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13530)*IF(SUM(C13534,B13536,C13536)=0,0,1)","v":90},{"$f":"INDEX(CO_VDSL_Cabs,A13530)","v":12},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13545*INDEX(Lines_Trend,0,H$6)))/(IF($C13543/$B13543>$AA$10,$AA$10,$AA$13) * IF($C13543/$B13543>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13541))+32*INDEX(CO_SDU_ratio,$A13541))*$B13547,0)+ ROUNDUP( (($B13549*INDEX(Lines_Trend,0,H$6)))/(IF($C13543/$B13543>$AA$10,$AA$10,$AA$13) * IF($C13543/$B13543>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13541))+32*INDEX(CO_SDU_ratio,$A13541))*$C13549,0)","v":28},28,27,27,27,27,27,27,27,27]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13552)*IF(C13560=0,0,1)","v":68.333333333333329},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13552)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13552-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13552-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13563)","v":143},{"$f":"INDEX(CO_Homes_per_Cab,$A13563)","v":167},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13567*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13569=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13574)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13574)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13578+$C13580)*$B13578*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13574/(H13574+H13576)+G.fast_Ports_per_Card*H13576/(H13574+H13576)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13585)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13585)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13589+$C13591)*$B13589*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13585/(H13585+H13587)+G.fast_Ports_per_Card*H13587/(H13585+H13587)),0),0)","v":22},21,21,21,21,21,21,21,21,21]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13596:Q13596/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13607)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13607)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13611+$C13613)*$B13611*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13607/(H13607+H13609)+G.fast_Ports_per_Card*H13609/(H13607+H13609)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13611*INDEX(Lines_Trend,0,H$6)))/(IF($C13609/$B13609>$AA$10,$AA$10,$AA$13) * IF($C13609/$B13609>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13607))+32*INDEX(CO_SDU_ratio,$A13607))*$B13613,0)+ ROUNDUP( (($B13615*INDEX(Lines_Trend,0,H$6)))/(IF($C13609/$B13609>$AA$10,$AA$10,$AA$13) * IF($C13609/$B13609>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13607))+32*INDEX(CO_SDU_ratio,$A13607))*$C13615,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13633*(C13633+C13635)*Capacity_FTTC_Yearly_avg + (B13633*B13635+B13637*C13637)*Capacity_FTTH_Yearly_avg)/1000000","v":0.10995099506715506},0.13978378668571428,0.17453260351086688,0.22671614951686586,0.29714843540653618,0.39522816794075899,0.49511836247040297,0.61071130188877332,0.73227644757992971,0.87396154684659422]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13640:Q13640/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13653:Q13653/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A13651+1)","v":1242},{"$f":"INDEX(CO_Names,A13662)","v":"ΚΑΛΟ ΝΕΡΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13666*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13666=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13666*INDEX(Lines_Trend,0,H$6)))/(IF($C13664/$B13664>$AA$10,$AA$10,$AA$13) * IF($C13664/$B13664>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13662))+32*INDEX(CO_SDU_ratio,$A13662))*$B13668,0)+ ROUNDUP( (($B13670*INDEX(Lines_Trend,0,H$6)))/(IF($C13664/$B13664>$AA$10,$AA$10,$AA$13) * IF($C13664/$B13664>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13662))+32*INDEX(CO_SDU_ratio,$A13662))*$C13670,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13673)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13673)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13677+$C13679)*$B13677*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13673/(H13673+H13675)+G.fast_Ports_per_Card*H13675/(H13673+H13675)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A13684)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A13684)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C13688+$C13690)*$B13688*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H13684/(H13684+H13686)+G.fast_Ports_per_Card*H13686/(H13684+H13686)),0),0)","v":19},19,19,19,18,18,18,18,18,18]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13695:Q13695*C13699 + H13697:Q13697*C13701","v":8},8,8,8,8,8,8,8,8,8]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13706:Q13706*C13710 + H13708:Q13708*C13712","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13722:Q13722+H13724:Q13724)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13743*(C13743+C13745)*Capacity_FTTC_Yearly_avg + (B13743*B13745+B13747*C13747)*Capacity_FTTH_Yearly_avg)/1000000","v":10.462524374358974},13.028255096308973,15.848286395113565,20.006783593551283,25.308835467604919,32.979306647168556,40.370942132445101,48.381432857405066,56.604144439842543,66.71030654807528]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13744:Q13744+H13746:Q13746)/OLT_Port_Capacity,0)","v":4},4,4,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H13750:Q13750*C13754 + H13752:Q13752*C13756","v":15},15,15,15,15,20,20,20,20,20]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13761)","v":151},{"$f":"INDEX(CO_Homes_per_Cab,$A13761)","v":194},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13765*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13767=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A13761+1)","v":1252},{"$f":"INDEX(CO_Names,A13772)","v":"ΝΕΟ Μ.ΧΩΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13776*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13776=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13783)*IF(SUM(C13787,B13789,C13789)=0,0,1)","v":41.666666666666664},{"$f":"INDEX(CO_VDSL_Cabs,A13783)","v":6},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A13783+1)","v":1254},{"$f":"INDEX(CO_Names,A13794)","v":"ΑΕΡΟΔΡΟΜΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13798*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13798=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B13809*(C13809+C13811)*Capacity_FTTC_Yearly_avg + (B13809*B13811+B13813*C13813)*Capacity_FTTH_Yearly_avg)/1000000","v":1.3785106006544565},1.7258303803230768,2.11390163063666,2.6892044460116518,3.4353018070930275,4.5023607569232782,5.5479913789788045,6.7048691440353343,7.9017931448781003,9.3479300135777539]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13816)*IF(SUM(C13820,B13822,C13822)=0,0,1)","v":131.25},{"$f":"INDEX(CO_VDSL_Cabs,A13816)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13827)*IF(SUM(C13831,B13833,C13833)=0,0,1)","v":61.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A13827)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13827)*IF(C13835=0,0,1)","v":91},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13827)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13827-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13827-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13851:Q13851/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13860:Q13860/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H13865:Q13865+H13867:Q13867)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H13882:Q13882/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13882)*IF(SUM(C13886,B13888,C13888)=0,0,1)","v":154.5},{"$f":"INDEX(CO_VDSL_Cabs,A13882)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13893)*IF(C13901=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13893)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13893-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13893-1),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13906:Q13906/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13917:Q13917/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H13928:Q13928/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A13937)*IF(C13945=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A13937)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A13937-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A13937-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13952*INDEX(Lines_Trend,0,H$6)))/(IF($C13950/$B13950>$AA$10,$AA$10,$AA$13) * IF($C13950/$B13950>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13948))+32*INDEX(CO_SDU_ratio,$A13948))*$B13954,0)+ ROUNDUP( (($B13956*INDEX(Lines_Trend,0,H$6)))/(IF($C13950/$B13950>$AA$10,$AA$10,$AA$13) * IF($C13950/$B13950>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13948))+32*INDEX(CO_SDU_ratio,$A13948))*$C13956,0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B13963*INDEX(Lines_Trend,0,H$6)))/(IF($C13961/$B13961>$AA$10,$AA$10,$AA$13) * IF($C13961/$B13961>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13959))+32*INDEX(CO_SDU_ratio,$A13959))*$B13965,0)+ ROUNDUP( (($B13967*INDEX(Lines_Trend,0,H$6)))/(IF($C13961/$B13961>$AA$10,$AA$10,$AA$13) * IF($C13961/$B13961>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A13959))+32*INDEX(CO_SDU_ratio,$A13959))*$C13967,0)","v":46},46,45,45,45,45,44,44,44,44]
[{"$f":"INDEX(CO_Index,A13959+1)","v":1270},{"$f":"INDEX(CO_Names,A13970)","v":"ΑΓ. ΓΕΩΡΓΙΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B13974*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C13974=0,0,1)","v":2},2,2,2,2,2,3,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A13981)","v":249},{"$f":"INDEX(CO_Homes_per_Cab,$A13981)","v":286},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B13985*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C13987=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A13992)*IF(SUM(C13996,B13998,C13998)=0,0,1)","v":108},{"$f":"INDEX(CO_VDSL_Cabs,A13992)","v":2},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14007*INDEX(Lines_Trend,0,H$6)))/(IF($C14005/$B14005>$AA$10,$AA$10,$AA$13) * IF($C14005/$B14005>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14003))+32*INDEX(CO_SDU_ratio,$A14003))*$B14009,0)+ ROUNDUP( (($B14011*INDEX(Lines_Trend,0,H$6)))/(IF($C14005/$B14005>$AA$10,$AA$10,$AA$13) * IF($C14005/$B14005>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14003))+32*INDEX(CO_SDU_ratio,$A14003))*$C14011,0)","v":10},10,10,10,10,10,10,10,10,10]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14014:Q14014/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14025)","v":268},{"$f":"INDEX(CO_Homes_per_Cab,$A14025)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14029*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14031=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14029*INDEX(Lines_Trend,0,H$6)))/(IF($C14027/$B14027>$AA$10,$AA$10,$AA$13) * IF($C14027/$B14027>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14025))+32*INDEX(CO_SDU_ratio,$A14025))*$B14031,0)+ ROUNDUP( (($B14033*INDEX(Lines_Trend,0,H$6)))/(IF($C14027/$B14027>$AA$10,$AA$10,$AA$13) * IF($C14027/$B14027>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14025))+32*INDEX(CO_SDU_ratio,$A14025))*$C14033,0)","v":13},13,13,13,13,13,13,13,13,13]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14036)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14036)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14040+$C14042)*$B14040*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14036/(H14036+H14038)+G.fast_Ports_per_Card*H14038/(H14036+H14038)),0),0)","v":111},110,110,109,109,108,108,107,106,106]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14058:Q14058/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14058)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14058)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14062+$C14064)*$B14062*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14058/(H14058+H14060)+G.fast_Ports_per_Card*H14060/(H14058+H14060)),0),0)","v":9},9,9,9,9,9,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14073*INDEX(Lines_Trend,0,H$6)))/(IF($C14071/$B14071>$AA$10,$AA$10,$AA$13) * IF($C14071/$B14071>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14069))+32*INDEX(CO_SDU_ratio,$A14069))*$B14075,0)+ ROUNDUP( (($B14077*INDEX(Lines_Trend,0,H$6)))/(IF($C14071/$B14071>$AA$10,$AA$10,$AA$13) * IF($C14071/$B14071>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14069))+32*INDEX(CO_SDU_ratio,$A14069))*$C14077,0)","v":15},15,15,15,15,15,15,15,15,15]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14095*(C14095+C14097)*Capacity_FTTC_Yearly_avg + (B14095*B14097+B14099*C14099)*Capacity_FTTH_Yearly_avg)/1000000","v":0.54425742558241752},0.67755069093360798,0.82393554204073549,1.039741203887615,1.3146535979974192,1.7126020050999922,2.0957558591251941,2.5105404216502234,2.9361360613995,3.459688282596491]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14091)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14091)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14095+$C14097)*$B14095*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14091/(H14091+H14093)+G.fast_Ports_per_Card*H14093/(H14091+H14093)),0),0)","v":29},29,29,29,29,29,28,28,28,28]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14104:Q14104/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A14113+1)","v":1284},{"$f":"INDEX(CO_Names,A14124)","v":"ΚΟΡΥΦΑΣΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14128*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14128=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A14124+1)","v":1285},{"$f":"INDEX(CO_Names,A14135)","v":"ΑΓ.ΑΝΔΡΕΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14139*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14139=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14135:Q14135/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14161*(C14161+C14163)*Capacity_FTTC_Yearly_avg + (B14161*B14163+B14165*C14165)*Capacity_FTTH_Yearly_avg)/1000000","v":0.21784040897680096},0.27667496123727109,0.34503697727271054,0.44762261275066384,0.58577363324981768,0.77844007534223014,0.97424466230052276,1.2002893767477034,1.4378122522358423,1.715166854032963]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14157:Q14157*C14161 + H14159:Q14159*C14163","v":8},8,8,8,8,8,8,8,8,8]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14168:Q14168*C14172 + H14170:Q14170*C14174","v":6},6,6,6,6,6,6,6,6,6]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14179:Q14179*C14183 + H14181:Q14181*C14185","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A14179+1)","v":1290},{"$f":"INDEX(CO_Names,A14190)","v":"ΚΕΡΑΤΕΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14194*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14194=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14195:Q14195+H14197:Q14197)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14212:Q14212*C14216 + H14214:Q14214*C14218","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14223)","v":80},{"$f":"INDEX(CO_Homes_per_Cab,$A14223)","v":92},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14227*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14229=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14234)*IF(SUM(C14238,B14240,C14240)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A14234)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14245)*IF(SUM(C14249,B14251,C14251)=0,0,1)","v":132.72727272727272},{"$f":"INDEX(CO_VDSL_Cabs,A14245)","v":11},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A14245+1)","v":1296},{"$f":"INDEX(CO_Names,A14256)","v":"ΕΥΠΑΛΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14260*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14260=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14271*(C14271+C14273)*Capacity_FTTC_Yearly_avg + (B14271*B14273+B14275*C14275)*Capacity_FTTH_Yearly_avg)/1000000","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14278)*IF(SUM(C14282,B14284,C14284)=0,0,1)","v":114.45454545454545},{"$f":"INDEX(CO_VDSL_Cabs,A14278)","v":11},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14283:Q14283+H14285:Q14285)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14289)*IF(C14297=0,0,1)","v":124.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14289)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14289-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14289-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14300)*IF(SUM(C14304,B14306,C14306)=0,0,1)","v":103.6},{"$f":"INDEX(CO_VDSL_Cabs,A14300)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14311)*IF(C14319=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14311)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14311-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14311-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14327:Q14327+H14329:Q14329)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14335:Q14335/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14359*(C14359+C14361)*Capacity_FTTC_Yearly_avg + (B14359*B14361+B14363*C14363)*Capacity_FTTH_Yearly_avg)/1000000","v":0.26182080700366295},0.33724316494423079,0.4277988195481684,0.56501661942093517,0.75520709223964111,1.015445308514654,1.2872360948198924,1.6104705975022413,1.9536422008851348,2.3452234915850596]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14355)*IF(C14363=0,0,1)","v":104},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14355)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14355-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14355-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14381*(C14381+C14383)*Capacity_FTTC_Yearly_avg + (B14381*B14383+B14385*C14385)*Capacity_FTTH_Yearly_avg)/1000000","v":0.22986629906227105},0.29345583753850735,0.36827711892858667,0.48098058955320189,0.63448537580208519,0.84696341874856973,1.0652426730178821,1.3202628317563665,1.5893600715520668,1.9006595384409946]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14379:Q14379/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14390:Q14390/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14399)*IF(C14407=0,0,1)","v":82.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14399)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14399-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14399-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14414*INDEX(Lines_Trend,0,H$6)))/(IF($C14412/$B14412>$AA$10,$AA$10,$AA$13) * IF($C14412/$B14412>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14410))+32*INDEX(CO_SDU_ratio,$A14410))*$B14416,0)+ ROUNDUP( (($B14418*INDEX(Lines_Trend,0,H$6)))/(IF($C14412/$B14412>$AA$10,$AA$10,$AA$13) * IF($C14412/$B14412>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14410))+32*INDEX(CO_SDU_ratio,$A14410))*$C14418,0)","v":10},10,10,10,10,10,9,9,9,9]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14425*INDEX(Lines_Trend,0,H$6)))/(IF($C14423/$B14423>$AA$10,$AA$10,$AA$13) * IF($C14423/$B14423>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14421))+32*INDEX(CO_SDU_ratio,$A14421))*$B14427,0)+ ROUNDUP( (($B14429*INDEX(Lines_Trend,0,H$6)))/(IF($C14423/$B14423>$AA$10,$AA$10,$AA$13) * IF($C14423/$B14423>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14421))+32*INDEX(CO_SDU_ratio,$A14421))*$C14429,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A14421+1)","v":1312},{"$f":"INDEX(CO_Names,A14432)","v":"ΟΛΥΜΠΙΑΔΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14436*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14436=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14443)","v":115},{"$f":"INDEX(CO_Homes_per_Cab,$A14443)","v":182},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14447*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14449=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14447*INDEX(Lines_Trend,0,H$6)))/(IF($C14445/$B14445>$AA$10,$AA$10,$AA$13) * IF($C14445/$B14445>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14443))+32*INDEX(CO_SDU_ratio,$A14443))*$B14449,0)+ ROUNDUP( (($B14451*INDEX(Lines_Trend,0,H$6)))/(IF($C14445/$B14445>$AA$10,$AA$10,$AA$13) * IF($C14445/$B14445>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14443))+32*INDEX(CO_SDU_ratio,$A14443))*$C14451,0)","v":10},10,10,10,10,9,9,9,9,9]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14459:Q14459+H14461:Q14461)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14476:Q14476/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14487)","v":88},{"$f":"INDEX(CO_Homes_per_Cab,$A14487)","v":200},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14491*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14493=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14491*INDEX(Lines_Trend,0,H$6)))/(IF($C14489/$B14489>$AA$10,$AA$10,$AA$13) * IF($C14489/$B14489>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14487))+32*INDEX(CO_SDU_ratio,$A14487))*$B14493,0)+ ROUNDUP( (($B14495*INDEX(Lines_Trend,0,H$6)))/(IF($C14489/$B14489>$AA$10,$AA$10,$AA$13) * IF($C14489/$B14489>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14487))+32*INDEX(CO_SDU_ratio,$A14487))*$C14495,0)","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14509)","v":127},{"$f":"INDEX(CO_Homes_per_Cab,$A14509)","v":176},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14513*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14515=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14520:Q14520/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14520)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14520)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14524+$C14526)*$B14524*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14520/(H14520+H14522)+G.fast_Ports_per_Card*H14522/(H14520+H14522)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A14531+1)","v":1322},{"$f":"INDEX(CO_Names,A14542)","v":"ΔΙΚΑΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14546*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14546=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14557*(C14557+C14559)*Capacity_FTTC_Yearly_avg + (B14557*B14559+B14561*C14561)*Capacity_FTTH_Yearly_avg)/1000000","v":0.55490892822954829},0.70238564175224361,0.87226029710467012,1.1265032709759126,1.4661447611541047,1.9423540185551524,2.4226024863907161,2.9722084226074954,3.5479314139015639,4.2248459652255885]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14553)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14553)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14557+$C14559)*$B14557*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14553/(H14553+H14555)+G.fast_Ports_per_Card*H14555/(H14553+H14555)),0),0)","v":19},19,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14564)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14564)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14568+$C14570)*$B14568*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14564/(H14564+H14566)+G.fast_Ports_per_Card*H14566/(H14564+H14566)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14575)*IF(C14583=0,0,1)","v":118},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14575)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14575-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14575-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14586:Q14586*C14590 + H14588:Q14588*C14592","v":32},48,48,48,48,48,48,48,48,48]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14597:Q14597/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A14597+1)","v":1328},{"$f":"INDEX(CO_Names,A14608)","v":"ΜΗΧΑΝΙΩΝΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14612*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14612=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14619:Q14619*C14623 + H14621:Q14621*C14625","v":24},24,24,24,24,24,24,24,24,24]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14630:Q14630*C14634 + H14632:Q14632*C14636","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14641:Q14641*C14645 + H14643:Q14643*C14647","v":660},660,660,660,660,660,660,660,660,660]
[{"$f":"INDEX(CO_Index,A14641+1)","v":1332},{"$f":"INDEX(CO_Names,A14652)","v":"ΠΕΡΑΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14656*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14656=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14657:Q14657+H14659:Q14659)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14678*(C14678+C14680)*Capacity_FTTC_Yearly_avg + (B14678*B14680+B14682*C14682)*Capacity_FTTH_Yearly_avg)/1000000","v":0.80882700746275948},1.0140872514364467,1.2444104317727869,1.5863202022119303,2.0316425708829602,2.6667023610041669,3.2916244222387889,3.9865448316637964,4.7068840512643817,5.5736141929310081]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14689*(C14689+C14691)*Capacity_FTTC_Yearly_avg + (B14689*B14691+B14693*C14693)*Capacity_FTTH_Yearly_avg)/1000000","v":0.16458289574114771},0.21081216625746341,0.26563025698359277,0.34839303443219588,0.46188838382195863,0.61828051958032482,0.77998203429126856,0.97023247948593649,1.1714742837366203,1.4030122795156366]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14689*INDEX(Lines_Trend,0,H$6)))/(IF($C14687/$B14687>$AA$10,$AA$10,$AA$13) * IF($C14687/$B14687>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14685))+32*INDEX(CO_SDU_ratio,$A14685))*$B14691,0)+ ROUNDUP( (($B14693*INDEX(Lines_Trend,0,H$6)))/(IF($C14687/$B14687>$AA$10,$AA$10,$AA$13) * IF($C14687/$B14687>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14685))+32*INDEX(CO_SDU_ratio,$A14685))*$C14693,0)","v":13},13,13,13,13,13,13,13,13,13]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H14696:Q14696*C14700 + H14698:Q14698*C14702","v":34},34,34,34,34,34,34,34,34,34]
[{"$f":"INDEX(CO_Index,A14707+1)","v":1338},{"$f":"INDEX(CO_Names,A14718)","v":"ΘΕΣΠΡΩΤΙΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B14722*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C14722=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14718)*IF(SUM(C14722,B14724,C14724)=0,0,1)","v":80.111111111111114},{"$f":"INDEX(CO_VDSL_Cabs,A14718)","v":9},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14729)*IF(SUM(C14733,B14735,C14735)=0,0,1)","v":81.5},{"$f":"INDEX(CO_VDSL_Cabs,A14729)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14745:Q14745+H14747:Q14747)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14751)*IF(SUM(C14755,B14757,C14757)=0,0,1)","v":36},{"$f":"INDEX(CO_VDSL_Cabs,A14751)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A14762)*IF(SUM(C14766,B14768,C14768)=0,0,1)","v":58},{"$f":"INDEX(CO_VDSL_Cabs,A14762)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14773)*IF(C14781=0,0,1)","v":105},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14773)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14773-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14773-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14789:Q14789+H14791:Q14791)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14797:Q14797/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14806)","v":6},{"$f":"INDEX(CO_G.fast_Cabs,A14806)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14810+$C14812)*$B14810*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14806/(H14806+H14808)+G.fast_Ports_per_Card*H14808/(H14806+H14808)),0),0)","v":360},358,357,355,353,351,349,348,346,344]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14817)*IF(C14825=0,0,1)","v":173},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14817)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14817-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14817-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B14832*(C14832+C14834)*Capacity_FTTC_Yearly_avg + (B14832*B14834+B14836*C14836)*Capacity_FTTH_Yearly_avg)/1000000","v":0.22505594302808302},0.27841381831707873,0.33580889747206955,0.41984365458284539,0.52449723837807538,0.67833579848672676,0.82314848856249856,0.97539764561861053,1.1298218145563468,1.3245516001283291]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14841:Q14841/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H14852:Q14852/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14861)","v":101},{"$f":"INDEX(CO_Homes_per_Cab,$A14861)","v":114},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14865*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14867=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14865*INDEX(Lines_Trend,0,H$6)))/(IF($C14863/$B14863>$AA$10,$AA$10,$AA$13) * IF($C14863/$B14863>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14861))+32*INDEX(CO_SDU_ratio,$A14861))*$B14867,0)+ ROUNDUP( (($B14869*INDEX(Lines_Trend,0,H$6)))/(IF($C14863/$B14863>$AA$10,$AA$10,$AA$13) * IF($C14863/$B14863>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14861))+32*INDEX(CO_SDU_ratio,$A14861))*$C14869,0)","v":9},9,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A14872)*IF(C14880=0,0,1)","v":91.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A14872)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A14872-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A14872-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14887*INDEX(Lines_Trend,0,H$6)))/(IF($C14885/$B14885>$AA$10,$AA$10,$AA$13) * IF($C14885/$B14885>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14883))+32*INDEX(CO_SDU_ratio,$A14883))*$B14889,0)+ ROUNDUP( (($B14891*INDEX(Lines_Trend,0,H$6)))/(IF($C14885/$B14885>$AA$10,$AA$10,$AA$13) * IF($C14885/$B14885>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14883))+32*INDEX(CO_SDU_ratio,$A14883))*$C14891,0)","v":11},11,11,11,11,11,11,11,11,11]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14905)","v":53},{"$f":"INDEX(CO_Homes_per_Cab,$A14905)","v":83},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14909*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14911=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14909*INDEX(Lines_Trend,0,H$6)))/(IF($C14907/$B14907>$AA$10,$AA$10,$AA$13) * IF($C14907/$B14907>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14905))+32*INDEX(CO_SDU_ratio,$A14905))*$B14911,0)+ ROUNDUP( (($B14913*INDEX(Lines_Trend,0,H$6)))/(IF($C14907/$B14907>$AA$10,$AA$10,$AA$13) * IF($C14907/$B14907>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14905))+32*INDEX(CO_SDU_ratio,$A14905))*$C14913,0)","v":7},7,7,7,7,7,6,6,6,6]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14921:Q14921+H14923:Q14923)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14938:Q14938/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H14943:Q14943+H14945:Q14945)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B14953*INDEX(Lines_Trend,0,H$6)))/(IF($C14951/$B14951>$AA$10,$AA$10,$AA$13) * IF($C14951/$B14951>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14949))+32*INDEX(CO_SDU_ratio,$A14949))*$B14955,0)+ ROUNDUP( (($B14957*INDEX(Lines_Trend,0,H$6)))/(IF($C14951/$B14951>$AA$10,$AA$10,$AA$13) * IF($C14951/$B14951>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A14949))+32*INDEX(CO_SDU_ratio,$A14949))*$C14957,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14960)","v":80},{"$f":"INDEX(CO_Homes_per_Cab,$A14960)","v":111},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14964*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14966=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A14971)","v":119},{"$f":"INDEX(CO_Homes_per_Cab,$A14971)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B14975*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C14977=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A14982)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A14982)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C14986+$C14988)*$B14986*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H14982/(H14982+H14984)+G.fast_Ports_per_Card*H14984/(H14982+H14984)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H14993:Q14993/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15004:Q15004/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15015)*IF(SUM(C15019,B15021,C15021)=0,0,1)","v":111.33333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A15015)","v":6},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A15015+1)","v":1366},{"$f":"INDEX(CO_Names,A15026)","v":"ΣΑΜΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15030*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15030=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15037)*IF(C15045=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15037)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15037-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15037-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15048:Q15048*C15052 + H15050:Q15050*C15054","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15059:Q15059/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A15059+1)","v":1370},{"$f":"INDEX(CO_Names,A15070)","v":"ΧΡΥΣΑΦΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15074*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15074=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15081:Q15081/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15092:Q15092*C15096 + H15094:Q15094*C15098","v":22},22,22,22,22,22,22,22,22,22]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15103:Q15103*C15107 + H15105:Q15105*C15109","v":480},480,480,480,480,480,480,480,480,480]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15114)*IF(SUM(C15118,B15120,C15120)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A15114)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15114:Q15114*C15118 + H15116:Q15116*C15120","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15138:Q15138/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15151*(C15151+C15153)*Capacity_FTTC_Yearly_avg + (B15151*B15153+B15155*C15155)*Capacity_FTTH_Yearly_avg)/1000000","v":0.18038835128205127},0.2231561139182692,0.26915980331730766,0.3365159063450287,0.42039854984502228,0.54370426596264354,0.65977550609971258,0.78180727320575649,0.9055823704459266,1.0616634962860656]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15151*INDEX(Lines_Trend,0,H$6)))/(IF($C15149/$B15149>$AA$10,$AA$10,$AA$13) * IF($C15149/$B15149>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15147))+32*INDEX(CO_SDU_ratio,$A15147))*$B15153,0)+ ROUNDUP( (($B15155*INDEX(Lines_Trend,0,H$6)))/(IF($C15149/$B15149>$AA$10,$AA$10,$AA$13) * IF($C15149/$B15149>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15147))+32*INDEX(CO_SDU_ratio,$A15147))*$C15155,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15163:Q15163+H15165:Q15165)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A15169+1)","v":1380},{"$f":"INDEX(CO_Names,A15180)","v":"ΦΟΛΕΓΑΝΔΡΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15184*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15184=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15180)*IF(SUM(C15184,B15186,C15186)=0,0,1)","v":81.666666666666671},{"$f":"INDEX(CO_VDSL_Cabs,A15180)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15191)*IF(SUM(C15195,B15197,C15197)=0,0,1)","v":140.65},{"$f":"INDEX(CO_VDSL_Cabs,A15191)","v":40},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15207:Q15207+H15209:Q15209)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15213)*IF(SUM(C15217,B15219,C15219)=0,0,1)","v":112.46153846153847},{"$f":"INDEX(CO_VDSL_Cabs,A15213)","v":117},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15224)*IF(SUM(C15228,B15230,C15230)=0,0,1)","v":38.75},{"$f":"INDEX(CO_VDSL_Cabs,A15224)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15235)*IF(C15243=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15235)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15235-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15235-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15246)","v":57},{"$f":"INDEX(CO_Homes_per_Cab,$A15246)","v":94},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15250*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15252=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15259:Q15259/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15268)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15268)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15272+$C15274)*$B15272*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15268/(H15268+H15270)+G.fast_Ports_per_Card*H15270/(H15268+H15270)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15273:Q15273+H15275:Q15275)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15294*(C15294+C15296)*Capacity_FTTC_Yearly_avg + (B15294*B15296+B15298*C15298)*Capacity_FTTH_Yearly_avg)/1000000","v":0.34222247214652018},0.43326307636272898,0.53818650455868422,0.69524592725531242,0.90516548685106402,1.1993944359671245,1.4962615161365258,1.8361880072762442,2.1923374534622515,2.6109037189930149]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15290)*IF(C15298=0,0,1)","v":92.6},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15290)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15290-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15290-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15314:Q15314/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15323)","v":149},{"$f":"INDEX(CO_Homes_per_Cab,$A15323)","v":284},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15327*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15329=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15327*INDEX(Lines_Trend,0,H$6)))/(IF($C15325/$B15325>$AA$10,$AA$10,$AA$13) * IF($C15325/$B15325>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15323))+32*INDEX(CO_SDU_ratio,$A15323))*$B15329,0)+ ROUNDUP( (($B15331*INDEX(Lines_Trend,0,H$6)))/(IF($C15325/$B15325>$AA$10,$AA$10,$AA$13) * IF($C15325/$B15325>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15323))+32*INDEX(CO_SDU_ratio,$A15323))*$C15331,0)","v":47},47,47,47,47,46,46,46,46,45]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15334)*IF(C15342=0,0,1)","v":167},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15334)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15334-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15334-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15356:Q15356/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15356:Q15356*C15360 + H15358:Q15358*C15362","v":12},12,12,12,12,12,12,12,12,12]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15371*INDEX(Lines_Trend,0,H$6)))/(IF($C15369/$B15369>$AA$10,$AA$10,$AA$13) * IF($C15369/$B15369>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15367))+32*INDEX(CO_SDU_ratio,$A15367))*$B15373,0)+ ROUNDUP( (($B15375*INDEX(Lines_Trend,0,H$6)))/(IF($C15369/$B15369>$AA$10,$AA$10,$AA$13) * IF($C15369/$B15369>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15367))+32*INDEX(CO_SDU_ratio,$A15367))*$C15375,0)","v":9},9,9,9,9,9,8,8,8,8]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15378:Q15378*C15382 + H15380:Q15380*C15384","v":21},21,21,21,21,21,21,21,21,21]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15389)","v":61},{"$f":"INDEX(CO_Homes_per_Cab,$A15389)","v":113},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15393*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15395=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15405:Q15405+H15407:Q15407)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15415*INDEX(Lines_Trend,0,H$6)))/(IF($C15413/$B15413>$AA$10,$AA$10,$AA$13) * IF($C15413/$B15413>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15411))+32*INDEX(CO_SDU_ratio,$A15411))*$B15417,0)+ ROUNDUP( (($B15419*INDEX(Lines_Trend,0,H$6)))/(IF($C15413/$B15413>$AA$10,$AA$10,$AA$13) * IF($C15413/$B15413>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15411))+32*INDEX(CO_SDU_ratio,$A15411))*$C15419,0)","v":95},95,94,94,93,93,92,92,91,91]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15422)","v":190},{"$f":"INDEX(CO_Homes_per_Cab,$A15422)","v":212},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15426*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15428=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15433)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15433)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15437+$C15439)*$B15437*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15433/(H15433+H15435)+G.fast_Ports_per_Card*H15435/(H15433+H15435)),0),0)","v":12},12,12,12,12,12,12,12,12,12]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15444)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15444)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15448+$C15450)*$B15448*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15444/(H15444+H15446)+G.fast_Ports_per_Card*H15446/(H15444+H15446)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15455:Q15455/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15466:Q15466*C15470 + H15468:Q15468*C15472","v":141},141,141,141,141,141,141,141,141,141]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15477)*IF(SUM(C15481,B15483,C15483)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A15477)","v":0},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A15477+1)","v":1408},{"$f":"INDEX(CO_Names,A15488)","v":"ΛΥΚΟΠΟΡΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15492*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15492=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15488)*IF(C15496=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15488)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15488-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15488-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15510:Q15510*C15514 + H15512:Q15512*C15516","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15510)*IF(C15518=0,0,1)","v":173},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15510)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15510-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15510-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A15521+1)","v":1412},{"$f":"INDEX(CO_Names,A15532)","v":"ΚΑΛΑΜΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15536*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15536=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15543:Q15543/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15543)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15543)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15547+$C15549)*$B15547*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15543/(H15543+H15545)+G.fast_Ports_per_Card*H15545/(H15543+H15545)),0),0)","v":106},106,105,105,104,104,103,103,102,102]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15569*(C15569+C15571)*Capacity_FTTC_Yearly_avg + (B15569*B15571+B15573*C15573)*Capacity_FTTH_Yearly_avg)/1000000","v":8.3854813581684962},10.461210419658286,12.755887355608804,16.146035305743002,20.494742065111616,26.760283179484162,32.834317317312312,39.466393333405371,46.293797090805327,54.632948185148685]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15580*(C15580+C15582)*Capacity_FTTC_Yearly_avg + (B15580*B15582+B15584*C15584)*Capacity_FTTH_Yearly_avg)/1000000","v":8.4181230598290593E-2},0.10938032319711539,0.14018721066613246,0.18711129389344436,0.25312831889213561,0.3425794004136154,0.43731298179175015,0.55162966024615123,0.67359428615407113,0.81123177288063619]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15576:Q15576*C15580 + H15578:Q15578*C15582","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15589:Q15589/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15598)*IF(SUM(C15602,B15604,C15604)=0,0,1)","v":88.428571428571431},{"$f":"INDEX(CO_VDSL_Cabs,A15598)","v":7},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15613*INDEX(Lines_Trend,0,H$6)))/(IF($C15611/$B15611>$AA$10,$AA$10,$AA$13) * IF($C15611/$B15611>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15609))+32*INDEX(CO_SDU_ratio,$A15609))*$B15615,0)+ ROUNDUP( (($B15617*INDEX(Lines_Trend,0,H$6)))/(IF($C15611/$B15611>$AA$10,$AA$10,$AA$13) * IF($C15611/$B15611>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15609))+32*INDEX(CO_SDU_ratio,$A15609))*$C15617,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15625:Q15625+H15627:Q15627)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A15620+1)","v":1421},{"$f":"INDEX(CO_Names,A15631)","v":"ΦΕΡΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15635*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15635=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15642)*IF(SUM(C15646,B15648,C15648)=0,0,1)","v":42.5},{"$f":"INDEX(CO_VDSL_Cabs,A15642)","v":4},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A15642+1)","v":1423},{"$f":"INDEX(CO_Names,A15653)","v":"ΑΜΦΙΣΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15657*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15657=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15668*(C15668+C15670)*Capacity_FTTC_Yearly_avg + (B15668*B15670+B15672*C15672)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9062968776556766E-2},8.7255150089239938E-2,0.10810787861033271,0.13927015392280406,0.18070808954057987,0.23898682979293229,0.29749979938433957,0.36412389732161016,0.43378655772749203,0.51602483521281517]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15677:Q15677/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15680:Q15680+H15682:Q15682)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15691:Q15691+H15693:Q15693)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15708)","v":75},{"$f":"INDEX(CO_Homes_per_Cab,$A15708)","v":104},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15712*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15714=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15721:Q15721/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15719)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15719)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15723+$C15725)*$B15723*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15719/(H15719+H15721)+G.fast_Ports_per_Card*H15721/(H15719+H15721)),0),0)","v":15},15,15,15,15,15,15,15,14,14]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15741)","v":149},{"$f":"INDEX(CO_Homes_per_Cab,$A15741)","v":170},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15745*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15747=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B15756*(C15756+C15758)*Capacity_FTTC_Yearly_avg + (B15756*B15758+B15760*C15760)*Capacity_FTTH_Yearly_avg)/1000000","v":11.065536862930403},13.728970677415614,16.622131598908403,20.871996939416128,26.222371974683607,34.029452041906417,41.458730662163148,49.381679460355684,57.463649977105959,67.53191179641054]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15752)*IF(C15760=0,0,1)","v":186.7},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15752)","v":10},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15752-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15752-1),0)","v":2208},2208,2208,2208,2208,2208,2208,2208,2208,2208]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H15776:Q15776/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15785)","v":176},{"$f":"INDEX(CO_Homes_per_Cab,$A15785)","v":197},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15789*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15791=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15789*INDEX(Lines_Trend,0,H$6)))/(IF($C15787/$B15787>$AA$10,$AA$10,$AA$13) * IF($C15787/$B15787>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15785))+32*INDEX(CO_SDU_ratio,$A15785))*$B15791,0)+ ROUNDUP( (($B15793*INDEX(Lines_Trend,0,H$6)))/(IF($C15787/$B15787>$AA$10,$AA$10,$AA$13) * IF($C15787/$B15787>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15785))+32*INDEX(CO_SDU_ratio,$A15785))*$C15793,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15807:Q15807/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15807)","v":110},{"$f":"INDEX(CO_Homes_per_Cab,$A15807)","v":155},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15811*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15813=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15818:Q15818/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B15833*INDEX(Lines_Trend,0,H$6)))/(IF($C15831/$B15831>$AA$10,$AA$10,$AA$13) * IF($C15831/$B15831>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15829))+32*INDEX(CO_SDU_ratio,$A15829))*$B15835,0)+ ROUNDUP( (($B15837*INDEX(Lines_Trend,0,H$6)))/(IF($C15831/$B15831>$AA$10,$AA$10,$AA$13) * IF($C15831/$B15831>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A15829))+32*INDEX(CO_SDU_ratio,$A15829))*$C15837,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15840:Q15840*C15844 + H15842:Q15842*C15846","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15851)","v":85},{"$f":"INDEX(CO_Homes_per_Cab,$A15851)","v":115},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15855*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15857=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H15867:Q15867+H15869:Q15869)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H15873:Q15873/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A15884)","v":124},{"$f":"INDEX(CO_Homes_per_Cab,$A15884)","v":204},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B15888*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C15890=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15895)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15895)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15899+$C15901)*$B15899*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15895/(H15895+H15897)+G.fast_Ports_per_Card*H15897/(H15895+H15897)),0),0)","v":19},19,19,19,19,19,19,19,19,18]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15906)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15906)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15910+$C15912)*$B15910*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15906/(H15906+H15908)+G.fast_Ports_per_Card*H15908/(H15906+H15908)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A15906+1)","v":1447},{"$f":"INDEX(CO_Names,A15917)","v":"ΠΑΧΥΚΑΛΑΜΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15921*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15921=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H15928:Q15928*C15932 + H15930:Q15930*C15934","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15939)*IF(SUM(C15943,B15945,C15945)=0,0,1)","v":50.363636363636367},{"$f":"INDEX(CO_VDSL_Cabs,A15939)","v":11},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A15939+1)","v":1450},{"$f":"INDEX(CO_Names,A15950)","v":"Ν.ΑΠΟΛΛΩΝΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15954*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15954=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A15961)*IF(SUM(C15965,B15967,C15967)=0,0,1)","v":79.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A15961)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A15961)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A15961)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C15965+$C15967)*$B15965*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H15961/(H15961+H15963)+G.fast_Ports_per_Card*H15963/(H15961+H15963)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A15972)*IF(C15980=0,0,1)","v":110},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A15972)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A15972-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A15972-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[{"$f":"INDEX(CO_Index,A15983+1)","v":1454},{"$f":"INDEX(CO_Names,A15994)","v":"ΔΡΟΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B15998*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C15998=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16005:Q16005/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16020*(C16020+C16022)*Capacity_FTTC_Yearly_avg + (B16020*B16022+B16024*C16024)*Capacity_FTTH_Yearly_avg)/1000000","v":2.5398679860512821},3.1593220395684978,3.8378519751188027,4.8373153669709472,6.1070050585660063,7.9483821884896138,9.716453568554984,11.62385988835109,13.578351846884139,15.989680626978364]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16031*(C16031+C16033)*Capacity_FTTC_Yearly_avg + (B16031*B16033+B16035*C16035)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11235617308424908},0.14455604840718866,0.18312001887176432,0.24151292687353784,0.32227683362085563,0.43294067002709652,0.54828716771390229,0.68517640437918081,0.83040431231020873,0.99638750856942737]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16042*(C16042+C16044)*Capacity_FTTC_Yearly_avg + (B16042*B16044+B16046*C16046)*Capacity_FTTH_Yearly_avg)/1000000","v":4.3980398026862023E-2},5.4835406552747247E-2,6.6813870614346751E-2,8.4500520643503413E-2,0.10714552363278301,0.13981340005220222,0.17142426589085927,0.20585991744691082,0.24127851915737195,0.2846223496752262]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16043:Q16043+H16045:Q16045)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16051:Q16051/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16060)*IF(SUM(C16064,B16066,C16066)=0,0,1)","v":88},{"$f":"INDEX(CO_VDSL_Cabs,A16060)","v":1},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16075*INDEX(Lines_Trend,0,H$6)))/(IF($C16073/$B16073>$AA$10,$AA$10,$AA$13) * IF($C16073/$B16073>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16071))+32*INDEX(CO_SDU_ratio,$A16071))*$B16077,0)+ ROUNDUP( (($B16079*INDEX(Lines_Trend,0,H$6)))/(IF($C16073/$B16073>$AA$10,$AA$10,$AA$13) * IF($C16073/$B16073>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16071))+32*INDEX(CO_SDU_ratio,$A16071))*$C16079,0)","v":12},12,12,12,12,12,12,12,12,12]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16086*(C16086+C16088)*Capacity_FTTC_Yearly_avg + (B16086*B16088+B16090*C16090)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25563606353113549},0.32997713679615392,0.41964161585943216,0.55568819519026391,0.74497694571989437,1.0033318290831139,1.2741234628597957,1.5973888493168291,1.9410336838536313,2.332024410663613]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16097*INDEX(Lines_Trend,0,H$6)))/(IF($C16095/$B16095>$AA$10,$AA$10,$AA$13) * IF($C16095/$B16095>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16093))+32*INDEX(CO_SDU_ratio,$A16093))*$B16099,0)+ ROUNDUP( (($B16101*INDEX(Lines_Trend,0,H$6)))/(IF($C16095/$B16095>$AA$10,$AA$10,$AA$13) * IF($C16095/$B16095>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16093))+32*INDEX(CO_SDU_ratio,$A16093))*$C16101,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16104)*IF(SUM(C16108,B16110,C16110)=0,0,1)","v":117.5},{"$f":"INDEX(CO_VDSL_Cabs,A16104)","v":2},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A16104+1)","v":1465},{"$f":"INDEX(CO_Names,A16115)","v":"ΠΕΡΙΚΛΕΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16119*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16119=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16130*(C16130+C16132)*Capacity_FTTC_Yearly_avg + (B16130*B16132+B16134*C16134)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9062968776556766E-2},8.8025227318910257E-2,0.11025014346033271,0.14368868189654901,0.18907512563331666,0.25204244916729046,0.31651628445384106,0.39157004254203753,0.47066660049506343,0.56242645597239493]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16139:Q16139/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16142:Q16142+H16144:Q16144)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16153:Q16153+H16155:Q16155)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16170)","v":114},{"$f":"INDEX(CO_Homes_per_Cab,$A16170)","v":141},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16174*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16176=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16170)*IF(C16178=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16170)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16170-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16170-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16181)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16181)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16185+$C16187)*$B16185*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16181/(H16181+H16183)+G.fast_Ports_per_Card*H16183/(H16181+H16183)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16203)","v":60},{"$f":"INDEX(CO_Homes_per_Cab,$A16203)","v":77},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16207*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16209=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16218*(C16218+C16220)*Capacity_FTTC_Yearly_avg + (B16218*B16220+B16222*C16222)*Capacity_FTTH_Yearly_avg)/1000000","v":0.57792991782173386},0.74511104122976202,0.94624211458635521,1.2511918779666074,1.6745857914213857,2.253269997589344,2.8586073819073117,3.579735608813567,4.3457817647585433,5.2187644335657479]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16214)*IF(C16222=0,0,1)","v":176.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16214)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16214-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16214-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16225)","v":216},{"$f":"INDEX(CO_Homes_per_Cab,$A16225)","v":303},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16229*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16231=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16236)*IF(C16244=0,0,1)","v":64.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16236)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16236-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16236-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16251*INDEX(Lines_Trend,0,H$6)))/(IF($C16249/$B16249>$AA$10,$AA$10,$AA$13) * IF($C16249/$B16249>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16247))+32*INDEX(CO_SDU_ratio,$A16247))*$B16253,0)+ ROUNDUP( (($B16255*INDEX(Lines_Trend,0,H$6)))/(IF($C16249/$B16249>$AA$10,$AA$10,$AA$13) * IF($C16249/$B16249>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16247))+32*INDEX(CO_SDU_ratio,$A16247))*$C16255,0)","v":6},6,6,6,6,5,5,5,5,5]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16258:Q16258/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16269)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A16269)","v":143},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16273*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16275=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16280:Q16280/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16295*INDEX(Lines_Trend,0,H$6)))/(IF($C16293/$B16293>$AA$10,$AA$10,$AA$13) * IF($C16293/$B16293>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16291))+32*INDEX(CO_SDU_ratio,$A16291))*$B16297,0)+ ROUNDUP( (($B16299*INDEX(Lines_Trend,0,H$6)))/(IF($C16293/$B16293>$AA$10,$AA$10,$AA$13) * IF($C16293/$B16293>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16291))+32*INDEX(CO_SDU_ratio,$A16291))*$C16299,0)","v":12},12,12,12,12,12,12,11,11,11]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16302:Q16302*C16306 + H16304:Q16304*C16308","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16313)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16313)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16317+$C16319)*$B16317*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16313/(H16313+H16315)+G.fast_Ports_per_Card*H16315/(H16313+H16315)),0),0)","v":8},8,8,8,8,7,7,7,7,7]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16318:Q16318+H16320:Q16320)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16335:Q16335/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16346:Q16346/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16350*INDEX(Lines_Trend,0,H$6)))/(IF($C16348/$B16348>$AA$10,$AA$10,$AA$13) * IF($C16348/$B16348>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16346))+32*INDEX(CO_SDU_ratio,$A16346))*$B16352,0)+ ROUNDUP( (($B16354*INDEX(Lines_Trend,0,H$6)))/(IF($C16348/$B16348>$AA$10,$AA$10,$AA$13) * IF($C16348/$B16348>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16346))+32*INDEX(CO_SDU_ratio,$A16346))*$C16354,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A16357+1)","v":1488},{"$f":"INDEX(CO_Names,A16368)","v":"ΣΚΑΛΑ ΛΑΚ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16372*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16372=0,0,1)","v":2},2,2,2,2,3,3,3,3,2]
[{"$f":"INDEX(CO_Index,A16368+1)","v":1489},{"$f":"INDEX(CO_Names,A16379)","v":"ΒΛΑΧΙΩΤΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16383*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16383=0,0,1)","v":3},3,3,3,3,3,4,4,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16379)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16379)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16383+$C16385)*$B16383*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16379/(H16379+H16381)+G.fast_Ports_per_Card*H16381/(H16379+H16381)),0),0)","v":7},7,7,7,7,7,7,7,6,6]
[{"$f":"INDEX(CO_Index,A16390+1)","v":1491},{"$f":"INDEX(CO_Names,A16401)","v":"ΕΠΙΣΚΟΠΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16405*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16405=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A16401+1)","v":1492},{"$f":"INDEX(CO_Names,A16412)","v":"ΜΟΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16416*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16416=0,0,1)","v":3},3,3,3,3,3,4,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16412)*IF(SUM(C16416,B16418,C16418)=0,0,1)","v":148.5},{"$f":"INDEX(CO_VDSL_Cabs,A16412)","v":4},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16423)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16423)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16427+$C16429)*$B16427*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16423/(H16423+H16425)+G.fast_Ports_per_Card*H16425/(H16423+H16425)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16434)*IF(C16442=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16434)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16434-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16434-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16445:Q16445*C16449 + H16447:Q16447*C16451","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16456:Q16456*C16460 + H16458:Q16458*C16462","v":44},44,44,44,44,44,44,44,44,44]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16467)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16467)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16471+$C16473)*$B16471*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16467/(H16467+H16469)+G.fast_Ports_per_Card*H16469/(H16467+H16469)),0),0)","v":38},37,37,37,37,37,37,36,36,36]
[{"$f":"INDEX(CO_Index,A16467+1)","v":1498},{"$f":"INDEX(CO_Names,A16478)","v":"ΦΕΡΜΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16482*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16482=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16493*(C16493+C16495)*Capacity_FTTC_Yearly_avg + (B16493*B16495+B16497*C16497)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14465427788522586},0.18297146482083332,0.22702791109905368,0.29292824272877682,0.38081412083620514,0.50417838556502503,0.62838543104799094,0.77026484475992807,0.91878659405490792,1.0936725882900591]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16504*(C16504+C16506)*Capacity_FTTC_Yearly_avg + (B16504*B16506+B16508*C16508)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17145483293284491},0.21623304263090659,0.26731490437663302,0.34353857611226479,0.44443542230225047,0.58677058554813577,0.72905039900753787,0.89023103282158866,1.0584524886833224,1.2578501201453589]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16513:Q16513/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16522)*IF(SUM(C16526,B16528,C16528)=0,0,1)","v":93.55},{"$f":"INDEX(CO_VDSL_Cabs,A16522)","v":20},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16535:Q16535/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16548*(C16548+C16550)*Capacity_FTTC_Yearly_avg + (B16548*B16550+B16552*C16552)*Capacity_FTTH_Yearly_avg)/1000000","v":0.20031696913797312},0.254012951171108,0.31615268653101342,0.40928659927894878,0.53424370419399481,0.70894090919417918,0.88585334253187042,1.0892723100451061,1.3027168943006269,1.5527428688199967]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16548*INDEX(Lines_Trend,0,H$6)))/(IF($C16546/$B16546>$AA$10,$AA$10,$AA$13) * IF($C16546/$B16546>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16544))+32*INDEX(CO_SDU_ratio,$A16544))*$B16550,0)+ ROUNDUP( (($B16552*INDEX(Lines_Trend,0,H$6)))/(IF($C16546/$B16546>$AA$10,$AA$10,$AA$13) * IF($C16546/$B16546>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16544))+32*INDEX(CO_SDU_ratio,$A16544))*$C16552,0)","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16566)*IF(SUM(C16570,B16572,C16572)=0,0,1)","v":85.896551724137936},{"$f":"INDEX(CO_VDSL_Cabs,A16566)","v":29},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16571:Q16571+H16573:Q16573)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16577:Q16577*C16581 + H16579:Q16579*C16583","v":432},432,432,432,540,540,540,540,540,540]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16601:Q16601/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H16604:Q16604+H16606:Q16606)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16621)","v":105},{"$f":"INDEX(CO_Homes_per_Cab,$A16621)","v":347},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16625*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16627=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16632)","v":78},{"$f":"INDEX(CO_Homes_per_Cab,$A16632)","v":136},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16636*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16638=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16632)*IF(C16640=0,0,1)","v":115},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16632)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16632-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16632-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16643)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16643)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16647+$C16649)*$B16647*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16643/(H16643+H16645)+G.fast_Ports_per_Card*H16645/(H16643+H16645)),0),0)","v":50},50,49,49,49,49,48,48,48,48]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16656:Q16656/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16665)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16665)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16669+$C16671)*$B16669*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16665/(H16665+H16667)+G.fast_Ports_per_Card*H16667/(H16665+H16667)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16676)*IF(C16684=0,0,1)","v":103.33333333333333},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16676)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16676-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16676-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16687)","v":159},{"$f":"INDEX(CO_Homes_per_Cab,$A16687)","v":190},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16691*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16693=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16698)*IF(C16706=0,0,1)","v":160},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16698)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16698-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16698-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16713*INDEX(Lines_Trend,0,H$6)))/(IF($C16711/$B16711>$AA$10,$AA$10,$AA$13) * IF($C16711/$B16711>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16709))+32*INDEX(CO_SDU_ratio,$A16709))*$B16715,0)+ ROUNDUP( (($B16717*INDEX(Lines_Trend,0,H$6)))/(IF($C16711/$B16711>$AA$10,$AA$10,$AA$13) * IF($C16711/$B16711>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16709))+32*INDEX(CO_SDU_ratio,$A16709))*$C16717,0)","v":78},78,77,77,76,76,76,75,75,75]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A16720)*IF(C16728=0,0,1)","v":93.25},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A16720)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A16720-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A16720-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16731)","v":162},{"$f":"INDEX(CO_Homes_per_Cab,$A16731)","v":201},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16735*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16737=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16742:Q16742/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H16753:Q16753/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16764:Q16764*C16768 + H16766:Q16766*C16770","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16768*INDEX(Lines_Trend,0,H$6)))/(IF($C16766/$B16766>$AA$10,$AA$10,$AA$13) * IF($C16766/$B16766>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16764))+32*INDEX(CO_SDU_ratio,$A16764))*$B16770,0)+ ROUNDUP( (($B16772*INDEX(Lines_Trend,0,H$6)))/(IF($C16766/$B16766>$AA$10,$AA$10,$AA$13) * IF($C16766/$B16766>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16764))+32*INDEX(CO_SDU_ratio,$A16764))*$C16772,0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16779*INDEX(Lines_Trend,0,H$6)))/(IF($C16777/$B16777>$AA$10,$AA$10,$AA$13) * IF($C16777/$B16777>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16775))+32*INDEX(CO_SDU_ratio,$A16775))*$B16781,0)+ ROUNDUP( (($B16783*INDEX(Lines_Trend,0,H$6)))/(IF($C16777/$B16777>$AA$10,$AA$10,$AA$13) * IF($C16777/$B16777>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16775))+32*INDEX(CO_SDU_ratio,$A16775))*$C16783,0)","v":395},394,391,390,387,386,383,382,380,378]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16799:Q16799/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16797)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16797)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16801+$C16803)*$B16801*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16797/(H16797+H16799)+G.fast_Ports_per_Card*H16799/(H16797+H16799)),0),0)","v":22},22,22,22,22,22,22,22,21,21]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B16812*INDEX(Lines_Trend,0,H$6)))/(IF($C16810/$B16810>$AA$10,$AA$10,$AA$13) * IF($C16810/$B16810>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16808))+32*INDEX(CO_SDU_ratio,$A16808))*$B16814,0)+ ROUNDUP( (($B16816*INDEX(Lines_Trend,0,H$6)))/(IF($C16810/$B16810>$AA$10,$AA$10,$AA$13) * IF($C16810/$B16810>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A16808))+32*INDEX(CO_SDU_ratio,$A16808))*$C16816,0)","v":10},10,10,10,10,10,10,10,10,9]
[{"$f":"INDEX(CO_Index,A16819+1)","v":1530},{"$f":"INDEX(CO_Names,A16830)","v":"ΣΑΠΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16834*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16834=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A16830+1)","v":1531},{"$f":"INDEX(CO_Names,A16841)","v":"ΓΡΑΤΙΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16845*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16845=0,0,1)","v":1},1,1,1,1,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16841)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16841)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16845+$C16847)*$B16845*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16841/(H16841+H16843)+G.fast_Ports_per_Card*H16843/(H16841+H16843)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A16852+1)","v":1533},{"$f":"INDEX(CO_Names,A16863)","v":"Ν.ΚΑΛΛΙΣΤΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16867*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16867=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A16863+1)","v":1534},{"$f":"INDEX(CO_Names,A16874)","v":"ΚΑΜΑΤΕΡΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16878*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16878=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16874)*IF(SUM(C16878,B16880,C16880)=0,0,1)","v":169.10655737704917},{"$f":"INDEX(CO_VDSL_Cabs,A16874)","v":122},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16900*(C16900+C16902)*Capacity_FTTC_Yearly_avg + (B16900*B16902+B16904*C16904)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12987961292307693},0.16875821293269236,0.21628883931346152,0.28868599629274272,0.39054083486215219,0.52855107492386377,0.67471145762155749,0.85108576152263338,1.039259755780567,1.251614735301553]
[{"$f":"INDEX(CO_Index,A16885+1)","v":1536},{"$f":"INDEX(CO_Names,A16896)","v":"ΣΟΦΙΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B16900*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C16900=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A16907)","v":139},{"$f":"INDEX(CO_Homes_per_Cab,$A16907)","v":192},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B16911*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C16913=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H16918:Q16918*C16922 + H16920:Q16920*C16924","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A16929)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A16929)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C16933+$C16935)*$B16933*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H16929/(H16929+H16931)+G.fast_Ports_per_Card*H16931/(H16929+H16931)),0),0)","v":17},17,17,17,17,17,17,16,16,16]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16940)*IF(SUM(C16944,B16946,C16946)=0,0,1)","v":126.2},{"$f":"INDEX(CO_VDSL_Cabs,A16940)","v":5},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16955*(C16955+C16957)*Capacity_FTTC_Yearly_avg + (B16955*B16957+B16959*C16959)*Capacity_FTTH_Yearly_avg)/1000000","v":0.73667166694993902},0.93124211611639196,1.154598717529197,1.4885349061217932,1.9332084517177575,2.558017482738761,3.1861849287114152,3.9025397992183892,4.6519847928157727,5.5356289674130794]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16966*(C16966+C16968)*Capacity_FTTC_Yearly_avg + (B16966*B16968+B16970*C16970)*Capacity_FTTH_Yearly_avg)/1000000","v":5.5662691252747254E-2},7.2324948399725295E-2,9.2695216848626374E-2,0.1237225698397469,0.1673746435123509,0.22652188925308447,0.28916205326638172,0.36475104065255715,0.44539703819167148,0.53640631512923698]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B16977*(C16977+C16979)*Capacity_FTTC_Yearly_avg + (B16977*B16979+B16981*C16981)*Capacity_FTTH_Yearly_avg)/1000000","v":0.29480610552380948},0.38305435633928581,0.49094133367976178,0.65527138841051125,0.88646570452837714,1.1997270430811511,1.5314879117441702,1.9318295856783583,2.3589546837558895,2.8409667801289222]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A16984)*IF(SUM(C16988,B16990,C16990)=0,0,1)","v":78.857142857142861},{"$f":"INDEX(CO_VDSL_Cabs,A16984)","v":7},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H16997:Q16997/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17010*(C17010+C17012)*Capacity_FTTC_Yearly_avg + (B17010*B17012+B17014*C17014)*Capacity_FTTH_Yearly_avg)/1000000","v":5.0165141499389491E-2},6.5138961551190491E-2,8.3421118989194132E-2,0.11125758299283543,0.15037897918499138,0.20342404479371054,0.25954636673621129,0.32720146066845374,0.39935831599429567,0.48085004581501478]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17019:Q17019/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17028:Q17028/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17033:Q17033+H17035:Q17035)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17039:Q17039*C17043 + H17041:Q17041*C17045","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17050)*IF(SUM(C17054,B17056,C17056)=0,0,1)","v":99},{"$f":"INDEX(CO_VDSL_Cabs,A17050)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17066:Q17066+H17068:Q17068)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17074:Q17074/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17083)","v":115},{"$f":"INDEX(CO_Homes_per_Cab,$A17083)","v":139},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17087*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17089=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17094)*IF(C17102=0,0,1)","v":152.33333333333334},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17094)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17094-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17094-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17105)","v":106},{"$f":"INDEX(CO_Homes_per_Cab,$A17105)","v":138},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17109*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17111=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17118:Q17118/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17131*INDEX(Lines_Trend,0,H$6)))/(IF($C17129/$B17129>$AA$10,$AA$10,$AA$13) * IF($C17129/$B17129>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17127))+32*INDEX(CO_SDU_ratio,$A17127))*$B17133,0)+ ROUNDUP( (($B17135*INDEX(Lines_Trend,0,H$6)))/(IF($C17129/$B17129>$AA$10,$AA$10,$AA$13) * IF($C17129/$B17129>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17127))+32*INDEX(CO_SDU_ratio,$A17127))*$C17135,0)","v":13},13,13,13,13,13,12,12,12,12]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17138)*IF(SUM(C17142,B17144,C17144)=0,0,1)","v":5},{"$f":"INDEX(CO_VDSL_Cabs,A17138)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17149)","v":86},{"$f":"INDEX(CO_Homes_per_Cab,$A17149)","v":101},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17153*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17155=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17160)*IF(SUM(C17164,B17166,C17166)=0,0,1)","v":5},{"$f":"INDEX(CO_VDSL_Cabs,A17160)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17160)*IF(C17168=0,0,1)","v":122.33333333333333},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17160)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17160-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17160-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17171)*IF(C17179=0,0,1)","v":131.19999999999999},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17171)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17171-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17171-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17186*INDEX(Lines_Trend,0,H$6)))/(IF($C17184/$B17184>$AA$10,$AA$10,$AA$13) * IF($C17184/$B17184>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17182))+32*INDEX(CO_SDU_ratio,$A17182))*$B17188,0)+ ROUNDUP( (($B17190*INDEX(Lines_Trend,0,H$6)))/(IF($C17184/$B17184>$AA$10,$AA$10,$AA$13) * IF($C17184/$B17184>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17182))+32*INDEX(CO_SDU_ratio,$A17182))*$C17190,0)","v":18},18,18,18,18,18,18,18,18,17]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17204:Q17204/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17215:Q17215/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17215:Q17215*C17219 + H17217:Q17217*C17221","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17230*INDEX(Lines_Trend,0,H$6)))/(IF($C17228/$B17228>$AA$10,$AA$10,$AA$13) * IF($C17228/$B17228>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17226))+32*INDEX(CO_SDU_ratio,$A17226))*$B17232,0)+ ROUNDUP( (($B17234*INDEX(Lines_Trend,0,H$6)))/(IF($C17228/$B17228>$AA$10,$AA$10,$AA$13) * IF($C17228/$B17228>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17226))+32*INDEX(CO_SDU_ratio,$A17226))*$C17234,0)","v":10},10,10,10,10,10,9,9,9,9]
[{"$f":"INDEX(CO_Index,A17237+1)","v":1568},{"$f":"INDEX(CO_Names,A17248)","v":"ΛΕΧΑΙΝΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17252*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17252=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17250:Q17250/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17259)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17259)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17263+$C17265)*$B17263*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17259/(H17259+H17261)+G.fast_Ports_per_Card*H17261/(H17259+H17261)),0),0)","v":19},18,18,18,18,18,18,18,18,18]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17274*INDEX(Lines_Trend,0,H$6)))/(IF($C17272/$B17272>$AA$10,$AA$10,$AA$13) * IF($C17272/$B17272>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17270))+32*INDEX(CO_SDU_ratio,$A17270))*$B17276,0)+ ROUNDUP( (($B17278*INDEX(Lines_Trend,0,H$6)))/(IF($C17272/$B17272>$AA$10,$AA$10,$AA$13) * IF($C17272/$B17272>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17270))+32*INDEX(CO_SDU_ratio,$A17270))*$C17278,0)","v":99},98,98,97,97,96,96,95,95,94]
[{"$f":"INDEX(CO_Index,A17281+1)","v":1572},{"$f":"INDEX(CO_Names,A17292)","v":"ΑΝΑΒΥΣΣΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17296*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17296=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17296*INDEX(Lines_Trend,0,H$6)))/(IF($C17294/$B17294>$AA$10,$AA$10,$AA$13) * IF($C17294/$B17294>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17292))+32*INDEX(CO_SDU_ratio,$A17292))*$B17298,0)+ ROUNDUP( (($B17300*INDEX(Lines_Trend,0,H$6)))/(IF($C17294/$B17294>$AA$10,$AA$10,$AA$13) * IF($C17294/$B17294>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17292))+32*INDEX(CO_SDU_ratio,$A17292))*$C17300,0)","v":18},18,17,17,17,17,17,17,17,17]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17303)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17303)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17307+$C17309)*$B17307*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17303/(H17303+H17305)+G.fast_Ports_per_Card*H17305/(H17303+H17305)),0),0)","v":28},28,28,28,28,28,27,27,27,27]
[{"$f":"INDEX(CO_Index,A17303+1)","v":1574},{"$f":"INDEX(CO_Names,A17314)","v":"ΣΚΑΛΑΣ ΡΑΧΩΝΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17318*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17318=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17325:Q17325*C17329 + H17327:Q17327*C17331","v":21},21,21,21,21,21,21,21,21,21]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17336)*IF(SUM(C17340,B17342,C17342)=0,0,1)","v":115.75555555555556},{"$f":"INDEX(CO_VDSL_Cabs,A17336)","v":45},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A17336+1)","v":1577},{"$f":"INDEX(CO_Names,A17347)","v":"Ν.ΜΑΚΡΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17351*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17351=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A17347+1)","v":1578},{"$f":"INDEX(CO_Names,A17358)","v":"ΜΕΓΑΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17362*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17362=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17369)","v":102},{"$f":"INDEX(CO_Homes_per_Cab,$A17369)","v":126},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17373*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17375=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17384*(C17384+C17386)*Capacity_FTTC_Yearly_avg + (B17384*B17386+B17388*C17388)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24498456088400486},0.30738824456405672,0.37756513327466418,0.48181350135872225,0.61788963783369133,0.81165870546983143,1.0027415837136533,1.2157721052524706,1.4368051227569836,1.7022047885832881]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17391)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17391)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17395+$C17397)*$B17395*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17391/(H17391+H17393)+G.fast_Ports_per_Card*H17393/(H17391+H17393)),0),0)","v":10},10,10,10,10,10,10,10,10,10]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17402)*IF(SUM(C17406,B17408,C17408)=0,0,1)","v":79},{"$f":"INDEX(CO_VDSL_Cabs,A17402)","v":1},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17417*(C17417+C17419)*Capacity_FTTC_Yearly_avg + (B17417*B17419+B17421*C17421)*Capacity_FTTH_Yearly_avg)/1000000","v":7.7652890266178262E-2},9.8587535831593409E-2,0.12288875488079974,0.15934503820088117,0.2083968511896373,0.27684516021764838,0.34634945860755939,0.42651178154537134,0.51071623361900031,0.60911505882748074]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17428*(C17428+C17430)*Capacity_FTTC_Yearly_avg + (B17428*B17430+B17432*C17432)*Capacity_FTTH_Yearly_avg)/1000000","v":0.15530578053235652},0.19839436061016485,0.24916942910743281,0.32568607902685842,0.43004150952610781,0.57436171777803047,0.72280835190849579,0.89647995968975291,1.0798258682866555,1.2916993505242957]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17439*(C17439+C17441)*Capacity_FTTC_Yearly_avg + (B17439*B17441+B17443*C17443)*Capacity_FTTH_Yearly_avg)/1000000","v":6.803217819780219E-2},8.4161734392032964E-2,0.10151169725109888,0.12691457039298226,0.15855031022726554,0.2050541803059113,0.24882961944332019,0.29485302875188529,0.34153392256817811,0.40039880431360175]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17435:Q17435*C17439 + H17437:Q17437*C17441","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17451:Q17451+H17453:Q17453)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17457)*IF(C17465=0,0,1)","v":119},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17457)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17457-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17457-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17468)*IF(SUM(C17472,B17474,C17474)=0,0,1)","v":68.400000000000006},{"$f":"INDEX(CO_VDSL_Cabs,A17468)","v":10},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17490:Q17490/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17495:Q17495+H17497:Q17497)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17501:Q17501*C17505 + H17503:Q17503*C17507","v":18},18,18,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17512)*IF(C17520=0,0,1)","v":101.75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17512)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17512-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17512-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17528:Q17528+H17530:Q17530)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17536:Q17536/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17550:Q17550+H17552:Q17552)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17556)*IF(C17564=0,0,1)","v":113.75},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17556)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17556-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17556-1),0)","v":960},960,960,960,960,960,960,960,960,960]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17567)","v":125},{"$f":"INDEX(CO_Homes_per_Cab,$A17567)","v":160},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17571*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17573=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A17567+1)","v":1598},{"$f":"INDEX(CO_Names,A17578)","v":"ΜΑΥΡΟΘΑΛΑΣΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17582*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17582=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17578)*IF(C17586=0,0,1)","v":74.400000000000006},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17578)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17578-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17578-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[{"$f":"INDEX(CO_Index,A17589+1)","v":1600},{"$f":"INDEX(CO_Names,A17600)","v":"ΣΤΡΑΤΟΝΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17604*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17604=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17611)","v":84},{"$f":"INDEX(CO_Homes_per_Cab,$A17611)","v":139},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17615*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17617=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17622)*IF(SUM(C17626,B17628,C17628)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A17622)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17622)*IF(C17630=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17622)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17622-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17622-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17633)*IF(C17641=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17633)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17633-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17633-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17648*INDEX(Lines_Trend,0,H$6)))/(IF($C17646/$B17646>$AA$10,$AA$10,$AA$13) * IF($C17646/$B17646>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17644))+32*INDEX(CO_SDU_ratio,$A17644))*$B17650,0)+ ROUNDUP( (($B17652*INDEX(Lines_Trend,0,H$6)))/(IF($C17646/$B17646>$AA$10,$AA$10,$AA$13) * IF($C17646/$B17646>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17644))+32*INDEX(CO_SDU_ratio,$A17644))*$C17652,0)","v":10},10,10,10,10,10,10,10,10,10]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17666:Q17666/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17677:Q17677/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17677)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17677)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17681+$C17683)*$B17681*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17677/(H17677+H17679)+G.fast_Ports_per_Card*H17679/(H17677+H17679)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17703*(C17703+C17705)*Capacity_FTTC_Yearly_avg + (B17703*B17705+B17707*C17707)*Capacity_FTTH_Yearly_avg)/1000000","v":14.883928763496948},18.525979346957484,22.52358553098729,28.415959974679883,35.917899120600175,46.781504212395241,57.235315161908396,68.544039637772741,80.144309258936943,94.423060628329793]
[{"$f":"INDEX(CO_Index,A17699+1)","v":1610},{"$f":"INDEX(CO_Names,A17710)","v":"ΘΟΥΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17714*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17714=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17712:Q17712/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17721)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17721)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17725+$C17727)*$B17725*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17721/(H17721+H17723)+G.fast_Ports_per_Card*H17723/(H17721+H17723)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17734:Q17734/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17743:Q17743/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B17758*INDEX(Lines_Trend,0,H$6)))/(IF($C17756/$B17756>$AA$10,$AA$10,$AA$13) * IF($C17756/$B17756>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17754))+32*INDEX(CO_SDU_ratio,$A17754))*$B17760,0)+ ROUNDUP( (($B17762*INDEX(Lines_Trend,0,H$6)))/(IF($C17756/$B17756>$AA$10,$AA$10,$AA$13) * IF($C17756/$B17756>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A17754))+32*INDEX(CO_SDU_ratio,$A17754))*$C17762,0)","v":34},34,34,34,34,33,33,33,33,33]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17765)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17765)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17769+$C17771)*$B17769*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17765/(H17765+H17767)+G.fast_Ports_per_Card*H17767/(H17765+H17767)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A17765+1)","v":1616},{"$f":"INDEX(CO_Names,A17776)","v":"ΑΛΙΣΣΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B17780*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C17780=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17787:Q17787*C17791 + H17789:Q17789*C17793","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17798:Q17798*C17802 + H17800:Q17800*C17804","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17803:Q17803+H17805:Q17805)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17820)*IF(SUM(C17824,B17826,C17826)=0,0,1)","v":103.18095238095238},{"$f":"INDEX(CO_VDSL_Cabs,A17820)","v":100},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A17831)","v":35},{"$f":"INDEX(CO_Homes_per_Cab,$A17831)","v":135},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B17835*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C17837=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17846*(C17846+C17848)*Capacity_FTTC_Yearly_avg + (B17846*B17848+B17850*C17850)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17842)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17842)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17846+$C17848)*$B17846*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17842/(H17842+H17844)+G.fast_Ports_per_Card*H17844/(H17842+H17844)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17853:Q17853*C17857 + H17855:Q17855*C17859","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A17864)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A17864)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C17868+$C17870)*$B17868*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H17864/(H17864+H17866)+G.fast_Ports_per_Card*H17866/(H17864+H17866)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17890*(C17890+C17892)*Capacity_FTTC_Yearly_avg + (B17890*B17892+B17894*C17894)*Capacity_FTTH_Yearly_avg)/1000000","v":0.20203495343589745},0.25106857239880953,0.30461286963344009,0.38340287017889008,0.48316451229628737,0.62816955084596571,0.76694505873955521,0.91603097089829888,1.0685478734183624,1.2573766130697741]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B17901*(C17901+C17903)*Capacity_FTTC_Yearly_avg + (B17901*B17903+B17905*C17905)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17902:Q17902+H17904:Q17904)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17913:Q17913+H17915:Q17915)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17919)*IF(C17927=0,0,1)","v":139.77777777777777},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17919)","v":9},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17919-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17919-1),0)","v":384},384,384,384,384,384,384,384,384,384]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A17930)*IF(SUM(C17934,B17936,C17936)=0,0,1)","v":100.01923076923077},{"$f":"INDEX(CO_VDSL_Cabs,A17930)","v":52},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H17941:Q17941/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17954:Q17954/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H17963:Q17963*C17967 + H17965:Q17965*C17969","v":240},240,240,240,240,240,240,240,240,240]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17974)*IF(C17982=0,0,1)","v":186.27777777777777},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17974)","v":18},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17974-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17974-1),0)","v":864},864,864,864,864,864,864,864,864,864]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H17979:Q17979+H17981:Q17981)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H17998:Q17998/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A17996)*IF(C18004=0,0,1)","v":102},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A17996)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A17996-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A17996-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18011*INDEX(Lines_Trend,0,H$6)))/(IF($C18009/$B18009>$AA$10,$AA$10,$AA$13) * IF($C18009/$B18009>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18007))+32*INDEX(CO_SDU_ratio,$A18007))*$B18013,0)+ ROUNDUP( (($B18015*INDEX(Lines_Trend,0,H$6)))/(IF($C18009/$B18009>$AA$10,$AA$10,$AA$13) * IF($C18009/$B18009>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18007))+32*INDEX(CO_SDU_ratio,$A18007))*$C18015,0)","v":56},56,56,55,55,55,55,54,54,54]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18029)","v":187},{"$f":"INDEX(CO_Homes_per_Cab,$A18029)","v":230},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18033*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18035=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18033*INDEX(Lines_Trend,0,H$6)))/(IF($C18031/$B18031>$AA$10,$AA$10,$AA$13) * IF($C18031/$B18031>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18029))+32*INDEX(CO_SDU_ratio,$A18029))*$B18035,0)+ ROUNDUP( (($B18037*INDEX(Lines_Trend,0,H$6)))/(IF($C18031/$B18031>$AA$10,$AA$10,$AA$13) * IF($C18031/$B18031>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18029))+32*INDEX(CO_SDU_ratio,$A18029))*$C18037,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18040)*IF(C18048=0,0,1)","v":117.78571428571429},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18040)","v":14},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18040-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18040-1),0)","v":480},480,480,480,480,480,480,480,480,480]
[{"$f":"INDEX(CO_Index,A18051+1)","v":1642},{"$f":"INDEX(CO_Names,A18062)","v":"ΧΑΝΔΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18066*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18066=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18073)","v":101},{"$f":"INDEX(CO_Homes_per_Cab,$A18073)","v":132},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18077*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18079=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18073)*IF(SUM(C18077,B18079,C18079)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A18073)","v":0},null,null,"",null,"","","","","","","","","",""]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18095:Q18095/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18095)*IF(C18103=0,0,1)","v":78},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18095)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18095-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18095-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18110*INDEX(Lines_Trend,0,H$6)))/(IF($C18108/$B18108>$AA$10,$AA$10,$AA$13) * IF($C18108/$B18108>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18106))+32*INDEX(CO_SDU_ratio,$A18106))*$B18112,0)+ ROUNDUP( (($B18114*INDEX(Lines_Trend,0,H$6)))/(IF($C18108/$B18108>$AA$10,$AA$10,$AA$13) * IF($C18108/$B18108>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18106))+32*INDEX(CO_SDU_ratio,$A18106))*$C18114,0)","v":8},8,8,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A18117+1)","v":1648},{"$f":"INDEX(CO_Names,A18128)","v":"ΗΡΑΙΟΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18132*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18132=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18128)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18128)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18132+$C18134)*$B18132*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18128/(H18128+H18130)+G.fast_Ports_per_Card*H18130/(H18128+H18130)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18139)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18139)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18143+$C18145)*$B18143*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18139/(H18139+H18141)+G.fast_Ports_per_Card*H18141/(H18139+H18141)),0),0)","v":11},11,11,11,11,11,11,11,11,11]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18165*(C18165+C18167)*Capacity_FTTC_Yearly_avg + (B18165*B18167+B18169*C18169)*Capacity_FTTH_Yearly_avg)/1000000","v":0.11888451341636143},0.14850370484230768,0.1813761204348748,0.23000337835503473,0.29263464716569387,0.38262496022876907,0.470215268058081,0.56632854778727193,0.665459762466867,0.78604537142631981]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18161:Q18161/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18176*(C18176+C18178)*Capacity_FTTC_Yearly_avg + (B18176*B18178+B18180*C18180)*Capacity_FTTH_Yearly_avg)/1000000","v":5.1883125797313794E-2},6.418394895554029E-2,7.7415486287454205E-2,9.6788384491617793E-2,0.12091463052685401,0.1563797031625889,0.18976400270677449,0.22486266334108426,0.260462738928257,0.30535464369370635]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18183)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18183)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18187+$C18189)*$B18187*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18183/(H18183+H18185)+G.fast_Ports_per_Card*H18185/(H18183+H18185)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18196:Q18196/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18205:Q18205/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18220*INDEX(Lines_Trend,0,H$6)))/(IF($C18218/$B18218>$AA$10,$AA$10,$AA$13) * IF($C18218/$B18218>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18216))+32*INDEX(CO_SDU_ratio,$A18216))*$B18222,0)+ ROUNDUP( (($B18224*INDEX(Lines_Trend,0,H$6)))/(IF($C18218/$B18218>$AA$10,$AA$10,$AA$13) * IF($C18218/$B18218>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18216))+32*INDEX(CO_SDU_ratio,$A18216))*$C18224,0)","v":12},12,12,12,12,12,11,11,11,11]
[{"$f":"INDEX(CO_Index,A18216+1)","v":1657},{"$f":"INDEX(CO_Names,A18227)","v":"ΣΤΕΝΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18231*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18231=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A18227+1)","v":1658},{"$f":"INDEX(CO_Names,A18238)","v":"ΛΕΒΙΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18242*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18242=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18249:Q18249*C18253 + H18251:Q18251*C18255","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18264*(C18264+C18266)*Capacity_FTTC_Yearly_avg + (B18264*B18266+B18268*C18268)*Capacity_FTTH_Yearly_avg)/1000000","v":8.6600152489768014},10.771890702863551,13.085009488044928,16.492117456386282,20.820087513533252,27.097075596101014,33.123729904638161,39.624711920854594,46.285932272002754,54.504771335472704]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18265:Q18265+H18267:Q18267)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18271:Q18271*C18275 + H18273:Q18273*C18277","v":10},10,10,10,10,10,15,10,10,10]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18293)","v":81},{"$f":"INDEX(CO_Homes_per_Cab,$A18293)","v":131},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18297*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18299=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18308*(C18308+C18310)*Capacity_FTTC_Yearly_avg + (B18308*B18310+B18312*C18312)*Capacity_FTTH_Yearly_avg)/1000000","v":1.2379794850842489},1.5436172467435441,1.8809459501537085,2.3790524071315091,3.0169160091113003,3.9369907104097686,4.8274546845632456,5.7977084164795238,6.7957431130495811,8.0168704357608895]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18315)","v":270},{"$f":"INDEX(CO_Homes_per_Cab,$A18315)","v":300},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18319*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18321=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18315:Q18315*C18319 + H18317:Q18317*C18321","v":16},16,16,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18326)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18326)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18330+$C18332)*$B18330*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18326/(H18326+H18328)+G.fast_Ports_per_Card*H18328/(H18326+H18328)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18352*(C18352+C18354)*Capacity_FTTC_Yearly_avg + (B18352*B18354+B18356*C18356)*Capacity_FTTH_Yearly_avg)/1000000","v":1.7970115756288154},2.2534352223942302,2.7658447732411471,3.5266257910618446,4.5180034059236007,5.9313017692608732,7.3227154448554046,8.8708875482015088,10.476038126496485,12.406476791376027]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18348)*IF(SUM(C18352,B18354,C18354)=0,0,1)","v":181.42857142857142},{"$f":"INDEX(CO_VDSL_Cabs,A18348)","v":21},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18359)*IF(SUM(C18363,B18365,C18365)=0,0,1)","v":115.82352941176471},{"$f":"INDEX(CO_VDSL_Cabs,A18359)","v":17},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18375:Q18375+H18377:Q18377)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18381)*IF(C18389=0,0,1)","v":140},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18381)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18381-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18381-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18392)*IF(C18400=0,0,1)","v":142},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18392)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18392-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18392-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18403:Q18403/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18416:Q18416/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18425:Q18425*C18429 + H18427:Q18427*C18431","v":296},296,296,296,296,296,296,296,296,296]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18430:Q18430+H18432:Q18432)/OLT_Port_Capacity,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18447:Q18447*C18451 + H18449:Q18449*C18453","v":2},2,2,2,2,2,2,2,2,2]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18460:Q18460/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18458)*IF(C18466=0,0,1)","v":148.6},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18458)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18458-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18458-1),0)","v":288},288,288,288,288,288,288,288,288,288]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18482:Q18482/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18491)","v":68},{"$f":"INDEX(CO_Homes_per_Cab,$A18491)","v":93},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18495*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18497=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18495*INDEX(Lines_Trend,0,H$6)))/(IF($C18493/$B18493>$AA$10,$AA$10,$AA$13) * IF($C18493/$B18493>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18491))+32*INDEX(CO_SDU_ratio,$A18491))*$B18497,0)+ ROUNDUP( (($B18499*INDEX(Lines_Trend,0,H$6)))/(IF($C18493/$B18493>$AA$10,$AA$10,$AA$13) * IF($C18493/$B18493>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18491))+32*INDEX(CO_SDU_ratio,$A18491))*$C18499,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18502)*IF(C18510=0,0,1)","v":39},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18502)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18502-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18502-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A18513+1)","v":1684},{"$f":"INDEX(CO_Names,A18524)","v":"ΠΑΓΩΝΔΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18528*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18528=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18528*INDEX(Lines_Trend,0,H$6)))/(IF($C18526/$B18526>$AA$10,$AA$10,$AA$13) * IF($C18526/$B18526>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18524))+32*INDEX(CO_SDU_ratio,$A18524))*$B18530,0)+ ROUNDUP( (($B18532*INDEX(Lines_Trend,0,H$6)))/(IF($C18526/$B18526>$AA$10,$AA$10,$AA$13) * IF($C18526/$B18526>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18524))+32*INDEX(CO_SDU_ratio,$A18524))*$C18532,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18535)*IF(SUM(C18539,B18541,C18541)=0,0,1)","v":113.83333333333333},{"$f":"INDEX(CO_VDSL_Cabs,A18535)","v":6},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18546)","v":90},{"$f":"INDEX(CO_Homes_per_Cab,$A18546)","v":121},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18550*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18552=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18557)*IF(C18565=0,0,1)","v":46},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18557)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18557-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18557-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18572*INDEX(Lines_Trend,0,H$6)))/(IF($C18570/$B18570>$AA$10,$AA$10,$AA$13) * IF($C18570/$B18570>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18568))+32*INDEX(CO_SDU_ratio,$A18568))*$B18574,0)+ ROUNDUP( (($B18576*INDEX(Lines_Trend,0,H$6)))/(IF($C18570/$B18570>$AA$10,$AA$10,$AA$13) * IF($C18570/$B18570>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18568))+32*INDEX(CO_SDU_ratio,$A18568))*$C18576,0)","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18579:Q18579/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18590)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18590)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18594+$C18596)*$B18594*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18590/(H18590+H18592)+G.fast_Ports_per_Card*H18592/(H18590+H18592)),0),0)","v":15},15,15,15,15,14,14,14,14,14]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18601)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18601)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18605+$C18607)*$B18605*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18601/(H18601+H18603)+G.fast_Ports_per_Card*H18603/(H18601+H18603)),0),0)","v":31},31,31,31,31,30,30,30,30,30]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18612)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18612)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18616+$C18618)*$B18616*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18612/(H18612+H18614)+G.fast_Ports_per_Card*H18614/(H18612+H18614)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18623:Q18623/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18638*(C18638+C18640)*Capacity_FTTC_Yearly_avg + (B18638*B18640+B18642*C18642)*Capacity_FTTH_Yearly_avg)/1000000","v":6.9406565636141629E-2},9.0182960350274732E-2,0.11558292471248473,0.15427135251622762,0.20870171598453632,0.28245321993285838,0.36056009110993281,0.45481302599886758,0.55537161552294845,0.66885231886485119]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18645)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18645)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18649+$C18651)*$B18649*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18645/(H18645+H18647)+G.fast_Ports_per_Card*H18647/(H18645+H18647)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18658:Q18658/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18667:Q18667*C18671 + H18669:Q18669*C18673","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A18667)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A18667)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C18671+$C18673)*$B18671*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H18667/(H18667+H18669)+G.fast_Ports_per_Card*H18669/(H18667+H18669)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18689:Q18689/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18689:Q18689*C18693 + H18691:Q18691*C18695","v":2},2,2,2,2,2,2,2,2,2]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18700:Q18700*C18704 + H18702:Q18702*C18706","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18726*(C18726+C18728)*Capacity_FTTC_Yearly_avg + (B18726*B18728+B18730*C18730)*Capacity_FTTH_Yearly_avg)/1000000","v":9.4832733245421227E-2},0.12142343558956045,0.15292656627728934,0.20047670186231201,0.26563371584169349,0.35546306981693793,0.44827466262499904,0.55738669337521096,0.6727711504614774,0.80560697733671816]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18727:Q18727+H18729:Q18729)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18733:Q18733*C18737 + H18735:Q18735*C18739","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18749:Q18749+H18751:Q18751)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B18770*(C18770+C18772)*Capacity_FTTC_Yearly_avg + (B18770*B18772+B18774*C18774)*Capacity_FTTH_Yearly_avg)/1000000","v":4.9134350920634916E-2},6.1446596897573258E-2,7.5158731635515855E-2,9.5465366594545353E-2,0.12171350513288179,0.15933702468218877,0.19608558729669076,0.23658359026061859,0.27842120312687063,0.32913386543612816]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18766)","v":70},{"$f":"INDEX(CO_Homes_per_Cab,$A18766)","v":75},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18770*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18772=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H18777:Q18777*C18781 + H18779:Q18779*C18783","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18793:Q18793+H18795:Q18795)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A18788+1)","v":1709},{"$f":"INDEX(CO_Names,A18799)","v":"ΤΡΙΚΟΡΦΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18803*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18803=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18810)*IF(SUM(C18814,B18816,C18816)=0,0,1)","v":186},{"$f":"INDEX(CO_VDSL_Cabs,A18810)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18821)*IF(SUM(C18825,B18827,C18827)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A18821)","v":0},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18834:Q18834/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18832)*IF(C18840=0,0,1)","v":100.66666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18832)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18832-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18832-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18848:Q18848+H18850:Q18850)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18865:Q18865/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18878:Q18878/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H18887:Q18887/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H18892:Q18892+H18894:Q18894)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18909)","v":118},{"$f":"INDEX(CO_Homes_per_Cab,$A18909)","v":122},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18913*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18915=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18922:Q18922/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A18920)*IF(C18928=0,0,1)","v":95},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A18920)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A18920-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A18920-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18933:Q18933/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H18944:Q18944/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18957*INDEX(Lines_Trend,0,H$6)))/(IF($C18955/$B18955>$AA$10,$AA$10,$AA$13) * IF($C18955/$B18955>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18953))+32*INDEX(CO_SDU_ratio,$A18953))*$B18959,0)+ ROUNDUP( (($B18961*INDEX(Lines_Trend,0,H$6)))/(IF($C18955/$B18955>$AA$10,$AA$10,$AA$13) * IF($C18955/$B18955>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18953))+32*INDEX(CO_SDU_ratio,$A18953))*$C18961,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A18964)","v":65},{"$f":"INDEX(CO_Homes_per_Cab,$A18964)","v":80},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B18968*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C18970=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A18975+1)","v":1726},{"$f":"INDEX(CO_Names,A18986)","v":"ΑΙΔΙΝΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B18990*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C18990=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B18990*INDEX(Lines_Trend,0,H$6)))/(IF($C18988/$B18988>$AA$10,$AA$10,$AA$13) * IF($C18988/$B18988>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18986))+32*INDEX(CO_SDU_ratio,$A18986))*$B18992,0)+ ROUNDUP( (($B18994*INDEX(Lines_Trend,0,H$6)))/(IF($C18988/$B18988>$AA$10,$AA$10,$AA$13) * IF($C18988/$B18988>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A18986))+32*INDEX(CO_SDU_ratio,$A18986))*$C18994,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A18997)*IF(SUM(C19001,B19003,C19003)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A18997)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19008)","v":272},{"$f":"INDEX(CO_Homes_per_Cab,$A19008)","v":320},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19012*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19014=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19019)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19019)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19023+$C19025)*$B19023*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19019/(H19019+H19021)+G.fast_Ports_per_Card*H19021/(H19019+H19021)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19030)","v":128},{"$f":"INDEX(CO_Homes_per_Cab,$A19030)","v":128},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19034*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19036=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19041:Q19041/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19052)","v":87},{"$f":"INDEX(CO_Homes_per_Cab,$A19052)","v":97},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19056*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19058=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19063)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19063)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19067+$C19069)*$B19067*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19063/(H19063+H19065)+G.fast_Ports_per_Card*H19065/(H19063+H19065)),0),0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19074)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19074)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19078+$C19080)*$B19078*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19074/(H19074+H19076)+G.fast_Ports_per_Card*H19076/(H19074+H19076)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19085:Q19085/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19100*(C19100+C19102)*Capacity_FTTC_Yearly_avg + (B19100*B19102+B19104*C19104)*Capacity_FTTH_Yearly_avg)/1000000","v":8.5899214896214895E-3},1.0626481615155677E-2,1.2817133491300363E-2,1.6024566968810893E-2,2.0018978564048679E-2,2.5890679331554457E-2,3.1417881242843462E-2,3.7228917771702681E-2,4.3122970021234608E-2,5.0555404585050735E-2]
[{"$f":"INDEX(CO_Index,A19096+1)","v":1737},{"$f":"INDEX(CO_Names,A19107)","v":"ΤΣΑΡΙΤΣΑΝΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19111*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19111=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19120:Q19120/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19118)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19118)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19122+$C19124)*$B19122*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19118/(H19118+H19120)+G.fast_Ports_per_Card*H19120/(H19118+H19120)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19129)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19129)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19133+$C19135)*$B19133*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19129/(H19129+H19131)+G.fast_Ports_per_Card*H19131/(H19129+H19131)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19151:Q19151/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19151:Q19151*C19155 + H19153:Q19153*C19157","v":6},6,6,6,6,6,6,6,6,6]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19162:Q19162*C19166 + H19164:Q19164*C19168","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19188*(C19188+C19190)*Capacity_FTTC_Yearly_avg + (B19188*B19190+B19192*C19192)*Capacity_FTTH_Yearly_avg)/1000000","v":0.33397614751648352},0.43112607388956048,0.5483163299750915,0.72613414980141644,0.97356872873407063,1.3112607311458602,1.6652452076767859,2.0878703781071088,2.5371554056689338,3.0482986146569635]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19184:Q19184*C19188 + H19186:Q19186*C19190","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19195:Q19195*C19199 + H19197:Q19197*C19201","v":483},483,483,483,483,483,483,483,483,483]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19211:Q19211+H19213:Q19213)/OLT_Port_Capacity,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A19206+1)","v":1747},{"$f":"INDEX(CO_Names,A19217)","v":"ΣΑΛΑΜΙΝΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19221*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19221=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19228)*IF(SUM(C19232,B19234,C19234)=0,0,1)","v":118.59375},{"$f":"INDEX(CO_VDSL_Cabs,A19228)","v":32},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19243*INDEX(Lines_Trend,0,H$6)))/(IF($C19241/$B19241>$AA$10,$AA$10,$AA$13) * IF($C19241/$B19241>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19239))+32*INDEX(CO_SDU_ratio,$A19239))*$B19245,0)+ ROUNDUP( (($B19247*INDEX(Lines_Trend,0,H$6)))/(IF($C19241/$B19241>$AA$10,$AA$10,$AA$13) * IF($C19241/$B19241>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19239))+32*INDEX(CO_SDU_ratio,$A19239))*$C19247,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19254*(C19254+C19256)*Capacity_FTTC_Yearly_avg + (B19254*B19256+B19258*C19258)*Capacity_FTTH_Yearly_avg)/1000000","v":0.20134775971672769},0.2571277579024725,0.32280837524719164,0.42176491969693014,0.55663390117655187,0.74323621477493251,0.93505175816926489,1.1593055715376206,1.3959939750923736,1.6696578336291983]
[{"$f":"INDEX(CO_Index,A19250+1)","v":1751},{"$f":"INDEX(CO_Names,A19261)","v":"ΕΞΟΧΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19265*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19265=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19272)*IF(SUM(C19276,B19278,C19278)=0,0,1)","v":30},{"$f":"INDEX(CO_VDSL_Cabs,A19272)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19283)*IF(SUM(C19287,B19289,C19289)=0,0,1)","v":63},{"$f":"INDEX(CO_VDSL_Cabs,A19283)","v":3},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19296:Q19296/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19294)*IF(C19302=0,0,1)","v":120},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19294)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19294-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19294-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19310:Q19310+H19312:Q19312)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19316)*IF(C19324=0,0,1)","v":52},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19316)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19316-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19316-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19340:Q19340/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19338)*IF(C19346=0,0,1)","v":58.333333333333336},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19338)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19338-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19338-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19364*(C19364+C19366)*Capacity_FTTC_Yearly_avg + (B19364*B19366+B19368*C19368)*Capacity_FTTH_Yearly_avg)/1000000","v":6.6314193899877902E-2},8.4453624928800375E-2,0.10567260188756103,0.13757892536125288,0.18080971113887956,0.24085618303133563,0.30223667688513084,0.37355764547277548,0.448671685028808,0.53593725522527214]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19362:Q19362/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19386*(C19386+C19388)*Capacity_FTTC_Yearly_avg + (B19386*B19388+B19390*C19390)*Capacity_FTTH_Yearly_avg)/1000000","v":1.580545554090354E-2},2.053671374313187E-2,2.6320864043437114E-2,3.5131100077952816E-2,4.752613334301322E-2,6.4321030281740035E-2,8.2107743520083723E-2,0.10357128314825698,0.12647076393096846,0.1523129042959562]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19382)*IF(C19390=0,0,1)","v":46},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19382)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19382-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19382-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19395:Q19395/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19408*INDEX(Lines_Trend,0,H$6)))/(IF($C19406/$B19406>$AA$10,$AA$10,$AA$13) * IF($C19406/$B19406>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19404))+32*INDEX(CO_SDU_ratio,$A19404))*$B19410,0)+ ROUNDUP( (($B19412*INDEX(Lines_Trend,0,H$6)))/(IF($C19406/$B19406>$AA$10,$AA$10,$AA$13) * IF($C19406/$B19406>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19404))+32*INDEX(CO_SDU_ratio,$A19404))*$C19412,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19419*INDEX(Lines_Trend,0,H$6)))/(IF($C19417/$B19417>$AA$10,$AA$10,$AA$13) * IF($C19417/$B19417>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19415))+32*INDEX(CO_SDU_ratio,$A19415))*$B19421,0)+ ROUNDUP( (($B19423*INDEX(Lines_Trend,0,H$6)))/(IF($C19417/$B19417>$AA$10,$AA$10,$AA$13) * IF($C19417/$B19417>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19415))+32*INDEX(CO_SDU_ratio,$A19415))*$C19423,0)","v":16},16,15,15,15,15,15,15,15,15]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19426)","v":126},{"$f":"INDEX(CO_Homes_per_Cab,$A19426)","v":180},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19430*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19432=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A19426+1)","v":1767},{"$f":"INDEX(CO_Names,A19437)","v":"ΣΑΜΟΘΡΑΚΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19441*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19441=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19452*INDEX(Lines_Trend,0,H$6)))/(IF($C19450/$B19450>$AA$10,$AA$10,$AA$13) * IF($C19450/$B19450>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19448))+32*INDEX(CO_SDU_ratio,$A19448))*$B19454,0)+ ROUNDUP( (($B19456*INDEX(Lines_Trend,0,H$6)))/(IF($C19450/$B19450>$AA$10,$AA$10,$AA$13) * IF($C19450/$B19450>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19448))+32*INDEX(CO_SDU_ratio,$A19448))*$C19456,0)","v":8},8,8,8,8,8,8,8,8,8]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19459:Q19459/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19464:Q19464+H19466:Q19466)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19481)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19481)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19485+$C19487)*$B19485*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19481/(H19481+H19483)+G.fast_Ports_per_Card*H19483/(H19481+H19483)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19492)","v":126},{"$f":"INDEX(CO_Homes_per_Cab,$A19492)","v":154},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19496*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19498=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19503:Q19503/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19514)","v":111},{"$f":"INDEX(CO_Homes_per_Cab,$A19514)","v":135},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19518*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19520=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19518*INDEX(Lines_Trend,0,H$6)))/(IF($C19516/$B19516>$AA$10,$AA$10,$AA$13) * IF($C19516/$B19516>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19514))+32*INDEX(CO_SDU_ratio,$A19514))*$B19520,0)+ ROUNDUP( (($B19522*INDEX(Lines_Trend,0,H$6)))/(IF($C19516/$B19516>$AA$10,$AA$10,$AA$13) * IF($C19516/$B19516>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19514))+32*INDEX(CO_SDU_ratio,$A19514))*$C19522,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19525)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19525)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19529+$C19531)*$B19529*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19525/(H19525+H19527)+G.fast_Ports_per_Card*H19527/(H19525+H19527)),0),0)","v":15},15,15,15,14,14,14,14,14,14]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19536)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19536)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19540+$C19542)*$B19540*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19536/(H19536+H19538)+G.fast_Ports_per_Card*H19538/(H19536+H19538)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19562*(C19562+C19564)*Capacity_FTTC_Yearly_avg + (B19562*B19564+B19566*C19566)*Capacity_FTTH_Yearly_avg)/1000000","v":1.1335260397704519},1.426035952884936,1.7574616090772737,2.2509625399495814,2.8999204418404902,3.8194449647283673,4.7327734674782889,5.759746526373192,6.8286662216346681,8.1032967630403228]
[{"$f":"INDEX(CO_Index,A19558+1)","v":1779},{"$f":"INDEX(CO_Names,A19569)","v":"ΠΑΝΑΓΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19573*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19573=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A19569+1)","v":1780},{"$f":"INDEX(CO_Names,A19580)","v":"ΚΟΚΚΑΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19584*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19584=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19580)*IF(C19588=0,0,1)","v":120.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19580)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19580-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19580-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19606*(C19606+C19608)*Capacity_FTTC_Yearly_avg + (B19606*B19608+B19610*C19610)*Capacity_FTTH_Yearly_avg)/1000000","v":1.4922411611770452},1.8897770510369509,2.3482849750600883,3.0347847101081742,3.952991089747834,5.2393605251599293,6.5381563285937192,8.0265011224050316,9.5863136704134178,11.418354730441132]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19602:Q19602/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19613:Q19613*C19617 + H19615:Q19615*C19619","v":8},8,8,8,8,8,8,8,8,8]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19624:Q19624/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A19624+1)","v":1785},{"$f":"INDEX(CO_Names,A19635)","v":"ΡΑΧΕΣ(ΧΡΙΣΤΟΣ)"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19639*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19639=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19646:Q19646*C19650 + H19648:Q19648*C19652","v":243},243,243,243,243,243,243,243,243,243]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19657:Q19657*C19661 + H19659:Q19659*C19663","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19662:Q19662+H19664:Q19664)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19679)*IF(SUM(C19683,B19685,C19685)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A19679)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19690)*IF(SUM(C19694,B19696,C19696)=0,0,1)","v":85.333333333333329},{"$f":"INDEX(CO_VDSL_Cabs,A19690)","v":15},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19694*INDEX(Lines_Trend,0,H$6)))/(IF($C19692/$B19692>$AA$10,$AA$10,$AA$13) * IF($C19692/$B19692>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19690))+32*INDEX(CO_SDU_ratio,$A19690))*$B19696,0)+ ROUNDUP( (($B19698*INDEX(Lines_Trend,0,H$6)))/(IF($C19692/$B19692>$AA$10,$AA$10,$AA$13) * IF($C19692/$B19692>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19690))+32*INDEX(CO_SDU_ratio,$A19690))*$C19698,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19716*(C19716+C19718)*Capacity_FTTC_Yearly_avg + (B19716*B19718+B19720*C19720)*Capacity_FTTH_Yearly_avg)/1000000","v":7.3529727951159946E-2},9.5540363935439576E-2,0.12244923707164222,0.1634359873191718,0.22109983772619193,0.29923261913679056,0.38197950246299817,0.48183162160276066,0.58836398872233142,0.70858611998553522]
[{"$f":"INDEX(CO_Index,A19712+1)","v":1793},{"$f":"INDEX(CO_Names,A19723)","v":"ΛΑΡΔΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19727*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19727=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19728:Q19728+H19730:Q19730)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19745)*IF(SUM(C19749,B19751,C19751)=0,0,1)","v":26},{"$f":"INDEX(CO_VDSL_Cabs,A19745)","v":2},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19758:Q19758/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19756)*IF(SUM(C19760,B19762,C19762)=0,0,1)","v":57},{"$f":"INDEX(CO_VDSL_Cabs,A19756)","v":5},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19772:Q19772+H19774:Q19774)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19778)*IF(C19786=0,0,1)","v":93.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19778)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19778-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19778-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A19789)*IF(SUM(C19793,B19795,C19795)=0,0,1)","v":58},{"$f":"INDEX(CO_VDSL_Cabs,A19789)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19800)*IF(C19808=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19800)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19800-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19800-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19811)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19811)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19815+$C19817)*$B19815*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19811/(H19811+H19813)+G.fast_Ports_per_Card*H19813/(H19811+H19813)),0),0)","v":13},13,13,13,13,13,12,12,12,12]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19824:Q19824/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B19848*(C19848+C19850)*Capacity_FTTC_Yearly_avg + (B19848*B19850+B19852*C19852)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17145483293284491},0.22277869908310444,0.28552415560163308,0.38109606388909689,0.51555522909051299,0.69774335023017997,0.89069052209829935,1.1235232671952222,1.3719328522076795,1.6522638966017857]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A19844)*IF(C19852=0,0,1)","v":99.8},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A19844)","v":5},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A19844-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A19844-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H19857:Q19857/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19870*INDEX(Lines_Trend,0,H$6)))/(IF($C19868/$B19868>$AA$10,$AA$10,$AA$13) * IF($C19868/$B19868>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19866))+32*INDEX(CO_SDU_ratio,$A19866))*$B19872,0)+ ROUNDUP( (($B19874*INDEX(Lines_Trend,0,H$6)))/(IF($C19868/$B19868>$AA$10,$AA$10,$AA$13) * IF($C19868/$B19868>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19866))+32*INDEX(CO_SDU_ratio,$A19866))*$C19874,0)","v":18},18,18,18,18,18,18,17,17,17]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19881*INDEX(Lines_Trend,0,H$6)))/(IF($C19879/$B19879>$AA$10,$AA$10,$AA$13) * IF($C19879/$B19879>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19877))+32*INDEX(CO_SDU_ratio,$A19877))*$B19883,0)+ ROUNDUP( (($B19885*INDEX(Lines_Trend,0,H$6)))/(IF($C19879/$B19879>$AA$10,$AA$10,$AA$13) * IF($C19879/$B19879>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19877))+32*INDEX(CO_SDU_ratio,$A19877))*$C19885,0)","v":5},5,5,5,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19888)","v":141},{"$f":"INDEX(CO_Homes_per_Cab,$A19888)","v":180},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19892*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19894=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19899)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19899)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19903+$C19905)*$B19903*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19899/(H19899+H19901)+G.fast_Ports_per_Card*H19901/(H19899+H19901)),0),0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H19910:Q19910*C19914 + H19912:Q19912*C19916","v":4},4,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19921:Q19921/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19926:Q19926+H19928:Q19928)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B19936*INDEX(Lines_Trend,0,H$6)))/(IF($C19934/$B19934>$AA$10,$AA$10,$AA$13) * IF($C19934/$B19934>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19932))+32*INDEX(CO_SDU_ratio,$A19932))*$B19938,0)+ ROUNDUP( (($B19940*INDEX(Lines_Trend,0,H$6)))/(IF($C19934/$B19934>$AA$10,$AA$10,$AA$13) * IF($C19934/$B19934>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A19932))+32*INDEX(CO_SDU_ratio,$A19932))*$C19940,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H19948:Q19948+H19950:Q19950)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H19965:Q19965/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A19976)","v":109},{"$f":"INDEX(CO_Homes_per_Cab,$A19976)","v":132},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B19980*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C19982=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A19976+1)","v":1817},{"$f":"INDEX(CO_Names,A19987)","v":"ΑΙΓΙΑΛΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B19991*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C19991=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19987)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19987)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C19991+$C19993)*$B19991*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19987/(H19987+H19989)+G.fast_Ports_per_Card*H19989/(H19987+H19989)),0),0)","v":6},6,6,6,6,6,5,5,5,5]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A19998)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A19998)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20002+$C20004)*$B20002*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H19998/(H19998+H20000)+G.fast_Ports_per_Card*H20000/(H19998+H20000)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A20009)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A20009)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20013+$C20015)*$B20013*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H20009/(H20009+H20011)+G.fast_Ports_per_Card*H20011/(H20009+H20011)),0),0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20020)*IF(SUM(C20024,B20026,C20026)=0,0,1)","v":137.63636363636363},{"$f":"INDEX(CO_VDSL_Cabs,A20020)","v":11},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20031:Q20031*C20035 + H20033:Q20033*C20037","v":12},12,12,18,18,18,18,18,18,18]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20042)*IF(C20050=0,0,1)","v":89.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20042)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20042-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20042-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A20042+1)","v":1823},{"$f":"INDEX(CO_Names,A20053)","v":"ΣΙΑΤΙΣΤΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20057*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20057=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20064:Q20064/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20075:Q20075*C20079 + H20077:Q20077*C20081","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20086:Q20086/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A20086+1)","v":1827},{"$f":"INDEX(CO_Names,A20097)","v":"ΒΟΓΑΤΣΙΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20101*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20101=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20108:Q20108*C20112 + H20110:Q20110*C20114","v":12},12,12,12,12,12,18,12,12,12]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20123*(C20123+C20125)*Capacity_FTTC_Yearly_avg + (B20123*B20125+B20127*C20127)*Capacity_FTTH_Yearly_avg)/1000000","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20134*(C20134+C20136)*Capacity_FTTC_Yearly_avg + (B20134*B20136+B20138*C20138)*Capacity_FTTH_Yearly_avg)/1000000","v":7.593490596825396E-2},9.684727812339744E-2,0.12139646060753966,0.15834938879399146,0.20857657352319595,0.27819483403851658,0.34957412489374134,0.4327890706012445,0.52053166099853909,0.62220478829026038]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20143:Q20143/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20152)*IF(SUM(C20156,B20158,C20158)=0,0,1)","v":115.25},{"$f":"INDEX(CO_VDSL_Cabs,A20152)","v":4},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20156*INDEX(Lines_Trend,0,H$6)))/(IF($C20154/$B20154>$AA$10,$AA$10,$AA$13) * IF($C20154/$B20154>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20152))+32*INDEX(CO_SDU_ratio,$A20152))*$B20158,0)+ ROUNDUP( (($B20160*INDEX(Lines_Trend,0,H$6)))/(IF($C20154/$B20154>$AA$10,$AA$10,$AA$13) * IF($C20154/$B20154>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20152))+32*INDEX(CO_SDU_ratio,$A20152))*$C20160,0)","v":10},10,10,10,10,10,10,10,10,10]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20176:Q20176/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A20174+1)","v":1835},{"$f":"INDEX(CO_Names,A20185)","v":"ΛΕΧΟΒΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20189*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20189=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20190:Q20190+H20192:Q20192)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20196)*IF(SUM(C20200,B20202,C20202)=0,0,1)","v":100.2394366197183},{"$f":"INDEX(CO_VDSL_Cabs,A20196)","v":71},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20207)*IF(SUM(C20211,B20213,C20213)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A20207)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20218)*IF(SUM(C20222,B20224,C20224)=0,0,1)","v":126.5},{"$f":"INDEX(CO_VDSL_Cabs,A20218)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20234:Q20234+H20236:Q20236)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20242:Q20242/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20251)","v":67},{"$f":"INDEX(CO_Homes_per_Cab,$A20251)","v":96},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20255*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20257=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20262)*IF(C20270=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20262)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20262-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20262-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A20273)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A20273)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20277+$C20279)*$B20277*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H20273/(H20273+H20275)+G.fast_Ports_per_Card*H20275/(H20273+H20275)),0),0)","v":20},20,20,19,19,19,19,19,19,19]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20286:Q20286/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20299*(C20299+C20301)*Capacity_FTTC_Yearly_avg + (B20299*B20301+B20303*C20303)*Capacity_FTTH_Yearly_avg)/1000000","v":8.3150440019536004E-2},0.10804097230082418,0.13847063257634307,0.18482013519270832,0.25002878845672177,0.33838455061263234,0.4319581289534839,0.54487501134517802,0.66534619285422525,0.80129832260046518]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20306)","v":141},{"$f":"INDEX(CO_Homes_per_Cab,$A20306)","v":205},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20310*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20312=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20319:Q20319/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20317)*IF(C20325=0,0,1)","v":43},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20317)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20317-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20317-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20341:Q20341/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20350)","v":142},{"$f":"INDEX(CO_Homes_per_Cab,$A20350)","v":184},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20354*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20356=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20354*INDEX(Lines_Trend,0,H$6)))/(IF($C20352/$B20352>$AA$10,$AA$10,$AA$13) * IF($C20352/$B20352>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20350))+32*INDEX(CO_SDU_ratio,$A20350))*$B20356,0)+ ROUNDUP( (($B20358*INDEX(Lines_Trend,0,H$6)))/(IF($C20352/$B20352>$AA$10,$AA$10,$AA$13) * IF($C20352/$B20352>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20350))+32*INDEX(CO_SDU_ratio,$A20350))*$C20358,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20361:Q20361*C20365 + H20363:Q20363*C20367","v":2},2,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20383:Q20383/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20383:Q20383*C20387 + H20385:Q20385*C20389","v":10},10,10,10,10,10,10,10,10,10]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20398*INDEX(Lines_Trend,0,H$6)))/(IF($C20396/$B20396>$AA$10,$AA$10,$AA$13) * IF($C20396/$B20396>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20394))+32*INDEX(CO_SDU_ratio,$A20394))*$B20400,0)+ ROUNDUP( (($B20402*INDEX(Lines_Trend,0,H$6)))/(IF($C20396/$B20396>$AA$10,$AA$10,$AA$13) * IF($C20396/$B20396>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20394))+32*INDEX(CO_SDU_ratio,$A20394))*$C20402,0)","v":11},10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20410:Q20410+H20412:Q20412)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20427:Q20427/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20427)","v":49},{"$f":"INDEX(CO_Homes_per_Cab,$A20427)","v":87},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20431*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20433=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A20438+1)","v":1859},{"$f":"INDEX(CO_Names,A20449)","v":"ΜΑΝΙΚΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20453*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20453=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20449:Q20449/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A20449+1)","v":1860},{"$f":"INDEX(CO_Names,A20460)","v":"ΑΓ.ΛΟΥΚΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20464*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20464=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A20460+1)","v":1861},{"$f":"INDEX(CO_Names,A20471)","v":"ΒΕΛΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20475*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20475=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20482)*IF(SUM(C20486,B20488,C20488)=0,0,1)","v":44.666666666666664},{"$f":"INDEX(CO_VDSL_Cabs,A20482)","v":3},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20493:Q20493*C20497 + H20495:Q20495*C20499","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20504)*IF(C20512=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20504)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20504-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20504-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[{"$f":"INDEX(CO_Index,A20504+1)","v":1865},{"$f":"INDEX(CO_Names,A20515)","v":"ΩΡΕΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20519*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20519=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20515)*IF(C20523=0,0,1)","v":101.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20515)","v":4},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20515-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20515-1),0)","v":192},192,192,192,192,192,192,192,192,192]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20537:Q20537*C20541 + H20539:Q20539*C20543","v":3},3,3,3,3,3,3,3,3,3]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20548:Q20548/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20559)*IF(SUM(C20563,B20565,C20565)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A20559)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20570)*IF(SUM(C20574,B20576,C20576)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A20570)","v":0},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20585*(C20585+C20587)*Capacity_FTTC_Yearly_avg + (B20585*B20587+B20589*C20589)*Capacity_FTTH_Yearly_avg)/1000000","v":0.77584170894261284},0.9752495371767399,1.200667316005082,1.5360776587623777,1.9761521187673401,2.6006465129943575,3.2195774423327737,3.913725936317106,4.6355408445666351,5.4980633590433383]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20596*(C20596+C20598)*Capacity_FTTC_Yearly_avg + (B20596*B20598+B20600*C20600)*Capacity_FTTH_Yearly_avg)/1000000","v":0.14018751871062271},0.17560606544340657,0.21524536898635527,0.27404009552327119,0.35041633242802861,0.4595268082516501,0.56661986291345912,0.68534001615873252,0.80826032525466773,0.956535461646837]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20605:Q20605/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20608:Q20608+H20610:Q20610)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20618*INDEX(Lines_Trend,0,H$6)))/(IF($C20616/$B20616>$AA$10,$AA$10,$AA$13) * IF($C20616/$B20616>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20614))+32*INDEX(CO_SDU_ratio,$A20614))*$B20620,0)+ ROUNDUP( (($B20622*INDEX(Lines_Trend,0,H$6)))/(IF($C20616/$B20616>$AA$10,$AA$10,$AA$13) * IF($C20616/$B20616>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20614))+32*INDEX(CO_SDU_ratio,$A20614))*$C20622,0)","v":17},17,17,16,16,16,16,16,16,16]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20625)*IF(SUM(C20629,B20631,C20631)=0,0,1)","v":65.25},{"$f":"INDEX(CO_VDSL_Cabs,A20625)","v":4},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A20636+1)","v":1877},{"$f":"INDEX(CO_Names,A20647)","v":"ΘΕΟΛΟΓΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20651*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20651=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20652:Q20652+H20654:Q20654)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A20658+1)","v":1879},{"$f":"INDEX(CO_Names,A20669)","v":"ΔΡΥΜΑΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20673*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20673=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20669)*IF(SUM(C20673,B20675,C20675)=0,0,1)","v":25},{"$f":"INDEX(CO_VDSL_Cabs,A20669)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20680)*IF(C20688=0,0,1)","v":68.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20680)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20680-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20680-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20696:Q20696+H20698:Q20698)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20704:Q20704/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20713)","v":147},{"$f":"INDEX(CO_Homes_per_Cab,$A20713)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20717*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20719=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20718:Q20718+H20720:Q20720)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A20735)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A20735)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20739+$C20741)*$B20739*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H20735/(H20735+H20737)+G.fast_Ports_per_Card*H20737/(H20735+H20737)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20735)*IF(C20743=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20735)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20735-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20735-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B20761*(C20761+C20763)*Capacity_FTTC_Yearly_avg + (B20761*B20763+B20765*C20765)*Capacity_FTTH_Yearly_avg)/1000000","v":2.2333795873015871E-2},2.7628852199404759E-2,3.3324547077380952E-2,4.1663874118908324E-2,5.2049344266526569E-2,6.7315766262041582E-2,8.1686491231392988E-2,9.6795186206426992E-2,0.11211972205520997,0.1314440519211319]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20768)","v":191},{"$f":"INDEX(CO_Homes_per_Cab,$A20768)","v":212},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20772*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20774=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H20781:Q20781/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20779)*IF(C20787=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20779)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20779-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20779-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20801:Q20801/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20812:Q20812/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20816*INDEX(Lines_Trend,0,H$6)))/(IF($C20814/$B20814>$AA$10,$AA$10,$AA$13) * IF($C20814/$B20814>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20812))+32*INDEX(CO_SDU_ratio,$A20812))*$B20818,0)+ ROUNDUP( (($B20820*INDEX(Lines_Trend,0,H$6)))/(IF($C20814/$B20814>$AA$10,$AA$10,$AA$13) * IF($C20814/$B20814>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20812))+32*INDEX(CO_SDU_ratio,$A20812))*$C20820,0)","v":12},12,12,12,12,12,12,12,12,12]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20834:Q20834/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20845:Q20845/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20845:Q20845*C20849 + H20847:Q20847*C20851","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B20860*INDEX(Lines_Trend,0,H$6)))/(IF($C20858/$B20858>$AA$10,$AA$10,$AA$13) * IF($C20858/$B20858>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20856))+32*INDEX(CO_SDU_ratio,$A20856))*$B20862,0)+ ROUNDUP( (($B20864*INDEX(Lines_Trend,0,H$6)))/(IF($C20858/$B20858>$AA$10,$AA$10,$AA$13) * IF($C20858/$B20858>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A20856))+32*INDEX(CO_SDU_ratio,$A20856))*$C20864,0)","v":201},200,199,198,197,196,195,194,193,192]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H20872:Q20872+H20874:Q20874)/OLT_Port_Capacity,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A20878)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A20878)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20882+$C20884)*$B20882*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H20878/(H20878+H20880)+G.fast_Ports_per_Card*H20880/(H20878+H20880)),0),0)","v":13},13,13,13,13,13,13,13,12,12]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A20889)","v":170},{"$f":"INDEX(CO_Homes_per_Cab,$A20889)","v":197},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B20893*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C20895=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H20900:Q20900/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20911:Q20911*C20915 + H20913:Q20913*C20917","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A20911+1)","v":1902},{"$f":"INDEX(CO_Names,A20922)","v":"ΓΟΝΝΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20926*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20926=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A20922+1)","v":1903},{"$f":"INDEX(CO_Names,A20933)","v":"ΕΛΕΥΘΕΡΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20937*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20937=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20944)*IF(SUM(C20948,B20950,C20950)=0,0,1)","v":121},{"$f":"INDEX(CO_VDSL_Cabs,A20944)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H20955:Q20955*C20959 + H20957:Q20957*C20961","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A20966)*IF(SUM(C20970,B20972,C20972)=0,0,1)","v":58},{"$f":"INDEX(CO_VDSL_Cabs,A20966)","v":1},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A20966+1)","v":1907},{"$f":"INDEX(CO_Names,A20977)","v":"ΜΕΣΑΓΓΑΛΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B20981*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C20981=0,0,1)","v":1},1,1,1,1,1,2,2,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A20977)*IF(C20985=0,0,1)","v":38},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A20977)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A20977-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A20977-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A20988)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A20988)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C20992+$C20994)*$B20992*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H20988/(H20988+H20990)+G.fast_Ports_per_Card*H20990/(H20988+H20990)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21010:Q21010/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21010:Q21010*C21014 + H21012:Q21012*C21016","v":6},6,6,6,6,6,6,6,6,6]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21021:Q21021*C21025 + H21023:Q21023*C21027","v":12},12,12,12,12,12,12,12,12,12]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21047*(C21047+C21049)*Capacity_FTTC_Yearly_avg + (B21047*B21049+B21051*C21051)*Capacity_FTTH_Yearly_avg)/1000000","v":3.9513638852258851E-2},5.1341784357829677E-2,6.5802160108592786E-2,8.7827750194882037E-2,0.11881533335753307,0.16080257570435008,0.2052693588002093,0.25892820787064241,0.31617690982742108,0.38078226073989047]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21043)*IF(SUM(C21047,B21049,C21049)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A21043)","v":0},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21056:Q21056/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21070:Q21070+H21072:Q21072)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21080*INDEX(Lines_Trend,0,H$6)))/(IF($C21078/$B21078>$AA$10,$AA$10,$AA$13) * IF($C21078/$B21078>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21076))+32*INDEX(CO_SDU_ratio,$A21076))*$B21082,0)+ ROUNDUP( (($B21084*INDEX(Lines_Trend,0,H$6)))/(IF($C21078/$B21078>$AA$10,$AA$10,$AA$13) * IF($C21078/$B21078>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21076))+32*INDEX(CO_SDU_ratio,$A21076))*$C21084,0)","v":25},25,25,25,25,25,24,24,24,24]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21087)*IF(SUM(C21091,B21093,C21093)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A21087)","v":0},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21102*INDEX(Lines_Trend,0,H$6)))/(IF($C21100/$B21100>$AA$10,$AA$10,$AA$13) * IF($C21100/$B21100>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21098))+32*INDEX(CO_SDU_ratio,$A21098))*$B21104,0)+ ROUNDUP( (($B21106*INDEX(Lines_Trend,0,H$6)))/(IF($C21100/$B21100>$AA$10,$AA$10,$AA$13) * IF($C21100/$B21100>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21098))+32*INDEX(CO_SDU_ratio,$A21098))*$C21106,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21114:Q21114+H21116:Q21116)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21122:Q21122/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21131:Q21131*C21135 + H21133:Q21133*C21137","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21136:Q21136+H21138:Q21138)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21147:Q21147+H21149:Q21149)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21166:Q21166/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21175)","v":103},{"$f":"INDEX(CO_Homes_per_Cab,$A21175)","v":165},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21179*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21181=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21186)","v":244},{"$f":"INDEX(CO_Homes_per_Cab,$A21186)","v":249},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21190*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21192=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21186)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21186)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21190+$C21192)*$B21190*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21186/(H21186+H21188)+G.fast_Ports_per_Card*H21188/(H21186+H21188)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21197)*IF(C21205=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21197)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21197-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21197-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21223*(C21223+C21225)*Capacity_FTTC_Yearly_avg + (B21223*B21225+B21227*C21227)*Capacity_FTTH_Yearly_avg)/1000000","v":0.12266407887179485},0.15236649745499084,0.18475437960715807,0.23239018607124745,0.29261112630265312,0.38023592757283053,0.4639661793426807,0.55373834054081428,0.64550493524377373,0.75931026086418585]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21230)","v":200},{"$f":"INDEX(CO_Homes_per_Cab,$A21230)","v":208},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21234*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21236=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21234*INDEX(Lines_Trend,0,H$6)))/(IF($C21232/$B21232>$AA$10,$AA$10,$AA$13) * IF($C21232/$B21232>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21230))+32*INDEX(CO_SDU_ratio,$A21230))*$B21236,0)+ ROUNDUP( (($B21238*INDEX(Lines_Trend,0,H$6)))/(IF($C21232/$B21232>$AA$10,$AA$10,$AA$13) * IF($C21232/$B21232>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21230))+32*INDEX(CO_SDU_ratio,$A21230))*$C21238,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21241)*IF(C21249=0,0,1)","v":84.333333333333329},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21241)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21241-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21241-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21263:Q21263/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21263)*IF(C21271=0,0,1)","v":97},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21263)","v":8},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21263-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21263-1),0)","v":288},288,288,288,288,288,288,288,288,288]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21278*INDEX(Lines_Trend,0,H$6)))/(IF($C21276/$B21276>$AA$10,$AA$10,$AA$13) * IF($C21276/$B21276>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21274))+32*INDEX(CO_SDU_ratio,$A21274))*$B21280,0)+ ROUNDUP( (($B21282*INDEX(Lines_Trend,0,H$6)))/(IF($C21276/$B21276>$AA$10,$AA$10,$AA$13) * IF($C21276/$B21276>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21274))+32*INDEX(CO_SDU_ratio,$A21274))*$C21282,0)","v":4},4,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21285:Q21285/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21296)","v":96},{"$f":"INDEX(CO_Homes_per_Cab,$A21296)","v":156},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21300*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21302=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21307:Q21307*C21311 + H21309:Q21309*C21313","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21318:Q21318/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21334:Q21334+H21336:Q21336)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21340)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21340)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21344+$C21346)*$B21344*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21340/(H21340+H21342)+G.fast_Ports_per_Card*H21342/(H21340+H21342)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21351)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21351)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21355+$C21357)*$B21355*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21351/(H21351+H21353)+G.fast_Ports_per_Card*H21353/(H21351+H21353)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21366*INDEX(Lines_Trend,0,H$6)))/(IF($C21364/$B21364>$AA$10,$AA$10,$AA$13) * IF($C21364/$B21364>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21362))+32*INDEX(CO_SDU_ratio,$A21362))*$B21368,0)+ ROUNDUP( (($B21370*INDEX(Lines_Trend,0,H$6)))/(IF($C21364/$B21364>$AA$10,$AA$10,$AA$13) * IF($C21364/$B21364>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21362))+32*INDEX(CO_SDU_ratio,$A21362))*$C21370,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21373:Q21373*C21377 + H21375:Q21375*C21379","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A21373+1)","v":1944},{"$f":"INDEX(CO_Names,A21384)","v":"ΠΥΛΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21388*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21388=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A21384+1)","v":1945},{"$f":"INDEX(CO_Names,A21395)","v":"ΓΡΙΖΑΝΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21399*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21399=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A21395+1)","v":1946},{"$f":"INDEX(CO_Names,A21406)","v":"ΖΑΡΚΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21410*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21410=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21406)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21406)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21410+$C21412)*$B21410*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21406/(H21406+H21408)+G.fast_Ports_per_Card*H21408/(H21406+H21408)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21428)*IF(SUM(C21432,B21434,C21434)=0,0,1)","v":63.4},{"$f":"INDEX(CO_VDSL_Cabs,A21428)","v":5},null,null,"",null,"","","","","","","","","",""]
[{"$f":"INDEX(CO_Index,A21428+1)","v":1949},{"$f":"INDEX(CO_Names,A21439)","v":"ΓΥΜΝΟΤΟΠΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21443*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21443=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21439)*IF(C21447=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21439)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21439-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21439-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21465*(C21465+C21467)*Capacity_FTTC_Yearly_avg + (B21465*B21467+B21469*C21469)*Capacity_FTTH_Yearly_avg)/1000000","v":7.3873324810744795E-2},9.3911883920924921E-2,0.11724921614462756,0.15229422873460438,0.19958850062145586,0.26545326131176444,0.33252559086070821,0.41013105772582215,0.49174212680965712,0.58687068081005833]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21476*(C21476+C21478)*Capacity_FTTC_Yearly_avg + (B21476*B21478+B21480*C21480)*Capacity_FTTH_Yearly_avg)/1000000","v":1.9241424136752134E-2},2.3803318817948716E-2,2.8710379020512815E-2,3.5895030010136407E-2,4.4842511983469051E-2,5.7995121702681979E-2,7.0376053983969358E-2,8.3392775808614025E-2,9.6595452847565516E-2,0.11324410627051364]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21472)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21472)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21476+$C21478)*$B21476*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21472/(H21472+H21474)+G.fast_Ports_per_Card*H21474/(H21472+H21474)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21488:Q21488+H21490:Q21490)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21509*(C21509+C21511)*Capacity_FTTC_Yearly_avg + (B21509*B21511+B21513*C21513)*Capacity_FTTH_Yearly_avg)/1000000","v":0.68788091288888886},0.85096864774166669,1.0263960499833329,1.2832473228623764,1.6031198034090184,2.0733256008708807,2.5159439299269044,2.9812917351579511,3.4532874393004671,4.0484767991708628]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21505)*IF(SUM(C21509,B21511,C21511)=0,0,1)","v":133.46666666666667},{"$f":"INDEX(CO_VDSL_Cabs,A21505)","v":15},null,null,"",null,"","","","","","","","","",""]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21518:Q21518/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21532:Q21532+H21534:Q21534)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21540:Q21540/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21549)*IF(SUM(C21553,B21555,C21555)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A21549)","v":0},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21564*INDEX(Lines_Trend,0,H$6)))/(IF($C21562/$B21562>$AA$10,$AA$10,$AA$13) * IF($C21562/$B21562>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21560))+32*INDEX(CO_SDU_ratio,$A21560))*$B21566,0)+ ROUNDUP( (($B21568*INDEX(Lines_Trend,0,H$6)))/(IF($C21562/$B21562>$AA$10,$AA$10,$AA$13) * IF($C21562/$B21562>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21560))+32*INDEX(CO_SDU_ratio,$A21560))*$C21568,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21575*(C21575+C21577)*Capacity_FTTC_Yearly_avg + (B21575*B21577+B21579*C21579)*Capacity_FTTH_Yearly_avg)/1000000","v":4.6041979184371182E-2},5.6957941457234422E-2,6.8699835513369958E-2,8.5891678952826386E-2,0.10730172510330092,0.13877404121713185,0.16839984346164094,0.19954699925632641,0.23113911931381748,0.27097696857587189]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21584:Q21584/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21593:Q21593*C21597 + H21595:Q21595*C21599","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21598:Q21598+H21600:Q21600)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21609:Q21609+H21611:Q21611)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21615)*IF(C21623=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21615)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21615-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21615-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21637)","v":135},{"$f":"INDEX(CO_Homes_per_Cab,$A21637)","v":210},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21641*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21643=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21648)","v":143},{"$f":"INDEX(CO_Homes_per_Cab,$A21648)","v":224},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21652*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21654=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21648)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21648)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21652+$C21654)*$B21652*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21648/(H21648+H21650)+G.fast_Ports_per_Card*H21650/(H21648+H21650)),0),0)","v":27},26,26,26,26,26,26,26,26,25]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21659)*IF(C21667=0,0,1)","v":83.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21659)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21659-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21659-1),0)","v":384},384,384,384,384,384,384,384,384,384]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21681:Q21681/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21681)*IF(SUM(C21685,B21687,C21687)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A21681)","v":0},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21696*INDEX(Lines_Trend,0,H$6)))/(IF($C21694/$B21694>$AA$10,$AA$10,$AA$13) * IF($C21694/$B21694>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21692))+32*INDEX(CO_SDU_ratio,$A21692))*$B21698,0)+ ROUNDUP( (($B21700*INDEX(Lines_Trend,0,H$6)))/(IF($C21694/$B21694>$AA$10,$AA$10,$AA$13) * IF($C21694/$B21694>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21692))+32*INDEX(CO_SDU_ratio,$A21692))*$C21700,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21703)*IF(C21711=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21703)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21703-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21703-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21714)","v":51},{"$f":"INDEX(CO_Homes_per_Cab,$A21714)","v":83},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21718*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21720=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A21725)*IF(C21733=0,0,1)","v":45.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A21725)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A21725-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A21725-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21740*INDEX(Lines_Trend,0,H$6)))/(IF($C21738/$B21738>$AA$10,$AA$10,$AA$13) * IF($C21738/$B21738>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21736))+32*INDEX(CO_SDU_ratio,$A21736))*$B21742,0)+ ROUNDUP( (($B21744*INDEX(Lines_Trend,0,H$6)))/(IF($C21738/$B21738>$AA$10,$AA$10,$AA$13) * IF($C21738/$B21738>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21736))+32*INDEX(CO_SDU_ratio,$A21736))*$C21744,0)","v":16},16,16,16,16,16,16,16,16,15]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21747:Q21747/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21758)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21758)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21762+$C21764)*$B21762*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21758/(H21758+H21760)+G.fast_Ports_per_Card*H21760/(H21758+H21760)),0),0)","v":13},13,13,13,12,12,12,12,12,12]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21769:Q21769*C21773 + H21771:Q21771*C21775","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21780:Q21780/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H21791:Q21791/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H21804:Q21804/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A21802+1)","v":1983},{"$f":"INDEX(CO_Names,A21813)","v":"ΚΑΝΔΗΛΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21817*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21817=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21817*INDEX(Lines_Trend,0,H$6)))/(IF($C21815/$B21815>$AA$10,$AA$10,$AA$13) * IF($C21815/$B21815>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21813))+32*INDEX(CO_SDU_ratio,$A21813))*$B21819,0)+ ROUNDUP( (($B21821*INDEX(Lines_Trend,0,H$6)))/(IF($C21815/$B21815>$AA$10,$AA$10,$AA$13) * IF($C21815/$B21815>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21813))+32*INDEX(CO_SDU_ratio,$A21813))*$C21821,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21824)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21824)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21828+$C21830)*$B21828*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21824/(H21824+H21826)+G.fast_Ports_per_Card*H21826/(H21824+H21826)),0),0)","v":6},6,6,6,6,6,6,6,6,6]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B21839*INDEX(Lines_Trend,0,H$6)))/(IF($C21837/$B21837>$AA$10,$AA$10,$AA$13) * IF($C21837/$B21837>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21835))+32*INDEX(CO_SDU_ratio,$A21835))*$B21841,0)+ ROUNDUP( (($B21843*INDEX(Lines_Trend,0,H$6)))/(IF($C21837/$B21837>$AA$10,$AA$10,$AA$13) * IF($C21837/$B21837>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A21835))+32*INDEX(CO_SDU_ratio,$A21835))*$C21843,0)","v":11},11,11,11,11,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A21846+1)","v":1987},{"$f":"INDEX(CO_Names,A21857)","v":"ΣΚΟΥΡΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21861*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21861=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A21857+1)","v":1988},{"$f":"INDEX(CO_Names,A21868)","v":"ΣΠΑΡΤΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B21872*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C21872=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21868)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21868)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21872+$C21874)*$B21872*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21868/(H21868+H21870)+G.fast_Ports_per_Card*H21870/(H21868+H21870)),0),0)","v":178},177,176,175,174,173,172,172,171,170]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21879)*IF(SUM(C21883,B21885,C21885)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A21879)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21890:Q21890*C21894 + H21892:Q21892*C21896","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H21901:Q21901*C21905 + H21903:Q21903*C21907","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A21912)","v":182},{"$f":"INDEX(CO_Homes_per_Cab,$A21912)","v":223},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B21916*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C21918=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21938*(C21938+C21940)*Capacity_FTTC_Yearly_avg + (B21938*B21940+B21942*C21942)*Capacity_FTTH_Yearly_avg)/1000000","v":0.15461858681318683},0.19987586480412095,0.25463036033507319,0.33778243447874806,0.45377351718843689,0.61181997764831253,0.77787261231394755,0.97660247485208884,1.1880406046201033,1.4281487143462188]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A21934)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A21934)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C21938+$C21940)*$B21938*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H21934/(H21934+H21936)+G.fast_Ports_per_Card*H21936/(H21934+H21936)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H21950:Q21950+H21952:Q21952)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21960*(C21960+C21962)*Capacity_FTTC_Yearly_avg + (B21960*B21962+B21964*C21964)*Capacity_FTTH_Yearly_avg)/1000000","v":2.4738973890109886E-2},3.2144421510989014E-2,4.1197874154945052E-2,5.4987808817665282E-2,7.4388730449933743E-2,0.10067639522359309,0.1285164681183919,0.16211157362335873,0.19795423919629845,0.23840280672410535]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A21967)*IF(SUM(C21971,B21973,C21973)=0,0,1)","v":53.5},{"$f":"INDEX(CO_VDSL_Cabs,A21967)","v":2},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21982*(C21982+C21984)*Capacity_FTTC_Yearly_avg + (B21982*B21984+B21986*C21986)*Capacity_FTTH_Yearly_avg)/1000000","v":0.25116930435653234},0.31642972854720697,0.39066144758978927,0.50132908730663894,0.64741045090058125,0.85387264068114166,1.059697778472878,1.292132466029424,1.5344426272803875,1.8223853840337654]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B21993*(C21993+C21995)*Capacity_FTTC_Yearly_avg + (B21993*B21995+B21997*C21997)*Capacity_FTTH_Yearly_avg)/1000000","v":0.17729597954578755},0.22773725696071431,0.28793202653960615,0.37898265928297259,0.50453186157434116,0.67690746624002684,0.85606169752767902,1.068025281464277,1.2926652347842698,1.550014577260858]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22002:Q22002/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22011)*IF(SUM(C22015,B22017,C22017)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22011)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22016:Q22016+H22018:Q22018)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22033:Q22033/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22046:Q22046/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22044:Q22044*C22048 + H22046:Q22046*C22050","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22066)","v":104},{"$f":"INDEX(CO_Homes_per_Cab,$A22066)","v":117},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22070*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22072=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22071:Q22071+H22073:Q22073)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22077)*IF(C22085=0,0,1)","v":80},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22077)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22077-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22077-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22099)","v":183},{"$f":"INDEX(CO_Homes_per_Cab,$A22099)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22103*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22105=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22101:Q22101/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22110)","v":158},{"$f":"INDEX(CO_Homes_per_Cab,$A22110)","v":169},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22114*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22116=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22121)*IF(C22129=0,0,1)","v":105},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22121)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22121-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22121-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22132)","v":202},{"$f":"INDEX(CO_Homes_per_Cab,$A22132)","v":217},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22136*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22138=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22143)*IF(SUM(C22147,B22149,C22149)=0,0,1)","v":52.333333333333336},{"$f":"INDEX(CO_VDSL_Cabs,A22143)","v":3},null,null,"",null,"","","","","","","","","",""]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22158*INDEX(Lines_Trend,0,H$6)))/(IF($C22156/$B22156>$AA$10,$AA$10,$AA$13) * IF($C22156/$B22156>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22154))+32*INDEX(CO_SDU_ratio,$A22154))*$B22160,0)+ ROUNDUP( (($B22162*INDEX(Lines_Trend,0,H$6)))/(IF($C22156/$B22156>$AA$10,$AA$10,$AA$13) * IF($C22156/$B22156>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22154))+32*INDEX(CO_SDU_ratio,$A22154))*$C22162,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22165)*IF(SUM(C22169,B22171,C22171)=0,0,1)","v":77.857142857142861},{"$f":"INDEX(CO_VDSL_Cabs,A22165)","v":7},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22176)","v":94},{"$f":"INDEX(CO_Homes_per_Cab,$A22176)","v":150},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22180*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22182=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22187)*IF(C22195=0,0,1)","v":164.5},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22187)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22187-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22187-1),0)","v":192},192,192,192,192,192,192,192,192,192]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22198:Q22198/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22209:Q22209/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22220)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22220)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22224+$C22226)*$B22224*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22220/(H22220+H22222)+G.fast_Ports_per_Card*H22222/(H22220+H22222)),0),0)","v":57},56,56,56,55,55,55,55,54,54]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22231:Q22231*C22235 + H22233:Q22233*C22237","v":6},6,6,6,6,9,9,9,9,9]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22242:Q22242/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22242)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22242)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22246+$C22248)*$B22246*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22242/(H22242+H22244)+G.fast_Ports_per_Card*H22244/(H22242+H22244)),0),0)","v":38},38,38,38,37,37,37,37,37,36]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22266:Q22266/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22264+1)","v":2025},{"$f":"INDEX(CO_Names,A22275)","v":"ΕΞΟΧΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22279*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22279=0,0,1)","v":3},3,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22279*INDEX(Lines_Trend,0,H$6)))/(IF($C22277/$B22277>$AA$10,$AA$10,$AA$13) * IF($C22277/$B22277>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22275))+32*INDEX(CO_SDU_ratio,$A22275))*$B22281,0)+ ROUNDUP( (($B22283*INDEX(Lines_Trend,0,H$6)))/(IF($C22277/$B22277>$AA$10,$AA$10,$AA$13) * IF($C22277/$B22277>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22275))+32*INDEX(CO_SDU_ratio,$A22275))*$C22283,0)","v":10},10,10,10,10,9,9,9,9,9]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22286)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22286)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22290+$C22292)*$B22290*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22286/(H22286+H22288)+G.fast_Ports_per_Card*H22288/(H22286+H22288)),0),0)","v":13},13,13,13,13,13,13,12,12,12]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22301*INDEX(Lines_Trend,0,H$6)))/(IF($C22299/$B22299>$AA$10,$AA$10,$AA$13) * IF($C22299/$B22299>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22297))+32*INDEX(CO_SDU_ratio,$A22297))*$B22303,0)+ ROUNDUP( (($B22305*INDEX(Lines_Trend,0,H$6)))/(IF($C22299/$B22299>$AA$10,$AA$10,$AA$13) * IF($C22299/$B22299>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22297))+32*INDEX(CO_SDU_ratio,$A22297))*$C22305,0)","v":1030},1024,1019,1014,1010,1005,999,994,989,984]
[{"$f":"INDEX(CO_Index,A22308+1)","v":2029},{"$f":"INDEX(CO_Names,A22319)","v":"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ."},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22323*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22323=0,0,1)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A22319+1)","v":2030},{"$f":"INDEX(CO_Names,A22330)","v":"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22334*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22334=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22345*(C22345+C22347)*Capacity_FTTC_Yearly_avg + (B22345*B22347+B22349*C22349)*Capacity_FTTH_Yearly_avg)/1000000","v":8.0401665142857154E-2},0.10228748442664835,0.12782334059523806,0.16619121606513482,0.21805677169953047,0.29020736291599619,0.36379848035451978,0.44909853615137135,0.53885782287985096,0.64333786303453344]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22356*(C22356+C22358)*Capacity_FTTC_Yearly_avg + (B22356*B22358+B22360*C22360)*Capacity_FTTH_Yearly_avg)/1000000","v":0.24601535146275946},0.31608611121053115,0.39975224215334243,0.52632614958635449,0.7009408464885899,0.94060725151468105,1.1898095161049325,1.4847899195930843,1.7974625136136229,2.155531503899442]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22357:Q22357+H22359:Q22359)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22363:Q22363*C22367 + H22365:Q22365*C22369","v":30},30,40,40,40,40,40,40,40,40]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22374)","v":178},{"$f":"INDEX(CO_Homes_per_Cab,$A22374)","v":207},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22378*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22380=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22385)*IF(SUM(C22389,B22391,C22391)=0,0,1)","v":76},{"$f":"INDEX(CO_VDSL_Cabs,A22385)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22396)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22396)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22400+$C22402)*$B22400*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22396/(H22396+H22398)+G.fast_Ports_per_Card*H22398/(H22396+H22398)),0),0)","v":18},18,17,17,17,17,17,17,17,17]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22411*(C22411+C22413)*Capacity_FTTC_Yearly_avg + (B22411*B22413+B22415*C22415)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22418)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22418)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22422+$C22424)*$B22422*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22418/(H22418+H22420)+G.fast_Ports_per_Card*H22420/(H22418+H22420)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22429)*IF(SUM(C22433,B22435,C22435)=0,0,1)","v":104},{"$f":"INDEX(CO_VDSL_Cabs,A22429)","v":1},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22444*(C22444+C22446)*Capacity_FTTC_Yearly_avg + (B22444*B22446+B22448*C22448)*Capacity_FTTH_Yearly_avg)/1000000","v":0.20306574401465197},0.25903914388392862,0.32477672837600724,0.42374246420909656,0.5583135201969347,0.74478778970392157,0.93605297745408322,1.1591274258640645,1.3943741127722951,1.666879575446325]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22455*(C22455+C22457)*Capacity_FTTC_Yearly_avg + (B22455*B22457+B22459*C22459)*Capacity_FTTH_Yearly_avg)/1000000","v":0.26525677559951161},0.34044559691657511,0.43000981245441078,0.56541233868864005,0.75182621787236892,1.0080314316543997,1.2739196981946528,1.5880049113942294,1.9206935529044342,2.3022878918296521]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22464:Q22464/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22462)*IF(C22470=0,0,1)","v":214},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22462)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22462-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22462-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22478:Q22478+H22480:Q22480)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22495:Q22495/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22495)*IF(SUM(C22499,B22501,C22501)=0,0,1)","v":100.44444444444444},{"$f":"INDEX(CO_VDSL_Cabs,A22495)","v":9},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22506:Q22506*C22510 + H22508:Q22508*C22512","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22519:Q22519/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22533:Q22533+H22535:Q22535)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22539)*IF(C22547=0,0,1)","v":119.16666666666667},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22539)","v":6},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22539-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22539-1),0)","v":288},288,288,288,288,288,288,288,288,288]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22555:Q22555+H22557:Q22557)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22563:Q22563/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22576*INDEX(Lines_Trend,0,H$6)))/(IF($C22574/$B22574>$AA$10,$AA$10,$AA$13) * IF($C22574/$B22574>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22572))+32*INDEX(CO_SDU_ratio,$A22572))*$B22578,0)+ ROUNDUP( (($B22580*INDEX(Lines_Trend,0,H$6)))/(IF($C22574/$B22574>$AA$10,$AA$10,$AA$13) * IF($C22574/$B22574>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22572))+32*INDEX(CO_SDU_ratio,$A22572))*$C22580,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A22572+1)","v":2053},{"$f":"INDEX(CO_Names,A22583)","v":"ΚΑΙΝΟΥΡΓΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22587*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22587=0,0,1)","v":2},2,2,2,2,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22594)","v":33},{"$f":"INDEX(CO_Homes_per_Cab,$A22594)","v":82},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22598*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22600=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22594+1)","v":2055},{"$f":"INDEX(CO_Names,A22605)","v":"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22609*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22609=0,0,1)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22620*INDEX(Lines_Trend,0,H$6)))/(IF($C22618/$B22618>$AA$10,$AA$10,$AA$13) * IF($C22618/$B22618>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22616))+32*INDEX(CO_SDU_ratio,$A22616))*$B22622,0)+ ROUNDUP( (($B22624*INDEX(Lines_Trend,0,H$6)))/(IF($C22618/$B22618>$AA$10,$AA$10,$AA$13) * IF($C22618/$B22618>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22616))+32*INDEX(CO_SDU_ratio,$A22616))*$C22624,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22627)*IF(SUM(C22631,B22633,C22633)=0,0,1)","v":159},{"$f":"INDEX(CO_VDSL_Cabs,A22627)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22638)","v":155},{"$f":"INDEX(CO_Homes_per_Cab,$A22638)","v":208},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22642*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22644=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22638)*IF(C22646=0,0,1)","v":109},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22638)","v":2},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22638-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22638-1),0)","v":96},96,96,96,96,96,96,96,96,96]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22660:Q22660/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22671:Q22671/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22675*INDEX(Lines_Trend,0,H$6)))/(IF($C22673/$B22673>$AA$10,$AA$10,$AA$13) * IF($C22673/$B22673>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22671))+32*INDEX(CO_SDU_ratio,$A22671))*$B22677,0)+ ROUNDUP( (($B22679*INDEX(Lines_Trend,0,H$6)))/(IF($C22673/$B22673>$AA$10,$AA$10,$AA$13) * IF($C22673/$B22673>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22671))+32*INDEX(CO_SDU_ratio,$A22671))*$C22679,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22682+1)","v":2063},{"$f":"INDEX(CO_Names,A22693)","v":"ΑΣΤΡΙΔΑ ΘΑΣΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22697*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22697=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22708*(C22708+C22710)*Capacity_FTTC_Yearly_avg + (B22708*B22710+B22712*C22712)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22704)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22704)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22708+$C22710)*$B22708*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22704/(H22704+H22706)+G.fast_Ports_per_Card*H22706/(H22704+H22706)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22717:Q22717/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22726+1)","v":2067},{"$f":"INDEX(CO_Names,A22737)","v":"Π.ΜΥΡΩΔΑΤΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22741*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22741=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22739:Q22739/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22748)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22748)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22752+$C22754)*$B22752*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22748/(H22748+H22750)+G.fast_Ports_per_Card*H22750/(H22748+H22750)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22763*INDEX(Lines_Trend,0,H$6)))/(IF($C22761/$B22761>$AA$10,$AA$10,$AA$13) * IF($C22761/$B22761>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22759))+32*INDEX(CO_SDU_ratio,$A22759))*$B22765,0)+ ROUNDUP( (($B22767*INDEX(Lines_Trend,0,H$6)))/(IF($C22761/$B22761>$AA$10,$AA$10,$AA$13) * IF($C22761/$B22761>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22759))+32*INDEX(CO_SDU_ratio,$A22759))*$C22767,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22770:Q22770*C22774 + H22772:Q22772*C22776","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22770+1)","v":2071},{"$f":"INDEX(CO_Names,A22781)","v":"ΠΑΠΙΓΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22785*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22785=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22781+1)","v":2072},{"$f":"INDEX(CO_Names,A22792)","v":"ΜΠΑΛΝΤΟΥΜΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22796*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22796=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22792+1)","v":2073},{"$f":"INDEX(CO_Names,A22803)","v":"ΚΑΤΩ ΚΤΗΜΕΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22807*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22807=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22808:Q22808+H22810:Q22810)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22829*(C22829+C22831)*Capacity_FTTC_Yearly_avg + (B22829*B22831+B22833*C22833)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22836)","v":99},{"$f":"INDEX(CO_Homes_per_Cab,$A22836)","v":115},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22840*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22842=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22847)*IF(SUM(C22851,B22853,C22853)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22847)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22858)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22858)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22862+$C22864)*$B22862*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22858/(H22858+H22860)+G.fast_Ports_per_Card*H22860/(H22858+H22860)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22873*(C22873+C22875)*Capacity_FTTC_Yearly_avg + (B22873*B22875+B22877*C22877)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22869)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22869)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22873+$C22875)*$B22873*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22869/(H22869+H22871)+G.fast_Ports_per_Card*H22871/(H22869+H22871)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22891)*IF(SUM(C22895,B22897,C22897)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22891)","v":1},null,null,"",null,"","","","","","","","","",""]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22906*(C22906+C22908)*Capacity_FTTC_Yearly_avg + (B22906*B22908+B22910*C22910)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22902:Q22902*C22906 + H22904:Q22904*C22908","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22902)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22902)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22906+$C22908)*$B22906*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22902/(H22902+H22904)+G.fast_Ports_per_Card*H22904/(H22902+H22904)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22906*INDEX(Lines_Trend,0,H$6)))/(IF($C22904/$B22904>$AA$10,$AA$10,$AA$13) * IF($C22904/$B22904>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22902))+32*INDEX(CO_SDU_ratio,$A22902))*$B22908,0)+ ROUNDUP( (($B22910*INDEX(Lines_Trend,0,H$6)))/(IF($C22904/$B22904>$AA$10,$AA$10,$AA$13) * IF($C22904/$B22904>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22902))+32*INDEX(CO_SDU_ratio,$A22902))*$C22910,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22902)*IF(C22910=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22902)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22902-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22902-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22907:Q22907+H22909:Q22909)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22917*(C22917+C22919)*Capacity_FTTC_Yearly_avg + (B22917*B22919+B22921*C22921)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22902+1)","v":2083},{"$f":"INDEX(CO_Names,A22913)","v":"ΚΕΡΑΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22917*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22917=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22913:Q22913/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22913)","v":95},{"$f":"INDEX(CO_Homes_per_Cab,$A22913)","v":175},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22917*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22919=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22915:Q22915/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22913)*IF(SUM(C22917,B22919,C22919)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22913)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22913:Q22913*C22917 + H22915:Q22915*C22919","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22913)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22913)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22917+$C22919)*$B22917*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22913/(H22913+H22915)+G.fast_Ports_per_Card*H22915/(H22913+H22915)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22917*INDEX(Lines_Trend,0,H$6)))/(IF($C22915/$B22915>$AA$10,$AA$10,$AA$13) * IF($C22915/$B22915>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22913))+32*INDEX(CO_SDU_ratio,$A22913))*$B22919,0)+ ROUNDUP( (($B22921*INDEX(Lines_Trend,0,H$6)))/(IF($C22915/$B22915>$AA$10,$AA$10,$AA$13) * IF($C22915/$B22915>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22913))+32*INDEX(CO_SDU_ratio,$A22913))*$C22921,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22913)*IF(C22921=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22913)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22913-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22913-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22918:Q22918+H22920:Q22920)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22928*(C22928+C22930)*Capacity_FTTC_Yearly_avg + (B22928*B22930+B22932*C22932)*Capacity_FTTH_Yearly_avg)/1000000","v":1.6149052400488396E-2},2.0983164041895604E-2,2.6893056740033571E-2,3.589481964486483E-2,4.8559310154817861E-2,6.5719313548734379E-2,8.3892694466172493E-2,0.10582283278191473,0.12922012836425037,0.15562405438934654]
[{"$f":"INDEX(CO_Index,A22913+1)","v":2084},{"$f":"INDEX(CO_Names,A22924)","v":"ΝΕΑ ΖΩΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22928*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22928=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22924:Q22924/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22924)","v":37},{"$f":"INDEX(CO_Homes_per_Cab,$A22924)","v":68},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22928*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22930=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22926:Q22926/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22924)*IF(SUM(C22928,B22930,C22930)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22924)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22924:Q22924*C22928 + H22926:Q22926*C22930","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22924)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22924)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22928+$C22930)*$B22928*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22924/(H22924+H22926)+G.fast_Ports_per_Card*H22926/(H22924+H22926)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22928*INDEX(Lines_Trend,0,H$6)))/(IF($C22926/$B22926>$AA$10,$AA$10,$AA$13) * IF($C22926/$B22926>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22924))+32*INDEX(CO_SDU_ratio,$A22924))*$B22930,0)+ ROUNDUP( (($B22932*INDEX(Lines_Trend,0,H$6)))/(IF($C22926/$B22926>$AA$10,$AA$10,$AA$13) * IF($C22926/$B22926>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22924))+32*INDEX(CO_SDU_ratio,$A22924))*$C22932,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22924)*IF(C22932=0,0,1)","v":47},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22924)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22924-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22924-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22929:Q22929+H22931:Q22931)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22939*(C22939+C22941)*Capacity_FTTC_Yearly_avg + (B22939*B22941+B22943*C22943)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22924+1)","v":2085},{"$f":"INDEX(CO_Names,A22935)","v":"ΘΕΟΔΩΡΑΚΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22939*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22939=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22935:Q22935/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22935)","v":103},{"$f":"INDEX(CO_Homes_per_Cab,$A22935)","v":130},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22939*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22941=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22937:Q22937/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22935)*IF(SUM(C22939,B22941,C22941)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22935)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22935:Q22935*C22939 + H22937:Q22937*C22941","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22935)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22935)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22939+$C22941)*$B22939*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22935/(H22935+H22937)+G.fast_Ports_per_Card*H22937/(H22935+H22937)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22939*INDEX(Lines_Trend,0,H$6)))/(IF($C22937/$B22937>$AA$10,$AA$10,$AA$13) * IF($C22937/$B22937>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22935))+32*INDEX(CO_SDU_ratio,$A22935))*$B22941,0)+ ROUNDUP( (($B22943*INDEX(Lines_Trend,0,H$6)))/(IF($C22937/$B22937>$AA$10,$AA$10,$AA$13) * IF($C22937/$B22937>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22935))+32*INDEX(CO_SDU_ratio,$A22935))*$C22943,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22935)*IF(C22943=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22935)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22935-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22935-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22940:Q22940+H22942:Q22942)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22950*(C22950+C22952)*Capacity_FTTC_Yearly_avg + (B22950*B22952+B22954*C22954)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22935+1)","v":2086},{"$f":"INDEX(CO_Names,A22946)","v":"ΑΡΩΝΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22950*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22950=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22946:Q22946/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22946)","v":90},{"$f":"INDEX(CO_Homes_per_Cab,$A22946)","v":158},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22950*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22952=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22948:Q22948/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22946)*IF(SUM(C22950,B22952,C22952)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22946)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22946:Q22946*C22950 + H22948:Q22948*C22952","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22946)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22946)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22950+$C22952)*$B22950*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22946/(H22946+H22948)+G.fast_Ports_per_Card*H22948/(H22946+H22948)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22950*INDEX(Lines_Trend,0,H$6)))/(IF($C22948/$B22948>$AA$10,$AA$10,$AA$13) * IF($C22948/$B22948>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22946))+32*INDEX(CO_SDU_ratio,$A22946))*$B22952,0)+ ROUNDUP( (($B22954*INDEX(Lines_Trend,0,H$6)))/(IF($C22948/$B22948>$AA$10,$AA$10,$AA$13) * IF($C22948/$B22948>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22946))+32*INDEX(CO_SDU_ratio,$A22946))*$C22954,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22946)*IF(C22954=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22946)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22946-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22946-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22951:Q22951+H22953:Q22953)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22961*(C22961+C22963)*Capacity_FTTC_Yearly_avg + (B22961*B22963+B22965*C22965)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22946+1)","v":2087},{"$f":"INDEX(CO_Names,A22957)","v":"ΜΟΥΖΑΚΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22961*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22961=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22957:Q22957/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22957)","v":116},{"$f":"INDEX(CO_Homes_per_Cab,$A22957)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22961*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22963=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22959:Q22959/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22957)*IF(SUM(C22961,B22963,C22963)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22957)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22957:Q22957*C22961 + H22959:Q22959*C22963","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22957)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22957)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22961+$C22963)*$B22961*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22957/(H22957+H22959)+G.fast_Ports_per_Card*H22959/(H22957+H22959)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22961*INDEX(Lines_Trend,0,H$6)))/(IF($C22959/$B22959>$AA$10,$AA$10,$AA$13) * IF($C22959/$B22959>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22957))+32*INDEX(CO_SDU_ratio,$A22957))*$B22963,0)+ ROUNDUP( (($B22965*INDEX(Lines_Trend,0,H$6)))/(IF($C22959/$B22959>$AA$10,$AA$10,$AA$13) * IF($C22959/$B22959>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22957))+32*INDEX(CO_SDU_ratio,$A22957))*$C22965,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22957)*IF(C22965=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22957)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22957-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22957-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22962:Q22962+H22964:Q22964)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22972*(C22972+C22974)*Capacity_FTTC_Yearly_avg + (B22972*B22974+B22976*C22976)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22957+1)","v":2088},{"$f":"INDEX(CO_Names,A22968)","v":"ΜΑΚΡΥΩΤΙΚΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22972*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22972=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22968:Q22968/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22968)","v":100},{"$f":"INDEX(CO_Homes_per_Cab,$A22968)","v":127},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22972*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22974=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22970:Q22970/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22968)*IF(SUM(C22972,B22974,C22974)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22968)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22968:Q22968*C22972 + H22970:Q22970*C22974","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22968)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22968)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22972+$C22974)*$B22972*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22968/(H22968+H22970)+G.fast_Ports_per_Card*H22970/(H22968+H22970)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22972*INDEX(Lines_Trend,0,H$6)))/(IF($C22970/$B22970>$AA$10,$AA$10,$AA$13) * IF($C22970/$B22970>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22968))+32*INDEX(CO_SDU_ratio,$A22968))*$B22974,0)+ ROUNDUP( (($B22976*INDEX(Lines_Trend,0,H$6)))/(IF($C22970/$B22970>$AA$10,$AA$10,$AA$13) * IF($C22970/$B22970>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22968))+32*INDEX(CO_SDU_ratio,$A22968))*$C22976,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22968)*IF(C22976=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22968)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22968-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22968-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22973:Q22973+H22975:Q22975)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22983*(C22983+C22985)*Capacity_FTTC_Yearly_avg + (B22983*B22985+B22987*C22987)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22968+1)","v":2089},{"$f":"INDEX(CO_Names,A22979)","v":"ΓΟΥΔΟΥΡΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22983*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22983=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22979:Q22979/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22979)","v":130},{"$f":"INDEX(CO_Homes_per_Cab,$A22979)","v":175},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22983*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22985=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22981:Q22981/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22979)*IF(SUM(C22983,B22985,C22985)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22979)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22979:Q22979*C22983 + H22981:Q22981*C22985","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22979)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22979)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22983+$C22985)*$B22983*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22979/(H22979+H22981)+G.fast_Ports_per_Card*H22981/(H22979+H22981)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22983*INDEX(Lines_Trend,0,H$6)))/(IF($C22981/$B22981>$AA$10,$AA$10,$AA$13) * IF($C22981/$B22981>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22979))+32*INDEX(CO_SDU_ratio,$A22979))*$B22985,0)+ ROUNDUP( (($B22987*INDEX(Lines_Trend,0,H$6)))/(IF($C22981/$B22981>$AA$10,$AA$10,$AA$13) * IF($C22981/$B22981>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22979))+32*INDEX(CO_SDU_ratio,$A22979))*$C22987,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22979)*IF(C22987=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22979)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22979-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22979-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22984:Q22984+H22986:Q22986)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B22994*(C22994+C22996)*Capacity_FTTC_Yearly_avg + (B22994*B22996+B22998*C22998)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A22979+1)","v":2090},{"$f":"INDEX(CO_Names,A22990)","v":"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B22994*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C22994=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H22990:Q22990/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A22990)","v":52},{"$f":"INDEX(CO_Homes_per_Cab,$A22990)","v":69},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B22994*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C22996=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H22992:Q22992/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A22990)*IF(SUM(C22994,B22996,C22996)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A22990)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H22990:Q22990*C22994 + H22992:Q22992*C22996","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A22990)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A22990)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C22994+$C22996)*$B22994*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H22990/(H22990+H22992)+G.fast_Ports_per_Card*H22992/(H22990+H22992)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B22994*INDEX(Lines_Trend,0,H$6)))/(IF($C22992/$B22992>$AA$10,$AA$10,$AA$13) * IF($C22992/$B22992>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22990))+32*INDEX(CO_SDU_ratio,$A22990))*$B22996,0)+ ROUNDUP( (($B22998*INDEX(Lines_Trend,0,H$6)))/(IF($C22992/$B22992>$AA$10,$AA$10,$AA$13) * IF($C22992/$B22992>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A22990))+32*INDEX(CO_SDU_ratio,$A22990))*$C22998,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A22990)*IF(C22998=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A22990)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A22990-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A22990-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H22995:Q22995+H22997:Q22997)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23005*(C23005+C23007)*Capacity_FTTC_Yearly_avg + (B23005*B23007+B23009*C23009)*Capacity_FTTH_Yearly_avg)/1000000","v":3.4359685958485956E-4},4.4645029876373634E-4,5.7219269659645902E-4,7.6371956691201771E-4,1.0331768118046352E-3,1.3982832669943487E-3,1.7849509460887763E-3,2.2515496336577602E-3,2.7493644332819227E-3,3.311150093390352E-3]
[{"$f":"INDEX(CO_Index,A22990+1)","v":2091},{"$f":"INDEX(CO_Names,A23001)","v":"ΣΙΣΣΕΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23005*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23005=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23001:Q23001/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23001)","v":66},{"$f":"INDEX(CO_Homes_per_Cab,$A23001)","v":74},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23005*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23007=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23003:Q23003/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23001)*IF(SUM(C23005,B23007,C23007)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23001)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23001:Q23001*C23005 + H23003:Q23003*C23007","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23001)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23001)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23005+$C23007)*$B23005*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23001/(H23001+H23003)+G.fast_Ports_per_Card*H23003/(H23001+H23003)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23005*INDEX(Lines_Trend,0,H$6)))/(IF($C23003/$B23003>$AA$10,$AA$10,$AA$13) * IF($C23003/$B23003>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23001))+32*INDEX(CO_SDU_ratio,$A23001))*$B23007,0)+ ROUNDUP( (($B23009*INDEX(Lines_Trend,0,H$6)))/(IF($C23003/$B23003>$AA$10,$AA$10,$AA$13) * IF($C23003/$B23003>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23001))+32*INDEX(CO_SDU_ratio,$A23001))*$C23009,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23001)*IF(C23009=0,0,1)","v":1},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23001)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23001-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23001-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23006:Q23006+H23008:Q23008)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23016*(C23016+C23018)*Capacity_FTTC_Yearly_avg + (B23016*B23018+B23020*C23020)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23001+1)","v":2092},{"$f":"INDEX(CO_Names,A23012)","v":"ΛΕΥΚΕΣ ΠΑΡΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23016*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23016=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23012:Q23012/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23012)","v":183},{"$f":"INDEX(CO_Homes_per_Cab,$A23012)","v":220},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23016*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23018=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23014:Q23014/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23012)*IF(SUM(C23016,B23018,C23018)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23012)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23012:Q23012*C23016 + H23014:Q23014*C23018","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23012)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23012)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23016+$C23018)*$B23016*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23012/(H23012+H23014)+G.fast_Ports_per_Card*H23014/(H23012+H23014)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23016*INDEX(Lines_Trend,0,H$6)))/(IF($C23014/$B23014>$AA$10,$AA$10,$AA$13) * IF($C23014/$B23014>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23012))+32*INDEX(CO_SDU_ratio,$A23012))*$B23018,0)+ ROUNDUP( (($B23020*INDEX(Lines_Trend,0,H$6)))/(IF($C23014/$B23014>$AA$10,$AA$10,$AA$13) * IF($C23014/$B23014>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23012))+32*INDEX(CO_SDU_ratio,$A23012))*$C23020,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23012)*IF(C23020=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23012)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23012-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23012-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23017:Q23017+H23019:Q23019)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23027*(C23027+C23029)*Capacity_FTTC_Yearly_avg + (B23027*B23029+B23031*C23031)*Capacity_FTTH_Yearly_avg)/1000000","v":5.4631900673992671E-2},6.7584423072390098E-2,8.1516969004670314E-2,0.10191624592163728,0.1273207036673496,0.16466472054868633,0.19981772470448439,0.23677591702802911,0.27426208933505208,0.32153237316092265]
[{"$f":"INDEX(CO_Index,A23012+1)","v":2093},{"$f":"INDEX(CO_Names,A23023)","v":"ΠΟΥΝΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23027*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23027=0,0,1)","v":3},3,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23023:Q23023/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23023)","v":113},{"$f":"INDEX(CO_Homes_per_Cab,$A23023)","v":135},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23027*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23029=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23025:Q23025/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23023)*IF(SUM(C23027,B23029,C23029)=0,0,1)","v":159},{"$f":"INDEX(CO_VDSL_Cabs,A23023)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23023:Q23023*C23027 + H23025:Q23025*C23029","v":3},3,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23023)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23023)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23027+$C23029)*$B23027*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23023/(H23023+H23025)+G.fast_Ports_per_Card*H23025/(H23023+H23025)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23027*INDEX(Lines_Trend,0,H$6)))/(IF($C23025/$B23025>$AA$10,$AA$10,$AA$13) * IF($C23025/$B23025>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23023))+32*INDEX(CO_SDU_ratio,$A23023))*$B23029,0)+ ROUNDUP( (($B23031*INDEX(Lines_Trend,0,H$6)))/(IF($C23025/$B23025>$AA$10,$AA$10,$AA$13) * IF($C23025/$B23025>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23023))+32*INDEX(CO_SDU_ratio,$A23023))*$C23031,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23023)*IF(C23031=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23023)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23023-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23023-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23028:Q23028+H23030:Q23030)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23038*(C23038+C23040)*Capacity_FTTC_Yearly_avg + (B23038*B23040+B23042*C23042)*Capacity_FTTH_Yearly_avg)/1000000","v":6.3221822163614161E-2},7.8210904687545768E-2,9.433410249597067E-2,0.11794081289044817,0.14733968223139829,0.19055539988024076,0.23123560594732784,0.27400483479973181,0.31738505935628664,0.3720877777459734]
[{"$f":"INDEX(CO_Index,A23023+1)","v":2094},{"$f":"INDEX(CO_Names,A23034)","v":"ΚΟΥΦΟΝΗΣΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23038*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23038=0,0,1)","v":4},4,4,4,4,4,4,4,4,4]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23034:Q23034/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23034)","v":290},{"$f":"INDEX(CO_Homes_per_Cab,$A23034)","v":383},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23038*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23040=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23036:Q23036/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23034)*IF(SUM(C23038,B23040,C23040)=0,0,1)","v":184},{"$f":"INDEX(CO_VDSL_Cabs,A23034)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23034:Q23034*C23038 + H23036:Q23036*C23040","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23034)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23034)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23038+$C23040)*$B23038*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23034/(H23034+H23036)+G.fast_Ports_per_Card*H23036/(H23034+H23036)),0),0)","v":4},4,4,4,4,4,4,4,4,4]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23038*INDEX(Lines_Trend,0,H$6)))/(IF($C23036/$B23036>$AA$10,$AA$10,$AA$13) * IF($C23036/$B23036>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23034))+32*INDEX(CO_SDU_ratio,$A23034))*$B23040,0)+ ROUNDUP( (($B23042*INDEX(Lines_Trend,0,H$6)))/(IF($C23036/$B23036>$AA$10,$AA$10,$AA$13) * IF($C23036/$B23036>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23034))+32*INDEX(CO_SDU_ratio,$A23034))*$C23042,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23034)*IF(C23042=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23034)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23034-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23034-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23039:Q23039+H23041:Q23041)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23049*(C23049+C23051)*Capacity_FTTC_Yearly_avg + (B23049*B23051+B23053*C23053)*Capacity_FTTH_Yearly_avg)/1000000","v":5.4975497533577528E-2},7.0576406435897437E-2,8.9170537177655662E-2,0.11728565517953957,0.15601158311903413,0.20921907896980893,0.26446272351920275,0.3297522244736556,0.39892048402780611,0.4782266585429234]
[{"$f":"INDEX(CO_Index,A23034+1)","v":2095},{"$f":"INDEX(CO_Names,A23045)","v":"ΚΑΝΤΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23049*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23049=0,0,1)","v":1},1,1,1,1,1,1,1,1,1]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23045:Q23045/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23045)","v":64},{"$f":"INDEX(CO_Homes_per_Cab,$A23045)","v":107},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23049*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23051=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23047:Q23047/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23045)*IF(SUM(C23049,B23051,C23051)=0,0,1)","v":40},{"$f":"INDEX(CO_VDSL_Cabs,A23045)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23045:Q23045*C23049 + H23047:Q23047*C23051","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23045)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23045)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23049+$C23051)*$B23049*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23045/(H23045+H23047)+G.fast_Ports_per_Card*H23047/(H23045+H23047)),0),0)","v":1},1,1,1,1,1,1,1,1,1]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23049*INDEX(Lines_Trend,0,H$6)))/(IF($C23047/$B23047>$AA$10,$AA$10,$AA$13) * IF($C23047/$B23047>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23045))+32*INDEX(CO_SDU_ratio,$A23045))*$B23051,0)+ ROUNDUP( (($B23053*INDEX(Lines_Trend,0,H$6)))/(IF($C23047/$B23047>$AA$10,$AA$10,$AA$13) * IF($C23047/$B23047>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23045))+32*INDEX(CO_SDU_ratio,$A23045))*$C23053,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23045)*IF(C23053=0,0,1)","v":120},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23045)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23045-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23045-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23050:Q23050+H23052:Q23052)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23060*(C23060+C23062)*Capacity_FTTC_Yearly_avg + (B23060*B23062+B23064*C23064)*Capacity_FTTH_Yearly_avg)/1000000","v":1.8210633557997558E-2},2.2528141024130036E-2,2.717232300155677E-2,3.3972081973879097E-2,4.2440234555783204E-2,5.4888240182895447E-2,6.6605908234828134E-2,7.8925305676009708E-2,9.1420696445017352E-2,0.10717745772030754]
[{"$f":"INDEX(CO_Index,A23045+1)","v":2096},{"$f":"INDEX(CO_Names,A23056)","v":"ΠΕΤΡΟΘΑΛΑΣΣΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23060*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23060=0,0,1)","v":1},1,2,2,2,2,2,2,2,2]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23056:Q23056/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23056)","v":101},{"$f":"INDEX(CO_Homes_per_Cab,$A23056)","v":130},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23060*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23062=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23058:Q23058/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23056)*IF(SUM(C23060,B23062,C23062)=0,0,1)","v":53},{"$f":"INDEX(CO_VDSL_Cabs,A23056)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23056:Q23056*C23060 + H23058:Q23058*C23062","v":1},1,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23056)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23056)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23060+$C23062)*$B23060*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23056/(H23056+H23058)+G.fast_Ports_per_Card*H23058/(H23056+H23058)),0),0)","v":2},2,2,2,2,2,2,2,2,2]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23060*INDEX(Lines_Trend,0,H$6)))/(IF($C23058/$B23058>$AA$10,$AA$10,$AA$13) * IF($C23058/$B23058>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23056))+32*INDEX(CO_SDU_ratio,$A23056))*$B23062,0)+ ROUNDUP( (($B23064*INDEX(Lines_Trend,0,H$6)))/(IF($C23058/$B23058>$AA$10,$AA$10,$AA$13) * IF($C23058/$B23058>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23056))+32*INDEX(CO_SDU_ratio,$A23056))*$C23064,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23056)*IF(C23064=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23056)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23056-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23056-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23061:Q23061+H23063:Q23063)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23071*(C23071+C23073)*Capacity_FTTC_Yearly_avg + (B23071*B23073+B23075*C23075)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23056+1)","v":2097},{"$f":"INDEX(CO_Names,A23067)","v":"ΣΤΕΦΑΝΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23071*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23071=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23067:Q23067/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23067)","v":53},{"$f":"INDEX(CO_Homes_per_Cab,$A23067)","v":84},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23071*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23073=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23069:Q23069/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23067)*IF(SUM(C23071,B23073,C23073)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23067)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23067:Q23067*C23071 + H23069:Q23069*C23073","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23067)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23067)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23071+$C23073)*$B23071*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23067/(H23067+H23069)+G.fast_Ports_per_Card*H23069/(H23067+H23069)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23071*INDEX(Lines_Trend,0,H$6)))/(IF($C23069/$B23069>$AA$10,$AA$10,$AA$13) * IF($C23069/$B23069>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23067))+32*INDEX(CO_SDU_ratio,$A23067))*$B23073,0)+ ROUNDUP( (($B23075*INDEX(Lines_Trend,0,H$6)))/(IF($C23069/$B23069>$AA$10,$AA$10,$AA$13) * IF($C23069/$B23069>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23067))+32*INDEX(CO_SDU_ratio,$A23067))*$C23075,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23067)*IF(C23075=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23067)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23067-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23067-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23072:Q23072+H23074:Q23074)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23082*(C23082+C23084)*Capacity_FTTC_Yearly_avg + (B23082*B23084+B23086*C23086)*Capacity_FTTH_Yearly_avg)/1000000","v":8.9335183492063475E-3},1.1607707767857146E-2,1.4877010111507934E-2,1.9856708739712462E-2,2.686259710692052E-2,3.6355364941853062E-2,4.6408724598308179E-2,5.8540290475101765E-2,7.1483475265329999E-2,8.6089902428149165E-2]
[{"$f":"INDEX(CO_Index,A23067+1)","v":2098},{"$f":"INDEX(CO_Names,A23078)","v":"ΚΥΑΝΗ ΑΚΤΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23082*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23082=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23078:Q23078/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23078)","v":45},{"$f":"INDEX(CO_Homes_per_Cab,$A23078)","v":50},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23082*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23084=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23080:Q23080/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23078)*IF(SUM(C23082,B23084,C23084)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23078)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23078:Q23078*C23082 + H23080:Q23080*C23084","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23078)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23078)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23082+$C23084)*$B23082*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23078/(H23078+H23080)+G.fast_Ports_per_Card*H23080/(H23078+H23080)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23082*INDEX(Lines_Trend,0,H$6)))/(IF($C23080/$B23080>$AA$10,$AA$10,$AA$13) * IF($C23080/$B23080>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23078))+32*INDEX(CO_SDU_ratio,$A23078))*$B23084,0)+ ROUNDUP( (($B23086*INDEX(Lines_Trend,0,H$6)))/(IF($C23080/$B23080>$AA$10,$AA$10,$AA$13) * IF($C23080/$B23080>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23078))+32*INDEX(CO_SDU_ratio,$A23078))*$C23086,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23078)*IF(C23086=0,0,1)","v":26},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23078)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23078-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23078-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23083:Q23083+H23085:Q23085)/OLT_Port_Capacity,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23093*(C23093+C23095)*Capacity_FTTC_Yearly_avg + (B23093*B23095+B23097*C23097)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23078+1)","v":2099},{"$f":"INDEX(CO_Names,A23089)","v":"ΛΑΪΣΤΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23093*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23093=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23089:Q23089/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23089)","v":59},{"$f":"INDEX(CO_Homes_per_Cab,$A23089)","v":60},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23093*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23095=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23091:Q23091/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23089)*IF(SUM(C23093,B23095,C23095)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23089)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23089:Q23089*C23093 + H23091:Q23091*C23095","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23089)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23089)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23093+$C23095)*$B23093*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23089/(H23089+H23091)+G.fast_Ports_per_Card*H23091/(H23089+H23091)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23093*INDEX(Lines_Trend,0,H$6)))/(IF($C23091/$B23091>$AA$10,$AA$10,$AA$13) * IF($C23091/$B23091>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23089))+32*INDEX(CO_SDU_ratio,$A23089))*$B23095,0)+ ROUNDUP( (($B23097*INDEX(Lines_Trend,0,H$6)))/(IF($C23091/$B23091>$AA$10,$AA$10,$AA$13) * IF($C23091/$B23091>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23089))+32*INDEX(CO_SDU_ratio,$A23089))*$C23097,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23089)*IF(C23097=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23089)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23089-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23089-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23094:Q23094+H23096:Q23096)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23104*(C23104+C23106)*Capacity_FTTC_Yearly_avg + (B23104*B23106+B23108*C23108)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23089+1)","v":2100},{"$f":"INDEX(CO_Names,A23100)","v":"ΑΚΡΙΤΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23104*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23104=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23100:Q23100/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23100)","v":106},{"$f":"INDEX(CO_Homes_per_Cab,$A23100)","v":157},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23104*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23106=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23102:Q23102/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23100)*IF(SUM(C23104,B23106,C23106)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23100)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23100:Q23100*C23104 + H23102:Q23102*C23106","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23100)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23100)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23104+$C23106)*$B23104*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23100/(H23100+H23102)+G.fast_Ports_per_Card*H23102/(H23100+H23102)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23104*INDEX(Lines_Trend,0,H$6)))/(IF($C23102/$B23102>$AA$10,$AA$10,$AA$13) * IF($C23102/$B23102>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23100))+32*INDEX(CO_SDU_ratio,$A23100))*$B23106,0)+ ROUNDUP( (($B23108*INDEX(Lines_Trend,0,H$6)))/(IF($C23102/$B23102>$AA$10,$AA$10,$AA$13) * IF($C23102/$B23102>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23100))+32*INDEX(CO_SDU_ratio,$A23100))*$C23108,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23100)*IF(C23108=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23100)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23100-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23100-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23105:Q23105+H23107:Q23107)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23115*(C23115+C23117)*Capacity_FTTC_Yearly_avg + (B23115*B23117+B23119*C23119)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23100+1)","v":2101},{"$f":"INDEX(CO_Names,A23111)","v":"ΑΣΠΡΟΚΚΛΗΣΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23115*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23115=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23111:Q23111/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23111)","v":118},{"$f":"INDEX(CO_Homes_per_Cab,$A23111)","v":137},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23115*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23117=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23113:Q23113/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23111)*IF(SUM(C23115,B23117,C23117)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23111)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23111:Q23111*C23115 + H23113:Q23113*C23117","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23111)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23111)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23115+$C23117)*$B23115*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23111/(H23111+H23113)+G.fast_Ports_per_Card*H23113/(H23111+H23113)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23115*INDEX(Lines_Trend,0,H$6)))/(IF($C23113/$B23113>$AA$10,$AA$10,$AA$13) * IF($C23113/$B23113>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23111))+32*INDEX(CO_SDU_ratio,$A23111))*$B23117,0)+ ROUNDUP( (($B23119*INDEX(Lines_Trend,0,H$6)))/(IF($C23113/$B23113>$AA$10,$AA$10,$AA$13) * IF($C23113/$B23113>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23111))+32*INDEX(CO_SDU_ratio,$A23111))*$C23119,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23111)*IF(C23119=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23111)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23111-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23111-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23116:Q23116+H23118:Q23118)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23126*(C23126+C23128)*Capacity_FTTC_Yearly_avg + (B23126*B23128+B23130*C23130)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23111+1)","v":2102},{"$f":"INDEX(CO_Names,A23122)","v":"ΒΡΥΣΟΧΩΡΙΟΥ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23126*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23126=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23122:Q23122/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23122)","v":53},{"$f":"INDEX(CO_Homes_per_Cab,$A23122)","v":54},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23126*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23128=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23124:Q23124/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23122)*IF(SUM(C23126,B23128,C23128)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23122)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23122:Q23122*C23126 + H23124:Q23124*C23128","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23122)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23122)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23126+$C23128)*$B23126*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23122/(H23122+H23124)+G.fast_Ports_per_Card*H23124/(H23122+H23124)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23126*INDEX(Lines_Trend,0,H$6)))/(IF($C23124/$B23124>$AA$10,$AA$10,$AA$13) * IF($C23124/$B23124>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23122))+32*INDEX(CO_SDU_ratio,$A23122))*$B23128,0)+ ROUNDUP( (($B23130*INDEX(Lines_Trend,0,H$6)))/(IF($C23124/$B23124>$AA$10,$AA$10,$AA$13) * IF($C23124/$B23124>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23122))+32*INDEX(CO_SDU_ratio,$A23122))*$C23130,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23122)*IF(C23130=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23122)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23122-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23122-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23127:Q23127+H23129:Q23129)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23137*(C23137+C23139)*Capacity_FTTC_Yearly_avg + (B23137*B23139+B23141*C23141)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23122+1)","v":2103},{"$f":"INDEX(CO_Names,A23133)","v":"ΔΟΥΛΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23137*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23137=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23133:Q23133/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23133)","v":97},{"$f":"INDEX(CO_Homes_per_Cab,$A23133)","v":108},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23137*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23139=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23135:Q23135/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23133)*IF(SUM(C23137,B23139,C23139)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23133)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23133:Q23133*C23137 + H23135:Q23135*C23139","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23133)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23133)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23137+$C23139)*$B23137*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23133/(H23133+H23135)+G.fast_Ports_per_Card*H23135/(H23133+H23135)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23137*INDEX(Lines_Trend,0,H$6)))/(IF($C23135/$B23135>$AA$10,$AA$10,$AA$13) * IF($C23135/$B23135>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23133))+32*INDEX(CO_SDU_ratio,$A23133))*$B23139,0)+ ROUNDUP( (($B23141*INDEX(Lines_Trend,0,H$6)))/(IF($C23135/$B23135>$AA$10,$AA$10,$AA$13) * IF($C23135/$B23135>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23133))+32*INDEX(CO_SDU_ratio,$A23133))*$C23141,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23133)*IF(C23141=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23133)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23133-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23133-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23138:Q23138+H23140:Q23140)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23148*(C23148+C23150)*Capacity_FTTC_Yearly_avg + (B23148*B23150+B23152*C23152)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23133+1)","v":2104},{"$f":"INDEX(CO_Names,A23144)","v":"ΚΑΣΤΑΝΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23148*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23148=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23144:Q23144/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23144)","v":143},{"$f":"INDEX(CO_Homes_per_Cab,$A23144)","v":159},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23148*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23150=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23146:Q23146/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23144)*IF(SUM(C23148,B23150,C23150)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23144)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23144:Q23144*C23148 + H23146:Q23146*C23150","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23144)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23144)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23148+$C23150)*$B23148*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23144/(H23144+H23146)+G.fast_Ports_per_Card*H23146/(H23144+H23146)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23148*INDEX(Lines_Trend,0,H$6)))/(IF($C23146/$B23146>$AA$10,$AA$10,$AA$13) * IF($C23146/$B23146>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23144))+32*INDEX(CO_SDU_ratio,$A23144))*$B23150,0)+ ROUNDUP( (($B23152*INDEX(Lines_Trend,0,H$6)))/(IF($C23146/$B23146>$AA$10,$AA$10,$AA$13) * IF($C23146/$B23146>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23144))+32*INDEX(CO_SDU_ratio,$A23144))*$C23152,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23144)*IF(C23152=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23144)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23144-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23144-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23149:Q23149+H23151:Q23151)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23159*(C23159+C23161)*Capacity_FTTC_Yearly_avg + (B23159*B23161+B23163*C23163)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23144+1)","v":2105},{"$f":"INDEX(CO_Names,A23155)","v":"ΚΡΑΨΗΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23159*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23159=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23155:Q23155/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23155)","v":109},{"$f":"INDEX(CO_Homes_per_Cab,$A23155)","v":111},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23159*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23161=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23157:Q23157/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23155)*IF(SUM(C23159,B23161,C23161)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23155)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23155:Q23155*C23159 + H23157:Q23157*C23161","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23155)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23155)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23159+$C23161)*$B23159*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23155/(H23155+H23157)+G.fast_Ports_per_Card*H23157/(H23155+H23157)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23159*INDEX(Lines_Trend,0,H$6)))/(IF($C23157/$B23157>$AA$10,$AA$10,$AA$13) * IF($C23157/$B23157>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23155))+32*INDEX(CO_SDU_ratio,$A23155))*$B23161,0)+ ROUNDUP( (($B23163*INDEX(Lines_Trend,0,H$6)))/(IF($C23157/$B23157>$AA$10,$AA$10,$AA$13) * IF($C23157/$B23157>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23155))+32*INDEX(CO_SDU_ratio,$A23155))*$C23163,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23155)*IF(C23163=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23155)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23155-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23155-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23160:Q23160+H23162:Q23162)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23170*(C23170+C23172)*Capacity_FTTC_Yearly_avg + (B23170*B23172+B23174*C23174)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23155+1)","v":2106},{"$f":"INDEX(CO_Names,A23166)","v":"ΝΑΜΑΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23170*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23170=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23166:Q23166/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23166)","v":23},{"$f":"INDEX(CO_Homes_per_Cab,$A23166)","v":42},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23170*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23172=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23168:Q23168/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23166)*IF(SUM(C23170,B23172,C23172)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23166)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23166:Q23166*C23170 + H23168:Q23168*C23172","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23166)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23166)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23170+$C23172)*$B23170*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23166/(H23166+H23168)+G.fast_Ports_per_Card*H23168/(H23166+H23168)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23170*INDEX(Lines_Trend,0,H$6)))/(IF($C23168/$B23168>$AA$10,$AA$10,$AA$13) * IF($C23168/$B23168>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23166))+32*INDEX(CO_SDU_ratio,$A23166))*$B23172,0)+ ROUNDUP( (($B23174*INDEX(Lines_Trend,0,H$6)))/(IF($C23168/$B23168>$AA$10,$AA$10,$AA$13) * IF($C23168/$B23168>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23166))+32*INDEX(CO_SDU_ratio,$A23166))*$C23174,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23166)*IF(C23174=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23166)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23166-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23166-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23171:Q23171+H23173:Q23173)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23181*(C23181+C23183)*Capacity_FTTC_Yearly_avg + (B23181*B23183+B23185*C23185)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23166+1)","v":2107},{"$f":"INDEX(CO_Names,A23177)","v":"ΟΛΥΜΠΙΑΔΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23181*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23181=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23177:Q23177/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23177)","v":170},{"$f":"INDEX(CO_Homes_per_Cab,$A23177)","v":192},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23181*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23183=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23179:Q23179/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23177)*IF(SUM(C23181,B23183,C23183)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23177)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23177:Q23177*C23181 + H23179:Q23179*C23183","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23177)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23177)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23181+$C23183)*$B23181*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23177/(H23177+H23179)+G.fast_Ports_per_Card*H23179/(H23177+H23179)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23181*INDEX(Lines_Trend,0,H$6)))/(IF($C23179/$B23179>$AA$10,$AA$10,$AA$13) * IF($C23179/$B23179>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23177))+32*INDEX(CO_SDU_ratio,$A23177))*$B23183,0)+ ROUNDUP( (($B23185*INDEX(Lines_Trend,0,H$6)))/(IF($C23179/$B23179>$AA$10,$AA$10,$AA$13) * IF($C23179/$B23179>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23177))+32*INDEX(CO_SDU_ratio,$A23177))*$C23185,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23177)*IF(C23185=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23177)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23177-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23177-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23182:Q23182+H23184:Q23184)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23192*(C23192+C23194)*Capacity_FTTC_Yearly_avg + (B23192*B23194+B23196*C23196)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23177+1)","v":2108},{"$f":"INDEX(CO_Names,A23188)","v":"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23192*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23192=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23188:Q23188/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23188)","v":199},{"$f":"INDEX(CO_Homes_per_Cab,$A23188)","v":210},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23192*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23194=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23190:Q23190/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23188)*IF(SUM(C23192,B23194,C23194)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23188)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23188:Q23188*C23192 + H23190:Q23190*C23194","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23188)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23188)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23192+$C23194)*$B23192*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23188/(H23188+H23190)+G.fast_Ports_per_Card*H23190/(H23188+H23190)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23192*INDEX(Lines_Trend,0,H$6)))/(IF($C23190/$B23190>$AA$10,$AA$10,$AA$13) * IF($C23190/$B23190>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23188))+32*INDEX(CO_SDU_ratio,$A23188))*$B23194,0)+ ROUNDUP( (($B23196*INDEX(Lines_Trend,0,H$6)))/(IF($C23190/$B23190>$AA$10,$AA$10,$AA$13) * IF($C23190/$B23190>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23188))+32*INDEX(CO_SDU_ratio,$A23188))*$C23196,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23188)*IF(C23196=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23188)","v":3},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23188-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23188-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23193:Q23193+H23195:Q23195)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23203*(C23203+C23205)*Capacity_FTTC_Yearly_avg + (B23203*B23205+B23207*C23207)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23188+1)","v":2109},{"$f":"INDEX(CO_Names,A23199)","v":"ΡΟΥΚΑΝΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23203*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23203=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23199:Q23199/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23199)","v":70},{"$f":"INDEX(CO_Homes_per_Cab,$A23199)","v":156},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23203*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23205=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23201:Q23201/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23199)*IF(SUM(C23203,B23205,C23205)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23199)","v":2},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23199:Q23199*C23203 + H23201:Q23201*C23205","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23199)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23199)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23203+$C23205)*$B23203*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23199/(H23199+H23201)+G.fast_Ports_per_Card*H23201/(H23199+H23201)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23203*INDEX(Lines_Trend,0,H$6)))/(IF($C23201/$B23201>$AA$10,$AA$10,$AA$13) * IF($C23201/$B23201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23199))+32*INDEX(CO_SDU_ratio,$A23199))*$B23205,0)+ ROUNDUP( (($B23207*INDEX(Lines_Trend,0,H$6)))/(IF($C23201/$B23201>$AA$10,$AA$10,$AA$13) * IF($C23201/$B23201>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23199))+32*INDEX(CO_SDU_ratio,$A23199))*$C23207,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23199)*IF(C23207=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23199)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23199-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23199-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23204:Q23204+H23206:Q23206)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23214*(C23214+C23216)*Capacity_FTTC_Yearly_avg + (B23214*B23216+B23218*C23218)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23199+1)","v":2110},{"$f":"INDEX(CO_Names,A23210)","v":"ΣΚΟΠΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23214*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23214=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23210:Q23210/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23210)","v":97},{"$f":"INDEX(CO_Homes_per_Cab,$A23210)","v":104},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23214*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23216=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23212:Q23212/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23210)*IF(SUM(C23214,B23216,C23216)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23210)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23210:Q23210*C23214 + H23212:Q23212*C23216","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23210)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23210)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23214+$C23216)*$B23214*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23210/(H23210+H23212)+G.fast_Ports_per_Card*H23212/(H23210+H23212)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23214*INDEX(Lines_Trend,0,H$6)))/(IF($C23212/$B23212>$AA$10,$AA$10,$AA$13) * IF($C23212/$B23212>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23210))+32*INDEX(CO_SDU_ratio,$A23210))*$B23216,0)+ ROUNDUP( (($B23218*INDEX(Lines_Trend,0,H$6)))/(IF($C23212/$B23212>$AA$10,$AA$10,$AA$13) * IF($C23212/$B23212>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23210))+32*INDEX(CO_SDU_ratio,$A23210))*$C23218,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23210)*IF(C23218=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23210)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23210-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23210-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23215:Q23215+H23217:Q23217)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23225*(C23225+C23227)*Capacity_FTTC_Yearly_avg + (B23225*B23227+B23229*C23229)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23210+1)","v":2111},{"$f":"INDEX(CO_Names,A23221)","v":"ΦΛΩΡΙΩΝ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23225*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23225=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23221:Q23221/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23221)","v":30},{"$f":"INDEX(CO_Homes_per_Cab,$A23221)","v":35},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23225*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23227=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23223:Q23223/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23221)*IF(SUM(C23225,B23227,C23227)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23221)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23221:Q23221*C23225 + H23223:Q23223*C23227","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23221)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23221)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23225+$C23227)*$B23225*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23221/(H23221+H23223)+G.fast_Ports_per_Card*H23223/(H23221+H23223)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23225*INDEX(Lines_Trend,0,H$6)))/(IF($C23223/$B23223>$AA$10,$AA$10,$AA$13) * IF($C23223/$B23223>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23221))+32*INDEX(CO_SDU_ratio,$A23221))*$B23227,0)+ ROUNDUP( (($B23229*INDEX(Lines_Trend,0,H$6)))/(IF($C23223/$B23223>$AA$10,$AA$10,$AA$13) * IF($C23223/$B23223>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23221))+32*INDEX(CO_SDU_ratio,$A23221))*$C23229,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23221)*IF(C23229=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23221)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23221-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23221-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23226:Q23226+H23228:Q23228)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23236*(C23236+C23238)*Capacity_FTTC_Yearly_avg + (B23236*B23238+B23240*C23240)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23221+1)","v":2112},{"$f":"INDEX(CO_Names,A23232)","v":"ΑΡΕΤΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23236*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23236=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23232:Q23232/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23232)","v":65},{"$f":"INDEX(CO_Homes_per_Cab,$A23232)","v":75},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23236*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23238=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23234:Q23234/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23232)*IF(SUM(C23236,B23238,C23238)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23232)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23232:Q23232*C23236 + H23234:Q23234*C23238","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23232)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23232)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23236+$C23238)*$B23236*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23232/(H23232+H23234)+G.fast_Ports_per_Card*H23234/(H23232+H23234)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23236*INDEX(Lines_Trend,0,H$6)))/(IF($C23234/$B23234>$AA$10,$AA$10,$AA$13) * IF($C23234/$B23234>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23232))+32*INDEX(CO_SDU_ratio,$A23232))*$B23238,0)+ ROUNDUP( (($B23240*INDEX(Lines_Trend,0,H$6)))/(IF($C23234/$B23234>$AA$10,$AA$10,$AA$13) * IF($C23234/$B23234>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23232))+32*INDEX(CO_SDU_ratio,$A23232))*$C23240,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23232)*IF(C23240=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23232)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23232-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23232-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23237:Q23237+H23239:Q23239)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23247*(C23247+C23249)*Capacity_FTTC_Yearly_avg + (B23247*B23249+B23251*C23251)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23232+1)","v":2113},{"$f":"INDEX(CO_Names,A23243)","v":"ΚΑΡΠΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23247*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23247=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23243:Q23243/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23243)","v":162},{"$f":"INDEX(CO_Homes_per_Cab,$A23243)","v":201},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23247*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23249=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23245:Q23245/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23243)*IF(SUM(C23247,B23249,C23249)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23243)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23243:Q23243*C23247 + H23245:Q23245*C23249","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23243)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23243)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23247+$C23249)*$B23247*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23243/(H23243+H23245)+G.fast_Ports_per_Card*H23245/(H23243+H23245)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23247*INDEX(Lines_Trend,0,H$6)))/(IF($C23245/$B23245>$AA$10,$AA$10,$AA$13) * IF($C23245/$B23245>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23243))+32*INDEX(CO_SDU_ratio,$A23243))*$B23249,0)+ ROUNDUP( (($B23251*INDEX(Lines_Trend,0,H$6)))/(IF($C23245/$B23245>$AA$10,$AA$10,$AA$13) * IF($C23245/$B23245>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23243))+32*INDEX(CO_SDU_ratio,$A23243))*$C23251,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23243)*IF(C23251=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23243)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23243-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23243-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23248:Q23248+H23250:Q23250)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23258*(C23258+C23260)*Capacity_FTTC_Yearly_avg + (B23258*B23260+B23262*C23262)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23243+1)","v":2114},{"$f":"INDEX(CO_Names,A23254)","v":"ΒΟΡΙΖΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23258*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23258=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23254:Q23254/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23254)","v":150},{"$f":"INDEX(CO_Homes_per_Cab,$A23254)","v":187},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23258*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23260=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23256:Q23256/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23254)*IF(SUM(C23258,B23260,C23260)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23254)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23254:Q23254*C23258 + H23256:Q23256*C23260","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23254)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23254)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23258+$C23260)*$B23258*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23254/(H23254+H23256)+G.fast_Ports_per_Card*H23256/(H23254+H23256)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23258*INDEX(Lines_Trend,0,H$6)))/(IF($C23256/$B23256>$AA$10,$AA$10,$AA$13) * IF($C23256/$B23256>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23254))+32*INDEX(CO_SDU_ratio,$A23254))*$B23260,0)+ ROUNDUP( (($B23262*INDEX(Lines_Trend,0,H$6)))/(IF($C23256/$B23256>$AA$10,$AA$10,$AA$13) * IF($C23256/$B23256>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23254))+32*INDEX(CO_SDU_ratio,$A23254))*$C23262,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23254)*IF(C23262=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23254)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23254-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23254-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23259:Q23259+H23261:Q23261)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23269*(C23269+C23271)*Capacity_FTTC_Yearly_avg + (B23269*B23271+B23273*C23273)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23254+1)","v":2115},{"$f":"INDEX(CO_Names,A23265)","v":"ΛΑΡΑΝΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23269*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23269=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23265:Q23265/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23265)","v":80},{"$f":"INDEX(CO_Homes_per_Cab,$A23265)","v":88},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23269*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23271=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23267:Q23267/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23265)*IF(SUM(C23269,B23271,C23271)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23265)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23265:Q23265*C23269 + H23267:Q23267*C23271","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23265)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23265)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23269+$C23271)*$B23269*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23265/(H23265+H23267)+G.fast_Ports_per_Card*H23267/(H23265+H23267)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23269*INDEX(Lines_Trend,0,H$6)))/(IF($C23267/$B23267>$AA$10,$AA$10,$AA$13) * IF($C23267/$B23267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23265))+32*INDEX(CO_SDU_ratio,$A23265))*$B23271,0)+ ROUNDUP( (($B23273*INDEX(Lines_Trend,0,H$6)))/(IF($C23267/$B23267>$AA$10,$AA$10,$AA$13) * IF($C23267/$B23267>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23265))+32*INDEX(CO_SDU_ratio,$A23265))*$C23273,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23265)*IF(C23273=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23265)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23265-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23265-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23270:Q23270+H23272:Q23272)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23280*(C23280+C23282)*Capacity_FTTC_Yearly_avg + (B23280*B23282+B23284*C23284)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23265+1)","v":2116},{"$f":"INDEX(CO_Names,A23276)","v":"ΜΕΣΕΛΕΡΟΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23280*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23280=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23276:Q23276/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23276)","v":31},{"$f":"INDEX(CO_Homes_per_Cab,$A23276)","v":42},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23280*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23282=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23278:Q23278/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23276)*IF(SUM(C23280,B23282,C23282)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23276)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23276:Q23276*C23280 + H23278:Q23278*C23282","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23276)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23276)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23280+$C23282)*$B23280*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23276/(H23276+H23278)+G.fast_Ports_per_Card*H23278/(H23276+H23278)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23280*INDEX(Lines_Trend,0,H$6)))/(IF($C23278/$B23278>$AA$10,$AA$10,$AA$13) * IF($C23278/$B23278>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23276))+32*INDEX(CO_SDU_ratio,$A23276))*$B23282,0)+ ROUNDUP( (($B23284*INDEX(Lines_Trend,0,H$6)))/(IF($C23278/$B23278>$AA$10,$AA$10,$AA$13) * IF($C23278/$B23278>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23276))+32*INDEX(CO_SDU_ratio,$A23276))*$C23284,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23276)*IF(C23284=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23276)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23276-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23276-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23281:Q23281+H23283:Q23283)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23291*(C23291+C23293)*Capacity_FTTC_Yearly_avg + (B23291*B23293+B23295*C23295)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23276+1)","v":2117},{"$f":"INDEX(CO_Names,A23287)","v":"ΣΚΙΝΙΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23291*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23291=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23287:Q23287/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23287)","v":183},{"$f":"INDEX(CO_Homes_per_Cab,$A23287)","v":202},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23291*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23293=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23289:Q23289/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23287)*IF(SUM(C23291,B23293,C23293)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23287)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23287:Q23287*C23291 + H23289:Q23289*C23293","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23287)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23287)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23291+$C23293)*$B23291*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23287/(H23287+H23289)+G.fast_Ports_per_Card*H23289/(H23287+H23289)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23291*INDEX(Lines_Trend,0,H$6)))/(IF($C23289/$B23289>$AA$10,$AA$10,$AA$13) * IF($C23289/$B23289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23287))+32*INDEX(CO_SDU_ratio,$A23287))*$B23293,0)+ ROUNDUP( (($B23295*INDEX(Lines_Trend,0,H$6)))/(IF($C23289/$B23289>$AA$10,$AA$10,$AA$13) * IF($C23289/$B23289>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23287))+32*INDEX(CO_SDU_ratio,$A23287))*$C23295,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23287)*IF(C23295=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23287)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23287-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23287-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23292:Q23292+H23294:Q23294)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23302*(C23302+C23304)*Capacity_FTTC_Yearly_avg + (B23302*B23304+B23306*C23306)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23287+1)","v":2118},{"$f":"INDEX(CO_Names,A23298)","v":"ΓΑΒΡΙΑΝΗ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23302*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23302=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23298:Q23298/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23298)","v":69},{"$f":"INDEX(CO_Homes_per_Cab,$A23298)","v":76},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23302*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23304=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23300:Q23300/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23298)*IF(SUM(C23302,B23304,C23304)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23298)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23298:Q23298*C23302 + H23300:Q23300*C23304","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23298)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23298)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23302+$C23304)*$B23302*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23298/(H23298+H23300)+G.fast_Ports_per_Card*H23300/(H23298+H23300)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23302*INDEX(Lines_Trend,0,H$6)))/(IF($C23300/$B23300>$AA$10,$AA$10,$AA$13) * IF($C23300/$B23300>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23298))+32*INDEX(CO_SDU_ratio,$A23298))*$B23304,0)+ ROUNDUP( (($B23306*INDEX(Lines_Trend,0,H$6)))/(IF($C23300/$B23300>$AA$10,$AA$10,$AA$13) * IF($C23300/$B23300>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23298))+32*INDEX(CO_SDU_ratio,$A23298))*$C23306,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23298)*IF(C23306=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23298)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23298-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23298-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23303:Q23303+H23305:Q23305)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23313*(C23313+C23315)*Capacity_FTTC_Yearly_avg + (B23313*B23315+B23317*C23317)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23298+1)","v":2119},{"$f":"INDEX(CO_Names,A23309)","v":"ΛΕΥΚΟΧΩΡΙ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23313*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23313=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23309:Q23309/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23309)","v":145},{"$f":"INDEX(CO_Homes_per_Cab,$A23309)","v":169},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23313*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23315=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23311:Q23311/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23309)*IF(SUM(C23313,B23315,C23315)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23309)","v":1},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23309:Q23309*C23313 + H23311:Q23311*C23315","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23309)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23309)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23313+$C23315)*$B23313*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23309/(H23309+H23311)+G.fast_Ports_per_Card*H23311/(H23309+H23311)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23313*INDEX(Lines_Trend,0,H$6)))/(IF($C23311/$B23311>$AA$10,$AA$10,$AA$13) * IF($C23311/$B23311>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23309))+32*INDEX(CO_SDU_ratio,$A23309))*$B23315,0)+ ROUNDUP( (($B23317*INDEX(Lines_Trend,0,H$6)))/(IF($C23311/$B23311>$AA$10,$AA$10,$AA$13) * IF($C23311/$B23311>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23309))+32*INDEX(CO_SDU_ratio,$A23309))*$C23317,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23309)*IF(C23317=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23309)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23309-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23309-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23314:Q23314+H23316:Q23316)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23324*(C23324+C23326)*Capacity_FTTC_Yearly_avg + (B23324*B23326+B23328*C23328)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23309+1)","v":2120},{"$f":"INDEX(CO_Names,A23320)","v":"ΠΕΤΡΩΤΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23324*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23324=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23320:Q23320/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23320)","v":46},{"$f":"INDEX(CO_Homes_per_Cab,$A23320)","v":65},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23324*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23326=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23322:Q23322/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23320)*IF(SUM(C23324,B23326,C23326)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23320)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23320:Q23320*C23324 + H23322:Q23322*C23326","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23320)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23320)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23324+$C23326)*$B23324*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23320/(H23320+H23322)+G.fast_Ports_per_Card*H23322/(H23320+H23322)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23324*INDEX(Lines_Trend,0,H$6)))/(IF($C23322/$B23322>$AA$10,$AA$10,$AA$13) * IF($C23322/$B23322>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23320))+32*INDEX(CO_SDU_ratio,$A23320))*$B23326,0)+ ROUNDUP( (($B23328*INDEX(Lines_Trend,0,H$6)))/(IF($C23322/$B23322>$AA$10,$AA$10,$AA$13) * IF($C23322/$B23322>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23320))+32*INDEX(CO_SDU_ratio,$A23320))*$C23328,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23320)*IF(C23328=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23320)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23320-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23320-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23325:Q23325+H23327:Q23327)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23335*(C23335+C23337)*Capacity_FTTC_Yearly_avg + (B23335*B23337+B23339*C23339)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23320+1)","v":2121},{"$f":"INDEX(CO_Names,A23331)","v":"ΘΥΡΕΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23335*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23335=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23331:Q23331/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23331)","v":126},{"$f":"INDEX(CO_Homes_per_Cab,$A23331)","v":163},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23335*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23337=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23333:Q23333/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23331)*IF(SUM(C23335,B23337,C23337)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23331)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23331:Q23331*C23335 + H23333:Q23333*C23337","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23331)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23331)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23335+$C23337)*$B23335*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23331/(H23331+H23333)+G.fast_Ports_per_Card*H23333/(H23331+H23333)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23335*INDEX(Lines_Trend,0,H$6)))/(IF($C23333/$B23333>$AA$10,$AA$10,$AA$13) * IF($C23333/$B23333>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23331))+32*INDEX(CO_SDU_ratio,$A23331))*$B23337,0)+ ROUNDUP( (($B23339*INDEX(Lines_Trend,0,H$6)))/(IF($C23333/$B23333>$AA$10,$AA$10,$AA$13) * IF($C23333/$B23333>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23331))+32*INDEX(CO_SDU_ratio,$A23331))*$C23339,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23331)*IF(C23339=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23331)","v":1},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23331-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23331-1),0)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23336:Q23336+H23338:Q23338)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23346*(C23346+C23348)*Capacity_FTTC_Yearly_avg + (B23346*B23348+B23350*C23350)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23331+1)","v":2122},{"$f":"INDEX(CO_Names,A23342)","v":"ΒΑΣΙΛΙΚΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23346*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23346=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23342:Q23342/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23342)","v":298},{"$f":"INDEX(CO_Homes_per_Cab,$A23342)","v":309},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23346*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23348=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23344:Q23344/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23342)*IF(SUM(C23346,B23348,C23348)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23342)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23342:Q23342*C23346 + H23344:Q23344*C23348","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23342)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23342)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23346+$C23348)*$B23346*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23342/(H23342+H23344)+G.fast_Ports_per_Card*H23344/(H23342+H23344)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23346*INDEX(Lines_Trend,0,H$6)))/(IF($C23344/$B23344>$AA$10,$AA$10,$AA$13) * IF($C23344/$B23344>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23342))+32*INDEX(CO_SDU_ratio,$A23342))*$B23348,0)+ ROUNDUP( (($B23350*INDEX(Lines_Trend,0,H$6)))/(IF($C23344/$B23344>$AA$10,$AA$10,$AA$13) * IF($C23344/$B23344>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23342))+32*INDEX(CO_SDU_ratio,$A23342))*$C23350,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23342)*IF(C23350=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23342)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23342-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23342-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23347:Q23347+H23349:Q23349)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23357*(C23357+C23359)*Capacity_FTTC_Yearly_avg + (B23357*B23359+B23361*C23361)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23342+1)","v":2123},{"$f":"INDEX(CO_Names,A23353)","v":"ΜΑΥΡΟΒΟΥΝΙΟ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23357*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23357=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23353:Q23353/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23353)","v":86},{"$f":"INDEX(CO_Homes_per_Cab,$A23353)","v":89},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23357*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23359=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23355:Q23355/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23353)*IF(SUM(C23357,B23359,C23359)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23353)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23353:Q23353*C23357 + H23355:Q23355*C23359","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23353)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23353)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23357+$C23359)*$B23357*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23353/(H23353+H23355)+G.fast_Ports_per_Card*H23355/(H23353+H23355)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23357*INDEX(Lines_Trend,0,H$6)))/(IF($C23355/$B23355>$AA$10,$AA$10,$AA$13) * IF($C23355/$B23355>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23353))+32*INDEX(CO_SDU_ratio,$A23353))*$B23359,0)+ ROUNDUP( (($B23361*INDEX(Lines_Trend,0,H$6)))/(IF($C23355/$B23355>$AA$10,$AA$10,$AA$13) * IF($C23355/$B23355>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23353))+32*INDEX(CO_SDU_ratio,$A23353))*$C23361,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23353)*IF(C23361=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23353)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23353-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23353-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23358:Q23358+H23360:Q23360)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23368*(C23368+C23370)*Capacity_FTTC_Yearly_avg + (B23368*B23370+B23372*C23372)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23353+1)","v":2124},{"$f":"INDEX(CO_Names,A23364)","v":"ΠΗΓΗ (ΛΕΣΒΟΥ)"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23368*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23368=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23364:Q23364/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23364)","v":55},{"$f":"INDEX(CO_Homes_per_Cab,$A23364)","v":67},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23368*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23370=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23366:Q23366/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23364)*IF(SUM(C23368,B23370,C23370)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23364)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23364:Q23364*C23368 + H23366:Q23366*C23370","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23364)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23364)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23368+$C23370)*$B23368*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23364/(H23364+H23366)+G.fast_Ports_per_Card*H23366/(H23364+H23366)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23368*INDEX(Lines_Trend,0,H$6)))/(IF($C23366/$B23366>$AA$10,$AA$10,$AA$13) * IF($C23366/$B23366>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23364))+32*INDEX(CO_SDU_ratio,$A23364))*$B23370,0)+ ROUNDUP( (($B23372*INDEX(Lines_Trend,0,H$6)))/(IF($C23366/$B23366>$AA$10,$AA$10,$AA$13) * IF($C23366/$B23366>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23364))+32*INDEX(CO_SDU_ratio,$A23364))*$C23372,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23364)*IF(C23372=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23364)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23364-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23364-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23369:Q23369+H23371:Q23371)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23379*(C23379+C23381)*Capacity_FTTC_Yearly_avg + (B23379*B23381+B23383*C23383)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23364+1)","v":2125},{"$f":"INDEX(CO_Names,A23375)","v":"ΚΑΛΥΒΙΑ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23379*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23379=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23375:Q23375/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23375)","v":160},{"$f":"INDEX(CO_Homes_per_Cab,$A23375)","v":239},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23379*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23381=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23377:Q23377/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23375)*IF(SUM(C23379,B23381,C23381)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23375)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23375:Q23375*C23379 + H23377:Q23377*C23381","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23375)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23375)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23379+$C23381)*$B23379*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23375/(H23375+H23377)+G.fast_Ports_per_Card*H23377/(H23375+H23377)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23379*INDEX(Lines_Trend,0,H$6)))/(IF($C23377/$B23377>$AA$10,$AA$10,$AA$13) * IF($C23377/$B23377>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23375))+32*INDEX(CO_SDU_ratio,$A23375))*$B23381,0)+ ROUNDUP( (($B23383*INDEX(Lines_Trend,0,H$6)))/(IF($C23377/$B23377>$AA$10,$AA$10,$AA$13) * IF($C23377/$B23377>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23375))+32*INDEX(CO_SDU_ratio,$A23375))*$C23383,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23375)*IF(C23383=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23375)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23375-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23375-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23380:Q23380+H23382:Q23382)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23390*(C23390+C23392)*Capacity_FTTC_Yearly_avg + (B23390*B23392+B23394*C23394)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23375+1)","v":2126},{"$f":"INDEX(CO_Names,A23386)","v":"ΠΡΟΔΡΟΜΟΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23390*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23390=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23386:Q23386/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23386)","v":28},{"$f":"INDEX(CO_Homes_per_Cab,$A23386)","v":41},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23390*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23392=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23388:Q23388/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23386)*IF(SUM(C23390,B23392,C23392)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23386)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23386:Q23386*C23390 + H23388:Q23388*C23392","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23386)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23386)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23390+$C23392)*$B23390*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23386/(H23386+H23388)+G.fast_Ports_per_Card*H23388/(H23386+H23388)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23390*INDEX(Lines_Trend,0,H$6)))/(IF($C23388/$B23388>$AA$10,$AA$10,$AA$13) * IF($C23388/$B23388>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23386))+32*INDEX(CO_SDU_ratio,$A23386))*$B23392,0)+ ROUNDUP( (($B23394*INDEX(Lines_Trend,0,H$6)))/(IF($C23388/$B23388>$AA$10,$AA$10,$AA$13) * IF($C23388/$B23388>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23386))+32*INDEX(CO_SDU_ratio,$A23386))*$C23394,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23386)*IF(C23394=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23386)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23386-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23386-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23391:Q23391+H23393:Q23393)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null," Per Cabinet Calculations",{"$f":"Net_Dep_List","v":"Total Traffic (Gbit)"},null,{"$f":"Lines_Evolution*(B23401*(C23401+C23403)*Capacity_FTTC_Yearly_avg + (B23401*B23403+B23405*C23405)*Capacity_FTTH_Yearly_avg)/1000000","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A23386+1)","v":2127},{"$f":"INDEX(CO_Names,A23397)","v":"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ"},null,null,null,"VDSL Cards/Cab",null,{"$f":" ROUNDUP($B23401*Lines_Evolution*$H$8:$Q$8/$S$7,0)*IF($C23401=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Uniform Data","Build/Cab","Homes/Cab",null,null,"VDSL MSANs/Cab",null,{"$f":" ROUNDUP(H23397:Q23397/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Builds_per_Cab,$A23397)","v":56},{"$f":"INDEX(CO_Homes_per_Cab,$A23397)","v":107},null,null,"G.fast Cards/Cab",null,{"$f":" ROUNDUP($B23401*Lines_Evolution*$H$8:$Q$8/G.fast_Ports_per_Card,0)*IF($C23403=0,0,1)","v":0},0,0,0,0,0,0,0,0,0]
["Outer Circle","Subs/Cab","VDSL",null,null,"G.fast MSANs/Cab",null,{"$f":" ROUNDUP(H23399:Q23399/G.fast_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Outer_Subs_per_Cab,A23397)*IF(SUM(C23401,B23403,C23403)=0,0,1)","v":0},{"$f":"INDEX(CO_VDSL_Cabs,A23397)","v":0},null,null,"",null,"","","","","","","","","",""]
[null,"FTTH","G.fast",null,"CO Calculations","FTTC Backhaul Ports",null,{"$f":" H23397:Q23397*C23401 + H23399:Q23399*C23403","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_FTTH_Outer_Cabs,A23397)","v":0},{"$f":"INDEX(CO_G.fast_Cabs,A23397)","v":0},null,null,"Active Fibers FTTC",null,{"$f":"IFERROR(ROUNDUP(($C23401+$C23403)*$B23401*INDEX(Lines_Trend,0,H$6)/(VDSL_Ports_per_Card*H23397/(H23397+H23399)+G.fast_Ports_per_Card*H23399/(H23397+H23399)),0),0)","v":0},0,0,0,0,0,0,0,0,0]
["Inner Circle","Subs/Cab","FTTH",null,null,"Active Fibers FTTH",null,{"$f":"ROUNDUP( (($B23401*INDEX(Lines_Trend,0,H$6)))/(IF($C23399/$B23399>$AA$10,$AA$10,$AA$13) * IF($C23399/$B23399>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23397))+32*INDEX(CO_SDU_ratio,$A23397))*$B23403,0)+ ROUNDUP( (($B23405*INDEX(Lines_Trend,0,H$6)))/(IF($C23399/$B23399>$AA$10,$AA$10,$AA$13) * IF($C23399/$B23399>$AA$13,2,1)*(1-INDEX(CO_SDU_ratio,$A23397))+32*INDEX(CO_SDU_ratio,$A23397))*$C23405,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(CO_Inner_Subs_per_Cab,A23397)*IF(C23405=0,0,1)","v":0},{"$f":"INDEX(CO_FTTH_Inner_Cabs,A23397)","v":0},null,null,"Fibers",null,{"$f":"OFFSET(Trench_Deployment!$W$7,9*($A23397-1),0) + OFFSET(Trench_Deployment!$W$10,9*($A23397-1),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"OLTs",null,{"$f":" ROUNDUP((H23402:Q23402+H23404:Q23404)/OLT_Port_Capacity,0)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Deployment_Summary","index":12,"n_rows":8529,"n_cols":29,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,"Deployment Summary"]
[]
[null,"Includes Grouped Data"]
[null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[null,null,"Index","Co Name","VDSL MSANs per CO",null,null,null,null,null,null,null,null,null,null,"Index","Co Name","VDSL Cards per CO"]
[null,null,{"$f":"CO_Index","v":1},{"$f":"INDEX(CO_Names,C8)","v":"ΔΑΒΙΑ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C8-1)*11,0)*INDEX(CO_VDSL_Cabs,$C8)","v":3},3,3,3,3,3,3,3,3,3,null,{"$f":"CO_Index","v":1},{"$f":"INDEX(CO_Names,P8)","v":"ΔΑΒΙΑ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P8-1)*11,0)*INDEX(CO_VDSL_Cabs,$P8)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,2,"ΕΛΑΙΟΧΩΡΙΟΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C9-1)*11,0)*INDEX(CO_VDSL_Cabs,$C9)","v":0},0,0,0,0,0,0,0,0,0,null,2,"ΕΛΑΙΟΧΩΡΙΟΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P9-1)*11,0)*INDEX(CO_VDSL_Cabs,$P9)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,3,"ΚΑΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C10-1)*11,0)*INDEX(CO_VDSL_Cabs,$C10)","v":0},0,0,0,0,0,0,0,0,0,null,3,"ΚΑΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P10-1)*11,0)*INDEX(CO_VDSL_Cabs,$P10)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,4,"ΚΕΡΑΣΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C11-1)*11,0)*INDEX(CO_VDSL_Cabs,$C11)","v":9},9,9,9,9,9,9,9,9,9,null,4,"ΚΕΡΑΣΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P11-1)*11,0)*INDEX(CO_VDSL_Cabs,$P11)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,5,"ΜΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C12-1)*11,0)*INDEX(CO_VDSL_Cabs,$C12)","v":3},3,3,3,3,3,3,3,3,3,null,5,"ΜΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P12-1)*11,0)*INDEX(CO_VDSL_Cabs,$P12)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,6,"ΝΕΣΤΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C13-1)*11,0)*INDEX(CO_VDSL_Cabs,$C13)","v":0},0,0,0,0,0,0,0,0,0,null,6,"ΝΕΣΤΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P13-1)*11,0)*INDEX(CO_VDSL_Cabs,$P13)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,7,"ΑΣΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C14-1)*11,0)*INDEX(CO_VDSL_Cabs,$C14)","v":6},6,6,6,6,6,6,6,6,6,null,7,"ΑΣΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P14-1)*11,0)*INDEX(CO_VDSL_Cabs,$P14)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C15-1)*11,0)*INDEX(CO_VDSL_Cabs,$C15)","v":0},0,0,0,0,0,0,0,0,0,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P15-1)*11,0)*INDEX(CO_VDSL_Cabs,$P15)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,9,"ΞΗΡΟΠΗΓΑΔΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C16-1)*11,0)*INDEX(CO_VDSL_Cabs,$C16)","v":0},0,0,0,0,0,0,0,0,0,null,9,"ΞΗΡΟΠΗΓΑΔΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P16-1)*11,0)*INDEX(CO_VDSL_Cabs,$P16)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C17-1)*11,0)*INDEX(CO_VDSL_Cabs,$C17)","v":1},1,1,1,1,1,1,1,1,1,null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P17-1)*11,0)*INDEX(CO_VDSL_Cabs,$P17)","v":1},1,1,1,2,2,2,2,2,2]
[null,null,11,"ΒΥΤΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C18-1)*11,0)*INDEX(CO_VDSL_Cabs,$C18)","v":1},1,1,1,1,1,1,1,1,1,null,11,"ΒΥΤΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P18-1)*11,0)*INDEX(CO_VDSL_Cabs,$P18)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,12,"ΣΤΕΜΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C19-1)*11,0)*INDEX(CO_VDSL_Cabs,$C19)","v":0},0,0,0,0,0,0,0,0,0,null,12,"ΣΤΕΜΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P19-1)*11,0)*INDEX(CO_VDSL_Cabs,$P19)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C20-1)*11,0)*INDEX(CO_VDSL_Cabs,$C20)","v":3},3,3,3,3,3,3,3,3,3,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P20-1)*11,0)*INDEX(CO_VDSL_Cabs,$P20)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,14,"ΔΥΡΡΑΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C21-1)*11,0)*INDEX(CO_VDSL_Cabs,$C21)","v":0},0,0,0,0,0,0,0,0,0,null,14,"ΔΥΡΡΑΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P21-1)*11,0)*INDEX(CO_VDSL_Cabs,$P21)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,15,"ΚΑΜΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C22-1)*11,0)*INDEX(CO_VDSL_Cabs,$C22)","v":0},0,0,0,0,0,0,0,0,0,null,15,"ΚΑΜΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P22-1)*11,0)*INDEX(CO_VDSL_Cabs,$P22)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,16,"ΠΑΡΑΔΕΙΣΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C23-1)*11,0)*INDEX(CO_VDSL_Cabs,$C23)","v":1},1,1,1,1,1,1,1,1,1,null,16,"ΠΑΡΑΔΕΙΣΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P23-1)*11,0)*INDEX(CO_VDSL_Cabs,$P23)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,17,"ΔΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C24-1)*11,0)*INDEX(CO_VDSL_Cabs,$C24)","v":0},0,0,0,0,0,0,0,0,0,null,17,"ΔΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P24-1)*11,0)*INDEX(CO_VDSL_Cabs,$P24)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,18,"ΚΑΛΛΙΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C25-1)*11,0)*INDEX(CO_VDSL_Cabs,$C25)","v":0},0,0,0,0,0,0,0,0,0,null,18,"ΚΑΛΛΙΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P25-1)*11,0)*INDEX(CO_VDSL_Cabs,$P25)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,19,"ΒΟΥΤΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C26-1)*11,0)*INDEX(CO_VDSL_Cabs,$C26)","v":0},0,0,0,0,0,0,0,0,0,null,19,"ΒΟΥΤΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P26-1)*11,0)*INDEX(CO_VDSL_Cabs,$P26)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,20,"ΓΚΟΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C27-1)*11,0)*INDEX(CO_VDSL_Cabs,$C27)","v":0},0,0,0,0,0,0,0,0,0,null,20,"ΓΚΟΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P27-1)*11,0)*INDEX(CO_VDSL_Cabs,$P27)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,21,"ΓΟΡΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C28-1)*11,0)*INDEX(CO_VDSL_Cabs,$C28)","v":0},0,0,0,0,0,0,0,0,0,null,21,"ΓΟΡΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P28-1)*11,0)*INDEX(CO_VDSL_Cabs,$P28)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,"ΚΑΣΤΟΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C29-1)*11,0)*INDEX(CO_VDSL_Cabs,$C29)","v":1},1,1,1,1,1,1,1,1,1,null,22,"ΚΑΣΤΟΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P29-1)*11,0)*INDEX(CO_VDSL_Cabs,$P29)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,23,"ΞΗΡΟΚΑΜΠΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C30-1)*11,0)*INDEX(CO_VDSL_Cabs,$C30)","v":4},4,4,4,4,4,4,4,4,4,null,23,"ΞΗΡΟΚΑΜΠΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P30-1)*11,0)*INDEX(CO_VDSL_Cabs,$P30)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,24,"ΑΙΓΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C31-1)*11,0)*INDEX(CO_VDSL_Cabs,$C31)","v":1},1,1,1,1,1,1,1,1,1,null,24,"ΑΙΓΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P31-1)*11,0)*INDEX(CO_VDSL_Cabs,$P31)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,25,"ΓΥΘΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C32-1)*11,0)*INDEX(CO_VDSL_Cabs,$C32)","v":13},13,13,13,13,13,13,13,13,13,null,25,"ΓΥΘΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P32-1)*11,0)*INDEX(CO_VDSL_Cabs,$P32)","v":26},26,26,26,26,26,26,26,26,26]
[null,null,26,"ΔΙΧΟΒΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C33-1)*11,0)*INDEX(CO_VDSL_Cabs,$C33)","v":5},5,5,5,5,5,5,5,5,5,null,26,"ΔΙΧΟΒΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P33-1)*11,0)*INDEX(CO_VDSL_Cabs,$P33)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,27,"ΑΓ.ΙΩΑΝΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C34-1)*11,0)*INDEX(CO_VDSL_Cabs,$C34)","v":1},1,1,1,1,1,1,1,1,1,null,27,"ΑΓ.ΙΩΑΝΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P34-1)*11,0)*INDEX(CO_VDSL_Cabs,$P34)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,28,"ΒΕΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C35-1)*11,0)*INDEX(CO_VDSL_Cabs,$C35)","v":4},4,4,4,4,4,4,4,4,4,null,28,"ΒΕΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P35-1)*11,0)*INDEX(CO_VDSL_Cabs,$P35)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,29,"ΝΙΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C36-1)*11,0)*INDEX(CO_VDSL_Cabs,$C36)","v":0},0,0,0,0,0,0,0,0,0,null,29,"ΝΙΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P36-1)*11,0)*INDEX(CO_VDSL_Cabs,$P36)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,30,"ΞΙΦΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C37-1)*11,0)*INDEX(CO_VDSL_Cabs,$C37)","v":0},0,0,0,0,0,0,0,0,0,null,30,"ΞΙΦΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P37-1)*11,0)*INDEX(CO_VDSL_Cabs,$P37)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,31,"ΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C38-1)*11,0)*INDEX(CO_VDSL_Cabs,$C38)","v":1},1,1,1,1,1,1,1,1,1,null,31,"ΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P38-1)*11,0)*INDEX(CO_VDSL_Cabs,$P38)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,32,"ΒΡΟΝΤΑΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C39-1)*11,0)*INDEX(CO_VDSL_Cabs,$C39)","v":0},0,0,0,0,0,0,0,0,0,null,32,"ΒΡΟΝΤΑΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P39-1)*11,0)*INDEX(CO_VDSL_Cabs,$P39)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,33,"ΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C40-1)*11,0)*INDEX(CO_VDSL_Cabs,$C40)","v":1},1,1,1,1,1,1,1,1,1,null,33,"ΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P40-1)*11,0)*INDEX(CO_VDSL_Cabs,$P40)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,34,"ΑΡΕΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C41-1)*11,0)*INDEX(CO_VDSL_Cabs,$C41)","v":3},3,3,3,3,3,3,3,3,3,null,34,"ΑΡΕΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P41-1)*11,0)*INDEX(CO_VDSL_Cabs,$P41)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C42-1)*11,0)*INDEX(CO_VDSL_Cabs,$C42)","v":1},1,1,1,1,1,1,1,1,1,null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P42-1)*11,0)*INDEX(CO_VDSL_Cabs,$P42)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,36,"ΔΑΙΜΟΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C43-1)*11,0)*INDEX(CO_VDSL_Cabs,$C43)","v":2},2,2,2,2,2,2,2,2,2,null,36,"ΔΑΙΜΟΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P43-1)*11,0)*INDEX(CO_VDSL_Cabs,$P43)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,37,"ΕΛΑΦΟΝΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C44-1)*11,0)*INDEX(CO_VDSL_Cabs,$C44)","v":0},0,0,0,0,0,0,0,0,0,null,37,"ΕΛΑΦΟΝΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P44-1)*11,0)*INDEX(CO_VDSL_Cabs,$P44)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,38,"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C45-1)*11,0)*INDEX(CO_VDSL_Cabs,$C45)","v":5},5,5,5,5,5,5,5,5,5,null,38,"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P45-1)*11,0)*INDEX(CO_VDSL_Cabs,$P45)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C46-1)*11,0)*INDEX(CO_VDSL_Cabs,$C46)","v":3},3,3,3,3,3,3,3,3,3,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P46-1)*11,0)*INDEX(CO_VDSL_Cabs,$P46)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,40,"ΑΡΤΕΜΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C47-1)*11,0)*INDEX(CO_VDSL_Cabs,$C47)","v":2},2,2,2,2,2,2,2,2,2,null,40,"ΑΡΤΕΜΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P47-1)*11,0)*INDEX(CO_VDSL_Cabs,$P47)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,41,"ΑΣΠΡΟΧΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C48-1)*11,0)*INDEX(CO_VDSL_Cabs,$C48)","v":2},2,2,2,2,2,2,2,2,2,null,41,"ΑΣΠΡΟΧΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P48-1)*11,0)*INDEX(CO_VDSL_Cabs,$P48)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,42,"ΘΑΛΑΜΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C49-1)*11,0)*INDEX(CO_VDSL_Cabs,$C49)","v":0},0,0,0,0,0,0,0,0,0,null,42,"ΘΑΛΑΜΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P49-1)*11,0)*INDEX(CO_VDSL_Cabs,$P49)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C50-1)*11,0)*INDEX(CO_VDSL_Cabs,$C50)","v":153},153,153,153,153,153,153,153,153,153,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P50-1)*11,0)*INDEX(CO_VDSL_Cabs,$P50)","v":459},459,459,459,459,459,612,612,459,459]
[null,null,44,"ΕΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C51-1)*11,0)*INDEX(CO_VDSL_Cabs,$C51)","v":0},0,0,0,0,0,0,0,0,0,null,44,"ΕΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P51-1)*11,0)*INDEX(CO_VDSL_Cabs,$P51)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,45,"ΣΙΔΗΡΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C52-1)*11,0)*INDEX(CO_VDSL_Cabs,$C52)","v":1},1,1,1,1,1,1,1,1,1,null,45,"ΣΙΔΗΡΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P52-1)*11,0)*INDEX(CO_VDSL_Cabs,$P52)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,46,"ΚΟΠΑΝΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C53-1)*11,0)*INDEX(CO_VDSL_Cabs,$C53)","v":3},3,3,3,3,3,3,3,3,3,null,46,"ΚΟΠΑΝΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P53-1)*11,0)*INDEX(CO_VDSL_Cabs,$P53)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,47,"ΜΑΡΑΘΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C54-1)*11,0)*INDEX(CO_VDSL_Cabs,$C54)","v":1},1,1,1,1,1,1,1,1,1,null,47,"ΜΑΡΑΘΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P54-1)*11,0)*INDEX(CO_VDSL_Cabs,$P54)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,48,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C55-1)*11,0)*INDEX(CO_VDSL_Cabs,$C55)","v":2},2,2,2,2,2,2,2,2,2,null,48,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P55-1)*11,0)*INDEX(CO_VDSL_Cabs,$P55)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,49,"ΖΕΡΜΠΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C56-1)*11,0)*INDEX(CO_VDSL_Cabs,$C56)","v":1},1,1,1,1,1,1,1,1,1,null,49,"ΖΕΡΜΠΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P56-1)*11,0)*INDEX(CO_VDSL_Cabs,$P56)","v":2},2,2,3,3,3,3,3,3,3]
[null,null,50,"ΠΟΛΙΧΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C57-1)*11,0)*INDEX(CO_VDSL_Cabs,$C57)","v":0},0,0,0,0,0,0,0,0,0,null,50,"ΠΟΛΙΧΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P57-1)*11,0)*INDEX(CO_VDSL_Cabs,$P57)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,51,"ΑΝΔΡΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C58-1)*11,0)*INDEX(CO_VDSL_Cabs,$C58)","v":2},2,2,2,2,2,2,2,2,2,null,51,"ΑΝΔΡΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P58-1)*11,0)*INDEX(CO_VDSL_Cabs,$P58)","v":4},4,4,4,4,4,6,6,4,4]
[null,null,52,"ΒΕΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C59-1)*11,0)*INDEX(CO_VDSL_Cabs,$C59)","v":3},3,3,3,3,3,3,3,3,3,null,52,"ΒΕΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P59-1)*11,0)*INDEX(CO_VDSL_Cabs,$P59)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,53,"ΒΛΑΧΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C60-1)*11,0)*INDEX(CO_VDSL_Cabs,$C60)","v":1},1,1,1,1,1,1,1,1,1,null,53,"ΒΛΑΧΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P60-1)*11,0)*INDEX(CO_VDSL_Cabs,$P60)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,54,"ΚΡΕΜΜΥΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C61-1)*11,0)*INDEX(CO_VDSL_Cabs,$C61)","v":1},1,1,1,1,1,1,1,1,1,null,54,"ΚΡΕΜΜΥΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P61-1)*11,0)*INDEX(CO_VDSL_Cabs,$P61)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,55,"ΠΕΤΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C62-1)*11,0)*INDEX(CO_VDSL_Cabs,$C62)","v":4},4,4,4,4,4,4,4,4,4,null,55,"ΠΕΤΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P62-1)*11,0)*INDEX(CO_VDSL_Cabs,$P62)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,56,"ΧΑΤΖΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C63-1)*11,0)*INDEX(CO_VDSL_Cabs,$C63)","v":2},2,2,2,2,2,2,2,2,2,null,56,"ΧΑΤΖΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P63-1)*11,0)*INDEX(CO_VDSL_Cabs,$P63)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,57,"ΚΑΛΛΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C64-1)*11,0)*INDEX(CO_VDSL_Cabs,$C64)","v":2},2,2,2,2,2,2,2,2,2,null,57,"ΚΑΛΛΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P64-1)*11,0)*INDEX(CO_VDSL_Cabs,$P64)","v":2},2,4,4,4,4,4,4,4,4]
[null,null,58,"ΠΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C65-1)*11,0)*INDEX(CO_VDSL_Cabs,$C65)","v":6},6,6,6,6,6,6,6,6,6,null,58,"ΠΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P65-1)*11,0)*INDEX(CO_VDSL_Cabs,$P65)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,59,"ΑΓΡΙΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C66-1)*11,0)*INDEX(CO_VDSL_Cabs,$C66)","v":3},3,3,3,3,3,3,3,3,3,null,59,"ΑΓΡΙΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P66-1)*11,0)*INDEX(CO_VDSL_Cabs,$P66)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,60,"ΒΑΣΙΛΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C67-1)*11,0)*INDEX(CO_VDSL_Cabs,$C67)","v":0},0,0,0,0,0,0,0,0,0,null,60,"ΒΑΣΙΛΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P67-1)*11,0)*INDEX(CO_VDSL_Cabs,$P67)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,61,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C68-1)*11,0)*INDEX(CO_VDSL_Cabs,$C68)","v":4},4,4,4,4,4,4,4,4,4,null,61,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P68-1)*11,0)*INDEX(CO_VDSL_Cabs,$P68)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,62,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C69-1)*11,0)*INDEX(CO_VDSL_Cabs,$C69)","v":1},1,1,1,1,1,1,1,1,1,null,62,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P69-1)*11,0)*INDEX(CO_VDSL_Cabs,$P69)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,63,"ΑΜΑΡΥΛΛΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C70-1)*11,0)*INDEX(CO_VDSL_Cabs,$C70)","v":0},0,0,0,0,0,0,0,0,0,null,63,"ΑΜΑΡΥΛΛΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P70-1)*11,0)*INDEX(CO_VDSL_Cabs,$P70)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C71-1)*11,0)*INDEX(CO_VDSL_Cabs,$C71)","v":2},2,2,2,2,2,2,2,2,2,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P71-1)*11,0)*INDEX(CO_VDSL_Cabs,$P71)","v":5},6,6,6,6,6,6,6,6,6]
[null,null,65,{"$f":"INDEX(CO_Names,C72)","v":"ΚΟΡΙΝΘΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C72-1)*11,0)*INDEX(CO_VDSL_Cabs,$C72)","v":102},102,102,102,102,102,102,102,102,102,null,65,{"$f":"INDEX(CO_Names,P72)","v":"ΚΟΡΙΝΘΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P72-1)*11,0)*INDEX(CO_VDSL_Cabs,$P72)","v":306},306,306,306,306,306,306,306,306,306]
[null,null,66,"ΠΕΡΙΓΙΑΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C73-1)*11,0)*INDEX(CO_VDSL_Cabs,$C73)","v":18},18,18,18,18,18,18,18,18,18,null,66,"ΠΕΡΙΓΙΑΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P73-1)*11,0)*INDEX(CO_VDSL_Cabs,$P73)","v":54},54,54,54,54,54,54,54,54,54]
[null,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C74-1)*11,0)*INDEX(CO_VDSL_Cabs,$C74)","v":2},2,2,2,2,2,2,2,2,2,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P74-1)*11,0)*INDEX(CO_VDSL_Cabs,$P74)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,68,"ZEMENO",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C75-1)*11,0)*INDEX(CO_VDSL_Cabs,$C75)","v":0},0,0,0,0,0,0,0,0,0,null,68,"ZEMENO",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P75-1)*11,0)*INDEX(CO_VDSL_Cabs,$P75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,69,"ΠΑΝΑΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C76-1)*11,0)*INDEX(CO_VDSL_Cabs,$C76)","v":0},0,0,0,0,0,0,0,0,0,null,69,"ΠΑΝΑΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P76-1)*11,0)*INDEX(CO_VDSL_Cabs,$P76)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,70,"ΡΙΖΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C77-1)*11,0)*INDEX(CO_VDSL_Cabs,$C77)","v":0},0,0,0,0,0,0,0,0,0,null,70,"ΡΙΖΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P77-1)*11,0)*INDEX(CO_VDSL_Cabs,$P77)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,71,"ΤΡΙΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C78-1)*11,0)*INDEX(CO_VDSL_Cabs,$C78)","v":1},1,1,1,1,1,1,1,1,1,null,71,"ΤΡΙΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P78-1)*11,0)*INDEX(CO_VDSL_Cabs,$P78)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,72,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C79-1)*11,0)*INDEX(CO_VDSL_Cabs,$C79)","v":2},2,2,2,2,2,2,2,2,2,null,72,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P79-1)*11,0)*INDEX(CO_VDSL_Cabs,$P79)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,73,"ΗΡΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C80-1)*11,0)*INDEX(CO_VDSL_Cabs,$C80)","v":1},1,1,1,1,1,1,1,1,1,null,73,"ΗΡΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P80-1)*11,0)*INDEX(CO_VDSL_Cabs,$P80)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,74,"ΛΕΟΝΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C81-1)*11,0)*INDEX(CO_VDSL_Cabs,$C81)","v":1},1,1,1,1,1,1,1,1,1,null,74,"ΛΕΟΝΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P81-1)*11,0)*INDEX(CO_VDSL_Cabs,$P81)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,75,"ΓΚΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C82-1)*11,0)*INDEX(CO_VDSL_Cabs,$C82)","v":0},0,0,0,0,0,0,0,0,0,null,75,"ΓΚΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P82-1)*11,0)*INDEX(CO_VDSL_Cabs,$P82)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,76,"ΚΑΛΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C83-1)*11,0)*INDEX(CO_VDSL_Cabs,$C83)","v":1},1,1,1,1,1,1,1,1,1,null,76,"ΚΑΛΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P83-1)*11,0)*INDEX(CO_VDSL_Cabs,$P83)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C84-1)*11,0)*INDEX(CO_VDSL_Cabs,$C84)","v":2},2,2,2,2,2,2,2,2,2,null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P84-1)*11,0)*INDEX(CO_VDSL_Cabs,$P84)","v":6},6,6,8,8,8,8,8,8,8]
[null,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C85-1)*11,0)*INDEX(CO_VDSL_Cabs,$C85)","v":2},2,2,2,2,2,2,2,2,2,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P85-1)*11,0)*INDEX(CO_VDSL_Cabs,$P85)","v":2},2,4,4,4,4,4,4,4,4]
[null,null,79,"Ν.ΤΙΡΥΝΘΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C86-1)*11,0)*INDEX(CO_VDSL_Cabs,$C86)","v":0},0,0,0,0,0,0,0,0,0,null,79,"Ν.ΤΙΡΥΝΘΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P86-1)*11,0)*INDEX(CO_VDSL_Cabs,$P86)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,80,"ΑΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C87-1)*11,0)*INDEX(CO_VDSL_Cabs,$C87)","v":76},76,76,76,76,76,76,76,76,76,null,80,"ΑΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P87-1)*11,0)*INDEX(CO_VDSL_Cabs,$P87)","v":152},152,152,228,228,228,228,228,228,228]
[null,null,81,"ΑΧΛΑΔΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C88-1)*11,0)*INDEX(CO_VDSL_Cabs,$C88)","v":1},1,1,1,1,1,1,1,1,1,null,81,"ΑΧΛΑΔΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P88-1)*11,0)*INDEX(CO_VDSL_Cabs,$P88)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,82,"ΚΟΥΤΣΟΠΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C89-1)*11,0)*INDEX(CO_VDSL_Cabs,$C89)","v":6},6,6,6,6,6,6,6,6,6,null,82,"ΚΟΥΤΣΟΠΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P89-1)*11,0)*INDEX(CO_VDSL_Cabs,$P89)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,83,"ΛΥΡΚΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C90-1)*11,0)*INDEX(CO_VDSL_Cabs,$C90)","v":0},0,0,0,0,0,0,0,0,0,null,83,"ΛΥΡΚΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P90-1)*11,0)*INDEX(CO_VDSL_Cabs,$P90)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,84,"ΜΥΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C91-1)*11,0)*INDEX(CO_VDSL_Cabs,$C91)","v":5},5,5,5,5,5,5,5,5,5,null,84,"ΜΥΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P91-1)*11,0)*INDEX(CO_VDSL_Cabs,$P91)","v":15},15,15,20,20,20,20,20,20,20]
[null,null,85,"ΔΙΔΥΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C92-1)*11,0)*INDEX(CO_VDSL_Cabs,$C92)","v":2},2,2,2,2,2,2,2,2,2,null,85,"ΔΙΔΥΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P92-1)*11,0)*INDEX(CO_VDSL_Cabs,$P92)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C93-1)*11,0)*INDEX(CO_VDSL_Cabs,$C93)","v":3},3,3,3,3,3,3,3,3,3,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P93-1)*11,0)*INDEX(CO_VDSL_Cabs,$P93)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,87,"ΑΡΑΧΝΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C94-1)*11,0)*INDEX(CO_VDSL_Cabs,$C94)","v":0},0,0,0,0,0,0,0,0,0,null,87,"ΑΡΑΧΝΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P94-1)*11,0)*INDEX(CO_VDSL_Cabs,$P94)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,88,"ΝΕΑ ΕΠΙΔΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C95-1)*11,0)*INDEX(CO_VDSL_Cabs,$C95)","v":2},2,2,2,2,2,2,2,2,2,null,88,"ΝΕΑ ΕΠΙΔΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P95-1)*11,0)*INDEX(CO_VDSL_Cabs,$P95)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,89,"ΗΛΙΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C96-1)*11,0)*INDEX(CO_VDSL_Cabs,$C96)","v":0},0,0,0,0,0,0,0,0,0,null,89,"ΗΛΙΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P96-1)*11,0)*INDEX(CO_VDSL_Cabs,$P96)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,90,"ΔΡΕΠΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C97-1)*11,0)*INDEX(CO_VDSL_Cabs,$C97)","v":1},1,1,1,1,1,1,1,1,1,null,90,"ΔΡΕΠΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P97-1)*11,0)*INDEX(CO_VDSL_Cabs,$P97)","v":2},2,2,2,3,3,3,3,3,3]
[null,null,91,"ΤΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C98-1)*11,0)*INDEX(CO_VDSL_Cabs,$C98)","v":3},3,3,3,3,3,3,3,3,3,null,91,"ΤΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P98-1)*11,0)*INDEX(CO_VDSL_Cabs,$P98)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C99-1)*11,0)*INDEX(CO_VDSL_Cabs,$C99)","v":0},0,0,0,0,0,0,0,0,0,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P99-1)*11,0)*INDEX(CO_VDSL_Cabs,$P99)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,93,"ΑΡΓΑΛΑΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C100-1)*11,0)*INDEX(CO_VDSL_Cabs,$C100)","v":3},3,3,3,3,3,3,3,3,3,null,93,"ΑΡΓΑΛΑΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P100-1)*11,0)*INDEX(CO_VDSL_Cabs,$P100)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,94,"ΑΦΥΣΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C101-1)*11,0)*INDEX(CO_VDSL_Cabs,$C101)","v":2},2,2,2,2,2,2,2,2,2,null,94,"ΑΦΥΣΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P101-1)*11,0)*INDEX(CO_VDSL_Cabs,$P101)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,95,"ΠΡΟΜΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C102-1)*11,0)*INDEX(CO_VDSL_Cabs,$C102)","v":2},2,2,2,2,2,2,2,2,2,null,95,"ΠΡΟΜΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P102-1)*11,0)*INDEX(CO_VDSL_Cabs,$P102)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,96,"ΤΡΙΚΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C103-1)*11,0)*INDEX(CO_VDSL_Cabs,$C103)","v":2},2,2,2,2,2,2,2,2,2,null,96,"ΤΡΙΚΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P103-1)*11,0)*INDEX(CO_VDSL_Cabs,$P103)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,97,"ΠΕΡΙΒΛΕΠΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C104-1)*11,0)*INDEX(CO_VDSL_Cabs,$C104)","v":2},2,2,2,2,2,2,2,2,2,null,97,"ΠΕΡΙΒΛΕΠΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P104-1)*11,0)*INDEX(CO_VDSL_Cabs,$P104)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,98,"ΡΙΖΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C105-1)*11,0)*INDEX(CO_VDSL_Cabs,$C105)","v":0},0,0,0,0,0,0,0,0,0,null,98,"ΡΙΖΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P105-1)*11,0)*INDEX(CO_VDSL_Cabs,$P105)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,99,"ΑΓΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C106-1)*11,0)*INDEX(CO_VDSL_Cabs,$C106)","v":8},8,8,8,8,8,8,8,8,8,null,99,"ΑΓΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P106-1)*11,0)*INDEX(CO_VDSL_Cabs,$P106)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C107-1)*11,0)*INDEX(CO_VDSL_Cabs,$C107)","v":159},159,159,159,159,159,159,159,159,159,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P107-1)*11,0)*INDEX(CO_VDSL_Cabs,$P107)","v":477},477,477,477,477,477,477,477,477,477]
[null,null,101,"ΚΑΝΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C108-1)*11,0)*INDEX(CO_VDSL_Cabs,$C108)","v":4},4,4,4,4,4,4,4,4,4,null,101,"ΚΑΝΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P108-1)*11,0)*INDEX(CO_VDSL_Cabs,$P108)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,102,"Ν.ΑΓΧΙΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C109-1)*11,0)*INDEX(CO_VDSL_Cabs,$C109)","v":11},11,11,11,11,11,11,11,11,11,null,102,"Ν.ΑΓΧΙΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P109-1)*11,0)*INDEX(CO_VDSL_Cabs,$P109)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,103,"ΠΑΓΑΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C110-1)*11,0)*INDEX(CO_VDSL_Cabs,$C110)","v":12},12,12,12,12,12,12,12,12,12,null,103,"ΠΑΓΑΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P110-1)*11,0)*INDEX(CO_VDSL_Cabs,$P110)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,104,"ΠΟΡΤΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C111-1)*11,0)*INDEX(CO_VDSL_Cabs,$C111)","v":2},2,2,2,2,2,2,2,2,2,null,104,"ΠΟΡΤΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P111-1)*11,0)*INDEX(CO_VDSL_Cabs,$P111)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C112-1)*11,0)*INDEX(CO_VDSL_Cabs,$C112)","v":6},6,6,6,6,6,6,6,6,6,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P112-1)*11,0)*INDEX(CO_VDSL_Cabs,$P112)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,106,"ΚΟΥΚΟΥΝΑΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C113-1)*11,0)*INDEX(CO_VDSL_Cabs,$C113)","v":4},4,4,4,4,4,4,4,4,4,null,106,"ΚΟΥΚΟΥΝΑΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P113-1)*11,0)*INDEX(CO_VDSL_Cabs,$P113)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,107,"ΣΚΟΠΕΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C114-1)*11,0)*INDEX(CO_VDSL_Cabs,$C114)","v":7},7,7,7,7,7,7,7,7,7,null,107,"ΣΚΟΠΕΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P114-1)*11,0)*INDEX(CO_VDSL_Cabs,$P114)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,108,"ΑΒΕΡΩΦ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C115-1)*11,0)*INDEX(CO_VDSL_Cabs,$C115)","v":17},17,17,17,17,17,17,17,17,17,null,108,"ΑΒΕΡΩΦ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P115-1)*11,0)*INDEX(CO_VDSL_Cabs,$P115)","v":34},34,51,51,51,51,51,51,51,51]
[null,null,109,"ΑΓ.ΣΟΦΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C116-1)*11,0)*INDEX(CO_VDSL_Cabs,$C116)","v":4},4,4,4,4,4,4,4,4,4,null,109,"ΑΓ.ΣΟΦΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P116-1)*11,0)*INDEX(CO_VDSL_Cabs,$P116)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,110,"ΑΚΑΔΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C117-1)*11,0)*INDEX(CO_VDSL_Cabs,$C117)","v":128},128,128,128,128,128,128,128,128,128,null,110,"ΑΚΑΔΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P117-1)*11,0)*INDEX(CO_VDSL_Cabs,$P117)","v":384},384,384,384,384,384,384,384,384,384]
[null,null,111,"ΓΥΡΤΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C118-1)*11,0)*INDEX(CO_VDSL_Cabs,$C118)","v":3},3,3,3,3,3,3,3,3,3,null,111,"ΓΥΡΤΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P118-1)*11,0)*INDEX(CO_VDSL_Cabs,$P118)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,112,"ΔΟΞΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C119-1)*11,0)*INDEX(CO_VDSL_Cabs,$C119)","v":1},1,1,1,1,1,1,1,1,1,null,112,"ΔΟΞΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P119-1)*11,0)*INDEX(CO_VDSL_Cabs,$P119)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,113,"ΖΑΠΠΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C120-1)*11,0)*INDEX(CO_VDSL_Cabs,$C120)","v":1},1,1,1,1,1,1,1,1,1,null,113,"ΖΑΠΠΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P120-1)*11,0)*INDEX(CO_VDSL_Cabs,$P120)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,114,"Κ.ΑΙΓΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C121-1)*11,0)*INDEX(CO_VDSL_Cabs,$C121)","v":4},4,4,4,4,4,4,4,4,4,null,114,"Κ.ΑΙΓΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P121-1)*11,0)*INDEX(CO_VDSL_Cabs,$P121)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,115,"ΚΑΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C122-1)*11,0)*INDEX(CO_VDSL_Cabs,$C122)","v":1},1,1,1,1,1,1,1,1,1,null,115,"ΚΑΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P122-1)*11,0)*INDEX(CO_VDSL_Cabs,$P122)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,116,"ΚΑΡΥΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C123-1)*11,0)*INDEX(CO_VDSL_Cabs,$C123)","v":0},0,0,0,0,0,0,0,0,0,null,116,"ΚΑΡΥΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P123-1)*11,0)*INDEX(CO_VDSL_Cabs,$P123)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,117,"ΚΥΠΑΡΙΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C124-1)*11,0)*INDEX(CO_VDSL_Cabs,$C124)","v":1},1,1,1,1,1,1,1,1,1,null,117,"ΚΥΠΑΡΙΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P124-1)*11,0)*INDEX(CO_VDSL_Cabs,$P124)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C125-1)*11,0)*INDEX(CO_VDSL_Cabs,$C125)","v":0},0,0,0,0,0,0,0,0,0,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P125-1)*11,0)*INDEX(CO_VDSL_Cabs,$P125)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,119,"ΜΕΤΑΜΟΡΦΩΣΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C126-1)*11,0)*INDEX(CO_VDSL_Cabs,$C126)","v":165},165,165,165,165,165,165,165,165,165,null,119,"ΜΕΤΑΜΟΡΦΩΣΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P126-1)*11,0)*INDEX(CO_VDSL_Cabs,$P126)","v":495},495,495,495,495,495,495,495,495,495]
[null,null,120,"ΜΑΚΡΥΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C127-1)*11,0)*INDEX(CO_VDSL_Cabs,$C127)","v":4},4,4,4,4,4,4,4,4,4,null,120,"ΜΑΚΡΥΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P127-1)*11,0)*INDEX(CO_VDSL_Cabs,$P127)","v":8},8,8,8,12,12,12,12,12,12]
[null,null,121,"ΜΟΣΧΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C128-1)*11,0)*INDEX(CO_VDSL_Cabs,$C128)","v":3},3,3,3,3,3,3,3,3,3,null,121,"ΜΟΣΧΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P128-1)*11,0)*INDEX(CO_VDSL_Cabs,$P128)","v":3},6,6,6,6,6,6,6,6,6]
[null,null,122,"ΝΙΚΑΙΑ ΛΑΡ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C129-1)*11,0)*INDEX(CO_VDSL_Cabs,$C129)","v":5},5,5,5,5,5,5,5,5,5,null,122,"ΝΙΚΑΙΑ ΛΑΡ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P129-1)*11,0)*INDEX(CO_VDSL_Cabs,$P129)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,123,"ΚΑΝΗΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C130-1)*11,0)*INDEX(CO_VDSL_Cabs,$C130)","v":27},27,27,27,27,27,27,27,27,27,null,123,"ΚΑΝΗΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P130-1)*11,0)*INDEX(CO_VDSL_Cabs,$P130)","v":81},81,81,81,81,81,81,81,81,81]
[null,null,124,"ΟΜΟΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C131-1)*11,0)*INDEX(CO_VDSL_Cabs,$C131)","v":0},0,0,0,0,0,0,0,0,0,null,124,"ΟΜΟΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P131-1)*11,0)*INDEX(CO_VDSL_Cabs,$P131)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,125,"ΟΜΟΡΦΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C132-1)*11,0)*INDEX(CO_VDSL_Cabs,$C132)","v":5},5,5,5,5,5,5,5,5,5,null,125,"ΟΜΟΡΦΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P132-1)*11,0)*INDEX(CO_VDSL_Cabs,$P132)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,126,"ΡΑΨΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C133-1)*11,0)*INDEX(CO_VDSL_Cabs,$C133)","v":3},3,3,3,3,3,3,3,3,3,null,126,"ΡΑΨΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P133-1)*11,0)*INDEX(CO_VDSL_Cabs,$P133)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,127,"ΣΥΚΟΥΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C134-1)*11,0)*INDEX(CO_VDSL_Cabs,$C134)","v":3},3,3,3,3,3,3,3,3,3,null,127,"ΣΥΚΟΥΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P134-1)*11,0)*INDEX(CO_VDSL_Cabs,$P134)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,128,"ΤΕΜΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C135-1)*11,0)*INDEX(CO_VDSL_Cabs,$C135)","v":1},1,1,1,1,1,1,1,1,1,null,128,"ΤΕΜΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P135-1)*11,0)*INDEX(CO_VDSL_Cabs,$P135)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,129,{"$f":"INDEX(CO_Names,C136)","v":"ΦΙΛΕΛΛΗΝΩΝ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C136-1)*11,0)*INDEX(CO_VDSL_Cabs,$C136)","v":44},44,44,44,44,44,44,44,44,44,null,129,{"$f":"INDEX(CO_Names,P136)","v":"ΦΙΛΕΛΛΗΝΩΝ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P136-1)*11,0)*INDEX(CO_VDSL_Cabs,$P136)","v":132},132,132,132,132,132,132,132,132,132]
[null,null,130,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C137-1)*11,0)*INDEX(CO_VDSL_Cabs,$C137)","v":0},0,0,0,0,0,0,0,0,0,null,130,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P137-1)*11,0)*INDEX(CO_VDSL_Cabs,$P137)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C138-1)*11,0)*INDEX(CO_VDSL_Cabs,$C138)","v":2},2,2,2,2,2,2,2,2,2,null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P138-1)*11,0)*INDEX(CO_VDSL_Cabs,$P138)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,132,"ΔΟΜΕΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C139-1)*11,0)*INDEX(CO_VDSL_Cabs,$C139)","v":0},0,0,0,0,0,0,0,0,0,null,132,"ΔΟΜΕΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P139-1)*11,0)*INDEX(CO_VDSL_Cabs,$P139)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,133,"ΕΥΑΓΓΕΛΙΣΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C140-1)*11,0)*INDEX(CO_VDSL_Cabs,$C140)","v":1},1,1,1,1,1,1,1,1,1,null,133,"ΕΥΑΓΓΕΛΙΣΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P140-1)*11,0)*INDEX(CO_VDSL_Cabs,$P140)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,134,"ΛΥΚΟΥΔΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C141-1)*11,0)*INDEX(CO_VDSL_Cabs,$C141)","v":1},1,1,1,1,1,1,1,1,1,null,134,"ΛΥΚΟΥΔΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P141-1)*11,0)*INDEX(CO_VDSL_Cabs,$P141)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,135,"ΜΗΛΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C142-1)*11,0)*INDEX(CO_VDSL_Cabs,$C142)","v":0},0,0,0,0,0,0,0,0,0,null,135,"ΜΗΛΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P142-1)*11,0)*INDEX(CO_VDSL_Cabs,$P142)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C143-1)*11,0)*INDEX(CO_VDSL_Cabs,$C143)","v":0},0,0,0,0,0,0,0,0,0,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P143-1)*11,0)*INDEX(CO_VDSL_Cabs,$P143)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,137,"ΑΓΙΟΚΑΜΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C144-1)*11,0)*INDEX(CO_VDSL_Cabs,$C144)","v":8},8,8,8,8,8,8,8,8,8,null,137,"ΑΓΙΟΚΑΜΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P144-1)*11,0)*INDEX(CO_VDSL_Cabs,$P144)","v":8},16,16,16,16,16,16,16,16,16]
[null,null,138,"ΑΝΑΒΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C145-1)*11,0)*INDEX(CO_VDSL_Cabs,$C145)","v":2},2,2,2,2,2,2,2,2,2,null,138,"ΑΝΑΒΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P145-1)*11,0)*INDEX(CO_VDSL_Cabs,$P145)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,139,"ΚΑΛΑΜΑΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C146-1)*11,0)*INDEX(CO_VDSL_Cabs,$C146)","v":1},1,1,1,1,1,1,1,1,1,null,139,"ΚΑΛΑΜΑΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P146-1)*11,0)*INDEX(CO_VDSL_Cabs,$P146)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,140,"ΜΕΛΙΒΟΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C147-1)*11,0)*INDEX(CO_VDSL_Cabs,$C147)","v":1},1,1,1,1,1,1,1,1,1,null,140,"ΜΕΛΙΒΟΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P147-1)*11,0)*INDEX(CO_VDSL_Cabs,$P147)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,141,"ΔΕΛΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C148-1)*11,0)*INDEX(CO_VDSL_Cabs,$C148)","v":3},3,3,3,3,3,3,3,3,3,null,141,"ΔΕΛΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P148-1)*11,0)*INDEX(CO_VDSL_Cabs,$P148)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,142,"ΒΡΥΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C149-1)*11,0)*INDEX(CO_VDSL_Cabs,$C149)","v":0},0,0,0,0,0,0,0,0,0,null,142,"ΒΡΥΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P149-1)*11,0)*INDEX(CO_VDSL_Cabs,$P149)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,143,"ΔΑΣΟΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C150-1)*11,0)*INDEX(CO_VDSL_Cabs,$C150)","v":3},3,3,3,3,3,3,3,3,3,null,143,"ΔΑΣΟΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P150-1)*11,0)*INDEX(CO_VDSL_Cabs,$P150)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,144,"ΜΕΓ.ΕΥΥΔΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C151-1)*11,0)*INDEX(CO_VDSL_Cabs,$C151)","v":1},1,1,1,1,1,1,1,1,1,null,144,"ΜΕΓ.ΕΥΥΔΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P151-1)*11,0)*INDEX(CO_VDSL_Cabs,$P151)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,145,"ΦΑΡΣΑΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C152-1)*11,0)*INDEX(CO_VDSL_Cabs,$C152)","v":26},26,26,26,26,26,26,26,26,26,null,145,"ΦΑΡΣΑΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P152-1)*11,0)*INDEX(CO_VDSL_Cabs,$P152)","v":52},52,52,52,52,52,52,52,52,52]
[null,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C153-1)*11,0)*INDEX(CO_VDSL_Cabs,$C153)","v":1},1,1,1,1,1,1,1,1,1,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P153-1)*11,0)*INDEX(CO_VDSL_Cabs,$P153)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,147,"ΕΛΛΗΝΟΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C154-1)*11,0)*INDEX(CO_VDSL_Cabs,$C154)","v":0},0,0,0,0,0,0,0,0,0,null,147,"ΕΛΛΗΝΟΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P154-1)*11,0)*INDEX(CO_VDSL_Cabs,$P154)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,148,"ΚΑΡΔΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C155-1)*11,0)*INDEX(CO_VDSL_Cabs,$C155)","v":120},120,120,120,120,120,120,120,120,120,null,148,"ΚΑΡΔΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P155-1)*11,0)*INDEX(CO_VDSL_Cabs,$P155)","v":360},360,360,360,360,360,360,360,360,360]
[null,null,149,"ΚΑΣΤΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C156-1)*11,0)*INDEX(CO_VDSL_Cabs,$C156)","v":0},0,0,0,0,0,0,0,0,0,null,149,"ΚΑΣΤΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P156-1)*11,0)*INDEX(CO_VDSL_Cabs,$P156)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,150,"ΜΥΡΙΝΑ ΚΑΡΔ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C157-1)*11,0)*INDEX(CO_VDSL_Cabs,$C157)","v":3},3,3,3,3,3,3,3,3,3,null,150,"ΜΥΡΙΝΑ ΚΑΡΔ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P157-1)*11,0)*INDEX(CO_VDSL_Cabs,$P157)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,151,"ΞΥΝΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C158-1)*11,0)*INDEX(CO_VDSL_Cabs,$C158)","v":3},3,3,3,3,3,3,3,3,3,null,151,"ΞΥΝΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P158-1)*11,0)*INDEX(CO_VDSL_Cabs,$P158)","v":6},6,6,6,6,9,9,9,9,9]
[null,null,152,"ΡΑΧΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C159-1)*11,0)*INDEX(CO_VDSL_Cabs,$C159)","v":1},1,1,1,1,1,1,1,1,1,null,152,"ΡΑΧΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P159-1)*11,0)*INDEX(CO_VDSL_Cabs,$P159)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,153,"ΜΑΡΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C160-1)*11,0)*INDEX(CO_VDSL_Cabs,$C160)","v":0},0,0,0,0,0,0,0,0,0,null,153,"ΜΑΡΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P160-1)*11,0)*INDEX(CO_VDSL_Cabs,$P160)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,154,"ΑΝΑΒΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C161-1)*11,0)*INDEX(CO_VDSL_Cabs,$C161)","v":1},1,1,1,1,1,1,1,1,1,null,154,"ΑΝΑΒΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P161-1)*11,0)*INDEX(CO_VDSL_Cabs,$P161)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,155,"ΚΑΡΠΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C162-1)*11,0)*INDEX(CO_VDSL_Cabs,$C162)","v":0},0,0,0,0,0,0,0,0,0,null,155,"ΚΑΡΠΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P162-1)*11,0)*INDEX(CO_VDSL_Cabs,$P162)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,156,"ΚΥΨΕΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C163-1)*11,0)*INDEX(CO_VDSL_Cabs,$C163)","v":0},0,0,0,0,0,0,0,0,0,null,156,"ΚΥΨΕΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P163-1)*11,0)*INDEX(CO_VDSL_Cabs,$P163)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C164-1)*11,0)*INDEX(CO_VDSL_Cabs,$C164)","v":1},1,1,1,1,1,1,1,1,1,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P164-1)*11,0)*INDEX(CO_VDSL_Cabs,$P164)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,158,"ΠΑΣΧΑΛΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C165-1)*11,0)*INDEX(CO_VDSL_Cabs,$C165)","v":2},2,2,2,2,2,2,2,2,2,null,158,"ΠΑΣΧΑΛΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P165-1)*11,0)*INDEX(CO_VDSL_Cabs,$P165)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,159,"ΦΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C166-1)*11,0)*INDEX(CO_VDSL_Cabs,$C166)","v":3},3,3,3,3,3,3,3,3,3,null,159,"ΦΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P166-1)*11,0)*INDEX(CO_VDSL_Cabs,$P166)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,160,"ΑΡΓΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C167-1)*11,0)*INDEX(CO_VDSL_Cabs,$C167)","v":1},1,1,1,1,1,1,1,1,1,null,160,"ΑΡΓΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P167-1)*11,0)*INDEX(CO_VDSL_Cabs,$P167)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,161,"ΓΟΡΓΟΓΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C168-1)*11,0)*INDEX(CO_VDSL_Cabs,$C168)","v":5},5,5,5,5,5,5,5,5,5,null,161,"ΓΟΡΓΟΓΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P168-1)*11,0)*INDEX(CO_VDSL_Cabs,$P168)","v":5},5,5,10,10,10,10,10,10,10]
[null,null,162,"ΔΙΑΛΕΚΤΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C169-1)*11,0)*INDEX(CO_VDSL_Cabs,$C169)","v":2},2,2,2,2,2,2,2,2,2,null,162,"ΔΙΑΛΕΚΤΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P169-1)*11,0)*INDEX(CO_VDSL_Cabs,$P169)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C170-1)*11,0)*INDEX(CO_VDSL_Cabs,$C170)","v":5},5,5,5,5,5,5,5,5,5,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P170-1)*11,0)*INDEX(CO_VDSL_Cabs,$P170)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,164,"ΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C171-1)*11,0)*INDEX(CO_VDSL_Cabs,$C171)","v":7},7,7,7,7,7,7,7,7,7,null,164,"ΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P171-1)*11,0)*INDEX(CO_VDSL_Cabs,$P171)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,165,"ΡΙΖΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C172-1)*11,0)*INDEX(CO_VDSL_Cabs,$C172)","v":3},3,3,3,3,3,3,3,3,3,null,165,"ΡΙΖΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P172-1)*11,0)*INDEX(CO_VDSL_Cabs,$P172)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,166,"ΑΓΙΟΦΥΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C173-1)*11,0)*INDEX(CO_VDSL_Cabs,$C173)","v":0},0,0,0,0,0,0,0,0,0,null,166,"ΑΓΙΟΦΥΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P173-1)*11,0)*INDEX(CO_VDSL_Cabs,$P173)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,167,"ΑΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C174-1)*11,0)*INDEX(CO_VDSL_Cabs,$C174)","v":2},2,2,2,2,2,2,2,2,2,null,167,"ΑΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P174-1)*11,0)*INDEX(CO_VDSL_Cabs,$P174)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,168,"ΘΕΟΠΕΤΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C175-1)*11,0)*INDEX(CO_VDSL_Cabs,$C175)","v":4},4,4,4,4,4,4,4,4,4,null,168,"ΘΕΟΠΕΤΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P175-1)*11,0)*INDEX(CO_VDSL_Cabs,$P175)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,169,"ΚΟΝΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C176-1)*11,0)*INDEX(CO_VDSL_Cabs,$C176)","v":2},2,2,2,2,2,2,2,2,2,null,169,"ΚΟΝΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P176-1)*11,0)*INDEX(CO_VDSL_Cabs,$P176)","v":2},2,2,2,4,4,4,4,4,4]
[null,null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C177-1)*11,0)*INDEX(CO_VDSL_Cabs,$C177)","v":3},3,3,3,3,3,3,3,3,3,null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P177-1)*11,0)*INDEX(CO_VDSL_Cabs,$P177)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,171,"ΠΑΝΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C178-1)*11,0)*INDEX(CO_VDSL_Cabs,$C178)","v":1},1,1,1,1,1,1,1,1,1,null,171,"ΠΑΝΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P178-1)*11,0)*INDEX(CO_VDSL_Cabs,$P178)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,172,"ΣΚΕΠΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C179-1)*11,0)*INDEX(CO_VDSL_Cabs,$C179)","v":4},4,4,4,4,4,4,4,4,4,null,172,"ΣΚΕΠΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P179-1)*11,0)*INDEX(CO_VDSL_Cabs,$P179)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,173,"ΝΕΡΑΪΔΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C180-1)*11,0)*INDEX(CO_VDSL_Cabs,$C180)","v":3},3,3,3,3,3,3,3,3,3,null,173,"ΝΕΡΑΪΔΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P180-1)*11,0)*INDEX(CO_VDSL_Cabs,$P180)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C181-1)*11,0)*INDEX(CO_VDSL_Cabs,$C181)","v":4},4,4,4,4,4,4,4,4,4,null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P181-1)*11,0)*INDEX(CO_VDSL_Cabs,$P181)","v":8},8,8,8,12,12,12,12,12,12]
[null,null,175,"ΡΟΠΩΤΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C182-1)*11,0)*INDEX(CO_VDSL_Cabs,$C182)","v":2},2,2,2,2,2,2,2,2,2,null,175,"ΡΟΠΩΤΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P182-1)*11,0)*INDEX(CO_VDSL_Cabs,$P182)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,176,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C183-1)*11,0)*INDEX(CO_VDSL_Cabs,$C183)","v":0},0,0,0,0,0,0,0,0,0,null,176,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P183-1)*11,0)*INDEX(CO_VDSL_Cabs,$P183)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,177,"ΧΑΙΡΩΝΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C184-1)*11,0)*INDEX(CO_VDSL_Cabs,$C184)","v":0},0,0,0,0,0,0,0,0,0,null,177,"ΧΑΙΡΩΝΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P184-1)*11,0)*INDEX(CO_VDSL_Cabs,$P184)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C185-1)*11,0)*INDEX(CO_VDSL_Cabs,$C185)","v":0},0,0,0,0,0,0,0,0,0,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P185-1)*11,0)*INDEX(CO_VDSL_Cabs,$P185)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,179,"ΒΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C186-1)*11,0)*INDEX(CO_VDSL_Cabs,$C186)","v":1},1,1,1,1,1,1,1,1,1,null,179,"ΒΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P186-1)*11,0)*INDEX(CO_VDSL_Cabs,$P186)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,180,"ΕΛΕΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C187-1)*11,0)*INDEX(CO_VDSL_Cabs,$C187)","v":6},6,6,6,6,6,6,6,6,6,null,180,"ΕΛΕΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P187-1)*11,0)*INDEX(CO_VDSL_Cabs,$P187)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,181,"ΜΑΥΡΟΜΜΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C188-1)*11,0)*INDEX(CO_VDSL_Cabs,$C188)","v":0},0,0,0,0,0,0,0,0,0,null,181,"ΜΑΥΡΟΜΜΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P188-1)*11,0)*INDEX(CO_VDSL_Cabs,$P188)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,182,"ΝΕΟΧΩΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C189-1)*11,0)*INDEX(CO_VDSL_Cabs,$C189)","v":0},0,0,0,0,0,0,0,0,0,null,182,"ΝΕΟΧΩΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P189-1)*11,0)*INDEX(CO_VDSL_Cabs,$P189)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C190-1)*11,0)*INDEX(CO_VDSL_Cabs,$C190)","v":0},0,0,0,0,0,0,0,0,0,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P190-1)*11,0)*INDEX(CO_VDSL_Cabs,$P190)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,184,"ΑΚΡΑΙΦΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C191-1)*11,0)*INDEX(CO_VDSL_Cabs,$C191)","v":0},0,0,0,0,0,0,0,0,0,null,184,"ΑΚΡΑΙΦΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P191-1)*11,0)*INDEX(CO_VDSL_Cabs,$P191)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,185,"ΚΟΚΚΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C192-1)*11,0)*INDEX(CO_VDSL_Cabs,$C192)","v":0},0,0,0,0,0,0,0,0,0,null,185,"ΚΟΚΚΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P192-1)*11,0)*INDEX(CO_VDSL_Cabs,$P192)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,186,"ΔΙΣΤΟΜΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C193-1)*11,0)*INDEX(CO_VDSL_Cabs,$C193)","v":2},2,2,2,2,2,2,2,2,2,null,186,"ΔΙΣΤΟΜΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P193-1)*11,0)*INDEX(CO_VDSL_Cabs,$P193)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,187,"ΟΡΧΟΜΕΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C194-1)*11,0)*INDEX(CO_VDSL_Cabs,$C194)","v":9},9,9,9,9,9,9,9,9,9,null,187,"ΟΡΧΟΜΕΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P194-1)*11,0)*INDEX(CO_VDSL_Cabs,$P194)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,188,"ΠΑΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C195-1)*11,0)*INDEX(CO_VDSL_Cabs,$C195)","v":3},3,3,3,3,3,3,3,3,3,null,188,"ΠΑΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P195-1)*11,0)*INDEX(CO_VDSL_Cabs,$P195)","v":6},6,6,6,6,9,9,9,9,6]
[null,null,189,"ΣΧΗΜΑΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C196-1)*11,0)*INDEX(CO_VDSL_Cabs,$C196)","v":11},11,11,11,11,11,11,11,11,11,null,189,"ΣΧΗΜΑΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P196-1)*11,0)*INDEX(CO_VDSL_Cabs,$P196)","v":33},33,33,33,33,33,33,33,33,33]
[null,null,190,"ΑΓ.ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C197-1)*11,0)*INDEX(CO_VDSL_Cabs,$C197)","v":0},0,0,0,0,0,0,0,0,0,null,190,"ΑΓ.ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P197-1)*11,0)*INDEX(CO_VDSL_Cabs,$P197)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,191,"ΚΑΡΠΕΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C198-1)*11,0)*INDEX(CO_VDSL_Cabs,$C198)","v":21},21,21,21,21,21,21,21,21,21,null,191,"ΚΑΡΠΕΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P198-1)*11,0)*INDEX(CO_VDSL_Cabs,$P198)","v":42},42,42,42,42,42,42,42,42,42]
[null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C199-1)*11,0)*INDEX(CO_VDSL_Cabs,$C199)","v":1},1,1,1,1,1,1,1,1,1,null,192,"ΚΕΡΑΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P199-1)*11,0)*INDEX(CO_VDSL_Cabs,$P199)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,193,{"$f":"INDEX(CO_Names,C200)","v":"ΦΟΥΡΝΑ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C200-1)*11,0)*INDEX(CO_VDSL_Cabs,$C200)","v":4},4,4,4,4,4,4,4,4,4,null,193,{"$f":"INDEX(CO_Names,P200)","v":"ΦΟΥΡΝΑ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P200-1)*11,0)*INDEX(CO_VDSL_Cabs,$P200)","v":4},4,4,8,8,8,8,8,8,8]
[null,null,194,"ΑΘ.ΔΙΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C201-1)*11,0)*INDEX(CO_VDSL_Cabs,$C201)","v":0},0,0,0,0,0,0,0,0,0,null,194,"ΑΘ.ΔΙΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P201-1)*11,0)*INDEX(CO_VDSL_Cabs,$P201)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,195,"ΔΕΣΦΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C202-1)*11,0)*INDEX(CO_VDSL_Cabs,$C202)","v":1},1,1,1,1,1,1,1,1,1,null,195,"ΔΕΣΦΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P202-1)*11,0)*INDEX(CO_VDSL_Cabs,$P202)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,196,"ΚΑΛΟΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C203-1)*11,0)*INDEX(CO_VDSL_Cabs,$C203)","v":1},1,1,1,1,1,1,1,1,1,null,196,"ΚΑΛΟΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P203-1)*11,0)*INDEX(CO_VDSL_Cabs,$P203)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,197,"ΔΕΛΦΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C204-1)*11,0)*INDEX(CO_VDSL_Cabs,$C204)","v":0},0,0,0,0,0,0,0,0,0,null,197,"ΔΕΛΦΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P204-1)*11,0)*INDEX(CO_VDSL_Cabs,$P204)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,198,"ΙΤΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C205-1)*11,0)*INDEX(CO_VDSL_Cabs,$C205)","v":7},7,7,7,7,7,7,7,7,7,null,198,"ΙΤΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P205-1)*11,0)*INDEX(CO_VDSL_Cabs,$P205)","v":21},21,21,21,21,21,21,21,21,21]
[null,null,199,"ΓΛΥΦΑΔΑ ΦΩΚ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C206-1)*11,0)*INDEX(CO_VDSL_Cabs,$C206)","v":3},3,3,3,3,3,3,3,3,3,null,199,"ΓΛΥΦΑΔΑ ΦΩΚ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P206-1)*11,0)*INDEX(CO_VDSL_Cabs,$P206)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,200,"ΚΡΟΚΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C207-1)*11,0)*INDEX(CO_VDSL_Cabs,$C207)","v":3},3,3,3,3,3,3,3,3,3,null,200,"ΚΡΟΚΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P207-1)*11,0)*INDEX(CO_VDSL_Cabs,$P207)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,201,"ΑΡΤΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C208-1)*11,0)*INDEX(CO_VDSL_Cabs,$C208)","v":17},17,17,17,17,17,17,17,17,17,null,201,"ΑΡΤΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P208-1)*11,0)*INDEX(CO_VDSL_Cabs,$P208)","v":68},68,68,68,68,68,68,68,68,68]
[null,null,202,"ΒΑΣΙΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C209-1)*11,0)*INDEX(CO_VDSL_Cabs,$C209)","v":24},24,24,24,24,24,24,24,24,24,null,202,"ΒΑΣΙΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P209-1)*11,0)*INDEX(CO_VDSL_Cabs,$P209)","v":72},72,72,72,72,72,72,72,72,72]
[null,null,203,"ΘΕΟΛΟΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C210-1)*11,0)*INDEX(CO_VDSL_Cabs,$C210)","v":0},0,0,0,0,0,0,0,0,0,null,203,"ΘΕΟΛΟΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P210-1)*11,0)*INDEX(CO_VDSL_Cabs,$P210)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,204,"ΜΙΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C211-1)*11,0)*INDEX(CO_VDSL_Cabs,$C211)","v":0},0,0,0,0,0,0,0,0,0,null,204,"ΜΙΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P211-1)*11,0)*INDEX(CO_VDSL_Cabs,$P211)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C212-1)*11,0)*INDEX(CO_VDSL_Cabs,$C212)","v":27},27,27,27,27,27,27,27,27,27,null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P212-1)*11,0)*INDEX(CO_VDSL_Cabs,$P212)","v":54},54,54,54,54,54,54,54,54,54]
[null,null,206,"ΚΟΝΙΣΤΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C213-1)*11,0)*INDEX(CO_VDSL_Cabs,$C213)","v":7},7,7,7,7,7,7,7,7,7,null,206,"ΚΟΝΙΣΤΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P213-1)*11,0)*INDEX(CO_VDSL_Cabs,$P213)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,207,"ΚΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C214-1)*11,0)*INDEX(CO_VDSL_Cabs,$C214)","v":5},5,5,5,5,5,5,5,5,5,null,207,"ΚΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P214-1)*11,0)*INDEX(CO_VDSL_Cabs,$P214)","v":10},10,15,15,15,15,15,15,15,15]
[null,null,208,"ΠΛΑΤΑΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C215-1)*11,0)*INDEX(CO_VDSL_Cabs,$C215)","v":3},3,3,3,3,3,3,3,3,3,null,208,"ΠΛΑΤΑΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P215-1)*11,0)*INDEX(CO_VDSL_Cabs,$P215)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,209,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C216-1)*11,0)*INDEX(CO_VDSL_Cabs,$C216)","v":2},2,2,2,2,2,2,2,2,2,null,209,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P216-1)*11,0)*INDEX(CO_VDSL_Cabs,$P216)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,210,"ΑΛΙΒΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C217-1)*11,0)*INDEX(CO_VDSL_Cabs,$C217)","v":11},11,11,11,11,11,11,11,11,11,null,210,"ΑΛΙΒΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P217-1)*11,0)*INDEX(CO_VDSL_Cabs,$P217)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,211,"ΑΡΓΥΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C218-1)*11,0)*INDEX(CO_VDSL_Cabs,$C218)","v":0},0,0,0,0,0,0,0,0,0,null,211,"ΑΡΓΥΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P218-1)*11,0)*INDEX(CO_VDSL_Cabs,$P218)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,212,"ΘΑΡΟΥΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C219-1)*11,0)*INDEX(CO_VDSL_Cabs,$C219)","v":0},0,0,0,0,0,0,0,0,0,null,212,"ΘΑΡΟΥΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P219-1)*11,0)*INDEX(CO_VDSL_Cabs,$P219)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,213,"ΟΚΤΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C220-1)*11,0)*INDEX(CO_VDSL_Cabs,$C220)","v":1},1,1,1,1,1,1,1,1,1,null,213,"ΟΚΤΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P220-1)*11,0)*INDEX(CO_VDSL_Cabs,$P220)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,214,"ΑΜΑΡΥΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C221-1)*11,0)*INDEX(CO_VDSL_Cabs,$C221)","v":21},21,21,21,21,21,21,21,21,21,null,214,"ΑΜΑΡΥΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P221-1)*11,0)*INDEX(CO_VDSL_Cabs,$P221)","v":42},42,42,42,42,42,42,42,42,42]
[null,null,215,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C222-1)*11,0)*INDEX(CO_VDSL_Cabs,$C222)","v":1},1,1,1,1,1,1,1,1,1,null,215,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P222-1)*11,0)*INDEX(CO_VDSL_Cabs,$P222)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,216,"ΙΣΤΙΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C223-1)*11,0)*INDEX(CO_VDSL_Cabs,$C223)","v":7},7,7,7,7,7,7,7,7,7,null,216,"ΙΣΤΙΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P223-1)*11,0)*INDEX(CO_VDSL_Cabs,$P223)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,217,"ΜΑΡΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C224-1)*11,0)*INDEX(CO_VDSL_Cabs,$C224)","v":1},1,1,1,1,1,1,1,1,1,null,217,"ΜΑΡΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P224-1)*11,0)*INDEX(CO_VDSL_Cabs,$P224)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,218,"ΑΓ.ΑΝΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C225-1)*11,0)*INDEX(CO_VDSL_Cabs,$C225)","v":0},0,0,0,0,0,0,0,0,0,null,218,"ΑΓ.ΑΝΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P225-1)*11,0)*INDEX(CO_VDSL_Cabs,$P225)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,219,"ΚΕΧΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C226-1)*11,0)*INDEX(CO_VDSL_Cabs,$C226)","v":2},2,2,2,2,2,2,2,2,2,null,219,"ΚΕΧΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P226-1)*11,0)*INDEX(CO_VDSL_Cabs,$P226)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,220,"ΜΕΤΟΧΙ ΚΗΡΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C227-1)*11,0)*INDEX(CO_VDSL_Cabs,$C227)","v":2},2,2,2,2,2,2,2,2,2,null,220,"ΜΕΤΟΧΙ ΚΗΡΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P227-1)*11,0)*INDEX(CO_VDSL_Cabs,$P227)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,221,"ΠΡΟΚΟΠΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C228-1)*11,0)*INDEX(CO_VDSL_Cabs,$C228)","v":1},1,1,1,1,1,1,1,1,1,null,221,"ΠΡΟΚΟΠΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P228-1)*11,0)*INDEX(CO_VDSL_Cabs,$P228)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,222,"ΠΟΛΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C229-1)*11,0)*INDEX(CO_VDSL_Cabs,$C229)","v":6},6,6,6,6,6,6,6,6,6,null,222,"ΠΟΛΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P229-1)*11,0)*INDEX(CO_VDSL_Cabs,$P229)","v":12},12,12,18,18,18,18,18,18,18]
[null,null,223,"ΣΤΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C230-1)*11,0)*INDEX(CO_VDSL_Cabs,$C230)","v":2},2,2,2,2,2,2,2,2,2,null,223,"ΣΤΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P230-1)*11,0)*INDEX(CO_VDSL_Cabs,$P230)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,224,"ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C231-1)*11,0)*INDEX(CO_VDSL_Cabs,$C231)","v":0},0,0,0,0,0,0,0,0,0,null,224,"ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P231-1)*11,0)*INDEX(CO_VDSL_Cabs,$P231)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,225,"ΣΚΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C232-1)*11,0)*INDEX(CO_VDSL_Cabs,$C232)","v":4},4,4,4,4,4,4,4,4,4,null,225,"ΣΚΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P232-1)*11,0)*INDEX(CO_VDSL_Cabs,$P232)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,226,"ΑΝΘΗΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C233-1)*11,0)*INDEX(CO_VDSL_Cabs,$C233)","v":2},2,2,2,2,2,2,2,2,2,null,226,"ΑΝΘΗΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P233-1)*11,0)*INDEX(CO_VDSL_Cabs,$P233)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,227,"ΛΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C234-1)*11,0)*INDEX(CO_VDSL_Cabs,$C234)","v":174},174,174,174,174,174,174,174,174,174,null,227,"ΛΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P234-1)*11,0)*INDEX(CO_VDSL_Cabs,$P234)","v":522},522,522,522,522,522,522,522,522,522]
[null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C235-1)*11,0)*INDEX(CO_VDSL_Cabs,$C235)","v":0},0,0,0,0,0,0,0,0,0,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P235-1)*11,0)*INDEX(CO_VDSL_Cabs,$P235)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,229,"ΜΟΣΧΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C236-1)*11,0)*INDEX(CO_VDSL_Cabs,$C236)","v":7},7,7,7,7,7,7,7,7,7,null,229,"ΜΟΣΧΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P236-1)*11,0)*INDEX(CO_VDSL_Cabs,$P236)","v":14},14,14,14,14,21,21,21,21,14]
[null,null,230,"ΣΤΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C237-1)*11,0)*INDEX(CO_VDSL_Cabs,$C237)","v":3},3,3,3,3,3,3,3,3,3,null,230,"ΣΤΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P237-1)*11,0)*INDEX(CO_VDSL_Cabs,$P237)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,231,"ΥΠΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C238-1)*11,0)*INDEX(CO_VDSL_Cabs,$C238)","v":1},1,1,1,1,1,1,1,1,1,null,231,"ΥΠΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P238-1)*11,0)*INDEX(CO_VDSL_Cabs,$P238)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,232,"ΑΤΑΛΑΝΤΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C239-1)*11,0)*INDEX(CO_VDSL_Cabs,$C239)","v":8},8,8,8,8,8,8,8,8,8,null,232,"ΑΤΑΛΑΝΤΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P239-1)*11,0)*INDEX(CO_VDSL_Cabs,$P239)","v":16},24,24,24,24,24,24,24,24,24]
[null,null,233,"ΖΕΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C240-1)*11,0)*INDEX(CO_VDSL_Cabs,$C240)","v":1},1,1,1,1,1,1,1,1,1,null,233,"ΖΕΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P240-1)*11,0)*INDEX(CO_VDSL_Cabs,$P240)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,234,"ΚΥΡΤΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C241-1)*11,0)*INDEX(CO_VDSL_Cabs,$C241)","v":1},1,1,1,1,1,1,1,1,1,null,234,"ΚΥΡΤΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P241-1)*11,0)*INDEX(CO_VDSL_Cabs,$P241)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,235,"ΤΡΑΓΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C242-1)*11,0)*INDEX(CO_VDSL_Cabs,$C242)","v":2},2,2,2,2,2,2,2,2,2,null,235,"ΤΡΑΓΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P242-1)*11,0)*INDEX(CO_VDSL_Cabs,$P242)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,236,"ΑΜΦΙΚΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C243-1)*11,0)*INDEX(CO_VDSL_Cabs,$C243)","v":0},0,0,0,0,0,0,0,0,0,null,236,"ΑΜΦΙΚΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P243-1)*11,0)*INDEX(CO_VDSL_Cabs,$P243)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,237,"ΕΛΑΤΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C244-1)*11,0)*INDEX(CO_VDSL_Cabs,$C244)","v":2},2,2,2,2,2,2,2,2,2,null,237,"ΕΛΑΤΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P244-1)*11,0)*INDEX(CO_VDSL_Cabs,$P244)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,238,"ΤΙΘΟΡΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C245-1)*11,0)*INDEX(CO_VDSL_Cabs,$C245)","v":1},1,1,1,1,1,1,1,1,1,null,238,"ΤΙΘΟΡΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P245-1)*11,0)*INDEX(CO_VDSL_Cabs,$P245)","v":1},1,1,1,1,1,2,2,1,1]
[null,null,239,"ΒΟΥΖΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C246-1)*11,0)*INDEX(CO_VDSL_Cabs,$C246)","v":2},2,2,2,2,2,2,2,2,2,null,239,"ΒΟΥΖΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P246-1)*11,0)*INDEX(CO_VDSL_Cabs,$P246)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,240,"ΕΚΚΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C247-1)*11,0)*INDEX(CO_VDSL_Cabs,$C247)","v":2},2,2,2,2,2,2,2,2,2,null,240,"ΕΚΚΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P247-1)*11,0)*INDEX(CO_VDSL_Cabs,$P247)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C248-1)*11,0)*INDEX(CO_VDSL_Cabs,$C248)","v":0},0,0,0,0,0,0,0,0,0,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P248-1)*11,0)*INDEX(CO_VDSL_Cabs,$P248)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C249-1)*11,0)*INDEX(CO_VDSL_Cabs,$C249)","v":1},1,1,1,1,1,1,1,1,1,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P249-1)*11,0)*INDEX(CO_VDSL_Cabs,$P249)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,243,"ΞΙΝΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C250-1)*11,0)*INDEX(CO_VDSL_Cabs,$C250)","v":0},0,0,0,0,0,0,0,0,0,null,243,"ΞΙΝΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P250-1)*11,0)*INDEX(CO_VDSL_Cabs,$P250)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,244,"ΠΕΤΡΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C251-1)*11,0)*INDEX(CO_VDSL_Cabs,$C251)","v":0},0,0,0,0,0,0,0,0,0,null,244,"ΠΕΤΡΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P251-1)*11,0)*INDEX(CO_VDSL_Cabs,$P251)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C252-1)*11,0)*INDEX(CO_VDSL_Cabs,$C252)","v":6},6,6,6,6,6,6,6,6,6,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P252-1)*11,0)*INDEX(CO_VDSL_Cabs,$P252)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,246,"ΚΑΜ.ΒΟΥΡΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C253-1)*11,0)*INDEX(CO_VDSL_Cabs,$C253)","v":15},15,15,15,15,15,15,15,15,15,null,246,"ΚΑΜ.ΒΟΥΡΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P253-1)*11,0)*INDEX(CO_VDSL_Cabs,$P253)","v":30},30,30,30,30,30,30,30,30,30]
[null,null,247,"ΡΕΓΚΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C254-1)*11,0)*INDEX(CO_VDSL_Cabs,$C254)","v":2},2,2,2,2,2,2,2,2,2,null,247,"ΡΕΓΚΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P254-1)*11,0)*INDEX(CO_VDSL_Cabs,$P254)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,248,"ΑΓ.ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C255-1)*11,0)*INDEX(CO_VDSL_Cabs,$C255)","v":2},2,2,2,2,2,2,2,2,2,null,248,"ΑΓ.ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P255-1)*11,0)*INDEX(CO_VDSL_Cabs,$P255)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,249,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C256-1)*11,0)*INDEX(CO_VDSL_Cabs,$C256)","v":1},1,1,1,1,1,1,1,1,1,null,249,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P256-1)*11,0)*INDEX(CO_VDSL_Cabs,$P256)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,250,"ΓΡΑΜΜΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C257-1)*11,0)*INDEX(CO_VDSL_Cabs,$C257)","v":0},0,0,0,0,0,0,0,0,0,null,250,"ΓΡΑΜΜΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P257-1)*11,0)*INDEX(CO_VDSL_Cabs,$P257)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,251,"ΤΥΜΦΡΗΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C258-1)*11,0)*INDEX(CO_VDSL_Cabs,$C258)","v":1},1,1,1,1,1,1,1,1,1,null,251,"ΤΥΜΦΡΗΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P258-1)*11,0)*INDEX(CO_VDSL_Cabs,$P258)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,252,"ΓΛΥΦΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C259-1)*11,0)*INDEX(CO_VDSL_Cabs,$C259)","v":0},0,0,0,0,0,0,0,0,0,null,252,"ΓΛΥΦΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P259-1)*11,0)*INDEX(CO_VDSL_Cabs,$P259)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C260-1)*11,0)*INDEX(CO_VDSL_Cabs,$C260)","v":2},2,2,2,2,2,2,2,2,2,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P260-1)*11,0)*INDEX(CO_VDSL_Cabs,$P260)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,254,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C261-1)*11,0)*INDEX(CO_VDSL_Cabs,$C261)","v":2},2,2,2,2,2,2,2,2,2,null,254,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P261-1)*11,0)*INDEX(CO_VDSL_Cabs,$P261)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,255,"ΒΑΘΥΛΑΚΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C262-1)*11,0)*INDEX(CO_VDSL_Cabs,$C262)","v":4},4,4,4,4,4,4,4,4,4,null,255,"ΒΑΘΥΛΑΚΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P262-1)*11,0)*INDEX(CO_VDSL_Cabs,$P262)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,256,"ΖΕΠ ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C263-1)*11,0)*INDEX(CO_VDSL_Cabs,$C263)","v":3},3,3,3,3,3,3,3,3,3,null,256,"ΖΕΠ ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P263-1)*11,0)*INDEX(CO_VDSL_Cabs,$P263)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,257,{"$f":"INDEX(CO_Names,C264)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C264-1)*11,0)*INDEX(CO_VDSL_Cabs,$C264)","v":5},5,5,5,5,5,5,5,5,5,null,257,{"$f":"INDEX(CO_Names,P264)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P264-1)*11,0)*INDEX(CO_VDSL_Cabs,$P264)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,258,"ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C265-1)*11,0)*INDEX(CO_VDSL_Cabs,$C265)","v":106},106,106,106,106,106,106,106,106,106,null,258,"ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P265-1)*11,0)*INDEX(CO_VDSL_Cabs,$P265)","v":318},318,318,318,318,424,424,424,424,424]
[null,null,259,"ΚΑΤΩ ΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C266-1)*11,0)*INDEX(CO_VDSL_Cabs,$C266)","v":5},5,5,5,5,5,5,5,5,5,null,259,"ΚΑΤΩ ΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P266-1)*11,0)*INDEX(CO_VDSL_Cabs,$P266)","v":10},15,15,15,15,15,15,15,15,15]
[null,null,260,"ΚΡΟΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C267-1)*11,0)*INDEX(CO_VDSL_Cabs,$C267)","v":3},3,3,3,3,3,3,3,3,3,null,260,"ΚΡΟΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P267-1)*11,0)*INDEX(CO_VDSL_Cabs,$P267)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,261,"ΛΥΓΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C268-1)*11,0)*INDEX(CO_VDSL_Cabs,$C268)","v":2},2,2,2,2,2,2,2,2,2,null,261,"ΛΥΓΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P268-1)*11,0)*INDEX(CO_VDSL_Cabs,$P268)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,262,"ΠΟΝΤΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C269-1)*11,0)*INDEX(CO_VDSL_Cabs,$C269)","v":4},4,4,4,4,4,4,4,4,4,null,262,"ΠΟΝΤΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P269-1)*11,0)*INDEX(CO_VDSL_Cabs,$P269)","v":8},8,12,12,12,12,12,12,12,12]
[null,null,263,"ΑΡΔΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C270-1)*11,0)*INDEX(CO_VDSL_Cabs,$C270)","v":1},1,1,1,1,1,1,1,1,1,null,263,"ΑΡΔΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P270-1)*11,0)*INDEX(CO_VDSL_Cabs,$P270)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,264,"ΒΑΡΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C271-1)*11,0)*INDEX(CO_VDSL_Cabs,$C271)","v":0},0,0,0,0,0,0,0,0,0,null,264,"ΒΑΡΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P271-1)*11,0)*INDEX(CO_VDSL_Cabs,$P271)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,265,"ΓΑΛΑΤΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C272-1)*11,0)*INDEX(CO_VDSL_Cabs,$C272)","v":4},4,4,4,4,4,4,4,4,4,null,265,"ΓΑΛΑΤΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P272-1)*11,0)*INDEX(CO_VDSL_Cabs,$P272)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,266,"ΕΜΠΟΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C273-1)*11,0)*INDEX(CO_VDSL_Cabs,$C273)","v":3},3,3,3,3,3,3,3,3,3,null,266,"ΕΜΠΟΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P273-1)*11,0)*INDEX(CO_VDSL_Cabs,$P273)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,267,"ΚΑΡΥΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C274-1)*11,0)*INDEX(CO_VDSL_Cabs,$C274)","v":2},2,2,2,2,2,2,2,2,2,null,267,"ΚΑΡΥΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P274-1)*11,0)*INDEX(CO_VDSL_Cabs,$P274)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,268,"ΜΑΥΡΟΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C275-1)*11,0)*INDEX(CO_VDSL_Cabs,$C275)","v":0},0,0,0,0,0,0,0,0,0,null,268,"ΜΑΥΡΟΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P275-1)*11,0)*INDEX(CO_VDSL_Cabs,$P275)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,269,"ΠΕΡΔΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C276-1)*11,0)*INDEX(CO_VDSL_Cabs,$C276)","v":2},2,2,2,2,2,2,2,2,2,null,269,"ΠΕΡΔΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P276-1)*11,0)*INDEX(CO_VDSL_Cabs,$P276)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,270,"ΠΤΟΛΕΜΑΪΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C277-1)*11,0)*INDEX(CO_VDSL_Cabs,$C277)","v":64},64,64,64,64,64,64,64,64,64,null,270,"ΠΤΟΛΕΜΑΪΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P277-1)*11,0)*INDEX(CO_VDSL_Cabs,$P277)","v":192},192,192,192,192,192,192,192,192,192]
[null,null,271,"ΠΥΡΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C278-1)*11,0)*INDEX(CO_VDSL_Cabs,$C278)","v":2},2,2,2,2,2,2,2,2,2,null,271,"ΠΥΡΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P278-1)*11,0)*INDEX(CO_VDSL_Cabs,$P278)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,272,"ΑΥΓΕΡΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C279-1)*11,0)*INDEX(CO_VDSL_Cabs,$C279)","v":0},0,0,0,0,0,0,0,0,0,null,272,"ΑΥΓΕΡΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P279-1)*11,0)*INDEX(CO_VDSL_Cabs,$P279)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,273,"ΚΟΡΥΦΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C280-1)*11,0)*INDEX(CO_VDSL_Cabs,$C280)","v":3},3,3,3,3,3,3,3,3,3,null,273,"ΚΟΡΥΦΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P280-1)*11,0)*INDEX(CO_VDSL_Cabs,$P280)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,274,"ΠΑΝΑΡΕΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C281-1)*11,0)*INDEX(CO_VDSL_Cabs,$C281)","v":0},0,0,0,0,0,0,0,0,0,null,274,"ΠΑΝΑΡΕΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P281-1)*11,0)*INDEX(CO_VDSL_Cabs,$P281)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,275,"ΠΕΝΤΑΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C282-1)*11,0)*INDEX(CO_VDSL_Cabs,$C282)","v":2},2,2,2,2,2,2,2,2,2,null,275,"ΠΕΝΤΑΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P282-1)*11,0)*INDEX(CO_VDSL_Cabs,$P282)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C283-1)*11,0)*INDEX(CO_VDSL_Cabs,$C283)","v":4},4,4,4,4,4,4,4,4,4,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P283-1)*11,0)*INDEX(CO_VDSL_Cabs,$P283)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,277,"ΒΕΛΒΕΝΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C284-1)*11,0)*INDEX(CO_VDSL_Cabs,$C284)","v":2},2,2,2,2,2,2,2,2,2,null,277,"ΒΕΛΒΕΝΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P284-1)*11,0)*INDEX(CO_VDSL_Cabs,$P284)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,278,"ΛΙΒΑΔΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C285-1)*11,0)*INDEX(CO_VDSL_Cabs,$C285)","v":0},0,0,0,0,0,0,0,0,0,null,278,"ΛΙΒΑΔΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P285-1)*11,0)*INDEX(CO_VDSL_Cabs,$P285)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,279,"ΜΕΤΑΞΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C286-1)*11,0)*INDEX(CO_VDSL_Cabs,$C286)","v":2},2,2,2,2,2,2,2,2,2,null,279,"ΜΕΤΑΞΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P286-1)*11,0)*INDEX(CO_VDSL_Cabs,$P286)","v":4},4,4,4,4,6,6,6,6,6]
[null,null,280,"ΜΙΚΡΟΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C287-1)*11,0)*INDEX(CO_VDSL_Cabs,$C287)","v":0},0,0,0,0,0,0,0,0,0,null,280,"ΜΙΚΡΟΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P287-1)*11,0)*INDEX(CO_VDSL_Cabs,$P287)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,281,"ΠΕΛΕΚΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C288-1)*11,0)*INDEX(CO_VDSL_Cabs,$C288)","v":0},0,0,0,0,0,0,0,0,0,null,281,"ΠΕΛΕΚΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P288-1)*11,0)*INDEX(CO_VDSL_Cabs,$P288)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C289-1)*11,0)*INDEX(CO_VDSL_Cabs,$C289)","v":1},1,1,1,1,1,1,1,1,1,null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P289-1)*11,0)*INDEX(CO_VDSL_Cabs,$P289)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,283,"ΒΑΤΟΛΑΚΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C290-1)*11,0)*INDEX(CO_VDSL_Cabs,$C290)","v":4},4,4,4,4,4,4,4,4,4,null,283,"ΒΑΤΟΛΑΚΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P290-1)*11,0)*INDEX(CO_VDSL_Cabs,$P290)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,284,"ΓΡΕΒΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C291-1)*11,0)*INDEX(CO_VDSL_Cabs,$C291)","v":44},44,44,44,44,44,44,44,44,44,null,284,"ΓΡΕΒΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P291-1)*11,0)*INDEX(CO_VDSL_Cabs,$P291)","v":88},88,88,88,88,88,88,88,88,88]
[null,null,285,"ΚΗΠΟΥΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C292-1)*11,0)*INDEX(CO_VDSL_Cabs,$C292)","v":0},0,0,0,0,0,0,0,0,0,null,285,"ΚΗΠΟΥΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P292-1)*11,0)*INDEX(CO_VDSL_Cabs,$P292)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,286,"ΜΕΓΑΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C293-1)*11,0)*INDEX(CO_VDSL_Cabs,$C293)","v":0},0,0,0,0,0,0,0,0,0,null,286,"ΜΕΓΑΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P293-1)*11,0)*INDEX(CO_VDSL_Cabs,$P293)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,287,"ΣΑΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C294-1)*11,0)*INDEX(CO_VDSL_Cabs,$C294)","v":1},1,1,1,1,1,1,1,1,1,null,287,"ΣΑΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P294-1)*11,0)*INDEX(CO_VDSL_Cabs,$P294)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,288,"ΔΕΣΚΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C295-1)*11,0)*INDEX(CO_VDSL_Cabs,$C295)","v":6},6,6,6,6,6,6,6,6,6,null,288,"ΔΕΣΚΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P295-1)*11,0)*INDEX(CO_VDSL_Cabs,$P295)","v":12},18,18,18,18,18,18,18,18,18]
[null,null,289,"ΒΑΣΙΛΕΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C296-1)*11,0)*INDEX(CO_VDSL_Cabs,$C296)","v":0},0,0,0,0,0,0,0,0,0,null,289,"ΒΑΣΙΛΕΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P296-1)*11,0)*INDEX(CO_VDSL_Cabs,$P296)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,290,"ΓΕΡΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C297-1)*11,0)*INDEX(CO_VDSL_Cabs,$C297)","v":2},2,2,2,2,2,2,2,2,2,null,290,"ΓΕΡΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P297-1)*11,0)*INDEX(CO_VDSL_Cabs,$P297)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,291,"ΔΙΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C298-1)*11,0)*INDEX(CO_VDSL_Cabs,$C298)","v":0},0,0,0,0,0,0,0,0,0,null,291,"ΔΙΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P298-1)*11,0)*INDEX(CO_VDSL_Cabs,$P298)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,292,"ΚΑΣΤΟΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C299-1)*11,0)*INDEX(CO_VDSL_Cabs,$C299)","v":28},28,28,28,28,28,28,28,28,28,null,292,"ΚΑΣΤΟΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P299-1)*11,0)*INDEX(CO_VDSL_Cabs,$P299)","v":56},56,56,56,84,84,84,84,84,84]
[null,null,293,"ΚΟΡΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C300-1)*11,0)*INDEX(CO_VDSL_Cabs,$C300)","v":1},1,1,1,1,1,1,1,1,1,null,293,"ΚΟΡΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P300-1)*11,0)*INDEX(CO_VDSL_Cabs,$P300)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,294,"ΜΑΥΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C301-1)*11,0)*INDEX(CO_VDSL_Cabs,$C301)","v":3},3,3,3,3,3,3,3,3,3,null,294,"ΜΑΥΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P301-1)*11,0)*INDEX(CO_VDSL_Cabs,$P301)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,295,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C302-1)*11,0)*INDEX(CO_VDSL_Cabs,$C302)","v":0},0,0,0,0,0,0,0,0,0,null,295,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P302-1)*11,0)*INDEX(CO_VDSL_Cabs,$P302)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,296,"ΤΟΙΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C303-1)*11,0)*INDEX(CO_VDSL_Cabs,$C303)","v":2},2,2,2,2,2,2,2,2,2,null,296,"ΤΟΙΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P303-1)*11,0)*INDEX(CO_VDSL_Cabs,$P303)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,297,"Ν.ΚΩΣΤΑΡΑΖΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C304-1)*11,0)*INDEX(CO_VDSL_Cabs,$C304)","v":1},1,1,1,1,1,1,1,1,1,null,297,"Ν.ΚΩΣΤΑΡΑΖΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P304-1)*11,0)*INDEX(CO_VDSL_Cabs,$P304)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C305-1)*11,0)*INDEX(CO_VDSL_Cabs,$C305)","v":2},2,2,2,2,2,2,2,2,2,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P305-1)*11,0)*INDEX(CO_VDSL_Cabs,$P305)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,299,"ΒΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C306-1)*11,0)*INDEX(CO_VDSL_Cabs,$C306)","v":3},3,3,3,3,3,3,3,3,3,null,299,"ΒΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P306-1)*11,0)*INDEX(CO_VDSL_Cabs,$P306)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,300,"ΛΕΠΤΟΚΑΡΥΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C307-1)*11,0)*INDEX(CO_VDSL_Cabs,$C307)","v":2},2,2,2,2,2,2,2,2,2,null,300,"ΛΕΠΤΟΚΑΡΥΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P307-1)*11,0)*INDEX(CO_VDSL_Cabs,$P307)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,301,"ΤΡΟΠΑΙΟΥΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C308-1)*11,0)*INDEX(CO_VDSL_Cabs,$C308)","v":3},3,3,3,3,3,3,3,3,3,null,301,"ΤΡΟΠΑΙΟΥΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P308-1)*11,0)*INDEX(CO_VDSL_Cabs,$P308)","v":6},6,6,9,9,9,9,9,9,9]
[null,null,302,"ΦΛΩΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C309-1)*11,0)*INDEX(CO_VDSL_Cabs,$C309)","v":28},28,28,28,28,28,28,28,28,28,null,302,"ΦΛΩΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P309-1)*11,0)*INDEX(CO_VDSL_Cabs,$P309)","v":112},112,112,112,112,112,112,112,112,112]
[null,null,303,"ΑΕΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C310-1)*11,0)*INDEX(CO_VDSL_Cabs,$C310)","v":1},1,1,1,1,1,1,1,1,1,null,303,"ΑΕΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P310-1)*11,0)*INDEX(CO_VDSL_Cabs,$P310)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,304,"ΑΜΥΝΤΑΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C311-1)*11,0)*INDEX(CO_VDSL_Cabs,$C311)","v":4},4,4,4,4,4,4,4,4,4,null,304,"ΑΜΥΝΤΑΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P311-1)*11,0)*INDEX(CO_VDSL_Cabs,$P311)","v":8},12,12,12,12,12,12,12,12,12]
[null,null,305,"ΣΚΛΗΘΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C312-1)*11,0)*INDEX(CO_VDSL_Cabs,$C312)","v":0},0,0,0,0,0,0,0,0,0,null,305,"ΣΚΛΗΘΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P312-1)*11,0)*INDEX(CO_VDSL_Cabs,$P312)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C313-1)*11,0)*INDEX(CO_VDSL_Cabs,$C313)","v":180},180,180,180,180,180,180,180,180,180,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P313-1)*11,0)*INDEX(CO_VDSL_Cabs,$P313)","v":720},720,720,720,720,720,720,720,720,720]
[null,null,307,"Ν.ΙΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C314-1)*11,0)*INDEX(CO_VDSL_Cabs,$C314)","v":188},188,188,188,188,188,188,188,188,188,null,307,"Ν.ΙΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P314-1)*11,0)*INDEX(CO_VDSL_Cabs,$P314)","v":752},752,752,752,752,752,752,752,752,752]
[null,null,308,"ΧΑΛΑΝΔΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C315-1)*11,0)*INDEX(CO_VDSL_Cabs,$C315)","v":229},229,229,229,229,229,229,229,229,229,null,308,"ΧΑΛΑΝΔΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P315-1)*11,0)*INDEX(CO_VDSL_Cabs,$P315)","v":916},916,916,916,916,916,916,916,916,916]
[null,null,309,"ΨΥΧΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C316-1)*11,0)*INDEX(CO_VDSL_Cabs,$C316)","v":197},197,197,197,197,197,197,197,197,197,null,309,"ΨΥΧΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P316-1)*11,0)*INDEX(CO_VDSL_Cabs,$P316)","v":591},591,591,591,591,591,591,591,591,591]
[null,null,310,"ΑΝΟΙΞΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C317-1)*11,0)*INDEX(CO_VDSL_Cabs,$C317)","v":65},65,65,65,65,65,65,65,65,65,null,310,"ΑΝΟΙΞΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P317-1)*11,0)*INDEX(CO_VDSL_Cabs,$P317)","v":195},195,195,195,195,195,195,195,195,195]
[null,null,311,"ΔΙΟΝΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C318-1)*11,0)*INDEX(CO_VDSL_Cabs,$C318)","v":33},33,33,33,33,33,33,33,33,33,null,311,"ΔΙΟΝΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P318-1)*11,0)*INDEX(CO_VDSL_Cabs,$P318)","v":66},66,66,66,99,99,99,99,99,99]
[null,null,312,"ΕΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C319-1)*11,0)*INDEX(CO_VDSL_Cabs,$C319)","v":44},44,44,44,44,44,44,44,44,44,null,312,"ΕΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P319-1)*11,0)*INDEX(CO_VDSL_Cabs,$P319)","v":132},132,132,132,132,132,132,132,132,132]
[null,null,313,"ΚΡΥΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C320-1)*11,0)*INDEX(CO_VDSL_Cabs,$C320)","v":17},17,17,17,17,17,17,17,17,17,null,313,"ΚΡΥΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P320-1)*11,0)*INDEX(CO_VDSL_Cabs,$P320)","v":51},51,51,51,51,51,51,51,51,51]
[null,null,314,"ΑΜΑΡΟΥΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C321-1)*11,0)*INDEX(CO_VDSL_Cabs,$C321)","v":170},170,170,170,170,170,170,170,170,170,null,314,"ΑΜΑΡΟΥΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P321-1)*11,0)*INDEX(CO_VDSL_Cabs,$P321)","v":680},680,680,680,680,680,680,680,680,680]
[null,null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C322-1)*11,0)*INDEX(CO_VDSL_Cabs,$C322)","v":202},202,202,202,202,202,202,202,202,202,null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P322-1)*11,0)*INDEX(CO_VDSL_Cabs,$P322)","v":606},606,606,606,606,606,606,606,606,606]
[null,null,316,"ΓΛΥΚΑ ΝΕΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C323-1)*11,0)*INDEX(CO_VDSL_Cabs,$C323)","v":37},37,37,37,37,37,37,37,37,37,null,316,"ΓΛΥΚΑ ΝΕΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P323-1)*11,0)*INDEX(CO_VDSL_Cabs,$P323)","v":111},111,111,111,111,111,111,111,111,111]
[null,null,317,"ΚΟΡΩΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C324-1)*11,0)*INDEX(CO_VDSL_Cabs,$C324)","v":49},49,49,49,49,49,49,49,49,49,null,317,"ΚΟΡΩΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P324-1)*11,0)*INDEX(CO_VDSL_Cabs,$P324)","v":147},147,147,147,147,147,147,147,147,147]
[null,null,318,"ΠΑΙΑΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C325-1)*11,0)*INDEX(CO_VDSL_Cabs,$C325)","v":43},43,43,43,43,43,43,43,43,43,null,318,"ΠΑΙΑΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P325-1)*11,0)*INDEX(CO_VDSL_Cabs,$P325)","v":129},129,129,129,129,129,129,129,129,129]
[null,null,319,"ΠΑΛΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C326-1)*11,0)*INDEX(CO_VDSL_Cabs,$C326)","v":62},62,62,62,62,62,62,62,62,62,null,319,"ΠΑΛΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P326-1)*11,0)*INDEX(CO_VDSL_Cabs,$P326)","v":186},186,186,186,186,186,186,186,186,186]
[null,null,320,"ΣΠΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C327-1)*11,0)*INDEX(CO_VDSL_Cabs,$C327)","v":16},16,16,16,16,16,16,16,16,16,null,320,"ΣΠΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P327-1)*11,0)*INDEX(CO_VDSL_Cabs,$P327)","v":64},64,64,64,64,64,64,64,64,64]
[null,null,321,{"$f":"INDEX(CO_Names,C328)","v":"ΑΡΤΕΜΙΔΑ Α"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C328-1)*11,0)*INDEX(CO_VDSL_Cabs,$C328)","v":63},63,63,63,63,63,63,63,63,63,null,321,{"$f":"INDEX(CO_Names,P328)","v":"ΑΡΤΕΜΙΔΑ Α"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P328-1)*11,0)*INDEX(CO_VDSL_Cabs,$P328)","v":189},189,189,189,189,189,189,189,189,189]
[null,null,322,"ΑΡΤΕΜΙΔΑ Β",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C329-1)*11,0)*INDEX(CO_VDSL_Cabs,$C329)","v":37},37,37,37,37,37,37,37,37,37,null,322,"ΑΡΤΕΜΙΔΑ Β",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P329-1)*11,0)*INDEX(CO_VDSL_Cabs,$P329)","v":74},74,74,74,74,74,74,74,74,74]
[null,null,323,"ΓΡΑΜΜΑΤΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C330-1)*11,0)*INDEX(CO_VDSL_Cabs,$C330)","v":3},3,3,3,3,3,3,3,3,3,null,323,"ΓΡΑΜΜΑΤΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P330-1)*11,0)*INDEX(CO_VDSL_Cabs,$P330)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,324,"ΜΑΡΑΘΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C331-1)*11,0)*INDEX(CO_VDSL_Cabs,$C331)","v":10},10,10,10,10,10,10,10,10,10,null,324,"ΜΑΡΑΘΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P331-1)*11,0)*INDEX(CO_VDSL_Cabs,$P331)","v":20},20,20,20,20,20,20,20,20,20]
[null,null,325,"ΤΥΜΒΟΣ ΜΑΡΑΘΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C332-1)*11,0)*INDEX(CO_VDSL_Cabs,$C332)","v":13},13,13,13,13,13,13,13,13,13,null,325,"ΤΥΜΒΟΣ ΜΑΡΑΘΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P332-1)*11,0)*INDEX(CO_VDSL_Cabs,$P332)","v":26},26,39,39,39,39,39,39,39,39]
[null,null,326,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C333-1)*11,0)*INDEX(CO_VDSL_Cabs,$C333)","v":40},40,40,40,40,40,40,40,40,40,null,326,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P333-1)*11,0)*INDEX(CO_VDSL_Cabs,$P333)","v":80},80,80,80,80,80,80,80,80,80]
[null,null,327,"ΑΥΛΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C334-1)*11,0)*INDEX(CO_VDSL_Cabs,$C334)","v":11},11,11,11,11,11,11,11,11,11,null,327,"ΑΥΛΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P334-1)*11,0)*INDEX(CO_VDSL_Cabs,$P334)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C335-1)*11,0)*INDEX(CO_VDSL_Cabs,$C335)","v":4},4,4,4,4,4,4,4,4,4,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P335-1)*11,0)*INDEX(CO_VDSL_Cabs,$P335)","v":4},4,4,4,4,4,8,4,4,4]
[null,null,329,"Ν.ΠΑΛΑΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C336-1)*11,0)*INDEX(CO_VDSL_Cabs,$C336)","v":56},56,56,56,56,56,56,56,56,56,null,329,"Ν.ΠΑΛΑΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P336-1)*11,0)*INDEX(CO_VDSL_Cabs,$P336)","v":112},112,112,112,112,112,112,112,112,112]
[null,null,330,"ΧΑΛΚΟΥΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C337-1)*11,0)*INDEX(CO_VDSL_Cabs,$C337)","v":31},31,31,31,31,31,31,31,31,31,null,330,"ΧΑΛΚΟΥΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P337-1)*11,0)*INDEX(CO_VDSL_Cabs,$P337)","v":62},62,62,62,62,62,62,62,62,62]
[null,null,331,"ΑΦΙΔΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C338-1)*11,0)*INDEX(CO_VDSL_Cabs,$C338)","v":8},8,8,8,8,8,8,8,8,8,null,331,"ΑΦΙΔΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P338-1)*11,0)*INDEX(CO_VDSL_Cabs,$P338)","v":24},24,24,24,32,32,32,32,32,32]
[null,null,332,"ΚΑΠΑΝΔΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C339-1)*11,0)*INDEX(CO_VDSL_Cabs,$C339)","v":10},10,10,10,10,10,10,10,10,10,null,332,"ΚΑΠΑΝΔΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P339-1)*11,0)*INDEX(CO_VDSL_Cabs,$P339)","v":20},30,30,30,30,30,30,30,30,30]
[null,null,333,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C340-1)*11,0)*INDEX(CO_VDSL_Cabs,$C340)","v":3},3,3,3,3,3,3,3,3,3,null,333,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P340-1)*11,0)*INDEX(CO_VDSL_Cabs,$P340)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,334,"ΑΜΙΣΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C341-1)*11,0)*INDEX(CO_VDSL_Cabs,$C341)","v":6},6,6,6,6,6,6,6,6,6,null,334,"ΑΜΙΣΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P341-1)*11,0)*INDEX(CO_VDSL_Cabs,$P341)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,335,"ΕΛΕΥΘΕΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C342-1)*11,0)*INDEX(CO_VDSL_Cabs,$C342)","v":1},1,1,1,1,1,1,1,1,1,null,335,"ΕΛΕΥΘΕΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P342-1)*11,0)*INDEX(CO_VDSL_Cabs,$P342)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,336,"ΚΑΡΥΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C343-1)*11,0)*INDEX(CO_VDSL_Cabs,$C343)","v":5},5,5,5,5,5,5,5,5,5,null,336,"ΚΑΡΥΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P343-1)*11,0)*INDEX(CO_VDSL_Cabs,$P343)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,337,"ΝΕΑ ΚΑΡΒΑΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C344-1)*11,0)*INDEX(CO_VDSL_Cabs,$C344)","v":4},4,4,4,4,4,4,4,4,4,null,337,"ΝΕΑ ΚΑΡΒΑΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P344-1)*11,0)*INDEX(CO_VDSL_Cabs,$P344)","v":8},12,12,12,12,12,12,12,12,12]
[null,null,338,"ΠΕΡΓΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C345-1)*11,0)*INDEX(CO_VDSL_Cabs,$C345)","v":41},41,41,41,41,41,41,41,41,41,null,338,"ΠΕΡΓΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P345-1)*11,0)*INDEX(CO_VDSL_Cabs,$P345)","v":123},164,164,164,164,164,164,164,164,164]
[null,null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C346-1)*11,0)*INDEX(CO_VDSL_Cabs,$C346)","v":10},10,10,10,10,10,10,10,10,10,null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P346-1)*11,0)*INDEX(CO_VDSL_Cabs,$P346)","v":20},20,20,20,20,20,20,20,20,20]
[null,null,340,"ΦΙΛΙΠΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C347-1)*11,0)*INDEX(CO_VDSL_Cabs,$C347)","v":103},103,103,103,103,103,103,103,103,103,null,340,"ΦΙΛΙΠΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P347-1)*11,0)*INDEX(CO_VDSL_Cabs,$P347)","v":206},309,309,309,309,309,309,309,309,309]
[null,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C348-1)*11,0)*INDEX(CO_VDSL_Cabs,$C348)","v":4},4,4,4,4,4,4,4,4,4,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P348-1)*11,0)*INDEX(CO_VDSL_Cabs,$P348)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C349-1)*11,0)*INDEX(CO_VDSL_Cabs,$C349)","v":8},8,8,8,8,8,8,8,8,8,null,342,"ΓΕΩΡΓΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P349-1)*11,0)*INDEX(CO_VDSL_Cabs,$P349)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,343,"ΟΡΦΑΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C350-1)*11,0)*INDEX(CO_VDSL_Cabs,$C350)","v":5},5,5,5,5,5,5,5,5,5,null,343,"ΟΡΦΑΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P350-1)*11,0)*INDEX(CO_VDSL_Cabs,$P350)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,344,"ΠΑΛΑΙΟΧΩΡΙΟΥ ΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C351-1)*11,0)*INDEX(CO_VDSL_Cabs,$C351)","v":6},6,6,6,6,6,6,6,6,6,null,344,"ΠΑΛΑΙΟΧΩΡΙΟΥ ΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P351-1)*11,0)*INDEX(CO_VDSL_Cabs,$P351)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,345,"ΠΟΔΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C352-1)*11,0)*INDEX(CO_VDSL_Cabs,$C352)","v":5},5,5,5,5,5,5,5,5,5,null,345,"ΠΟΔΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P352-1)*11,0)*INDEX(CO_VDSL_Cabs,$P352)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,346,"ΘΑΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C353-1)*11,0)*INDEX(CO_VDSL_Cabs,$C353)","v":7},7,7,7,7,7,7,7,7,7,null,346,"ΘΑΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P353-1)*11,0)*INDEX(CO_VDSL_Cabs,$P353)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,347,"ΚΟΙΝΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C354-1)*11,0)*INDEX(CO_VDSL_Cabs,$C354)","v":0},0,0,0,0,0,0,0,0,0,null,347,"ΚΟΙΝΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P354-1)*11,0)*INDEX(CO_VDSL_Cabs,$P354)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,348,"ΠΟΤΑΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C355-1)*11,0)*INDEX(CO_VDSL_Cabs,$C355)","v":7},7,7,7,7,7,7,7,7,7,null,348,"ΠΟΤΑΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P355-1)*11,0)*INDEX(CO_VDSL_Cabs,$P355)","v":21},21,21,21,28,28,28,28,28,28]
[null,null,349,"ΓΡΑΒΟΥΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C356-1)*11,0)*INDEX(CO_VDSL_Cabs,$C356)","v":10},10,10,10,10,10,10,10,10,10,null,349,"ΓΡΑΒΟΥΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P356-1)*11,0)*INDEX(CO_VDSL_Cabs,$P356)","v":20},20,20,20,20,20,20,20,20,20]
[null,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C357-1)*11,0)*INDEX(CO_VDSL_Cabs,$C357)","v":1},1,1,1,1,1,1,1,1,1,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P357-1)*11,0)*INDEX(CO_VDSL_Cabs,$P357)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,351,"ΚΕΧΡΟΚΑΜΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C358-1)*11,0)*INDEX(CO_VDSL_Cabs,$C358)","v":0},0,0,0,0,0,0,0,0,0,null,351,"ΚΕΧΡΟΚΑΜΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P358-1)*11,0)*INDEX(CO_VDSL_Cabs,$P358)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,352,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C359-1)*11,0)*INDEX(CO_VDSL_Cabs,$C359)","v":4},4,4,4,4,4,4,4,4,4,null,352,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P359-1)*11,0)*INDEX(CO_VDSL_Cabs,$P359)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,353,"ΛΕΚΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C360-1)*11,0)*INDEX(CO_VDSL_Cabs,$C360)","v":0},0,0,0,0,0,0,0,0,0,null,353,"ΛΕΚΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P360-1)*11,0)*INDEX(CO_VDSL_Cabs,$P360)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,354,"ΞΕΡΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C361-1)*11,0)*INDEX(CO_VDSL_Cabs,$C361)","v":0},0,0,0,0,0,0,0,0,0,null,354,"ΞΕΡΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P361-1)*11,0)*INDEX(CO_VDSL_Cabs,$P361)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,355,"ΠΗΓΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C362-1)*11,0)*INDEX(CO_VDSL_Cabs,$C362)","v":3},3,3,3,3,3,3,3,3,3,null,355,"ΠΗΓΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P362-1)*11,0)*INDEX(CO_VDSL_Cabs,$P362)","v":6},6,6,6,6,6,9,9,6,6]
[null,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C363-1)*11,0)*INDEX(CO_VDSL_Cabs,$C363)","v":12},12,12,12,12,12,12,12,12,12,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P363-1)*11,0)*INDEX(CO_VDSL_Cabs,$P363)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,357,"ΘΕΟΛΟΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C364-1)*11,0)*INDEX(CO_VDSL_Cabs,$C364)","v":1},1,1,1,1,1,1,1,1,1,null,357,"ΘΕΟΛΟΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P364-1)*11,0)*INDEX(CO_VDSL_Cabs,$P364)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,358,"ΚΑΛΛΙΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C365-1)*11,0)*INDEX(CO_VDSL_Cabs,$C365)","v":3},3,3,3,3,3,3,3,3,3,null,358,"ΚΑΛΛΙΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P365-1)*11,0)*INDEX(CO_VDSL_Cabs,$P365)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,359,"ΖΥΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C366-1)*11,0)*INDEX(CO_VDSL_Cabs,$C366)","v":2},2,2,2,2,2,2,2,2,2,null,359,"ΖΥΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P366-1)*11,0)*INDEX(CO_VDSL_Cabs,$P366)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,360,"ΚΡΗΝΙΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C367-1)*11,0)*INDEX(CO_VDSL_Cabs,$C367)","v":7},7,7,7,7,7,7,7,7,7,null,360,"ΚΡΗΝΙΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P367-1)*11,0)*INDEX(CO_VDSL_Cabs,$P367)","v":21},21,21,21,21,21,21,21,21,21]
[null,null,361,"ΑΔΡΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C368-1)*11,0)*INDEX(CO_VDSL_Cabs,$C368)","v":0},0,0,0,0,0,0,0,0,0,null,361,"ΑΔΡΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P368-1)*11,0)*INDEX(CO_VDSL_Cabs,$P368)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C369-1)*11,0)*INDEX(CO_VDSL_Cabs,$C369)","v":36},36,36,36,36,36,36,36,36,36,null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P369-1)*11,0)*INDEX(CO_VDSL_Cabs,$P369)","v":108},108,108,108,108,108,108,108,108,108]
[null,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C370-1)*11,0)*INDEX(CO_VDSL_Cabs,$C370)","v":6},6,6,6,6,6,6,6,6,6,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P370-1)*11,0)*INDEX(CO_VDSL_Cabs,$P370)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,364,"ΒΙ.ΠΕ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C371-1)*11,0)*INDEX(CO_VDSL_Cabs,$C371)","v":3},3,3,3,3,3,3,3,3,3,null,364,"ΒΙ.ΠΕ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P371-1)*11,0)*INDEX(CO_VDSL_Cabs,$P371)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,365,"ΔΟΞΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C372-1)*11,0)*INDEX(CO_VDSL_Cabs,$C372)","v":13},13,13,13,13,13,13,13,13,13,null,365,"ΔΟΞΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P372-1)*11,0)*INDEX(CO_VDSL_Cabs,$P372)","v":26},26,26,26,39,39,39,39,39,39]
[null,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C373-1)*11,0)*INDEX(CO_VDSL_Cabs,$C373)","v":3},3,3,3,3,3,3,3,3,3,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P373-1)*11,0)*INDEX(CO_VDSL_Cabs,$P373)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,367,"ΚΑΛΑΜΠΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C374-1)*11,0)*INDEX(CO_VDSL_Cabs,$C374)","v":6},6,6,6,6,6,6,6,6,6,null,367,"ΚΑΛΑΜΠΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P374-1)*11,0)*INDEX(CO_VDSL_Cabs,$P374)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,368,"ΚΑΛΑΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C375-1)*11,0)*INDEX(CO_VDSL_Cabs,$C375)","v":0},0,0,0,0,0,0,0,0,0,null,368,"ΚΑΛΑΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P375-1)*11,0)*INDEX(CO_VDSL_Cabs,$P375)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,369,"ΚΑΛΛΙΦΥΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C376-1)*11,0)*INDEX(CO_VDSL_Cabs,$C376)","v":1},1,1,1,1,1,1,1,1,1,null,369,"ΚΑΛΛΙΦΥΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P376-1)*11,0)*INDEX(CO_VDSL_Cabs,$P376)","v":1},1,1,1,1,1,2,2,1,1]
[null,null,370,"ΚΟΜΝΗΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C377-1)*11,0)*INDEX(CO_VDSL_Cabs,$C377)","v":75},75,75,75,75,75,75,75,75,75,null,370,"ΚΟΜΝΗΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P377-1)*11,0)*INDEX(CO_VDSL_Cabs,$P377)","v":225},225,225,225,225,225,225,225,225,225]
[null,null,371,"ΚΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C378-1)*11,0)*INDEX(CO_VDSL_Cabs,$C378)","v":5},5,5,5,5,5,5,5,5,5,null,371,"ΚΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P378-1)*11,0)*INDEX(CO_VDSL_Cabs,$P378)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,372,"ΜΑΥΡΟΒΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C379-1)*11,0)*INDEX(CO_VDSL_Cabs,$C379)","v":5},5,5,5,5,5,5,5,5,5,null,372,"ΜΑΥΡΟΒΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P379-1)*11,0)*INDEX(CO_VDSL_Cabs,$P379)","v":15},15,15,15,15,15,15,15,15,15]
[null,null,373,"ΝΙΚΗΦΟΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C380-1)*11,0)*INDEX(CO_VDSL_Cabs,$C380)","v":1},1,1,1,1,1,1,1,1,1,null,373,"ΝΙΚΗΦΟΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P380-1)*11,0)*INDEX(CO_VDSL_Cabs,$P380)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C381-1)*11,0)*INDEX(CO_VDSL_Cabs,$C381)","v":2},2,2,2,2,2,2,2,2,2,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P381-1)*11,0)*INDEX(CO_VDSL_Cabs,$P381)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,375,"ΠΑΡΑΝΕΣΤΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C382-1)*11,0)*INDEX(CO_VDSL_Cabs,$C382)","v":2},2,2,2,2,2,2,2,2,2,null,375,"ΠΑΡΑΝΕΣΤΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P382-1)*11,0)*INDEX(CO_VDSL_Cabs,$P382)","v":2},2,2,4,4,4,4,4,4,4]
[null,null,376,"ΠΛΑΤΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C383-1)*11,0)*INDEX(CO_VDSL_Cabs,$C383)","v":1},1,1,1,1,1,1,1,1,1,null,376,"ΠΛΑΤΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P383-1)*11,0)*INDEX(CO_VDSL_Cabs,$P383)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,377,"ΒΑΘΥΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C384-1)*11,0)*INDEX(CO_VDSL_Cabs,$C384)","v":0},0,0,0,0,0,0,0,0,0,null,377,"ΒΑΘΥΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P384-1)*11,0)*INDEX(CO_VDSL_Cabs,$P384)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,378,"ΛΕΥΚΟΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C385-1)*11,0)*INDEX(CO_VDSL_Cabs,$C385)","v":0},0,0,0,0,0,0,0,0,0,null,378,"ΛΕΥΚΟΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P385-1)*11,0)*INDEX(CO_VDSL_Cabs,$P385)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,379,"ΠΕΡΙΘΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C386-1)*11,0)*INDEX(CO_VDSL_Cabs,$C386)","v":0},0,0,0,0,0,0,0,0,0,null,379,"ΠΕΡΙΘΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P386-1)*11,0)*INDEX(CO_VDSL_Cabs,$P386)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,380,"ΑΝΘΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C387-1)*11,0)*INDEX(CO_VDSL_Cabs,$C387)","v":3},3,3,3,3,3,3,3,3,3,null,380,"ΑΝΘΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P387-1)*11,0)*INDEX(CO_VDSL_Cabs,$P387)","v":6},9,9,9,9,9,9,9,9,9]
[null,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C388-1)*11,0)*INDEX(CO_VDSL_Cabs,$C388)","v":2},2,2,2,2,2,2,2,2,2,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P388-1)*11,0)*INDEX(CO_VDSL_Cabs,$P388)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,382,"ΠΕΤΡΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C389-1)*11,0)*INDEX(CO_VDSL_Cabs,$C389)","v":0},0,0,0,0,0,0,0,0,0,null,382,"ΠΕΤΡΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P389-1)*11,0)*INDEX(CO_VDSL_Cabs,$P389)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,383,"ΠΡΟΣΟΤΣΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C390-1)*11,0)*INDEX(CO_VDSL_Cabs,$C390)","v":3},3,3,3,3,3,3,3,3,3,null,383,"ΠΡΟΣΟΤΣΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P390-1)*11,0)*INDEX(CO_VDSL_Cabs,$P390)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C391-1)*11,0)*INDEX(CO_VDSL_Cabs,$C391)","v":1},1,1,1,1,1,1,1,1,1,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P391-1)*11,0)*INDEX(CO_VDSL_Cabs,$P391)","v":2},2,2,2,2,2,3,3,2,2]
[null,null,385,{"$f":"INDEX(CO_Names,C392)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C392-1)*11,0)*INDEX(CO_VDSL_Cabs,$C392)","v":3},3,3,3,3,3,3,3,3,3,null,385,{"$f":"INDEX(CO_Names,P392)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P392-1)*11,0)*INDEX(CO_VDSL_Cabs,$P392)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,386,"ΑΛΚΥΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C393-1)*11,0)*INDEX(CO_VDSL_Cabs,$C393)","v":3},3,3,3,3,3,3,3,3,3,null,386,"ΑΛΚΥΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P393-1)*11,0)*INDEX(CO_VDSL_Cabs,$P393)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,387,"ΚΟΜΟΤΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C394-1)*11,0)*INDEX(CO_VDSL_Cabs,$C394)","v":105},105,105,105,105,105,105,105,105,105,null,387,"ΚΟΜΟΤΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P394-1)*11,0)*INDEX(CO_VDSL_Cabs,$P394)","v":420},420,420,420,420,420,420,420,420,420]
[null,null,388,"ΚΡΩΒΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C395-1)*11,0)*INDEX(CO_VDSL_Cabs,$C395)","v":2},2,2,2,2,2,2,2,2,2,null,388,"ΚΡΩΒΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P395-1)*11,0)*INDEX(CO_VDSL_Cabs,$P395)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,389,"ΜΕΣΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C396-1)*11,0)*INDEX(CO_VDSL_Cabs,$C396)","v":2},2,2,2,2,2,2,2,2,2,null,389,"ΜΕΣΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P396-1)*11,0)*INDEX(CO_VDSL_Cabs,$P396)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,390,"ΜΟΙΡΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C397-1)*11,0)*INDEX(CO_VDSL_Cabs,$C397)","v":1},1,1,1,1,1,1,1,1,1,null,390,"ΜΟΙΡΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P397-1)*11,0)*INDEX(CO_VDSL_Cabs,$P397)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C398-1)*11,0)*INDEX(CO_VDSL_Cabs,$C398)","v":3},3,3,3,3,3,3,3,3,3,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P398-1)*11,0)*INDEX(CO_VDSL_Cabs,$P398)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,392,"ΠΑΡΑΔΗΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C399-1)*11,0)*INDEX(CO_VDSL_Cabs,$C399)","v":1},1,1,1,1,1,1,1,1,1,null,392,"ΠΑΡΑΔΗΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P399-1)*11,0)*INDEX(CO_VDSL_Cabs,$P399)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,393,"ΠΡΟΣΚΥΝΗΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C400-1)*11,0)*INDEX(CO_VDSL_Cabs,$C400)","v":0},0,0,0,0,0,0,0,0,0,null,393,"ΠΡΟΣΚΥΝΗΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P400-1)*11,0)*INDEX(CO_VDSL_Cabs,$P400)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,394,"ΣΤΡΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C401-1)*11,0)*INDEX(CO_VDSL_Cabs,$C401)","v":2},2,2,2,2,2,2,2,2,2,null,394,"ΣΤΡΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P401-1)*11,0)*INDEX(CO_VDSL_Cabs,$P401)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,395,"ΦΑΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C402-1)*11,0)*INDEX(CO_VDSL_Cabs,$C402)","v":4},4,4,4,4,4,4,4,4,4,null,395,"ΦΑΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P402-1)*11,0)*INDEX(CO_VDSL_Cabs,$P402)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,396,"ΦΙΛΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C403-1)*11,0)*INDEX(CO_VDSL_Cabs,$C403)","v":4},4,4,4,4,4,4,4,4,4,null,396,"ΦΙΛΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P403-1)*11,0)*INDEX(CO_VDSL_Cabs,$P403)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,397,"ΑΜΑΞΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C404-1)*11,0)*INDEX(CO_VDSL_Cabs,$C404)","v":0},0,0,0,0,0,0,0,0,0,null,397,"ΑΜΑΞΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P404-1)*11,0)*INDEX(CO_VDSL_Cabs,$P404)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,398,"ΙΑΣΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C405-1)*11,0)*INDEX(CO_VDSL_Cabs,$C405)","v":3},3,3,3,3,3,3,3,3,3,null,398,"ΙΑΣΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P405-1)*11,0)*INDEX(CO_VDSL_Cabs,$P405)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,399,"ΒΕΛΚΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C406-1)*11,0)*INDEX(CO_VDSL_Cabs,$C406)","v":4},4,4,4,4,4,4,4,4,4,null,399,"ΒΕΛΚΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P406-1)*11,0)*INDEX(CO_VDSL_Cabs,$P406)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,400,"ΛΟΦΑΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C407-1)*11,0)*INDEX(CO_VDSL_Cabs,$C407)","v":1},1,1,1,1,1,1,1,1,1,null,400,"ΛΟΦΑΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P407-1)*11,0)*INDEX(CO_VDSL_Cabs,$P407)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,401,"ΑΒΔΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C408-1)*11,0)*INDEX(CO_VDSL_Cabs,$C408)","v":2},2,2,2,2,2,2,2,2,2,null,401,"ΑΒΔΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P408-1)*11,0)*INDEX(CO_VDSL_Cabs,$P408)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,402,"ΔΙΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C409-1)*11,0)*INDEX(CO_VDSL_Cabs,$C409)","v":8},8,8,8,8,8,8,8,8,8,null,402,"ΔΙΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P409-1)*11,0)*INDEX(CO_VDSL_Cabs,$P409)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,403,"ΕΥΛΑΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C410-1)*11,0)*INDEX(CO_VDSL_Cabs,$C410)","v":9},9,9,9,9,9,9,9,9,9,null,403,"ΕΥΛΑΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P410-1)*11,0)*INDEX(CO_VDSL_Cabs,$P410)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,404,"ΞΑΝΘΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C411-1)*11,0)*INDEX(CO_VDSL_Cabs,$C411)","v":126},126,126,126,126,126,126,126,126,126,null,404,"ΞΑΝΘΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P411-1)*11,0)*INDEX(CO_VDSL_Cabs,$P411)","v":378},504,504,504,504,504,504,504,504,504]
[null,null,405,"ΕΧΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C412-1)*11,0)*INDEX(CO_VDSL_Cabs,$C412)","v":9},9,9,9,9,9,9,9,9,9,null,405,"ΕΧΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P412-1)*11,0)*INDEX(CO_VDSL_Cabs,$P412)","v":18},18,18,18,18,18,27,18,18,18]
[null,null,406,"ΑΙΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C413-1)*11,0)*INDEX(CO_VDSL_Cabs,$C413)","v":0},0,0,0,0,0,0,0,0,0,null,406,"ΑΙΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P413-1)*11,0)*INDEX(CO_VDSL_Cabs,$P413)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C414-1)*11,0)*INDEX(CO_VDSL_Cabs,$C414)","v":104},104,104,104,104,104,104,104,104,104,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P414-1)*11,0)*INDEX(CO_VDSL_Cabs,$P414)","v":416},416,416,416,416,416,416,416,416,416]
[null,null,408,"ΛΟΥΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C415-1)*11,0)*INDEX(CO_VDSL_Cabs,$C415)","v":0},0,0,0,0,0,0,0,0,0,null,408,"ΛΟΥΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P415-1)*11,0)*INDEX(CO_VDSL_Cabs,$P415)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,409,"ΜΑΚΡΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C416-1)*11,0)*INDEX(CO_VDSL_Cabs,$C416)","v":2},2,2,2,2,2,2,2,2,2,null,409,"ΜΑΚΡΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P416-1)*11,0)*INDEX(CO_VDSL_Cabs,$P416)","v":4},4,4,4,6,6,6,6,6,6]
[null,null,410,"ΑΜΠΕΛΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C417-1)*11,0)*INDEX(CO_VDSL_Cabs,$C417)","v":0},0,0,0,0,0,0,0,0,0,null,410,"ΑΜΠΕΛΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P417-1)*11,0)*INDEX(CO_VDSL_Cabs,$P417)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,411,"ΚΑΒΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C418-1)*11,0)*INDEX(CO_VDSL_Cabs,$C418)","v":0},0,0,0,0,0,0,0,0,0,null,411,"ΚΑΒΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P418-1)*11,0)*INDEX(CO_VDSL_Cabs,$P418)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,412,"ΚΑΣΤΑΝΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C419-1)*11,0)*INDEX(CO_VDSL_Cabs,$C419)","v":0},0,0,0,0,0,0,0,0,0,null,412,"ΚΑΣΤΑΝΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P419-1)*11,0)*INDEX(CO_VDSL_Cabs,$P419)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,413,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C420-1)*11,0)*INDEX(CO_VDSL_Cabs,$C420)","v":2},2,2,2,2,2,2,2,2,2,null,413,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P420-1)*11,0)*INDEX(CO_VDSL_Cabs,$P420)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,414,"ΟΡΕΣΤΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C421-1)*11,0)*INDEX(CO_VDSL_Cabs,$C421)","v":39},39,39,39,39,39,39,39,39,39,null,414,"ΟΡΕΣΤΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P421-1)*11,0)*INDEX(CO_VDSL_Cabs,$P421)","v":117},117,117,117,117,117,117,117,117,117]
[null,null,415,"ΡΙΖΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C422-1)*11,0)*INDEX(CO_VDSL_Cabs,$C422)","v":1},1,1,1,1,1,1,1,1,1,null,415,"ΡΙΖΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P422-1)*11,0)*INDEX(CO_VDSL_Cabs,$P422)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C423-1)*11,0)*INDEX(CO_VDSL_Cabs,$C423)","v":0},0,0,0,0,0,0,0,0,0,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P423-1)*11,0)*INDEX(CO_VDSL_Cabs,$P423)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,417,"ΚΥΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C424-1)*11,0)*INDEX(CO_VDSL_Cabs,$C424)","v":0},0,0,0,0,0,0,0,0,0,null,417,"ΚΥΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P424-1)*11,0)*INDEX(CO_VDSL_Cabs,$P424)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,418,"ΜΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C425-1)*11,0)*INDEX(CO_VDSL_Cabs,$C425)","v":0},0,0,0,0,0,0,0,0,0,null,418,"ΜΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P425-1)*11,0)*INDEX(CO_VDSL_Cabs,$P425)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,419,"ΜΕΤΑΞΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C426-1)*11,0)*INDEX(CO_VDSL_Cabs,$C426)","v":1},1,1,1,1,1,1,1,1,1,null,419,"ΜΕΤΑΞΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P426-1)*11,0)*INDEX(CO_VDSL_Cabs,$P426)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C427-1)*11,0)*INDEX(CO_VDSL_Cabs,$C427)","v":0},0,0,0,0,0,0,0,0,0,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P427-1)*11,0)*INDEX(CO_VDSL_Cabs,$P427)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,421,"ΚΟΡΝΟΦΩΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C428-1)*11,0)*INDEX(CO_VDSL_Cabs,$C428)","v":1},1,1,1,1,1,1,1,1,1,null,421,"ΚΟΡΝΟΦΩΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P428-1)*11,0)*INDEX(CO_VDSL_Cabs,$P428)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,422,"ΛΕΥΚΙΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C429-1)*11,0)*INDEX(CO_VDSL_Cabs,$C429)","v":0},0,0,0,0,0,0,0,0,0,null,422,"ΛΕΥΚΙΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P429-1)*11,0)*INDEX(CO_VDSL_Cabs,$P429)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,423,"ΜΕΓΑΛΟ ΔΕΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C430-1)*11,0)*INDEX(CO_VDSL_Cabs,$C430)","v":1},1,1,1,1,1,1,1,1,1,null,423,"ΜΕΓΑΛΟ ΔΕΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P430-1)*11,0)*INDEX(CO_VDSL_Cabs,$P430)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C431-1)*11,0)*INDEX(CO_VDSL_Cabs,$C431)","v":1},1,1,1,1,1,1,1,1,1,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P431-1)*11,0)*INDEX(CO_VDSL_Cabs,$P431)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,425,"ΣΟΥΦΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C432-1)*11,0)*INDEX(CO_VDSL_Cabs,$C432)","v":7},7,7,7,7,7,7,7,7,7,null,425,"ΣΟΥΦΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P432-1)*11,0)*INDEX(CO_VDSL_Cabs,$P432)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,426,"ΘΥΜΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C433-1)*11,0)*INDEX(CO_VDSL_Cabs,$C433)","v":1},1,1,1,1,1,1,1,1,1,null,426,"ΘΥΜΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P433-1)*11,0)*INDEX(CO_VDSL_Cabs,$P433)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,427,"ΠΕΠΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C434-1)*11,0)*INDEX(CO_VDSL_Cabs,$C434)","v":3},3,3,3,3,3,3,3,3,3,null,427,"ΠΕΠΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P434-1)*11,0)*INDEX(CO_VDSL_Cabs,$P434)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,428,"ΠΛΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C435-1)*11,0)*INDEX(CO_VDSL_Cabs,$C435)","v":3},3,3,3,3,3,3,3,3,3,null,428,"ΠΛΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P435-1)*11,0)*INDEX(CO_VDSL_Cabs,$P435)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,429,"ΛΑΚΚΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C436-1)*11,0)*INDEX(CO_VDSL_Cabs,$C436)","v":2},2,2,2,2,2,2,2,2,2,null,429,"ΛΑΚΚΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P436-1)*11,0)*INDEX(CO_VDSL_Cabs,$P436)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,430,"ΑΛΥΣΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C437-1)*11,0)*INDEX(CO_VDSL_Cabs,$C437)","v":128},128,128,128,128,128,128,128,128,128,null,430,"ΑΛΥΣΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P437-1)*11,0)*INDEX(CO_VDSL_Cabs,$P437)","v":384},384,512,512,512,512,512,512,512,512]
[null,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C438-1)*11,0)*INDEX(CO_VDSL_Cabs,$C438)","v":148},148,148,148,148,148,148,148,148,148,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P438-1)*11,0)*INDEX(CO_VDSL_Cabs,$P438)","v":444},444,444,444,444,444,444,444,444,444]
[null,null,432,"ΑΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C439-1)*11,0)*INDEX(CO_VDSL_Cabs,$C439)","v":293},293,293,293,293,293,293,293,293,293,null,432,"ΑΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P439-1)*11,0)*INDEX(CO_VDSL_Cabs,$P439)","v":879},879,879,879,879,879,879,879,879,879]
[null,null,433,"ΔΑΓΚΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C440-1)*11,0)*INDEX(CO_VDSL_Cabs,$C440)","v":85},85,85,85,85,85,85,85,85,85,null,433,"ΔΑΓΚΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P440-1)*11,0)*INDEX(CO_VDSL_Cabs,$P440)","v":255},255,255,255,255,255,255,255,255,255]
[null,null,434,"ΠΑΤΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C441-1)*11,0)*INDEX(CO_VDSL_Cabs,$C441)","v":81},81,81,81,81,81,81,81,81,81,null,434,"ΠΑΤΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P441-1)*11,0)*INDEX(CO_VDSL_Cabs,$P441)","v":243},243,243,243,243,243,243,243,243,243]
[null,null,435,"ΚΑΡΟΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C442-1)*11,0)*INDEX(CO_VDSL_Cabs,$C442)","v":75},75,75,75,75,75,75,75,75,75,null,435,"ΚΑΡΟΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P442-1)*11,0)*INDEX(CO_VDSL_Cabs,$P442)","v":150},150,150,150,150,150,150,150,150,150]
[null,null,436,"ΚΟΛΩΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C443-1)*11,0)*INDEX(CO_VDSL_Cabs,$C443)","v":122},122,122,122,122,122,122,122,122,122,null,436,"ΚΟΛΩΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P443-1)*11,0)*INDEX(CO_VDSL_Cabs,$P443)","v":366},366,366,488,488,488,488,488,488,488]
[null,null,437,"ΑΘΗΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C444-1)*11,0)*INDEX(CO_VDSL_Cabs,$C444)","v":105},105,105,105,105,105,105,105,105,105,null,437,"ΑΘΗΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P444-1)*11,0)*INDEX(CO_VDSL_Cabs,$P444)","v":210},210,210,210,210,210,210,210,210,210]
[null,null,438,"ΚΕΡΑΜΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C445-1)*11,0)*INDEX(CO_VDSL_Cabs,$C445)","v":172},172,172,172,172,172,172,172,172,172,null,438,"ΚΕΡΑΜΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P445-1)*11,0)*INDEX(CO_VDSL_Cabs,$P445)","v":516},516,516,516,516,516,516,516,516,516]
[null,null,439,"ΗΛΙΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C446-1)*11,0)*INDEX(CO_VDSL_Cabs,$C446)","v":292},292,292,292,292,292,292,292,292,292,null,439,"ΗΛΙΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P446-1)*11,0)*INDEX(CO_VDSL_Cabs,$P446)","v":876},1168,1168,1168,1168,1168,1168,1168,1168,1168]
[null,null,440,"ΙΠΠΟΔΡΟΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C447-1)*11,0)*INDEX(CO_VDSL_Cabs,$C447)","v":147},147,147,147,147,147,147,147,147,147,null,440,"ΙΠΠΟΔΡΟΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P447-1)*11,0)*INDEX(CO_VDSL_Cabs,$P447)","v":441},588,588,588,588,588,588,588,588,588]
[null,null,441,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C448-1)*11,0)*INDEX(CO_VDSL_Cabs,$C448)","v":202},202,202,202,202,202,202,202,202,202,null,441,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P448-1)*11,0)*INDEX(CO_VDSL_Cabs,$P448)","v":606},606,606,606,606,808,808,808,808,606]
[null,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C449-1)*11,0)*INDEX(CO_VDSL_Cabs,$C449)","v":88},88,88,88,88,88,88,88,88,88,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P449-1)*11,0)*INDEX(CO_VDSL_Cabs,$P449)","v":352},352,352,352,352,352,352,352,352,352]
[null,null,443,"ΒΟΥΛΙΑΓΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C450-1)*11,0)*INDEX(CO_VDSL_Cabs,$C450)","v":19},19,19,19,19,19,19,19,19,19,null,443,"ΒΟΥΛΙΑΓΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P450-1)*11,0)*INDEX(CO_VDSL_Cabs,$P450)","v":57},57,57,57,57,57,57,57,57,57]
[null,null,444,"ΒΑΡΚΙΖΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C451-1)*11,0)*INDEX(CO_VDSL_Cabs,$C451)","v":90},90,90,90,90,90,90,90,90,90,null,444,"ΒΑΡΚΙΖΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P451-1)*11,0)*INDEX(CO_VDSL_Cabs,$P451)","v":180},270,270,270,270,270,270,270,270,270]
[null,null,445,"ΚΑΛΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C452-1)*11,0)*INDEX(CO_VDSL_Cabs,$C452)","v":20},20,20,20,20,20,20,20,20,20,null,445,"ΚΑΛΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P452-1)*11,0)*INDEX(CO_VDSL_Cabs,$P452)","v":40},40,40,40,40,40,60,60,40,40]
[null,null,446,"ΛΙΜ.ΜΑΡΚΟΠΟΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C453-1)*11,0)*INDEX(CO_VDSL_Cabs,$C453)","v":86},86,86,86,86,86,86,86,86,86,null,446,"ΛΙΜ.ΜΑΡΚΟΠΟΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P453-1)*11,0)*INDEX(CO_VDSL_Cabs,$P453)","v":172},172,172,172,172,172,172,172,172,172]
[null,null,447,"ΜΑΡΚΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C454-1)*11,0)*INDEX(CO_VDSL_Cabs,$C454)","v":33},33,33,33,33,33,33,33,33,33,null,447,"ΜΑΡΚΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P454-1)*11,0)*INDEX(CO_VDSL_Cabs,$P454)","v":99},99,99,99,99,99,99,99,99,99]
[null,null,448,"ΑΓ. ΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C455-1)*11,0)*INDEX(CO_VDSL_Cabs,$C455)","v":11},11,11,11,11,11,11,11,11,11,null,448,"ΑΓ. ΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P455-1)*11,0)*INDEX(CO_VDSL_Cabs,$P455)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,449,{"$f":"INDEX(CO_Names,C456)","v":"ΣΟΥΝΙΟ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C456-1)*11,0)*INDEX(CO_VDSL_Cabs,$C456)","v":2},2,2,2,2,2,2,2,2,2,null,449,{"$f":"INDEX(CO_Names,P456)","v":"ΣΟΥΝΙΟ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P456-1)*11,0)*INDEX(CO_VDSL_Cabs,$P456)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C457-1)*11,0)*INDEX(CO_VDSL_Cabs,$C457)","v":24},24,24,24,24,24,24,24,24,24,null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P457-1)*11,0)*INDEX(CO_VDSL_Cabs,$P457)","v":48},48,48,48,48,48,48,48,48,48]
[null,null,451,"ΣΑΡΩΝΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C458-1)*11,0)*INDEX(CO_VDSL_Cabs,$C458)","v":26},26,26,26,26,26,26,26,26,26,null,451,"ΣΑΡΩΝΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P458-1)*11,0)*INDEX(CO_VDSL_Cabs,$P458)","v":78},78,78,78,78,78,78,78,78,78]
[null,null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C459-1)*11,0)*INDEX(CO_VDSL_Cabs,$C459)","v":180},180,180,180,180,180,180,180,180,180,null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P459-1)*11,0)*INDEX(CO_VDSL_Cabs,$P459)","v":540},540,540,540,540,540,540,540,540,540]
[null,null,453,"ΑΙΓΑΛΕΩ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C460-1)*11,0)*INDEX(CO_VDSL_Cabs,$C460)","v":125},125,125,125,125,125,125,125,125,125,null,453,"ΑΙΓΑΛΕΩ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P460-1)*11,0)*INDEX(CO_VDSL_Cabs,$P460)","v":500},500,500,500,500,500,500,500,500,500]
[null,null,454,"ΧΑΙΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C461-1)*11,0)*INDEX(CO_VDSL_Cabs,$C461)","v":86},86,86,86,86,86,86,86,86,86,null,454,"ΧΑΙΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P461-1)*11,0)*INDEX(CO_VDSL_Cabs,$P461)","v":344},344,344,344,344,344,344,344,344,344]
[null,null,455,"ΑΝΩ ΛΙΟΣΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C462-1)*11,0)*INDEX(CO_VDSL_Cabs,$C462)","v":68},68,68,68,68,68,68,68,68,68,null,455,"ΑΝΩ ΛΙΟΣΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P462-1)*11,0)*INDEX(CO_VDSL_Cabs,$P462)","v":204},204,204,204,204,204,204,204,204,204]
[null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C463-1)*11,0)*INDEX(CO_VDSL_Cabs,$C463)","v":163},163,163,163,163,163,163,163,163,163,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P463-1)*11,0)*INDEX(CO_VDSL_Cabs,$P463)","v":652},652,652,652,652,652,652,652,652,652]
[null,null,457,"ΠΕΡΙΣΤΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C464-1)*11,0)*INDEX(CO_VDSL_Cabs,$C464)","v":370},370,370,370,370,370,370,370,370,370,null,457,"ΠΕΡΙΣΤΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P464-1)*11,0)*INDEX(CO_VDSL_Cabs,$P464)","v":1110},1110,1110,1480,1480,1480,1480,1480,1480,1480]
[null,null,458,"ΕΛΕΥΣΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C465-1)*11,0)*INDEX(CO_VDSL_Cabs,$C465)","v":60},60,60,60,60,60,60,60,60,60,null,458,"ΕΛΕΥΣΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P465-1)*11,0)*INDEX(CO_VDSL_Cabs,$P465)","v":180},180,240,240,240,240,240,240,240,240]
[null,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C466-1)*11,0)*INDEX(CO_VDSL_Cabs,$C466)","v":14},14,14,14,14,14,14,14,14,14,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P466-1)*11,0)*INDEX(CO_VDSL_Cabs,$P466)","v":28},28,28,28,28,28,28,28,28,28]
[null,null,460,"ΤΟΥΤΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C467-1)*11,0)*INDEX(CO_VDSL_Cabs,$C467)","v":4},4,4,4,4,4,4,4,4,4,null,460,"ΤΟΥΤΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P467-1)*11,0)*INDEX(CO_VDSL_Cabs,$P467)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,461,"ΑΓ.ΣΩΤΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C468-1)*11,0)*INDEX(CO_VDSL_Cabs,$C468)","v":4},4,4,4,4,4,4,4,4,4,null,461,"ΑΓ.ΣΩΤΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P468-1)*11,0)*INDEX(CO_VDSL_Cabs,$P468)","v":4},4,4,4,8,8,8,8,8,8]
[null,null,462,"ΑΙΓΟΣΘΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C469-1)*11,0)*INDEX(CO_VDSL_Cabs,$C469)","v":2},2,2,2,2,2,2,2,2,2,null,462,"ΑΙΓΟΣΘΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P469-1)*11,0)*INDEX(CO_VDSL_Cabs,$P469)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,463,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C470-1)*11,0)*INDEX(CO_VDSL_Cabs,$C470)","v":3},3,3,3,3,3,3,3,3,3,null,463,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P470-1)*11,0)*INDEX(CO_VDSL_Cabs,$P470)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,464,"ΣΚΟΥΡΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C471-1)*11,0)*INDEX(CO_VDSL_Cabs,$C471)","v":0},0,0,0,0,0,0,0,0,0,null,464,"ΣΚΟΥΡΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P471-1)*11,0)*INDEX(CO_VDSL_Cabs,$P471)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,465,"ΘΡΙΑΣΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C472-1)*11,0)*INDEX(CO_VDSL_Cabs,$C472)","v":9},9,9,9,9,9,9,9,9,9,null,465,"ΘΡΙΑΣΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P472-1)*11,0)*INDEX(CO_VDSL_Cabs,$P472)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C473-1)*11,0)*INDEX(CO_VDSL_Cabs,$C473)","v":30},30,30,30,30,30,30,30,30,30,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P473-1)*11,0)*INDEX(CO_VDSL_Cabs,$P473)","v":60},60,60,60,60,60,60,60,60,60]
[null,null,467,"ΑΧΑΡΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C474-1)*11,0)*INDEX(CO_VDSL_Cabs,$C474)","v":157},157,157,157,157,157,157,157,157,157,null,467,"ΑΧΑΡΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P474-1)*11,0)*INDEX(CO_VDSL_Cabs,$P474)","v":471},628,628,628,628,628,628,628,628,628]
[null,null,468,"ΦΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C475-1)*11,0)*INDEX(CO_VDSL_Cabs,$C475)","v":7},7,7,7,7,7,7,7,7,7,null,468,"ΦΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P475-1)*11,0)*INDEX(CO_VDSL_Cabs,$P475)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,469,"ΒΡΥΣΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C476-1)*11,0)*INDEX(CO_VDSL_Cabs,$C476)","v":1},1,1,1,1,1,1,1,1,1,null,469,"ΒΡΥΣΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P476-1)*11,0)*INDEX(CO_VDSL_Cabs,$P476)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,470,"ΚΑΣΤΡΟΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C477-1)*11,0)*INDEX(CO_VDSL_Cabs,$C477)","v":1},1,1,1,1,1,1,1,1,1,null,470,"ΚΑΣΤΡΟΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P477-1)*11,0)*INDEX(CO_VDSL_Cabs,$P477)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,471,"ΚΑΝΑΛΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C478-1)*11,0)*INDEX(CO_VDSL_Cabs,$C478)","v":9},9,9,9,9,9,9,9,9,9,null,471,"ΚΑΝΑΛΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P478-1)*11,0)*INDEX(CO_VDSL_Cabs,$P478)","v":18},18,18,27,27,27,27,27,27,27]
[null,null,472,"ΜΕΣΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C479-1)*11,0)*INDEX(CO_VDSL_Cabs,$C479)","v":5},5,5,5,5,5,5,5,5,5,null,472,"ΜΕΣΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P479-1)*11,0)*INDEX(CO_VDSL_Cabs,$P479)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C480-1)*11,0)*INDEX(CO_VDSL_Cabs,$C480)","v":0},0,0,0,0,0,0,0,0,0,null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P480-1)*11,0)*INDEX(CO_VDSL_Cabs,$P480)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C481-1)*11,0)*INDEX(CO_VDSL_Cabs,$C481)","v":3},3,3,3,3,3,3,3,3,3,null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P481-1)*11,0)*INDEX(CO_VDSL_Cabs,$P481)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,475,"ΠΑΝΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C482-1)*11,0)*INDEX(CO_VDSL_Cabs,$C482)","v":1},1,1,1,1,1,1,1,1,1,null,475,"ΠΑΝΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P482-1)*11,0)*INDEX(CO_VDSL_Cabs,$P482)","v":1},1,1,1,2,2,2,2,2,2]
[null,null,476,"ΡΟΔΑΥΓΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C483-1)*11,0)*INDEX(CO_VDSL_Cabs,$C483)","v":2},2,2,2,2,2,2,2,2,2,null,476,"ΡΟΔΑΥΓΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P483-1)*11,0)*INDEX(CO_VDSL_Cabs,$P483)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,477,"ΦΙΛΙΠΠΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C484-1)*11,0)*INDEX(CO_VDSL_Cabs,$C484)","v":7},7,7,7,7,7,7,7,7,7,null,477,"ΦΙΛΙΠΠΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P484-1)*11,0)*INDEX(CO_VDSL_Cabs,$P484)","v":21},21,21,21,21,21,21,21,21,21]
[null,null,478,"ΠΑΡΓΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C485-1)*11,0)*INDEX(CO_VDSL_Cabs,$C485)","v":4},4,4,4,4,4,4,4,4,4,null,478,"ΠΑΡΓΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P485-1)*11,0)*INDEX(CO_VDSL_Cabs,$P485)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,479,"ΒΑΡΛΑΑΜ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C486-1)*11,0)*INDEX(CO_VDSL_Cabs,$C486)","v":0},0,0,0,0,0,0,0,0,0,null,479,"ΒΑΡΛΑΑΜ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P486-1)*11,0)*INDEX(CO_VDSL_Cabs,$P486)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,480,"ΒΑΣΙΛΙΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C487-1)*11,0)*INDEX(CO_VDSL_Cabs,$C487)","v":2},2,2,2,2,2,2,2,2,2,null,480,"ΒΑΣΙΛΙΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P487-1)*11,0)*INDEX(CO_VDSL_Cabs,$P487)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,481,"ΓΡΑΜΜΕΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C488-1)*11,0)*INDEX(CO_VDSL_Cabs,$C488)","v":3},3,3,3,3,3,3,3,3,3,null,481,"ΓΡΑΜΜΕΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P488-1)*11,0)*INDEX(CO_VDSL_Cabs,$P488)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,482,"ΔΕΡΒΙΖΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C489-1)*11,0)*INDEX(CO_VDSL_Cabs,$C489)","v":0},0,0,0,0,0,0,0,0,0,null,482,"ΔΕΡΒΙΖΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P489-1)*11,0)*INDEX(CO_VDSL_Cabs,$P489)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,483,"ΔΩΔΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C490-1)*11,0)*INDEX(CO_VDSL_Cabs,$C490)","v":1},1,1,1,1,1,1,1,1,1,null,483,"ΔΩΔΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P490-1)*11,0)*INDEX(CO_VDSL_Cabs,$P490)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,484,"ΕΛΛΗΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C491-1)*11,0)*INDEX(CO_VDSL_Cabs,$C491)","v":0},0,0,0,0,0,0,0,0,0,null,484,"ΕΛΛΗΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P491-1)*11,0)*INDEX(CO_VDSL_Cabs,$P491)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C492-1)*11,0)*INDEX(CO_VDSL_Cabs,$C492)","v":151},151,151,151,151,151,151,151,151,151,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P492-1)*11,0)*INDEX(CO_VDSL_Cabs,$P492)","v":453},453,453,453,604,604,604,604,604,604]
[null,null,486,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C493-1)*11,0)*INDEX(CO_VDSL_Cabs,$C493)","v":0},0,0,0,0,0,0,0,0,0,null,486,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P493-1)*11,0)*INDEX(CO_VDSL_Cabs,$P493)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,487,"ΚΕΦΑΛΟΒΡΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C494-1)*11,0)*INDEX(CO_VDSL_Cabs,$C494)","v":0},0,0,0,0,0,0,0,0,0,null,487,"ΚΕΦΑΛΟΒΡΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P494-1)*11,0)*INDEX(CO_VDSL_Cabs,$P494)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,488,"ΚΟΠΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C495-1)*11,0)*INDEX(CO_VDSL_Cabs,$C495)","v":1},1,1,1,1,1,1,1,1,1,null,488,"ΚΟΠΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P495-1)*11,0)*INDEX(CO_VDSL_Cabs,$P495)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,489,"ΚΟΥΤΣΕΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C496-1)*11,0)*INDEX(CO_VDSL_Cabs,$C496)","v":3},3,3,3,3,3,3,3,3,3,null,489,"ΚΟΥΤΣΕΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P496-1)*11,0)*INDEX(CO_VDSL_Cabs,$P496)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,490,"ΚΤΙΣΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C497-1)*11,0)*INDEX(CO_VDSL_Cabs,$C497)","v":0},0,0,0,0,0,0,0,0,0,null,490,"ΚΤΙΣΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P497-1)*11,0)*INDEX(CO_VDSL_Cabs,$P497)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C498-1)*11,0)*INDEX(CO_VDSL_Cabs,$C498)","v":0},0,0,0,0,0,0,0,0,0,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P498-1)*11,0)*INDEX(CO_VDSL_Cabs,$P498)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,492,"ΠΕΔΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C499-1)*11,0)*INDEX(CO_VDSL_Cabs,$C499)","v":24},24,24,24,24,24,24,24,24,24,null,492,"ΠΕΔΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P499-1)*11,0)*INDEX(CO_VDSL_Cabs,$P499)","v":72},72,72,72,72,72,72,72,72,72]
[null,null,493,"ΠΕΡΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C500-1)*11,0)*INDEX(CO_VDSL_Cabs,$C500)","v":4},4,4,4,4,4,4,4,4,4,null,493,"ΠΕΡΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P500-1)*11,0)*INDEX(CO_VDSL_Cabs,$P500)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,494,"ΠΛΑΤΑΝΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C501-1)*11,0)*INDEX(CO_VDSL_Cabs,$C501)","v":1},1,1,1,1,1,1,1,1,1,null,494,"ΠΛΑΤΑΝΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P501-1)*11,0)*INDEX(CO_VDSL_Cabs,$P501)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,495,"ΡΑΔΟΒΙΖΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C502-1)*11,0)*INDEX(CO_VDSL_Cabs,$C502)","v":0},0,0,0,0,0,0,0,0,0,null,495,"ΡΑΔΟΒΙΖΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P502-1)*11,0)*INDEX(CO_VDSL_Cabs,$P502)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,496,"ΤΣΕΠΕΛΟΒΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C503-1)*11,0)*INDEX(CO_VDSL_Cabs,$C503)","v":0},0,0,0,0,0,0,0,0,0,null,496,"ΤΣΕΠΕΛΟΒΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P503-1)*11,0)*INDEX(CO_VDSL_Cabs,$P503)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,497,"ΧΟΥΛΙΑΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C504-1)*11,0)*INDEX(CO_VDSL_Cabs,$C504)","v":1},1,1,1,1,1,1,1,1,1,null,497,"ΧΟΥΛΙΑΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P504-1)*11,0)*INDEX(CO_VDSL_Cabs,$P504)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,498,"ΚΟΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C505-1)*11,0)*INDEX(CO_VDSL_Cabs,$C505)","v":6},6,6,6,6,6,6,6,6,6,null,498,"ΚΟΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P505-1)*11,0)*INDEX(CO_VDSL_Cabs,$P505)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C506-1)*11,0)*INDEX(CO_VDSL_Cabs,$C506)","v":2},2,2,2,2,2,2,2,2,2,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P506-1)*11,0)*INDEX(CO_VDSL_Cabs,$P506)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,500,"ΓΡΕΒΕΝΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C507-1)*11,0)*INDEX(CO_VDSL_Cabs,$C507)","v":0},0,0,0,0,0,0,0,0,0,null,500,"ΓΡΕΒΕΝΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P507-1)*11,0)*INDEX(CO_VDSL_Cabs,$P507)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,501,"ΜΕΤΣΟΒΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C508-1)*11,0)*INDEX(CO_VDSL_Cabs,$C508)","v":3},3,3,3,3,3,3,3,3,3,null,501,"ΜΕΤΣΟΒΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P508-1)*11,0)*INDEX(CO_VDSL_Cabs,$P508)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C509-1)*11,0)*INDEX(CO_VDSL_Cabs,$C509)","v":0},0,0,0,0,0,0,0,0,0,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P509-1)*11,0)*INDEX(CO_VDSL_Cabs,$P509)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,503,"ΓΑΡΟΥΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C510-1)*11,0)*INDEX(CO_VDSL_Cabs,$C510)","v":5},5,5,5,5,5,5,5,5,5,null,503,"ΓΑΡΟΥΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P510-1)*11,0)*INDEX(CO_VDSL_Cabs,$P510)","v":15},15,15,20,20,20,20,20,20,20]
[null,null,504,"ΓΟΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C511-1)*11,0)*INDEX(CO_VDSL_Cabs,$C511)","v":13},13,13,13,13,13,13,13,13,13,null,504,"ΓΟΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P511-1)*11,0)*INDEX(CO_VDSL_Cabs,$P511)","v":52},52,52,52,52,52,52,52,52,52]
[null,null,505,"ΚΟΚΚΙΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C512-1)*11,0)*INDEX(CO_VDSL_Cabs,$C512)","v":6},6,6,6,6,6,6,6,6,6,null,505,"ΚΟΚΚΙΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P512-1)*11,0)*INDEX(CO_VDSL_Cabs,$P512)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,506,"ΜΩΡΑΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C513-1)*11,0)*INDEX(CO_VDSL_Cabs,$C513)","v":15},15,15,15,15,15,15,15,15,15,null,506,"ΜΩΡΑΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P513-1)*11,0)*INDEX(CO_VDSL_Cabs,$P513)","v":30},30,45,45,45,45,45,45,45,45]
[null,null,507,"ΑΡΓΥΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C514-1)*11,0)*INDEX(CO_VDSL_Cabs,$C514)","v":8},8,8,8,8,8,8,8,8,8,null,507,"ΑΡΓΥΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P514-1)*11,0)*INDEX(CO_VDSL_Cabs,$P514)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,508,"ΚΑΒΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C515-1)*11,0)*INDEX(CO_VDSL_Cabs,$C515)","v":4},4,4,4,4,4,4,4,4,4,null,508,"ΚΑΒΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P515-1)*11,0)*INDEX(CO_VDSL_Cabs,$P515)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C516-1)*11,0)*INDEX(CO_VDSL_Cabs,$C516)","v":3},3,3,3,3,3,3,3,3,3,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P516-1)*11,0)*INDEX(CO_VDSL_Cabs,$P516)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,510,"ΑΓ.ΑΘΑΝΑΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C517-1)*11,0)*INDEX(CO_VDSL_Cabs,$C517)","v":6},6,6,6,6,6,6,6,6,6,null,510,"ΑΓ.ΑΘΑΝΑΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P517-1)*11,0)*INDEX(CO_VDSL_Cabs,$P517)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,511,"ΑΓ.ΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C518-1)*11,0)*INDEX(CO_VDSL_Cabs,$C518)","v":2},2,2,2,2,2,2,2,2,2,null,511,"ΑΓ.ΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P518-1)*11,0)*INDEX(CO_VDSL_Cabs,$P518)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,512,"ΑΧΑΡΑΒΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C519-1)*11,0)*INDEX(CO_VDSL_Cabs,$C519)","v":8},8,8,8,8,8,8,8,8,8,null,512,"ΑΧΑΡΑΒΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P519-1)*11,0)*INDEX(CO_VDSL_Cabs,$P519)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,513,{"$f":"INDEX(CO_Names,C520)","v":"ΓΑΡΔΕΛΑΔΕΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C520-1)*11,0)*INDEX(CO_VDSL_Cabs,$C520)","v":6},6,6,6,6,6,6,6,6,6,null,513,{"$f":"INDEX(CO_Names,P520)","v":"ΓΑΡΔΕΛΑΔΕΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P520-1)*11,0)*INDEX(CO_VDSL_Cabs,$P520)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,514,"ΚΑΣΣΙΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C521-1)*11,0)*INDEX(CO_VDSL_Cabs,$C521)","v":6},6,6,6,6,6,6,6,6,6,null,514,"ΚΑΣΣΙΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P521-1)*11,0)*INDEX(CO_VDSL_Cabs,$P521)","v":15},18,18,18,18,18,18,18,18,18]
[null,null,515,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C522-1)*11,0)*INDEX(CO_VDSL_Cabs,$C522)","v":1},1,1,1,1,1,1,1,1,1,null,515,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P522-1)*11,0)*INDEX(CO_VDSL_Cabs,$P522)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,516,"ΜΑΓΟΥΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C523-1)*11,0)*INDEX(CO_VDSL_Cabs,$C523)","v":5},5,5,5,5,5,5,5,5,5,null,516,"ΜΑΓΟΥΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P523-1)*11,0)*INDEX(CO_VDSL_Cabs,$P523)","v":15},15,15,15,15,20,20,20,20,15]
[null,null,517,"ΝΗΣΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C524-1)*11,0)*INDEX(CO_VDSL_Cabs,$C524)","v":4},4,4,4,4,4,4,4,4,4,null,517,"ΝΗΣΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P524-1)*11,0)*INDEX(CO_VDSL_Cabs,$P524)","v":12},12,12,16,16,16,16,16,16,16]
[null,null,518,"ΠΑΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C525-1)*11,0)*INDEX(CO_VDSL_Cabs,$C525)","v":1},1,1,1,1,1,1,1,1,1,null,518,"ΠΑΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P525-1)*11,0)*INDEX(CO_VDSL_Cabs,$P525)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,519,"ΣΙΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C526-1)*11,0)*INDEX(CO_VDSL_Cabs,$C526)","v":6},6,6,6,6,6,6,6,6,6,null,519,"ΣΙΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P526-1)*11,0)*INDEX(CO_VDSL_Cabs,$P526)","v":18},24,24,24,24,24,24,24,24,24]
[null,null,520,"ΣΠΑΡΤΙΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C527-1)*11,0)*INDEX(CO_VDSL_Cabs,$C527)","v":1},1,1,1,1,1,1,1,1,1,null,520,"ΣΠΑΡΤΙΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P527-1)*11,0)*INDEX(CO_VDSL_Cabs,$P527)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,521,"ΗΓΟΥΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C528-1)*11,0)*INDEX(CO_VDSL_Cabs,$C528)","v":37},37,37,37,37,37,37,37,37,37,null,521,"ΗΓΟΥΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P528-1)*11,0)*INDEX(CO_VDSL_Cabs,$P528)","v":111},111,111,111,111,111,111,111,111,111]
[null,null,522,"ΜΑΖΑΡΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C529-1)*11,0)*INDEX(CO_VDSL_Cabs,$C529)","v":3},3,3,3,3,3,3,3,3,3,null,522,"ΜΑΖΑΡΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P529-1)*11,0)*INDEX(CO_VDSL_Cabs,$P529)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,523,"ΠΑΡΑΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C530-1)*11,0)*INDEX(CO_VDSL_Cabs,$C530)","v":2},2,2,2,2,2,2,2,2,2,null,523,"ΠΑΡΑΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P530-1)*11,0)*INDEX(CO_VDSL_Cabs,$P530)","v":4},4,6,6,6,6,6,6,6,6]
[null,null,524,"ΠΛΑΤΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C531-1)*11,0)*INDEX(CO_VDSL_Cabs,$C531)","v":1},1,1,1,1,1,1,1,1,1,null,524,"ΠΛΑΤΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P531-1)*11,0)*INDEX(CO_VDSL_Cabs,$P531)","v":3},3,3,3,4,4,4,4,4,4]
[null,null,525,"ΣΥΒΟΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C532-1)*11,0)*INDEX(CO_VDSL_Cabs,$C532)","v":1},1,1,1,1,1,1,1,1,1,null,525,"ΣΥΒΟΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P532-1)*11,0)*INDEX(CO_VDSL_Cabs,$P532)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,526,"ΓΑΡΔΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C533-1)*11,0)*INDEX(CO_VDSL_Cabs,$C533)","v":3},3,3,3,3,3,3,3,3,3,null,526,"ΓΑΡΔΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P533-1)*11,0)*INDEX(CO_VDSL_Cabs,$P533)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,527,"ΞΗΡΟΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C534-1)*11,0)*INDEX(CO_VDSL_Cabs,$C534)","v":0},0,0,0,0,0,0,0,0,0,null,527,"ΞΗΡΟΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P534-1)*11,0)*INDEX(CO_VDSL_Cabs,$P534)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,528,"ΠΑΡΑΜΥΘΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C535-1)*11,0)*INDEX(CO_VDSL_Cabs,$C535)","v":6},6,6,6,6,6,6,6,6,6,null,528,"ΠΑΡΑΜΥΘΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P535-1)*11,0)*INDEX(CO_VDSL_Cabs,$P535)","v":12},12,12,12,12,12,18,12,12,12]
[null,null,529,"ΚΕΡΑΜΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C536-1)*11,0)*INDEX(CO_VDSL_Cabs,$C536)","v":2},2,2,2,2,2,2,2,2,2,null,529,"ΚΕΡΑΜΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P536-1)*11,0)*INDEX(CO_VDSL_Cabs,$P536)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,530,"ΣΑΓΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C537-1)*11,0)*INDEX(CO_VDSL_Cabs,$C537)","v":6},6,6,6,6,6,6,6,6,6,null,530,"ΣΑΓΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P537-1)*11,0)*INDEX(CO_VDSL_Cabs,$P537)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,531,"ΦΙΛΙΑΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C538-1)*11,0)*INDEX(CO_VDSL_Cabs,$C538)","v":6},6,6,6,6,6,6,6,6,6,null,531,"ΦΙΛΙΑΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P538-1)*11,0)*INDEX(CO_VDSL_Cabs,$P538)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,532,"ΑΓΝΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C539-1)*11,0)*INDEX(CO_VDSL_Cabs,$C539)","v":1},1,1,1,1,1,1,1,1,1,null,532,"ΑΓΝΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P539-1)*11,0)*INDEX(CO_VDSL_Cabs,$P539)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,533,"ΑΓ ΠΑΡΑΣΚΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C540-1)*11,0)*INDEX(CO_VDSL_Cabs,$C540)","v":2},2,2,2,2,2,2,2,2,2,null,533,"ΑΓ ΠΑΡΑΣΚΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P540-1)*11,0)*INDEX(CO_VDSL_Cabs,$P540)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,534,"ΑΜΦΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C541-1)*11,0)*INDEX(CO_VDSL_Cabs,$C541)","v":5},5,5,5,5,5,5,5,5,5,null,534,"ΑΜΦΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P541-1)*11,0)*INDEX(CO_VDSL_Cabs,$P541)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,535,"ΑΝΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C542-1)*11,0)*INDEX(CO_VDSL_Cabs,$C542)","v":9},9,9,9,9,9,9,9,9,9,null,535,"ΑΝΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P542-1)*11,0)*INDEX(CO_VDSL_Cabs,$P542)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,536,"ΚΟΜΠΟΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C543-1)*11,0)*INDEX(CO_VDSL_Cabs,$C543)","v":3},3,3,3,3,3,3,3,3,3,null,536,"ΚΟΜΠΟΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P543-1)*11,0)*INDEX(CO_VDSL_Cabs,$P543)","v":6},6,6,9,9,9,9,9,9,9]
[null,null,537,"ΜΕΝΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C544-1)*11,0)*INDEX(CO_VDSL_Cabs,$C544)","v":1},1,1,1,1,1,1,1,1,1,null,537,"ΜΕΝΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P544-1)*11,0)*INDEX(CO_VDSL_Cabs,$P544)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,538,"ΜΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C545-1)*11,0)*INDEX(CO_VDSL_Cabs,$C545)","v":3},3,3,3,3,3,3,3,3,3,null,538,"ΜΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P545-1)*11,0)*INDEX(CO_VDSL_Cabs,$P545)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,539,"ΣΥΚΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C546-1)*11,0)*INDEX(CO_VDSL_Cabs,$C546)","v":3},3,3,3,3,3,3,3,3,3,null,539,"ΣΥΚΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P546-1)*11,0)*INDEX(CO_VDSL_Cabs,$P546)","v":6},6,6,6,9,9,9,9,9,9]
[null,null,540,"ΧΑΛΚΙΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C547-1)*11,0)*INDEX(CO_VDSL_Cabs,$C547)","v":10},10,10,10,10,10,10,10,10,10,null,540,"ΧΑΛΚΙΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P547-1)*11,0)*INDEX(CO_VDSL_Cabs,$P547)","v":20},20,20,30,30,30,30,30,30,30]
[null,null,541,"ΒΟΥΡΓΑΡΕΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C548-1)*11,0)*INDEX(CO_VDSL_Cabs,$C548)","v":3},3,3,3,3,3,3,3,3,3,null,541,"ΒΟΥΡΓΑΡΕΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P548-1)*11,0)*INDEX(CO_VDSL_Cabs,$P548)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C549-1)*11,0)*INDEX(CO_VDSL_Cabs,$C549)","v":1},1,1,1,1,1,1,1,1,1,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P549-1)*11,0)*INDEX(CO_VDSL_Cabs,$P549)","v":1},2,2,2,2,2,2,2,2,2]
[null,null,543,"ΣΧΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C550-1)*11,0)*INDEX(CO_VDSL_Cabs,$C550)","v":2},2,2,2,2,2,2,2,2,2,null,543,"ΣΧΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P550-1)*11,0)*INDEX(CO_VDSL_Cabs,$P550)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,544,"ΝΕΜΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C551-1)*11,0)*INDEX(CO_VDSL_Cabs,$C551)","v":5},5,5,5,5,5,5,5,5,5,null,544,"ΝΕΜΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P551-1)*11,0)*INDEX(CO_VDSL_Cabs,$P551)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,545,"ΜΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C552-1)*11,0)*INDEX(CO_VDSL_Cabs,$C552)","v":0},0,0,0,0,0,0,0,0,0,null,545,"ΜΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P552-1)*11,0)*INDEX(CO_VDSL_Cabs,$P552)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,546,"ΧΙΛΙΟΜΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C553-1)*11,0)*INDEX(CO_VDSL_Cabs,$C553)","v":1},1,1,1,1,1,2,1,1,1,null,546,"ΧΙΛΙΟΜΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P553-1)*11,0)*INDEX(CO_VDSL_Cabs,$P553)","v":4},4,4,4,4,4,5,4,4,4]
[null,null,547,"ΑΓΡΙΛΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C554-1)*11,0)*INDEX(CO_VDSL_Cabs,$C554)","v":2},2,2,2,2,2,2,2,2,2,null,547,"ΑΓΡΙΛΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P554-1)*11,0)*INDEX(CO_VDSL_Cabs,$P554)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,548,"ΛΙΜΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C555-1)*11,0)*INDEX(CO_VDSL_Cabs,$C555)","v":0},0,0,0,0,0,0,0,0,0,null,548,"ΛΙΜΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P555-1)*11,0)*INDEX(CO_VDSL_Cabs,$P555)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,549,"ΚΟΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C556-1)*11,0)*INDEX(CO_VDSL_Cabs,$C556)","v":11},11,11,11,11,11,11,11,11,11,null,549,"ΚΟΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P556-1)*11,0)*INDEX(CO_VDSL_Cabs,$P556)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,550,"ΛΥΓΟΥΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C557-1)*11,0)*INDEX(CO_VDSL_Cabs,$C557)","v":2},2,2,2,2,2,2,2,2,2,null,550,"ΛΥΓΟΥΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P557-1)*11,0)*INDEX(CO_VDSL_Cabs,$P557)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,551,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C558-1)*11,0)*INDEX(CO_VDSL_Cabs,$C558)","v":1},1,1,1,1,1,1,1,1,1,null,551,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P558-1)*11,0)*INDEX(CO_VDSL_Cabs,$P558)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,552,"ΤΡΑΧΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C559-1)*11,0)*INDEX(CO_VDSL_Cabs,$C559)","v":0},0,0,0,0,0,0,0,0,0,null,552,"ΤΡΑΧΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P559-1)*11,0)*INDEX(CO_VDSL_Cabs,$P559)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,553,"ΘΕΡΜΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C560-1)*11,0)*INDEX(CO_VDSL_Cabs,$C560)","v":2},2,2,2,2,2,2,2,2,2,null,553,"ΘΕΡΜΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P560-1)*11,0)*INDEX(CO_VDSL_Cabs,$P560)","v":4},4,6,6,6,6,6,6,6,6]
[null,null,554,"ΑΓ.ΤΡΙΑΔΑΣ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C561-1)*11,0)*INDEX(CO_VDSL_Cabs,$C561)","v":7},7,7,7,7,7,7,7,7,7,null,554,"ΑΓ.ΤΡΙΑΔΑΣ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P561-1)*11,0)*INDEX(CO_VDSL_Cabs,$P561)","v":21},21,21,21,21,21,21,21,21,21]
[null,null,555,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C562-1)*11,0)*INDEX(CO_VDSL_Cabs,$C562)","v":0},0,0,0,0,0,0,0,0,0,null,555,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P562-1)*11,0)*INDEX(CO_VDSL_Cabs,$P562)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,556,"ΚΛΕΙΣΟΡΕΥΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C563-1)*11,0)*INDEX(CO_VDSL_Cabs,$C563)","v":1},1,1,1,1,1,1,1,1,1,null,556,"ΚΛΕΙΣΟΡΕΥΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P563-1)*11,0)*INDEX(CO_VDSL_Cabs,$P563)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,557,"ΠΑΝΑΙΤΩΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C564-1)*11,0)*INDEX(CO_VDSL_Cabs,$C564)","v":7},7,7,7,7,7,7,7,7,7,null,557,"ΠΑΝΑΙΤΩΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P564-1)*11,0)*INDEX(CO_VDSL_Cabs,$P564)","v":14},14,14,21,21,21,21,21,21,21]
[null,null,558,"ΣΤΡΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C565-1)*11,0)*INDEX(CO_VDSL_Cabs,$C565)","v":6},6,6,6,6,6,6,6,6,6,null,558,"ΣΤΡΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P565-1)*11,0)*INDEX(CO_VDSL_Cabs,$P565)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,559,"ΘΥΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C566-1)*11,0)*INDEX(CO_VDSL_Cabs,$C566)","v":0},0,0,0,0,0,0,0,0,0,null,559,"ΘΥΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P566-1)*11,0)*INDEX(CO_VDSL_Cabs,$P566)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,560,"ΑΜΠΕΛΟΚΗΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C567-1)*11,0)*INDEX(CO_VDSL_Cabs,$C567)","v":240},240,240,240,240,240,240,240,240,240,null,560,"ΑΜΠΕΛΟΚΗΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P567-1)*11,0)*INDEX(CO_VDSL_Cabs,$P567)","v":720},720,960,960,960,960,960,960,960,960]
[null,null,561,"ΚΡΙΚΕΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C568-1)*11,0)*INDEX(CO_VDSL_Cabs,$C568)","v":5},5,5,5,5,5,5,5,5,5,null,561,"ΚΡΙΚΕΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P568-1)*11,0)*INDEX(CO_VDSL_Cabs,$P568)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C569-1)*11,0)*INDEX(CO_VDSL_Cabs,$C569)","v":1},1,1,1,1,1,1,1,1,1,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P569-1)*11,0)*INDEX(CO_VDSL_Cabs,$P569)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,563,"ΣΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C570-1)*11,0)*INDEX(CO_VDSL_Cabs,$C570)","v":1},1,1,1,1,1,1,1,1,1,null,563,"ΣΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P570-1)*11,0)*INDEX(CO_VDSL_Cabs,$P570)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,564,"ΒΑΣΙΛΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C571-1)*11,0)*INDEX(CO_VDSL_Cabs,$C571)","v":2},2,2,2,2,2,2,2,2,2,null,564,"ΒΑΣΙΛΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P571-1)*11,0)*INDEX(CO_VDSL_Cabs,$P571)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,565,"ΔΡΥΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C572-1)*11,0)*INDEX(CO_VDSL_Cabs,$C572)","v":0},0,0,0,0,0,0,0,0,0,null,565,"ΔΡΥΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P572-1)*11,0)*INDEX(CO_VDSL_Cabs,$P572)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,566,"ΠΑΛΙΑΜΠΕΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C573-1)*11,0)*INDEX(CO_VDSL_Cabs,$C573)","v":0},0,0,0,0,0,0,0,0,0,null,566,"ΠΑΛΙΑΜΠΕΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P573-1)*11,0)*INDEX(CO_VDSL_Cabs,$P573)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,567,"ΔΡΥΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C574-1)*11,0)*INDEX(CO_VDSL_Cabs,$C574)","v":0},0,0,0,0,0,0,0,0,0,null,567,"ΔΡΥΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P574-1)*11,0)*INDEX(CO_VDSL_Cabs,$P574)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,568,"ΚΑΛΛΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C575-1)*11,0)*INDEX(CO_VDSL_Cabs,$C575)","v":1},1,1,1,1,1,1,1,1,1,null,568,"ΚΑΛΛΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P575-1)*11,0)*INDEX(CO_VDSL_Cabs,$P575)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,569,"ΤΡΥΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C576-1)*11,0)*INDEX(CO_VDSL_Cabs,$C576)","v":0},0,0,0,0,0,0,0,0,0,null,569,"ΤΡΥΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P576-1)*11,0)*INDEX(CO_VDSL_Cabs,$P576)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,570,"ΓΟΥΜΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C577-1)*11,0)*INDEX(CO_VDSL_Cabs,$C577)","v":0},0,0,0,0,0,0,0,0,0,null,570,"ΓΟΥΜΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P577-1)*11,0)*INDEX(CO_VDSL_Cabs,$P577)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,571,"ΒΥΡΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C578-1)*11,0)*INDEX(CO_VDSL_Cabs,$C578)","v":18},18,18,18,18,18,18,18,18,18,null,571,"ΒΥΡΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P578-1)*11,0)*INDEX(CO_VDSL_Cabs,$P578)","v":54},54,54,54,54,54,54,54,54,54]
[null,null,572,"ΚΑΤΑΚΟΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C579-1)*11,0)*INDEX(CO_VDSL_Cabs,$C579)","v":6},6,6,6,6,6,6,6,6,6,null,572,"ΚΑΤΑΚΟΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P579-1)*11,0)*INDEX(CO_VDSL_Cabs,$P579)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,573,"ΠΥΡΓΟΣ ΗΛ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C580-1)*11,0)*INDEX(CO_VDSL_Cabs,$C580)","v":88},88,88,88,88,88,88,88,88,88,null,573,"ΠΥΡΓΟΣ ΗΛ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P580-1)*11,0)*INDEX(CO_VDSL_Cabs,$P580)","v":176},176,176,176,176,176,176,176,176,176]
[null,null,574,"ΔΟΥΝΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C581-1)*11,0)*INDEX(CO_VDSL_Cabs,$C581)","v":0},0,0,0,0,0,0,0,0,0,null,574,"ΔΟΥΝΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P581-1)*11,0)*INDEX(CO_VDSL_Cabs,$P581)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,575,"ΚΕΡΑΜΥΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C582-1)*11,0)*INDEX(CO_VDSL_Cabs,$C582)","v":3},3,3,3,3,3,3,3,3,3,null,575,"ΚΕΡΑΜΥΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P582-1)*11,0)*INDEX(CO_VDSL_Cabs,$P582)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,576,"ΣΑΒΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C583-1)*11,0)*INDEX(CO_VDSL_Cabs,$C583)","v":2},2,2,2,2,2,2,2,2,2,null,576,"ΣΑΒΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P583-1)*11,0)*INDEX(CO_VDSL_Cabs,$P583)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,577,{"$f":"INDEX(CO_Names,C584)","v":"ΚΟΥΡΤΕΣΙ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C584-1)*11,0)*INDEX(CO_VDSL_Cabs,$C584)","v":1},1,1,1,1,1,1,1,1,1,null,577,{"$f":"INDEX(CO_Names,P584)","v":"ΚΟΥΡΤΕΣΙ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P584-1)*11,0)*INDEX(CO_VDSL_Cabs,$P584)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,578,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C585-1)*11,0)*INDEX(CO_VDSL_Cabs,$C585)","v":1},1,1,1,1,1,1,1,1,1,null,578,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P585-1)*11,0)*INDEX(CO_VDSL_Cabs,$P585)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,579,"ΒΑΣΙΛΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C586-1)*11,0)*INDEX(CO_VDSL_Cabs,$C586)","v":3},3,3,3,3,3,3,3,3,3,null,579,"ΒΑΣΙΛΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P586-1)*11,0)*INDEX(CO_VDSL_Cabs,$P586)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,580,"ΛΑΜΠΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C587-1)*11,0)*INDEX(CO_VDSL_Cabs,$C587)","v":0},0,0,0,0,0,0,0,0,0,null,580,"ΛΑΜΠΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P587-1)*11,0)*INDEX(CO_VDSL_Cabs,$P587)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,581,"ΧΕΛΙΔΟΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C588-1)*11,0)*INDEX(CO_VDSL_Cabs,$C588)","v":0},0,0,0,0,0,0,0,0,0,null,581,"ΧΕΛΙΔΟΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P588-1)*11,0)*INDEX(CO_VDSL_Cabs,$P588)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,582,"Ν.ΦΥΓΑΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C589-1)*11,0)*INDEX(CO_VDSL_Cabs,$C589)","v":0},0,0,0,0,0,0,0,0,0,null,582,"Ν.ΦΥΓΑΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P589-1)*11,0)*INDEX(CO_VDSL_Cabs,$P589)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,583,"ΑΝΔΡΙΤΣΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C590-1)*11,0)*INDEX(CO_VDSL_Cabs,$C590)","v":0},0,0,0,0,0,0,0,0,0,null,583,"ΑΝΔΡΙΤΣΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P590-1)*11,0)*INDEX(CO_VDSL_Cabs,$P590)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,584,"ΚΑΛΛΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C591-1)*11,0)*INDEX(CO_VDSL_Cabs,$C591)","v":0},0,0,0,0,0,0,0,0,0,null,584,"ΚΑΛΛΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P591-1)*11,0)*INDEX(CO_VDSL_Cabs,$P591)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,585,"ΕΓΛΥΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C592-1)*11,0)*INDEX(CO_VDSL_Cabs,$C592)","v":32},32,32,32,32,32,32,32,32,32,null,585,"ΕΓΛΥΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P592-1)*11,0)*INDEX(CO_VDSL_Cabs,$P592)","v":128},128,128,128,128,128,128,128,128,128]
[null,null,586,"ΑΡΓΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C593-1)*11,0)*INDEX(CO_VDSL_Cabs,$C593)","v":1},1,1,1,1,1,1,1,1,1,null,586,"ΑΡΓΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P593-1)*11,0)*INDEX(CO_VDSL_Cabs,$P593)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C594-1)*11,0)*INDEX(CO_VDSL_Cabs,$C594)","v":0},0,0,0,0,0,0,0,0,0,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P594-1)*11,0)*INDEX(CO_VDSL_Cabs,$P594)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,588,"ΑΙΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C595-1)*11,0)*INDEX(CO_VDSL_Cabs,$C595)","v":60},60,60,60,60,60,60,60,60,60,null,588,"ΑΙΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P595-1)*11,0)*INDEX(CO_VDSL_Cabs,$P595)","v":180},180,180,180,180,180,180,180,180,180]
[null,null,589,"ΚΑΜΑΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C596-1)*11,0)*INDEX(CO_VDSL_Cabs,$C596)","v":8},8,8,8,8,8,8,8,8,8,null,589,"ΚΑΜΑΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P596-1)*11,0)*INDEX(CO_VDSL_Cabs,$P596)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,590,"ΠΥΡΓΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C597-1)*11,0)*INDEX(CO_VDSL_Cabs,$C597)","v":0},0,0,0,0,0,0,0,0,0,null,590,"ΠΥΡΓΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P597-1)*11,0)*INDEX(CO_VDSL_Cabs,$P597)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,591,"ΡΙΖΟΜΥΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C598-1)*11,0)*INDEX(CO_VDSL_Cabs,$C598)","v":6},6,6,6,6,6,6,6,6,6,null,591,"ΡΙΖΟΜΥΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P598-1)*11,0)*INDEX(CO_VDSL_Cabs,$P598)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C599-1)*11,0)*INDEX(CO_VDSL_Cabs,$C599)","v":2},2,2,2,2,2,2,2,2,2,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P599-1)*11,0)*INDEX(CO_VDSL_Cabs,$P599)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,593,"ΚΑΤΩ ΑΧΑΪΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C600-1)*11,0)*INDEX(CO_VDSL_Cabs,$C600)","v":9},9,9,9,9,9,9,9,9,9,null,593,"ΚΑΤΩ ΑΧΑΪΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P600-1)*11,0)*INDEX(CO_VDSL_Cabs,$P600)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,594,"ΛΑΚΟΠΕΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C601-1)*11,0)*INDEX(CO_VDSL_Cabs,$C601)","v":5},5,5,5,5,5,5,5,5,5,null,594,"ΛΑΚΟΠΕΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P601-1)*11,0)*INDEX(CO_VDSL_Cabs,$P601)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,595,"ΛΟΥΣΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C602-1)*11,0)*INDEX(CO_VDSL_Cabs,$C602)","v":4},4,4,4,4,4,4,4,4,4,null,595,"ΛΟΥΣΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P602-1)*11,0)*INDEX(CO_VDSL_Cabs,$P602)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,596,"ΙΣΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C603-1)*11,0)*INDEX(CO_VDSL_Cabs,$C603)","v":3},3,3,3,3,3,3,3,3,3,null,596,"ΙΣΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P603-1)*11,0)*INDEX(CO_VDSL_Cabs,$P603)","v":6},6,6,6,6,9,9,9,9,9]
[null,null,597,"ΣΤΑΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C604-1)*11,0)*INDEX(CO_VDSL_Cabs,$C604)","v":2},2,2,2,2,2,2,2,2,2,null,597,"ΣΤΑΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P604-1)*11,0)*INDEX(CO_VDSL_Cabs,$P604)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,598,"ΧΑΛΑΝΔΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C605-1)*11,0)*INDEX(CO_VDSL_Cabs,$C605)","v":0},0,0,0,0,0,0,0,0,0,null,598,"ΧΑΛΑΝΔΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P605-1)*11,0)*INDEX(CO_VDSL_Cabs,$P605)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C606-1)*11,0)*INDEX(CO_VDSL_Cabs,$C606)","v":3},3,3,3,3,3,3,3,3,3,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P606-1)*11,0)*INDEX(CO_VDSL_Cabs,$P606)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,600,"ΓΑΛΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C607-1)*11,0)*INDEX(CO_VDSL_Cabs,$C607)","v":4},4,4,4,4,4,4,4,4,4,null,600,"ΓΑΛΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P607-1)*11,0)*INDEX(CO_VDSL_Cabs,$P607)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,601,"ΓΟΥΡΙΩΤΙΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C608-1)*11,0)*INDEX(CO_VDSL_Cabs,$C608)","v":0},0,0,0,0,0,0,0,0,0,null,601,"ΓΟΥΡΙΩΤΙΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P608-1)*11,0)*INDEX(CO_VDSL_Cabs,$P608)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,602,"ΖΕΥΓΑΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C609-1)*11,0)*INDEX(CO_VDSL_Cabs,$C609)","v":2},2,2,2,2,2,2,2,2,2,null,602,"ΖΕΥΓΑΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P609-1)*11,0)*INDEX(CO_VDSL_Cabs,$P609)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,603,"ΚΑΤΩ ΜΑΚΡΥΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C610-1)*11,0)*INDEX(CO_VDSL_Cabs,$C610)","v":3},3,3,3,3,3,3,3,3,3,null,603,"ΚΑΤΩ ΜΑΚΡΥΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P610-1)*11,0)*INDEX(CO_VDSL_Cabs,$P610)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,604,"ΓΑΒΡΟΛΙΜΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C611-1)*11,0)*INDEX(CO_VDSL_Cabs,$C611)","v":3},3,3,3,3,3,3,3,3,3,null,604,"ΓΑΒΡΟΛΙΜΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P611-1)*11,0)*INDEX(CO_VDSL_Cabs,$P611)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,605,"ΝΑΥΠΑΚΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C612-1)*11,0)*INDEX(CO_VDSL_Cabs,$C612)","v":46},46,46,46,46,46,46,46,46,46,null,605,"ΝΑΥΠΑΚΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P612-1)*11,0)*INDEX(CO_VDSL_Cabs,$P612)","v":138},138,138,138,138,138,138,138,138,138]
[null,null,606,"ΠΛΑΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C613-1)*11,0)*INDEX(CO_VDSL_Cabs,$C613)","v":0},0,0,0,0,0,0,0,0,0,null,606,"ΠΛΑΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P613-1)*11,0)*INDEX(CO_VDSL_Cabs,$P613)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,607,"ΒΛΥΧΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C614-1)*11,0)*INDEX(CO_VDSL_Cabs,$C614)","v":7},7,7,7,7,7,7,7,7,7,null,607,"ΒΛΥΧΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P614-1)*11,0)*INDEX(CO_VDSL_Cabs,$P614)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,608,"ΛΥΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C615-1)*11,0)*INDEX(CO_VDSL_Cabs,$C615)","v":6},6,6,6,6,6,6,6,6,6,null,608,"ΛΥΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P615-1)*11,0)*INDEX(CO_VDSL_Cabs,$P615)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,609,"ΣΠΑΡΤΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C616-1)*11,0)*INDEX(CO_VDSL_Cabs,$C616)","v":3},3,3,3,3,3,3,3,3,3,null,609,"ΣΠΑΡΤΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P616-1)*11,0)*INDEX(CO_VDSL_Cabs,$P616)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,610,"ΤΣΟΥΚΑΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C617-1)*11,0)*INDEX(CO_VDSL_Cabs,$C617)","v":3},3,3,3,3,3,3,3,3,3,null,610,"ΤΣΟΥΚΑΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P617-1)*11,0)*INDEX(CO_VDSL_Cabs,$P617)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,611,"ΔΙΛΙΝΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C618-1)*11,0)*INDEX(CO_VDSL_Cabs,$C618)","v":1},1,1,1,1,1,1,1,1,1,null,611,"ΔΙΛΙΝΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P618-1)*11,0)*INDEX(CO_VDSL_Cabs,$P618)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,612,"ΦΡΑΓΚΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C619-1)*11,0)*INDEX(CO_VDSL_Cabs,$C619)","v":0},0,0,0,0,0,0,0,0,0,null,612,"ΦΡΑΓΚΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P619-1)*11,0)*INDEX(CO_VDSL_Cabs,$P619)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,613,"ΙΘΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C620-1)*11,0)*INDEX(CO_VDSL_Cabs,$C620)","v":3},3,3,3,3,3,3,3,3,3,null,613,"ΙΘΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P620-1)*11,0)*INDEX(CO_VDSL_Cabs,$P620)","v":6},6,6,6,6,9,9,9,9,6]
[null,null,614,"ΑΓΙΑ ΘΕΚΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C621-1)*11,0)*INDEX(CO_VDSL_Cabs,$C621)","v":3},3,3,3,3,3,3,3,3,3,null,614,"ΑΓΙΑ ΘΕΚΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P621-1)*11,0)*INDEX(CO_VDSL_Cabs,$P621)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,615,"ΑΝΤΥΠΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C622-1)*11,0)*INDEX(CO_VDSL_Cabs,$C622)","v":2},2,2,2,2,2,2,2,2,2,null,615,"ΑΝΤΥΠΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P622-1)*11,0)*INDEX(CO_VDSL_Cabs,$P622)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,616,"ΒΑΣΙΛΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C623-1)*11,0)*INDEX(CO_VDSL_Cabs,$C623)","v":3},3,3,3,3,3,3,3,3,3,null,616,"ΒΑΣΙΛΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P623-1)*11,0)*INDEX(CO_VDSL_Cabs,$P623)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,617,"ΚΑΤΑΣΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C624-1)*11,0)*INDEX(CO_VDSL_Cabs,$C624)","v":4},4,4,4,4,4,4,4,4,4,null,617,"ΚΑΤΑΣΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P624-1)*11,0)*INDEX(CO_VDSL_Cabs,$P624)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,618,"ΑΓΚΑΘΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C625-1)*11,0)*INDEX(CO_VDSL_Cabs,$C625)","v":2},2,2,2,2,2,2,2,2,2,null,618,"ΑΓΚΑΘΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P625-1)*11,0)*INDEX(CO_VDSL_Cabs,$P625)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C626-1)*11,0)*INDEX(CO_VDSL_Cabs,$C626)","v":0},0,0,0,0,0,0,0,0,0,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P626-1)*11,0)*INDEX(CO_VDSL_Cabs,$P626)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,620,"ΓΕΩΡΓΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C627-1)*11,0)*INDEX(CO_VDSL_Cabs,$C627)","v":0},0,0,0,0,0,0,0,0,0,null,620,"ΓΕΩΡΓΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P627-1)*11,0)*INDEX(CO_VDSL_Cabs,$P627)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,621,"ΝΕΑ ΝΙΚΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C628-1)*11,0)*INDEX(CO_VDSL_Cabs,$C628)","v":1},1,1,1,1,1,1,1,1,1,null,621,"ΝΕΑ ΝΙΚΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P628-1)*11,0)*INDEX(CO_VDSL_Cabs,$P628)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,622,"ΚΑΜΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C629-1)*11,0)*INDEX(CO_VDSL_Cabs,$C629)","v":2},2,2,2,2,2,2,2,2,2,null,622,"ΚΑΜΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P629-1)*11,0)*INDEX(CO_VDSL_Cabs,$P629)","v":4},4,6,6,6,6,6,6,6,6]
[null,null,623,"ΚΟΡΥΦΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C630-1)*11,0)*INDEX(CO_VDSL_Cabs,$C630)","v":3},3,3,3,3,3,3,3,3,3,null,623,"ΚΟΡΥΦΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P630-1)*11,0)*INDEX(CO_VDSL_Cabs,$P630)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,624,"ΛΟΥΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C631-1)*11,0)*INDEX(CO_VDSL_Cabs,$C631)","v":3},3,3,3,3,3,3,3,3,3,null,624,"ΛΟΥΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P631-1)*11,0)*INDEX(CO_VDSL_Cabs,$P631)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,625,"ΕΙΡΗΝΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C632-1)*11,0)*INDEX(CO_VDSL_Cabs,$C632)","v":9},9,9,9,9,9,9,9,9,9,null,625,"ΕΙΡΗΝΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P632-1)*11,0)*INDEX(CO_VDSL_Cabs,$P632)","v":18},27,27,27,27,27,27,27,27,27]
[null,null,626,"ΝΑΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C633-1)*11,0)*INDEX(CO_VDSL_Cabs,$C633)","v":34},34,34,34,34,34,34,34,34,34,null,626,"ΝΑΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P633-1)*11,0)*INDEX(CO_VDSL_Cabs,$P633)","v":102},102,102,102,102,102,102,102,102,102]
[null,null,627,"ΓΑΝΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C634-1)*11,0)*INDEX(CO_VDSL_Cabs,$C634)","v":4},4,4,4,4,4,4,4,4,4,null,627,"ΓΑΝΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P634-1)*11,0)*INDEX(CO_VDSL_Cabs,$P634)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,628,"ΚΙΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C635-1)*11,0)*INDEX(CO_VDSL_Cabs,$C635)","v":7},7,7,7,7,7,7,7,7,7,null,628,"ΚΙΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P635-1)*11,0)*INDEX(CO_VDSL_Cabs,$P635)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,629,"Κ.ΜΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C636-1)*11,0)*INDEX(CO_VDSL_Cabs,$C636)","v":0},0,0,0,0,0,0,0,0,0,null,629,"Κ.ΜΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P636-1)*11,0)*INDEX(CO_VDSL_Cabs,$P636)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C637-1)*11,0)*INDEX(CO_VDSL_Cabs,$C637)","v":15},15,15,15,15,15,15,15,15,15,null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P637-1)*11,0)*INDEX(CO_VDSL_Cabs,$P637)","v":45},45,45,45,45,45,45,45,45,45]
[null,null,631,"ΑΓΙΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C638-1)*11,0)*INDEX(CO_VDSL_Cabs,$C638)","v":10},10,10,10,10,10,10,10,10,10,null,631,"ΑΓΙΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P638-1)*11,0)*INDEX(CO_VDSL_Cabs,$P638)","v":20},20,20,30,30,30,30,30,30,30]
[null,null,632,"ΜΑΚΡΥΓΙΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C639-1)*11,0)*INDEX(CO_VDSL_Cabs,$C639)","v":3},3,3,3,3,3,3,3,3,3,null,632,"ΜΑΚΡΥΓΙΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P639-1)*11,0)*INDEX(CO_VDSL_Cabs,$P639)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,633,"ΛΙΜΕΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C640-1)*11,0)*INDEX(CO_VDSL_Cabs,$C640)","v":4},4,4,4,4,4,4,4,4,4,null,633,"ΛΙΜΕΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P640-1)*11,0)*INDEX(CO_VDSL_Cabs,$P640)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,634,"ΕΔΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C641-1)*11,0)*INDEX(CO_VDSL_Cabs,$C641)","v":31},31,31,31,31,31,31,31,31,31,null,634,"ΕΔΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P641-1)*11,0)*INDEX(CO_VDSL_Cabs,$P641)","v":93},93,93,93,93,93,93,93,93,93]
[null,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C642-1)*11,0)*INDEX(CO_VDSL_Cabs,$C642)","v":0},0,0,0,0,0,0,0,0,0,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P642-1)*11,0)*INDEX(CO_VDSL_Cabs,$P642)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,636,"ΑΓΡΟΣΥΚΕΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C643-1)*11,0)*INDEX(CO_VDSL_Cabs,$C643)","v":2},2,2,2,2,2,2,2,2,2,null,636,"ΑΓΡΟΣΥΚΕΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P643-1)*11,0)*INDEX(CO_VDSL_Cabs,$P643)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,637,"ΜΥΛΟΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C644-1)*11,0)*INDEX(CO_VDSL_Cabs,$C644)","v":4},4,4,4,4,4,4,4,4,4,null,637,"ΜΥΛΟΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P644-1)*11,0)*INDEX(CO_VDSL_Cabs,$P644)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,638,"ΒΟΡΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C645-1)*11,0)*INDEX(CO_VDSL_Cabs,$C645)","v":1},1,1,1,1,1,1,1,1,1,null,638,"ΒΟΡΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P645-1)*11,0)*INDEX(CO_VDSL_Cabs,$P645)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,639,"ΚΩΝΣΤΑΝΤΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C646-1)*11,0)*INDEX(CO_VDSL_Cabs,$C646)","v":2},2,2,2,2,2,2,2,2,2,null,639,"ΚΩΝΣΤΑΝΤΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P646-1)*11,0)*INDEX(CO_VDSL_Cabs,$P646)","v":4},4,4,4,4,4,6,6,4,4]
[null,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C647-1)*11,0)*INDEX(CO_VDSL_Cabs,$C647)","v":1},1,1,1,1,1,1,1,1,1,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P647-1)*11,0)*INDEX(CO_VDSL_Cabs,$P647)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,641,{"$f":"INDEX(CO_Names,C648)","v":"ΚΑΛΛΙΠΟΛΕΩΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C648-1)*11,0)*INDEX(CO_VDSL_Cabs,$C648)","v":1},1,1,1,1,1,1,1,1,1,null,641,{"$f":"INDEX(CO_Names,P648)","v":"ΚΑΛΛΙΠΟΛΕΩΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P648-1)*11,0)*INDEX(CO_VDSL_Cabs,$P648)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,642,"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C649-1)*11,0)*INDEX(CO_VDSL_Cabs,$C649)","v":3},3,3,3,3,3,3,3,3,3,null,642,"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P649-1)*11,0)*INDEX(CO_VDSL_Cabs,$P649)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,643,"ΠΑΓΚΡΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C650-1)*11,0)*INDEX(CO_VDSL_Cabs,$C650)","v":81},81,81,81,81,81,81,81,81,81,null,643,"ΠΑΓΚΡΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P650-1)*11,0)*INDEX(CO_VDSL_Cabs,$P650)","v":324},324,324,324,324,324,324,324,324,324]
[null,null,644,"ΑΛΕΞΑΝΔΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C651-1)*11,0)*INDEX(CO_VDSL_Cabs,$C651)","v":61},61,61,61,61,61,61,61,61,61,null,644,"ΑΛΕΞΑΝΔΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P651-1)*11,0)*INDEX(CO_VDSL_Cabs,$P651)","v":183},183,183,183,183,183,183,183,183,183]
[null,null,645,"ΚΩΛΛΕΤΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C652-1)*11,0)*INDEX(CO_VDSL_Cabs,$C652)","v":10},10,10,10,10,10,10,10,10,10,null,645,"ΚΩΛΛΕΤΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P652-1)*11,0)*INDEX(CO_VDSL_Cabs,$P652)","v":30},30,30,30,30,30,30,30,30,30]
[null,null,646,"ΣΟΛΩΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C653-1)*11,0)*INDEX(CO_VDSL_Cabs,$C653)","v":6},6,6,6,6,6,6,6,6,6,null,646,"ΣΟΛΩΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P653-1)*11,0)*INDEX(CO_VDSL_Cabs,$P653)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,647,"ΑΚΡΟΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C654-1)*11,0)*INDEX(CO_VDSL_Cabs,$C654)","v":121},121,121,121,121,121,121,121,121,121,null,647,"ΑΚΡΟΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P654-1)*11,0)*INDEX(CO_VDSL_Cabs,$P654)","v":363},363,363,363,363,363,363,363,363,363]
[null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C655-1)*11,0)*INDEX(CO_VDSL_Cabs,$C655)","v":2},2,2,2,2,2,2,2,2,2,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P655-1)*11,0)*INDEX(CO_VDSL_Cabs,$P655)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,649,"ΔΡΟΣΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C656-1)*11,0)*INDEX(CO_VDSL_Cabs,$C656)","v":2},2,2,2,2,2,2,2,2,2,null,649,"ΔΡΟΣΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P656-1)*11,0)*INDEX(CO_VDSL_Cabs,$P656)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,650,"ΚΙΛΚΙΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C657-1)*11,0)*INDEX(CO_VDSL_Cabs,$C657)","v":55},55,55,55,55,55,55,55,55,55,null,650,"ΚΙΛΚΙΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P657-1)*11,0)*INDEX(CO_VDSL_Cabs,$P657)","v":165},165,165,165,165,165,165,165,165,165]
[null,null,651,"ΜΑΥΡΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C658-1)*11,0)*INDEX(CO_VDSL_Cabs,$C658)","v":3},3,3,3,3,3,3,3,3,3,null,651,"ΜΑΥΡΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P658-1)*11,0)*INDEX(CO_VDSL_Cabs,$P658)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C659-1)*11,0)*INDEX(CO_VDSL_Cabs,$C659)","v":0},0,0,0,0,0,0,0,0,0,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P659-1)*11,0)*INDEX(CO_VDSL_Cabs,$P659)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,653,"ΝΕΟ ΑΓΙΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C660-1)*11,0)*INDEX(CO_VDSL_Cabs,$C660)","v":4},4,4,4,4,4,4,4,4,4,null,653,"ΝΕΟ ΑΓΙΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P660-1)*11,0)*INDEX(CO_VDSL_Cabs,$P660)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,654,"ΠΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C661-1)*11,0)*INDEX(CO_VDSL_Cabs,$C661)","v":1},1,1,1,1,1,1,1,1,1,null,654,"ΠΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P661-1)*11,0)*INDEX(CO_VDSL_Cabs,$P661)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,655,"ΤΕΡΠΥΛΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C662-1)*11,0)*INDEX(CO_VDSL_Cabs,$C662)","v":0},0,0,0,0,0,0,0,0,0,null,655,"ΤΕΡΠΥΛΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P662-1)*11,0)*INDEX(CO_VDSL_Cabs,$P662)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,656,"ΑΣΠΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C663-1)*11,0)*INDEX(CO_VDSL_Cabs,$C663)","v":2},2,2,2,2,2,2,2,2,2,null,656,"ΑΣΠΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P663-1)*11,0)*INDEX(CO_VDSL_Cabs,$P663)","v":2},2,2,2,2,2,4,2,2,2]
[null,null,657,"ΠΟΛΥΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C664-1)*11,0)*INDEX(CO_VDSL_Cabs,$C664)","v":14},14,14,14,14,14,14,14,14,14,null,657,"ΠΟΛΥΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P664-1)*11,0)*INDEX(CO_VDSL_Cabs,$P664)","v":28},28,28,28,28,28,28,28,28,28]
[null,null,658,"ΒΑΜΒΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C665-1)*11,0)*INDEX(CO_VDSL_Cabs,$C665)","v":4},4,4,4,4,4,4,4,4,4,null,658,"ΒΑΜΒΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P665-1)*11,0)*INDEX(CO_VDSL_Cabs,$P665)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C666-1)*11,0)*INDEX(CO_VDSL_Cabs,$C666)","v":2},2,2,2,2,2,2,2,2,2,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P666-1)*11,0)*INDEX(CO_VDSL_Cabs,$P666)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,660,"Ν ΣΚΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C667-1)*11,0)*INDEX(CO_VDSL_Cabs,$C667)","v":7},7,7,7,7,7,7,7,7,7,null,660,"Ν ΣΚΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P667-1)*11,0)*INDEX(CO_VDSL_Cabs,$P667)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,661,"ΧΡΥΣΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C668-1)*11,0)*INDEX(CO_VDSL_Cabs,$C668)","v":0},0,0,0,0,0,0,0,0,0,null,661,"ΧΡΥΣΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P668-1)*11,0)*INDEX(CO_VDSL_Cabs,$P668)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,662,"ΙΒΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C669-1)*11,0)*INDEX(CO_VDSL_Cabs,$C669)","v":1},1,1,1,1,1,1,1,1,1,null,662,"ΙΒΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P669-1)*11,0)*INDEX(CO_VDSL_Cabs,$P669)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,663,"ΛΙΒΑΔΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C670-1)*11,0)*INDEX(CO_VDSL_Cabs,$C670)","v":2},2,2,2,2,2,2,2,2,2,null,663,"ΛΙΒΑΔΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P670-1)*11,0)*INDEX(CO_VDSL_Cabs,$P670)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,664,"ΣΗΣΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C671-1)*11,0)*INDEX(CO_VDSL_Cabs,$C671)","v":2},2,2,2,2,2,2,2,2,2,null,664,"ΣΗΣΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P671-1)*11,0)*INDEX(CO_VDSL_Cabs,$P671)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,665,"ΓΑΖΩΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C672-1)*11,0)*INDEX(CO_VDSL_Cabs,$C672)","v":8},8,8,8,8,8,8,8,8,8,null,665,"ΓΑΖΩΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P672-1)*11,0)*INDEX(CO_VDSL_Cabs,$P672)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,666,"ΗΛΙΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C673-1)*11,0)*INDEX(CO_VDSL_Cabs,$C673)","v":2},2,2,2,2,2,2,2,2,2,null,666,"ΗΛΙΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P673-1)*11,0)*INDEX(CO_VDSL_Cabs,$P673)","v":4},4,4,4,4,4,6,6,4,4]
[null,null,667,"ΠΑΛΑΙΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C674-1)*11,0)*INDEX(CO_VDSL_Cabs,$C674)","v":2},2,2,2,2,2,2,2,2,2,null,667,"ΠΑΛΑΙΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P674-1)*11,0)*INDEX(CO_VDSL_Cabs,$P674)","v":4},6,6,6,6,6,6,6,6,6]
[null,null,668,"ΑΧΛΑΔΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C675-1)*11,0)*INDEX(CO_VDSL_Cabs,$C675)","v":0},0,0,0,0,0,0,0,0,0,null,668,"ΑΧΛΑΔΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P675-1)*11,0)*INDEX(CO_VDSL_Cabs,$P675)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C676-1)*11,0)*INDEX(CO_VDSL_Cabs,$C676)","v":0},0,0,0,0,0,0,0,0,0,null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P676-1)*11,0)*INDEX(CO_VDSL_Cabs,$P676)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,670,"ΓΟΝΙΜΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C677-1)*11,0)*INDEX(CO_VDSL_Cabs,$C677)","v":2},2,2,2,2,2,2,2,2,2,null,670,"ΓΟΝΙΜΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P677-1)*11,0)*INDEX(CO_VDSL_Cabs,$P677)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,671,"ΧΕΙΜΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C678-1)*11,0)*INDEX(CO_VDSL_Cabs,$C678)","v":1},1,1,1,1,1,1,1,1,1,null,671,"ΧΕΙΜΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P678-1)*11,0)*INDEX(CO_VDSL_Cabs,$P678)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,672,"ΑΓ.ΠΡΟΔΡΟΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C679-1)*11,0)*INDEX(CO_VDSL_Cabs,$C679)","v":0},0,0,0,0,0,0,0,0,0,null,672,"ΑΓ.ΠΡΟΔΡΟΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P679-1)*11,0)*INDEX(CO_VDSL_Cabs,$P679)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,673,"ΔΟΥΜΠΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C680-1)*11,0)*INDEX(CO_VDSL_Cabs,$C680)","v":1},1,1,1,1,1,1,1,1,1,null,673,"ΔΟΥΜΠΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P680-1)*11,0)*INDEX(CO_VDSL_Cabs,$P680)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,674,"ΟΡΜΥΛΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C681-1)*11,0)*INDEX(CO_VDSL_Cabs,$C681)","v":1},1,1,1,1,1,1,1,1,1,null,674,"ΟΡΜΥΛΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P681-1)*11,0)*INDEX(CO_VDSL_Cabs,$P681)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C682-1)*11,0)*INDEX(CO_VDSL_Cabs,$C682)","v":1},1,1,1,1,1,1,1,1,1,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P682-1)*11,0)*INDEX(CO_VDSL_Cabs,$P682)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C683-1)*11,0)*INDEX(CO_VDSL_Cabs,$C683)","v":0},0,0,0,0,0,0,0,0,0,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P683-1)*11,0)*INDEX(CO_VDSL_Cabs,$P683)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,677,"ΚΑΛΑΝΔΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C684-1)*11,0)*INDEX(CO_VDSL_Cabs,$C684)","v":21},21,21,21,21,21,21,21,21,21,null,677,"ΚΑΛΑΝΔΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P684-1)*11,0)*INDEX(CO_VDSL_Cabs,$P684)","v":42},42,42,42,42,42,42,42,42,42]
[null,null,678,"Ν.ΦΩΚΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C685-1)*11,0)*INDEX(CO_VDSL_Cabs,$C685)","v":1},1,1,1,1,1,1,1,1,1,null,678,"Ν.ΦΩΚΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P685-1)*11,0)*INDEX(CO_VDSL_Cabs,$P685)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,679,"ΠΕΥΚΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C686-1)*11,0)*INDEX(CO_VDSL_Cabs,$C686)","v":10},10,10,10,10,10,10,10,10,10,null,679,"ΠΕΥΚΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P686-1)*11,0)*INDEX(CO_VDSL_Cabs,$P686)","v":20},20,20,20,20,20,30,30,20,20]
[null,null,680,"ΑΜΝΙΣΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C687-1)*11,0)*INDEX(CO_VDSL_Cabs,$C687)","v":14},14,14,14,14,14,14,14,14,14,null,680,"ΑΜΝΙΣΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P687-1)*11,0)*INDEX(CO_VDSL_Cabs,$P687)","v":42},42,42,42,42,42,42,42,42,42]
[null,null,681,"ΑΡΙΑΔΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C688-1)*11,0)*INDEX(CO_VDSL_Cabs,$C688)","v":173},173,173,173,173,173,173,173,173,173,null,681,"ΑΡΙΑΔΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P688-1)*11,0)*INDEX(CO_VDSL_Cabs,$P688)","v":519},519,519,519,519,519,519,519,519,519]
[null,null,682,"ΕΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C689-1)*11,0)*INDEX(CO_VDSL_Cabs,$C689)","v":4},4,4,4,4,4,4,4,4,4,null,682,"ΕΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P689-1)*11,0)*INDEX(CO_VDSL_Cabs,$P689)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,683,"ΓΕΡΓΕΡΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C690-1)*11,0)*INDEX(CO_VDSL_Cabs,$C690)","v":3},3,3,3,3,3,3,3,3,3,null,683,"ΓΕΡΓΕΡΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P690-1)*11,0)*INDEX(CO_VDSL_Cabs,$P690)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,684,"ΖΑΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C691-1)*11,0)*INDEX(CO_VDSL_Cabs,$C691)","v":4},4,4,4,4,4,4,4,4,4,null,684,"ΖΑΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P691-1)*11,0)*INDEX(CO_VDSL_Cabs,$P691)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,685,"ΜΕΤΑΞΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C692-1)*11,0)*INDEX(CO_VDSL_Cabs,$C692)","v":3},3,3,3,3,3,3,3,3,3,null,685,"ΜΕΤΑΞΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P692-1)*11,0)*INDEX(CO_VDSL_Cabs,$P692)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,686,"ΑΡΒΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C693-1)*11,0)*INDEX(CO_VDSL_Cabs,$C693)","v":0},0,0,0,0,0,0,0,0,0,null,686,"ΑΡΒΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P693-1)*11,0)*INDEX(CO_VDSL_Cabs,$P693)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,687,"ΑΝΩ ΒΙΑΝΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C694-1)*11,0)*INDEX(CO_VDSL_Cabs,$C694)","v":0},0,0,0,0,0,0,0,0,0,null,687,"ΑΝΩ ΒΙΑΝΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P694-1)*11,0)*INDEX(CO_VDSL_Cabs,$P694)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,688,"ΚΕΡΑΤΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C695-1)*11,0)*INDEX(CO_VDSL_Cabs,$C695)","v":1},1,1,1,1,1,1,1,1,1,null,688,"ΚΕΡΑΤΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P695-1)*11,0)*INDEX(CO_VDSL_Cabs,$P695)","v":1},1,1,1,1,1,2,2,1,1]
[null,null,689,"ΚΕΦΑΛΟΒΡΥΣΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C696-1)*11,0)*INDEX(CO_VDSL_Cabs,$C696)","v":3},3,3,3,3,3,3,3,3,3,null,689,"ΚΕΦΑΛΟΒΡΥΣΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P696-1)*11,0)*INDEX(CO_VDSL_Cabs,$P696)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,690,"ΨΑΡΗ ΦΟΡΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C697-1)*11,0)*INDEX(CO_VDSL_Cabs,$C697)","v":0},0,0,0,0,0,0,0,0,0,null,690,"ΨΑΡΗ ΦΟΡΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P697-1)*11,0)*INDEX(CO_VDSL_Cabs,$P697)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C698-1)*11,0)*INDEX(CO_VDSL_Cabs,$C698)","v":12},12,12,12,12,12,12,12,12,12,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P698-1)*11,0)*INDEX(CO_VDSL_Cabs,$P698)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C699-1)*11,0)*INDEX(CO_VDSL_Cabs,$C699)","v":4},4,4,4,4,4,4,4,4,4,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P699-1)*11,0)*INDEX(CO_VDSL_Cabs,$P699)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,693,"ΔΡΑΠΕΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C700-1)*11,0)*INDEX(CO_VDSL_Cabs,$C700)","v":4},4,4,4,4,4,4,4,4,4,null,693,"ΔΡΑΠΕΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P700-1)*11,0)*INDEX(CO_VDSL_Cabs,$P700)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,694,"ΘΡΑΨΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C701-1)*11,0)*INDEX(CO_VDSL_Cabs,$C701)","v":2},2,2,2,2,2,2,2,2,2,null,694,"ΘΡΑΨΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P701-1)*11,0)*INDEX(CO_VDSL_Cabs,$P701)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,695,"ΝΙΠΙΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C702-1)*11,0)*INDEX(CO_VDSL_Cabs,$C702)","v":1},1,1,1,1,1,1,1,1,1,null,695,"ΝΙΠΙΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P702-1)*11,0)*INDEX(CO_VDSL_Cabs,$P702)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,696,"ΑΝΤΙΣΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C703-1)*11,0)*INDEX(CO_VDSL_Cabs,$C703)","v":2},2,2,2,2,2,2,2,2,2,null,696,"ΑΝΤΙΣΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P703-1)*11,0)*INDEX(CO_VDSL_Cabs,$P703)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,697,"ΑΠΕΣΩΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C704-1)*11,0)*INDEX(CO_VDSL_Cabs,$C704)","v":5},5,5,5,5,5,5,5,5,5,null,697,"ΑΠΕΣΩΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P704-1)*11,0)*INDEX(CO_VDSL_Cabs,$P704)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,698,"ΜΙΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C705-1)*11,0)*INDEX(CO_VDSL_Cabs,$C705)","v":0},0,0,0,0,0,0,0,0,0,null,698,"ΜΙΑΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P705-1)*11,0)*INDEX(CO_VDSL_Cabs,$P705)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,699,"ΜΟΙΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C706-1)*11,0)*INDEX(CO_VDSL_Cabs,$C706)","v":12},12,12,12,12,12,12,12,12,12,null,699,"ΜΟΙΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P706-1)*11,0)*INDEX(CO_VDSL_Cabs,$P706)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,700,"ΜΟΡΟΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C707-1)*11,0)*INDEX(CO_VDSL_Cabs,$C707)","v":1},1,1,1,1,1,1,1,1,1,null,700,"ΜΟΡΟΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P707-1)*11,0)*INDEX(CO_VDSL_Cabs,$P707)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,701,"ΠΗΓΑΪΔΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C708-1)*11,0)*INDEX(CO_VDSL_Cabs,$C708)","v":0},0,0,0,0,0,0,0,0,0,null,701,"ΠΗΓΑΪΔΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P708-1)*11,0)*INDEX(CO_VDSL_Cabs,$P708)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,702,"ΠΟΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C709-1)*11,0)*INDEX(CO_VDSL_Cabs,$C709)","v":1},1,1,1,1,1,1,1,1,1,null,702,"ΠΟΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P709-1)*11,0)*INDEX(CO_VDSL_Cabs,$P709)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,703,"ΣΙΒΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C710-1)*11,0)*INDEX(CO_VDSL_Cabs,$C710)","v":4},4,4,4,4,4,4,4,4,4,null,703,"ΣΙΒΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P710-1)*11,0)*INDEX(CO_VDSL_Cabs,$P710)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,704,"ΤΥΜΠΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C711-1)*11,0)*INDEX(CO_VDSL_Cabs,$C711)","v":6},6,6,6,6,6,6,6,6,6,null,704,"ΤΥΜΠΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P711-1)*11,0)*INDEX(CO_VDSL_Cabs,$P711)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,705,{"$f":"INDEX(CO_Names,C712)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C712-1)*11,0)*INDEX(CO_VDSL_Cabs,$C712)","v":6},6,6,6,6,6,6,6,6,6,null,705,{"$f":"INDEX(CO_Names,P712)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P712-1)*11,0)*INDEX(CO_VDSL_Cabs,$P712)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,706,"ΜΟΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C713-1)*11,0)*INDEX(CO_VDSL_Cabs,$C713)","v":0},0,0,0,0,0,0,0,0,0,null,706,"ΜΟΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P713-1)*11,0)*INDEX(CO_VDSL_Cabs,$P713)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,707,"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C714-1)*11,0)*INDEX(CO_VDSL_Cabs,$C714)","v":23},23,23,23,23,23,23,23,23,23,null,707,"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P714-1)*11,0)*INDEX(CO_VDSL_Cabs,$P714)","v":69},69,69,69,69,69,92,69,69,69]
[null,null,708,"ΜΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C715-1)*11,0)*INDEX(CO_VDSL_Cabs,$C715)","v":15},15,15,15,15,15,15,15,15,15,null,708,"ΜΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P715-1)*11,0)*INDEX(CO_VDSL_Cabs,$P715)","v":45},45,45,45,45,45,45,45,45,45]
[null,null,709,"ΑΣΗΜΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C716-1)*11,0)*INDEX(CO_VDSL_Cabs,$C716)","v":6},6,6,6,6,6,6,6,6,6,null,709,"ΑΣΗΜΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P716-1)*11,0)*INDEX(CO_VDSL_Cabs,$P716)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C717-1)*11,0)*INDEX(CO_VDSL_Cabs,$C717)","v":5},5,5,5,5,5,5,5,5,5,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P717-1)*11,0)*INDEX(CO_VDSL_Cabs,$P717)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,711,"ΤΕΦΕΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C718-1)*11,0)*INDEX(CO_VDSL_Cabs,$C718)","v":1},1,1,1,1,1,1,1,1,1,null,711,"ΤΕΦΕΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P718-1)*11,0)*INDEX(CO_VDSL_Cabs,$P718)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,712,"Κ.ΑΣΙΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C719-1)*11,0)*INDEX(CO_VDSL_Cabs,$C719)","v":2},2,2,2,2,2,2,2,2,2,null,712,"Κ.ΑΣΙΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P719-1)*11,0)*INDEX(CO_VDSL_Cabs,$P719)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,713,"ΒΕΝΕΡΑΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C720-1)*11,0)*INDEX(CO_VDSL_Cabs,$C720)","v":6},6,6,6,6,6,6,6,6,6,null,713,"ΒΕΝΕΡΑΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P720-1)*11,0)*INDEX(CO_VDSL_Cabs,$P720)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,714,"ΓΑΖΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C721-1)*11,0)*INDEX(CO_VDSL_Cabs,$C721)","v":17},17,17,17,17,17,17,17,17,17,null,714,"ΓΑΖΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P721-1)*11,0)*INDEX(CO_VDSL_Cabs,$P721)","v":51},68,68,68,68,68,68,68,68,68]
[null,null,715,"ΓΩΝΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C722-1)*11,0)*INDEX(CO_VDSL_Cabs,$C722)","v":0},0,0,0,0,0,0,0,0,0,null,715,"ΓΩΝΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P722-1)*11,0)*INDEX(CO_VDSL_Cabs,$P722)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,716,"ΚΡΟΥΣΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C723-1)*11,0)*INDEX(CO_VDSL_Cabs,$C723)","v":1},1,1,1,1,1,1,1,1,1,null,716,"ΚΡΟΥΣΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P723-1)*11,0)*INDEX(CO_VDSL_Cabs,$P723)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,717,"ΚΟΡΦΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C724-1)*11,0)*INDEX(CO_VDSL_Cabs,$C724)","v":0},0,0,0,0,0,0,0,0,0,null,717,"ΚΟΡΦΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P724-1)*11,0)*INDEX(CO_VDSL_Cabs,$P724)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,718,"ΑΓ ΜΥΡΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C725-1)*11,0)*INDEX(CO_VDSL_Cabs,$C725)","v":5},5,5,5,5,5,5,5,5,5,null,718,"ΑΓ ΜΥΡΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P725-1)*11,0)*INDEX(CO_VDSL_Cabs,$P725)","v":15},15,15,15,15,15,15,15,15,15]
[null,null,719,"ΠΕΠΑΓΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C726-1)*11,0)*INDEX(CO_VDSL_Cabs,$C726)","v":7},7,7,7,7,7,7,7,7,7,null,719,"ΠΕΠΑΓΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P726-1)*11,0)*INDEX(CO_VDSL_Cabs,$P726)","v":28},28,28,28,28,28,28,28,28,28]
[null,null,720,"ΑΓ. ΣΥΛΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C727-1)*11,0)*INDEX(CO_VDSL_Cabs,$C727)","v":3},3,3,3,3,3,3,3,3,3,null,720,"ΑΓ. ΣΥΛΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P727-1)*11,0)*INDEX(CO_VDSL_Cabs,$P727)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,721,"ΑΓ.ΜΑΡΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C728-1)*11,0)*INDEX(CO_VDSL_Cabs,$C728)","v":8},8,8,8,8,8,8,8,8,8,null,721,"ΑΓ.ΜΑΡΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P728-1)*11,0)*INDEX(CO_VDSL_Cabs,$P728)","v":32},32,32,32,32,32,32,32,32,32]
[null,null,722,"ΑΛΙΚΙΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C729-1)*11,0)*INDEX(CO_VDSL_Cabs,$C729)","v":6},6,6,6,6,6,6,6,6,6,null,722,"ΑΛΙΚΙΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P729-1)*11,0)*INDEX(CO_VDSL_Cabs,$P729)","v":18},18,18,24,24,24,24,24,24,24]
[null,null,723,"ΛΑΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C730-1)*11,0)*INDEX(CO_VDSL_Cabs,$C730)","v":0},0,0,0,0,0,0,0,0,0,null,723,"ΛΑΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P730-1)*11,0)*INDEX(CO_VDSL_Cabs,$P730)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,724,"ΜΑΛΕΜΕ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C731-1)*11,0)*INDEX(CO_VDSL_Cabs,$C731)","v":2},2,2,2,2,2,2,2,2,2,null,724,"ΜΑΛΕΜΕ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P731-1)*11,0)*INDEX(CO_VDSL_Cabs,$P731)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,725,"ΠΑΖΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C732-1)*11,0)*INDEX(CO_VDSL_Cabs,$C732)","v":8},8,8,8,8,8,8,8,8,8,null,725,"ΠΑΖΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P732-1)*11,0)*INDEX(CO_VDSL_Cabs,$P732)","v":32},32,32,32,32,32,32,32,32,32]
[null,null,726,"ΤΖΑΝΑΚΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C733-1)*11,0)*INDEX(CO_VDSL_Cabs,$C733)","v":98},98,98,98,98,98,98,98,98,98,null,726,"ΤΖΑΝΑΚΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P733-1)*11,0)*INDEX(CO_VDSL_Cabs,$P733)","v":294},294,294,294,294,294,294,294,294,294]
[null,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C734-1)*11,0)*INDEX(CO_VDSL_Cabs,$C734)","v":6},6,6,6,6,6,6,6,6,6,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P734-1)*11,0)*INDEX(CO_VDSL_Cabs,$P734)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,728,"ΚΑΝΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C735-1)*11,0)*INDEX(CO_VDSL_Cabs,$C735)","v":1},1,1,1,1,1,1,1,1,1,null,728,"ΚΑΝΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P735-1)*11,0)*INDEX(CO_VDSL_Cabs,$P735)","v":1},1,2,2,2,2,2,2,2,2]
[null,null,729,"ΡΟΔΟΒΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C736-1)*11,0)*INDEX(CO_VDSL_Cabs,$C736)","v":2},2,2,2,2,2,2,2,2,2,null,729,"ΡΟΔΟΒΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P736-1)*11,0)*INDEX(CO_VDSL_Cabs,$P736)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,730,"ΒΑΘΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C737-1)*11,0)*INDEX(CO_VDSL_Cabs,$C737)","v":0},0,0,0,0,0,0,0,0,0,null,730,"ΒΑΘΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P737-1)*11,0)*INDEX(CO_VDSL_Cabs,$P737)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,731,"ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C738-1)*11,0)*INDEX(CO_VDSL_Cabs,$C738)","v":4},4,4,4,4,4,4,4,4,4,null,731,"ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P738-1)*11,0)*INDEX(CO_VDSL_Cabs,$P738)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,732,"ΚΑΛΥΒΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C739-1)*11,0)*INDEX(CO_VDSL_Cabs,$C739)","v":8},8,8,8,8,8,8,8,8,8,null,732,"ΚΑΛΥΒΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P739-1)*11,0)*INDEX(CO_VDSL_Cabs,$P739)","v":32},32,32,32,32,32,32,32,32,32]
[null,null,733,"ΦΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C740-1)*11,0)*INDEX(CO_VDSL_Cabs,$C740)","v":1},1,1,1,1,1,1,1,1,1,null,733,"ΦΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P740-1)*11,0)*INDEX(CO_VDSL_Cabs,$P740)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,734,"ΒΟΥΚΟΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C741-1)*11,0)*INDEX(CO_VDSL_Cabs,$C741)","v":2},2,2,2,2,2,2,2,2,2,null,734,"ΒΟΥΚΟΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P741-1)*11,0)*INDEX(CO_VDSL_Cabs,$P741)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,735,"ΚΑΚΟΠΕΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C742-1)*11,0)*INDEX(CO_VDSL_Cabs,$C742)","v":2},2,2,2,2,2,2,2,2,2,null,735,"ΚΑΚΟΠΕΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P742-1)*11,0)*INDEX(CO_VDSL_Cabs,$P742)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,736,"ΚΟΛΥΜΠΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C743-1)*11,0)*INDEX(CO_VDSL_Cabs,$C743)","v":4},4,4,4,4,4,4,4,4,4,null,736,"ΚΟΛΥΜΠΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P743-1)*11,0)*INDEX(CO_VDSL_Cabs,$P743)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,737,"ΠΑΛΙΟΧΩΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C744-1)*11,0)*INDEX(CO_VDSL_Cabs,$C744)","v":2},2,2,2,2,2,2,2,2,2,null,737,"ΠΑΛΙΟΧΩΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P744-1)*11,0)*INDEX(CO_VDSL_Cabs,$P744)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,738,"ΚΟΝΤΟΠΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C745-1)*11,0)*INDEX(CO_VDSL_Cabs,$C745)","v":3},3,3,3,3,3,3,3,3,3,null,738,"ΚΟΝΤΟΠΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P745-1)*11,0)*INDEX(CO_VDSL_Cabs,$P745)","v":3},6,6,6,6,6,6,6,6,6]
[null,null,739,"ΣΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C746-1)*11,0)*INDEX(CO_VDSL_Cabs,$C746)","v":14},14,14,14,14,14,14,14,14,14,null,739,"ΣΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P746-1)*11,0)*INDEX(CO_VDSL_Cabs,$P746)","v":35},35,35,35,35,35,35,35,35,35]
[null,null,740,"ΑΜΜΟΥΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C747-1)*11,0)*INDEX(CO_VDSL_Cabs,$C747)","v":0},0,0,0,0,0,0,0,0,0,null,740,"ΑΜΜΟΥΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P747-1)*11,0)*INDEX(CO_VDSL_Cabs,$P747)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,741,"ΠΑΤΣΙΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C748-1)*11,0)*INDEX(CO_VDSL_Cabs,$C748)","v":0},0,0,0,0,0,0,0,0,0,null,741,"ΠΑΤΣΙΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P748-1)*11,0)*INDEX(CO_VDSL_Cabs,$P748)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,742,"ΧΩΡΑ ΣΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C749-1)*11,0)*INDEX(CO_VDSL_Cabs,$C749)","v":0},0,0,0,0,0,0,0,0,0,null,742,"ΧΩΡΑ ΣΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P749-1)*11,0)*INDEX(CO_VDSL_Cabs,$P749)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,743,"ΑΡΓΥΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C750-1)*11,0)*INDEX(CO_VDSL_Cabs,$C750)","v":1},1,1,1,1,1,1,1,1,1,null,743,"ΑΡΓΥΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P750-1)*11,0)*INDEX(CO_VDSL_Cabs,$P750)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,744,"ΑΣΗ ΓΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C751-1)*11,0)*INDEX(CO_VDSL_Cabs,$C751)","v":1},1,1,1,1,1,1,1,1,1,null,744,"ΑΣΗ ΓΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P751-1)*11,0)*INDEX(CO_VDSL_Cabs,$P751)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,745,"ΕΠΙΣΚΟΠΗΣ ΡΕΘ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C752-1)*11,0)*INDEX(CO_VDSL_Cabs,$C752)","v":2},2,2,2,2,2,2,2,2,2,null,745,"ΕΠΙΣΚΟΠΗΣ ΡΕΘ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P752-1)*11,0)*INDEX(CO_VDSL_Cabs,$P752)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,746,"ΚΥΡΙΑΝΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C753-1)*11,0)*INDEX(CO_VDSL_Cabs,$C753)","v":0},0,0,0,0,0,0,0,0,0,null,746,"ΚΥΡΙΑΝΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P753-1)*11,0)*INDEX(CO_VDSL_Cabs,$P753)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,747,"ΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C754-1)*11,0)*INDEX(CO_VDSL_Cabs,$C754)","v":13},13,13,13,13,13,13,13,13,13,null,747,"ΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P754-1)*11,0)*INDEX(CO_VDSL_Cabs,$P754)","v":39},39,39,52,52,52,52,52,52,52]
[null,null,748,"ΠΡΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C755-1)*11,0)*INDEX(CO_VDSL_Cabs,$C755)","v":8},8,8,8,8,8,8,8,8,8,null,748,"ΠΡΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P755-1)*11,0)*INDEX(CO_VDSL_Cabs,$P755)","v":32},32,32,32,32,32,32,32,32,32]
[null,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C756-1)*11,0)*INDEX(CO_VDSL_Cabs,$C756)","v":114},114,114,114,114,114,114,114,114,114,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P756-1)*11,0)*INDEX(CO_VDSL_Cabs,$P756)","v":342},342,456,456,456,456,456,456,456,456]
[null,null,750,"ΑΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C757-1)*11,0)*INDEX(CO_VDSL_Cabs,$C757)","v":1},1,1,1,1,1,1,1,1,1,null,750,"ΑΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P757-1)*11,0)*INDEX(CO_VDSL_Cabs,$P757)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,751,"ΑΠΟΔΟΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C758-1)*11,0)*INDEX(CO_VDSL_Cabs,$C758)","v":1},1,1,1,1,1,1,1,1,1,null,751,"ΑΠΟΔΟΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P758-1)*11,0)*INDEX(CO_VDSL_Cabs,$P758)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,752,"ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C759-1)*11,0)*INDEX(CO_VDSL_Cabs,$C759)","v":0},0,0,0,0,0,0,0,0,0,null,752,"ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P759-1)*11,0)*INDEX(CO_VDSL_Cabs,$P759)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,753,"ΦΟΥΡΦΟΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C760-1)*11,0)*INDEX(CO_VDSL_Cabs,$C760)","v":0},0,0,0,0,0,0,0,0,0,null,753,"ΦΟΥΡΦΟΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P760-1)*11,0)*INDEX(CO_VDSL_Cabs,$P760)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,754,"ΓΑΡΑΖΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C761-1)*11,0)*INDEX(CO_VDSL_Cabs,$C761)","v":0},0,0,0,0,0,0,0,0,0,null,754,"ΓΑΡΑΖΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P761-1)*11,0)*INDEX(CO_VDSL_Cabs,$P761)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,755,"ΔΡΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C762-1)*11,0)*INDEX(CO_VDSL_Cabs,$C762)","v":1},1,1,1,1,1,1,1,1,1,null,755,"ΔΡΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P762-1)*11,0)*INDEX(CO_VDSL_Cabs,$P762)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,756,"ΖΩΝΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C763-1)*11,0)*INDEX(CO_VDSL_Cabs,$C763)","v":2},2,2,2,2,2,2,2,2,2,null,756,"ΖΩΝΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P763-1)*11,0)*INDEX(CO_VDSL_Cabs,$P763)","v":2},2,4,4,4,4,4,4,4,4]
[null,null,757,"ΒΙΡΑΝ ΕΠΙΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C764-1)*11,0)*INDEX(CO_VDSL_Cabs,$C764)","v":2},2,2,2,2,2,2,2,2,2,null,757,"ΒΙΡΑΝ ΕΠΙΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P764-1)*11,0)*INDEX(CO_VDSL_Cabs,$P764)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,758,"ΜΑΡΓΑΡΙΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C765-1)*11,0)*INDEX(CO_VDSL_Cabs,$C765)","v":1},1,1,1,1,1,1,1,1,1,null,758,"ΜΑΡΓΑΡΙΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P765-1)*11,0)*INDEX(CO_VDSL_Cabs,$P765)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,759,"ΜΠΑΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C766-1)*11,0)*INDEX(CO_VDSL_Cabs,$C766)","v":2},2,2,2,2,2,2,2,2,2,null,759,"ΜΠΑΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P766-1)*11,0)*INDEX(CO_VDSL_Cabs,$P766)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,760,"ΠΑΝΟΡΜΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C767-1)*11,0)*INDEX(CO_VDSL_Cabs,$C767)","v":1},1,1,1,1,1,1,1,1,1,null,760,"ΠΑΝΟΡΜΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P767-1)*11,0)*INDEX(CO_VDSL_Cabs,$P767)","v":3},3,4,4,4,4,4,4,4,4]
[null,null,761,"ΧΟΥΜΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C768-1)*11,0)*INDEX(CO_VDSL_Cabs,$C768)","v":0},0,0,0,0,0,0,0,0,0,null,761,"ΧΟΥΜΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P768-1)*11,0)*INDEX(CO_VDSL_Cabs,$P768)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C769-1)*11,0)*INDEX(CO_VDSL_Cabs,$C769)","v":1},1,1,1,1,1,1,1,1,1,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P769-1)*11,0)*INDEX(CO_VDSL_Cabs,$P769)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,763,"ΑΓΚΟΥΣΕΛΙΑΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C770-1)*11,0)*INDEX(CO_VDSL_Cabs,$C770)","v":3},3,3,3,3,3,3,3,3,3,null,763,"ΑΓΚΟΥΣΕΛΙΑΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P770-1)*11,0)*INDEX(CO_VDSL_Cabs,$P770)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,764,"ΑΚΟΥΜΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C771-1)*11,0)*INDEX(CO_VDSL_Cabs,$C771)","v":0},0,0,0,0,0,0,0,0,0,null,764,"ΑΚΟΥΜΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P771-1)*11,0)*INDEX(CO_VDSL_Cabs,$P771)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,765,"ΜΕΛΑΜΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C772-1)*11,0)*INDEX(CO_VDSL_Cabs,$C772)","v":0},0,0,0,0,0,0,0,0,0,null,765,"ΜΕΛΑΜΠΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P772-1)*11,0)*INDEX(CO_VDSL_Cabs,$P772)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,766,"ΣΠΗΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C773-1)*11,0)*INDEX(CO_VDSL_Cabs,$C773)","v":2},2,2,2,2,2,2,2,2,2,null,766,"ΣΠΗΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P773-1)*11,0)*INDEX(CO_VDSL_Cabs,$P773)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,767,"ΚΑΛΟΥ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C774-1)*11,0)*INDEX(CO_VDSL_Cabs,$C774)","v":4},4,4,4,4,4,4,4,4,4,null,767,"ΚΑΛΟΥ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P774-1)*11,0)*INDEX(CO_VDSL_Cabs,$P774)","v":8},8,8,8,8,12,12,12,12,8]
[null,null,768,"ΚΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C775-1)*11,0)*INDEX(CO_VDSL_Cabs,$C775)","v":1},1,1,1,1,1,1,1,1,1,null,768,"ΚΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P775-1)*11,0)*INDEX(CO_VDSL_Cabs,$P775)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,769,{"$f":"INDEX(CO_Names,C776)","v":"ΣΧΙΣΜΑ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C776-1)*11,0)*INDEX(CO_VDSL_Cabs,$C776)","v":14},14,14,14,14,14,14,14,14,14,null,769,{"$f":"INDEX(CO_Names,P776)","v":"ΣΧΙΣΜΑ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P776-1)*11,0)*INDEX(CO_VDSL_Cabs,$P776)","v":28},28,28,28,28,28,28,28,28,28]
[null,null,770,"ΝΕΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C777-1)*11,0)*INDEX(CO_VDSL_Cabs,$C777)","v":9},9,9,9,9,9,9,9,9,9,null,770,"ΝΕΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P777-1)*11,0)*INDEX(CO_VDSL_Cabs,$P777)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,771,"ΣΙΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C778-1)*11,0)*INDEX(CO_VDSL_Cabs,$C778)","v":3},3,3,3,3,3,3,3,3,3,null,771,"ΣΙΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P778-1)*11,0)*INDEX(CO_VDSL_Cabs,$P778)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,772,"ΙΕΡΑΠΕΤΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C779-1)*11,0)*INDEX(CO_VDSL_Cabs,$C779)","v":35},35,35,35,35,35,35,35,35,35,null,772,"ΙΕΡΑΠΕΤΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P779-1)*11,0)*INDEX(CO_VDSL_Cabs,$P779)","v":105},105,105,105,105,105,105,105,105,105]
[null,null,773,"ΚΑΒΒΟΥΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C780-1)*11,0)*INDEX(CO_VDSL_Cabs,$C780)","v":0},0,0,0,0,0,0,0,0,0,null,773,"ΚΑΒΒΟΥΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P780-1)*11,0)*INDEX(CO_VDSL_Cabs,$P780)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,774,"ΚΑΛΑΜΑΥΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C781-1)*11,0)*INDEX(CO_VDSL_Cabs,$C781)","v":2},2,2,2,2,2,2,2,2,2,null,774,"ΚΑΛΑΜΑΥΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P781-1)*11,0)*INDEX(CO_VDSL_Cabs,$P781)","v":2},4,4,4,4,4,4,4,4,4]
[null,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C782-1)*11,0)*INDEX(CO_VDSL_Cabs,$C782)","v":3},3,3,3,3,3,3,3,3,3,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P782-1)*11,0)*INDEX(CO_VDSL_Cabs,$P782)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,776,"ΜΑΛΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C783-1)*11,0)*INDEX(CO_VDSL_Cabs,$C783)","v":0},0,0,0,0,0,0,0,0,0,null,776,"ΜΑΛΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P783-1)*11,0)*INDEX(CO_VDSL_Cabs,$P783)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,777,"ΠΑΧΕΙΑΣ ΑΜΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C784-1)*11,0)*INDEX(CO_VDSL_Cabs,$C784)","v":3},3,3,3,3,3,3,3,3,3,null,777,"ΠΑΧΕΙΑΣ ΑΜΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P784-1)*11,0)*INDEX(CO_VDSL_Cabs,$P784)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,778,"ΕΞΩ ΜΟΥΛΙΑΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C785-1)*11,0)*INDEX(CO_VDSL_Cabs,$C785)","v":0},0,0,0,0,0,0,0,0,0,null,778,"ΕΞΩ ΜΟΥΛΙΑΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P785-1)*11,0)*INDEX(CO_VDSL_Cabs,$P785)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,779,"ΖΑΚΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C786-1)*11,0)*INDEX(CO_VDSL_Cabs,$C786)","v":1},1,1,1,1,1,1,1,1,1,null,779,"ΖΑΚΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P786-1)*11,0)*INDEX(CO_VDSL_Cabs,$P786)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,780,"ΖΗΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C787-1)*11,0)*INDEX(CO_VDSL_Cabs,$C787)","v":0},0,0,0,0,0,0,0,0,0,null,780,"ΖΗΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P787-1)*11,0)*INDEX(CO_VDSL_Cabs,$P787)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,781,"ΣΗΤΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C788-1)*11,0)*INDEX(CO_VDSL_Cabs,$C788)","v":29},29,29,29,29,29,29,29,29,29,null,781,"ΣΗΤΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P788-1)*11,0)*INDEX(CO_VDSL_Cabs,$P788)","v":58},58,58,87,87,87,87,87,87,87]
[null,null,782,"ΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C789-1)*11,0)*INDEX(CO_VDSL_Cabs,$C789)","v":0},0,0,0,0,0,0,0,0,0,null,782,"ΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P789-1)*11,0)*INDEX(CO_VDSL_Cabs,$P789)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C790-1)*11,0)*INDEX(CO_VDSL_Cabs,$C790)","v":0},0,0,0,0,0,0,0,0,0,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P790-1)*11,0)*INDEX(CO_VDSL_Cabs,$P790)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C791-1)*11,0)*INDEX(CO_VDSL_Cabs,$C791)","v":0},0,0,0,0,0,0,0,0,0,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P791-1)*11,0)*INDEX(CO_VDSL_Cabs,$P791)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,785,"ΤΖΕΡΜΙΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C792-1)*11,0)*INDEX(CO_VDSL_Cabs,$C792)","v":1},1,1,1,1,1,1,1,1,1,null,785,"ΤΖΕΡΜΙΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P792-1)*11,0)*INDEX(CO_VDSL_Cabs,$P792)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,786,"ΝΙΚΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C793-1)*11,0)*INDEX(CO_VDSL_Cabs,$C793)","v":246},246,246,246,246,246,246,246,246,246,null,786,"ΝΙΚΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P793-1)*11,0)*INDEX(CO_VDSL_Cabs,$P793)","v":738},738,738,738,738,738,738,738,738,738]
[null,null,787,"RSS ΠΟΤΑΜΙΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C794-1)*11,0)*INDEX(CO_VDSL_Cabs,$C794)","v":0},0,0,0,0,0,0,0,0,0,null,787,"RSS ΠΟΤΑΜΙΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P794-1)*11,0)*INDEX(CO_VDSL_Cabs,$P794)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,788,"RSS ΔΘΚΜ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C795-1)*11,0)*INDEX(CO_VDSL_Cabs,$C795)","v":0},0,0,0,0,0,0,0,0,0,null,788,"RSS ΔΘΚΜ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P795-1)*11,0)*INDEX(CO_VDSL_Cabs,$P795)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,789,"ΠΕΡΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C796-1)*11,0)*INDEX(CO_VDSL_Cabs,$C796)","v":51},51,51,51,51,51,51,51,51,51,null,789,"ΠΕΡΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P796-1)*11,0)*INDEX(CO_VDSL_Cabs,$P796)","v":153},153,153,153,153,153,153,153,153,153]
[null,null,790,"ΑΙΑΝΤΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C797-1)*11,0)*INDEX(CO_VDSL_Cabs,$C797)","v":34},34,34,34,34,34,34,34,34,34,null,790,"ΑΙΑΝΤΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P797-1)*11,0)*INDEX(CO_VDSL_Cabs,$P797)","v":68},68,68,68,68,68,68,68,68,68]
[null,null,791,"ΘΕΜΙΣΤΟΚΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C798-1)*11,0)*INDEX(CO_VDSL_Cabs,$C798)","v":55},55,55,55,55,55,55,55,55,55,null,791,"ΘΕΜΙΣΤΟΚΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P798-1)*11,0)*INDEX(CO_VDSL_Cabs,$P798)","v":110},110,110,110,110,110,110,110,110,110]
[null,null,792,"ΚΕΡΑΤΣΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C799-1)*11,0)*INDEX(CO_VDSL_Cabs,$C799)","v":169},169,169,169,169,169,169,169,169,169,null,792,"ΚΕΡΑΤΣΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P799-1)*11,0)*INDEX(CO_VDSL_Cabs,$P799)","v":507},507,507,507,507,507,507,507,507,507]
[null,null,793,"Π ΘΕΡΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C800-1)*11,0)*INDEX(CO_VDSL_Cabs,$C800)","v":0},0,0,0,0,0,0,0,0,0,null,793,"Π ΘΕΡΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P800-1)*11,0)*INDEX(CO_VDSL_Cabs,$P800)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,794,"ΜΙΣΤΕΓΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C801-1)*11,0)*INDEX(CO_VDSL_Cabs,$C801)","v":4},4,4,4,4,4,4,4,4,4,null,794,"ΜΙΣΤΕΓΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P801-1)*11,0)*INDEX(CO_VDSL_Cabs,$P801)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,795,"ΑΚΡΑΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C802-1)*11,0)*INDEX(CO_VDSL_Cabs,$C802)","v":0},0,0,0,0,0,0,0,0,0,null,795,"ΑΚΡΑΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P802-1)*11,0)*INDEX(CO_VDSL_Cabs,$P802)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,796,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C803-1)*11,0)*INDEX(CO_VDSL_Cabs,$C803)","v":0},0,0,0,0,0,0,0,0,0,null,796,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P803-1)*11,0)*INDEX(CO_VDSL_Cabs,$P803)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,797,"ΠΛΩΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C804-1)*11,0)*INDEX(CO_VDSL_Cabs,$C804)","v":3},3,3,3,3,3,3,3,3,3,null,797,"ΠΛΩΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P804-1)*11,0)*INDEX(CO_VDSL_Cabs,$P804)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,798,"ΑΓΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C805-1)*11,0)*INDEX(CO_VDSL_Cabs,$C805)","v":0},0,0,0,0,0,0,0,0,0,null,798,"ΑΓΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P805-1)*11,0)*INDEX(CO_VDSL_Cabs,$P805)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,799,"ΑΝΕΜΩΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C806-1)*11,0)*INDEX(CO_VDSL_Cabs,$C806)","v":0},0,0,0,0,0,0,0,0,0,null,799,"ΑΝΕΜΩΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P806-1)*11,0)*INDEX(CO_VDSL_Cabs,$P806)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,800,"ΠΑΡΑΚΟΙΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C807-1)*11,0)*INDEX(CO_VDSL_Cabs,$C807)","v":0},0,0,0,0,0,0,0,0,0,null,800,"ΠΑΡΑΚΟΙΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P807-1)*11,0)*INDEX(CO_VDSL_Cabs,$P807)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,801,"ΑΓΙΑΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C808-1)*11,0)*INDEX(CO_VDSL_Cabs,$C808)","v":0},0,0,0,0,0,0,0,0,0,null,801,"ΑΓΙΑΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P808-1)*11,0)*INDEX(CO_VDSL_Cabs,$P808)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,802,"ΒΑΤΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C809-1)*11,0)*INDEX(CO_VDSL_Cabs,$C809)","v":1},1,1,1,1,1,1,1,1,1,null,802,"ΒΑΤΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P809-1)*11,0)*INDEX(CO_VDSL_Cabs,$P809)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,803,"ΣΙΓΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C810-1)*11,0)*INDEX(CO_VDSL_Cabs,$C810)","v":0},0,0,0,0,0,0,0,0,0,null,803,"ΣΙΓΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P810-1)*11,0)*INDEX(CO_VDSL_Cabs,$P810)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,804,"ΜΑΝΤΑΜΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C811-1)*11,0)*INDEX(CO_VDSL_Cabs,$C811)","v":0},0,0,0,0,0,0,0,0,0,null,804,"ΜΑΝΤΑΜΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P811-1)*11,0)*INDEX(CO_VDSL_Cabs,$P811)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,805,"ΠΑΠΠΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C812-1)*11,0)*INDEX(CO_VDSL_Cabs,$C812)","v":8},8,8,8,8,8,8,8,8,8,null,805,"ΠΑΠΠΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P812-1)*11,0)*INDEX(CO_VDSL_Cabs,$P812)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,806,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C813-1)*11,0)*INDEX(CO_VDSL_Cabs,$C813)","v":2},2,2,2,2,2,2,2,2,2,null,806,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P813-1)*11,0)*INDEX(CO_VDSL_Cabs,$P813)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,807,"ΣΚΟΥΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C814-1)*11,0)*INDEX(CO_VDSL_Cabs,$C814)","v":0},0,0,0,0,0,0,0,0,0,null,807,"ΣΚΟΥΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P814-1)*11,0)*INDEX(CO_VDSL_Cabs,$P814)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,808,"ΣΤΥΨΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C815-1)*11,0)*INDEX(CO_VDSL_Cabs,$C815)","v":0},0,0,0,0,0,0,0,0,0,null,808,"ΣΤΥΨΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P815-1)*11,0)*INDEX(CO_VDSL_Cabs,$P815)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,809,"ΠΟΛΥΧΝΙΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C816-1)*11,0)*INDEX(CO_VDSL_Cabs,$C816)","v":2},2,2,2,2,2,2,2,2,2,null,809,"ΠΟΛΥΧΝΙΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P816-1)*11,0)*INDEX(CO_VDSL_Cabs,$P816)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,810,"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C817-1)*11,0)*INDEX(CO_VDSL_Cabs,$C817)","v":0},0,0,0,0,0,0,0,0,0,null,810,"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P817-1)*11,0)*INDEX(CO_VDSL_Cabs,$P817)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,811,"ΚΟΡΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C818-1)*11,0)*INDEX(CO_VDSL_Cabs,$C818)","v":2},2,2,2,2,2,2,2,2,2,null,811,"ΚΟΡΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P818-1)*11,0)*INDEX(CO_VDSL_Cabs,$P818)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,812,"ΚΑΜΙΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C819-1)*11,0)*INDEX(CO_VDSL_Cabs,$C819)","v":0},0,0,0,0,0,0,0,0,0,null,812,"ΚΑΜΙΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P819-1)*11,0)*INDEX(CO_VDSL_Cabs,$P819)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,813,"ΜΟΥΔΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C820-1)*11,0)*INDEX(CO_VDSL_Cabs,$C820)","v":1},1,1,1,1,1,1,1,1,1,null,813,"ΜΟΥΔΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P820-1)*11,0)*INDEX(CO_VDSL_Cabs,$P820)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C821-1)*11,0)*INDEX(CO_VDSL_Cabs,$C821)","v":4},4,4,4,4,4,4,4,4,4,null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P821-1)*11,0)*INDEX(CO_VDSL_Cabs,$P821)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,815,"ΒΟΥΡΛΙΩΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C822-1)*11,0)*INDEX(CO_VDSL_Cabs,$C822)","v":0},0,0,0,0,0,0,0,0,0,null,815,"ΒΟΥΡΛΙΩΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P822-1)*11,0)*INDEX(CO_VDSL_Cabs,$P822)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,816,"ΜΥΤΙΛΗΝΙΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C823-1)*11,0)*INDEX(CO_VDSL_Cabs,$C823)","v":0},0,0,0,0,0,0,0,0,0,null,816,"ΜΥΤΙΛΗΝΙΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P823-1)*11,0)*INDEX(CO_VDSL_Cabs,$P823)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,817,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C824-1)*11,0)*INDEX(CO_VDSL_Cabs,$C824)","v":4},4,4,4,4,4,4,4,4,4,null,817,"ΠΥΡΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P824-1)*11,0)*INDEX(CO_VDSL_Cabs,$P824)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,818,"ΚΟΥΜΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C825-1)*11,0)*INDEX(CO_VDSL_Cabs,$C825)","v":1},1,1,1,1,1,1,1,1,1,null,818,"ΚΟΥΜΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P825-1)*11,0)*INDEX(CO_VDSL_Cabs,$P825)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,819,"ΦΟΥΡΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C826-1)*11,0)*INDEX(CO_VDSL_Cabs,$C826)","v":0},0,0,0,0,0,0,0,0,0,null,819,"ΦΟΥΡΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P826-1)*11,0)*INDEX(CO_VDSL_Cabs,$P826)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,820,"ΓΙΑΛΙΣΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C827-1)*11,0)*INDEX(CO_VDSL_Cabs,$C827)","v":2},2,2,2,2,2,2,2,2,2,null,820,"ΓΙΑΛΙΣΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P827-1)*11,0)*INDEX(CO_VDSL_Cabs,$P827)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,821,"ΚΑΡΑΒΟΣΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C828-1)*11,0)*INDEX(CO_VDSL_Cabs,$C828)","v":4},4,4,4,4,4,4,4,4,4,null,821,"ΚΑΡΑΒΟΣΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P828-1)*11,0)*INDEX(CO_VDSL_Cabs,$P828)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,822,"ΚΑΡΚΙΝΑΓΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C829-1)*11,0)*INDEX(CO_VDSL_Cabs,$C829)","v":0},0,0,0,0,0,0,0,0,0,null,822,"ΚΑΡΚΙΝΑΓΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P829-1)*11,0)*INDEX(CO_VDSL_Cabs,$P829)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,823,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C830-1)*11,0)*INDEX(CO_VDSL_Cabs,$C830)","v":0},0,0,0,0,0,0,0,0,0,null,823,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P830-1)*11,0)*INDEX(CO_VDSL_Cabs,$P830)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,824,"ΧΑΛΚΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C831-1)*11,0)*INDEX(CO_VDSL_Cabs,$C831)","v":4},4,4,4,4,4,4,4,4,4,null,824,"ΧΑΛΚΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P831-1)*11,0)*INDEX(CO_VDSL_Cabs,$P831)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,825,"ΒΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C832-1)*11,0)*INDEX(CO_VDSL_Cabs,$C832)","v":0},0,0,0,0,0,0,0,0,0,null,825,"ΒΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P832-1)*11,0)*INDEX(CO_VDSL_Cabs,$P832)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,826,"ΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C833-1)*11,0)*INDEX(CO_VDSL_Cabs,$C833)","v":3},3,3,3,3,3,3,3,3,3,null,826,"ΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P833-1)*11,0)*INDEX(CO_VDSL_Cabs,$P833)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,827,"ΠΥΡΓΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C834-1)*11,0)*INDEX(CO_VDSL_Cabs,$C834)","v":0},0,0,0,0,0,0,0,0,0,null,827,"ΠΥΡΓΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P834-1)*11,0)*INDEX(CO_VDSL_Cabs,$P834)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,828,"ΒΡΟΝΤΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C835-1)*11,0)*INDEX(CO_VDSL_Cabs,$C835)","v":16},16,16,16,16,16,16,16,16,16,null,828,"ΒΡΟΝΤΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P835-1)*11,0)*INDEX(CO_VDSL_Cabs,$P835)","v":48},48,48,48,48,48,48,48,48,48]
[null,null,829,"ΛΑΓΚΑΔΑ ΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C836-1)*11,0)*INDEX(CO_VDSL_Cabs,$C836)","v":2},2,2,2,2,2,2,2,2,2,null,829,"ΛΑΓΚΑΔΑ ΧΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P836-1)*11,0)*INDEX(CO_VDSL_Cabs,$P836)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,830,"ΙΑΛΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C837-1)*11,0)*INDEX(CO_VDSL_Cabs,$C837)","v":57},57,57,57,57,57,57,57,57,57,null,830,"ΙΑΛΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P837-1)*11,0)*INDEX(CO_VDSL_Cabs,$P837)","v":171},171,171,171,171,171,171,171,171,171]
[null,null,831,"ΜΕΓΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C838-1)*11,0)*INDEX(CO_VDSL_Cabs,$C838)","v":3},3,3,3,3,3,3,3,3,3,null,831,"ΜΕΓΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P838-1)*11,0)*INDEX(CO_VDSL_Cabs,$P838)","v":6},6,6,6,9,9,9,9,9,9]
[null,null,832,"ΣΓΟΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C839-1)*11,0)*INDEX(CO_VDSL_Cabs,$C839)","v":66},66,66,66,66,66,66,66,66,66,null,832,"ΣΓΟΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P839-1)*11,0)*INDEX(CO_VDSL_Cabs,$P839)","v":198},198,198,198,198,198,198,198,198,198]
[null,null,833,{"$f":"INDEX(CO_Names,C840)","v":"ΣΟΡΩΝΗ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C840-1)*11,0)*INDEX(CO_VDSL_Cabs,$C840)","v":15},15,15,15,15,15,15,15,15,15,null,833,{"$f":"INDEX(CO_Names,P840)","v":"ΣΟΡΩΝΗ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P840-1)*11,0)*INDEX(CO_VDSL_Cabs,$P840)","v":15},15,15,15,15,30,30,30,30,15]
[null,null,834,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C841-1)*11,0)*INDEX(CO_VDSL_Cabs,$C841)","v":0},0,0,0,0,0,0,0,0,0,null,834,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P841-1)*11,0)*INDEX(CO_VDSL_Cabs,$P841)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,835,"ΚΑΤΤΑΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C842-1)*11,0)*INDEX(CO_VDSL_Cabs,$C842)","v":2},2,2,2,2,2,2,2,2,2,null,835,"ΚΑΤΤΑΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P842-1)*11,0)*INDEX(CO_VDSL_Cabs,$P842)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,836,"ΚΙΟΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C843-1)*11,0)*INDEX(CO_VDSL_Cabs,$C843)","v":2},2,2,2,2,2,2,2,2,2,null,836,"ΚΙΟΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P843-1)*11,0)*INDEX(CO_VDSL_Cabs,$P843)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,837,"ΛΙΝΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C844-1)*11,0)*INDEX(CO_VDSL_Cabs,$C844)","v":9},9,9,9,9,9,9,9,9,9,null,837,"ΛΙΝΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P844-1)*11,0)*INDEX(CO_VDSL_Cabs,$P844)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,838,"ΠΛΗΜΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C845-1)*11,0)*INDEX(CO_VDSL_Cabs,$C845)","v":2},2,2,2,2,2,2,2,2,2,null,838,"ΠΛΗΜΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P845-1)*11,0)*INDEX(CO_VDSL_Cabs,$P845)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,839,"ΚΑΛΥΜΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C846-1)*11,0)*INDEX(CO_VDSL_Cabs,$C846)","v":27},27,27,27,27,27,27,27,27,27,null,839,"ΚΑΛΥΜΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P846-1)*11,0)*INDEX(CO_VDSL_Cabs,$P846)","v":54},54,81,81,81,81,81,81,81,81]
[null,null,840,"ΑΡΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C847-1)*11,0)*INDEX(CO_VDSL_Cabs,$C847)","v":4},4,4,4,4,4,4,4,4,4,null,840,"ΑΡΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P847-1)*11,0)*INDEX(CO_VDSL_Cabs,$P847)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,841,"ΜΕΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C848-1)*11,0)*INDEX(CO_VDSL_Cabs,$C848)","v":5},5,5,5,5,5,5,5,5,5,null,841,"ΜΕΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P848-1)*11,0)*INDEX(CO_VDSL_Cabs,$P848)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,842,"ΑΝΤΙΜΑΧΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C849-1)*11,0)*INDEX(CO_VDSL_Cabs,$C849)","v":3},3,3,3,3,3,3,3,3,3,null,842,"ΑΝΤΙΜΑΧΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P849-1)*11,0)*INDEX(CO_VDSL_Cabs,$P849)","v":6},6,6,6,9,9,9,9,9,9]
[null,null,843,"ΚΑΡΔΑΜΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C850-1)*11,0)*INDEX(CO_VDSL_Cabs,$C850)","v":11},11,11,11,11,11,11,11,11,11,null,843,"ΚΑΡΔΑΜΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P850-1)*11,0)*INDEX(CO_VDSL_Cabs,$P850)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,844,"ΚΩΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C851-1)*11,0)*INDEX(CO_VDSL_Cabs,$C851)","v":54},54,54,54,54,54,54,54,54,54,null,844,"ΚΩΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P851-1)*11,0)*INDEX(CO_VDSL_Cabs,$P851)","v":162},162,162,162,162,162,162,162,162,162]
[null,null,845,"ΜΑΣΤΙΧΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C852-1)*11,0)*INDEX(CO_VDSL_Cabs,$C852)","v":3},3,3,3,3,3,3,3,3,3,null,845,"ΜΑΣΤΙΧΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P852-1)*11,0)*INDEX(CO_VDSL_Cabs,$P852)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,846,"ΠΑΤΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C853-1)*11,0)*INDEX(CO_VDSL_Cabs,$C853)","v":12},12,12,12,12,12,12,12,12,12,null,846,"ΠΑΤΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P853-1)*11,0)*INDEX(CO_VDSL_Cabs,$P853)","v":24},36,36,36,36,36,36,36,36,36]
[null,null,847,"ΚΑΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C854-1)*11,0)*INDEX(CO_VDSL_Cabs,$C854)","v":5},5,5,5,5,5,5,5,5,5,null,847,"ΚΑΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P854-1)*11,0)*INDEX(CO_VDSL_Cabs,$P854)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,848,"ΑΠΟΛΛΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C855-1)*11,0)*INDEX(CO_VDSL_Cabs,$C855)","v":1},1,1,1,1,1,1,1,1,1,null,848,"ΑΠΟΛΛΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P855-1)*11,0)*INDEX(CO_VDSL_Cabs,$P855)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,849,"ΕΜΠΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C856-1)*11,0)*INDEX(CO_VDSL_Cabs,$C856)","v":3},3,3,3,3,3,3,3,3,3,null,849,"ΕΜΠΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P856-1)*11,0)*INDEX(CO_VDSL_Cabs,$P856)","v":6},6,9,9,9,9,9,9,9,9]
[null,null,850,"ΚΑΜΕΙΡΟ ΣΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C857-1)*11,0)*INDEX(CO_VDSL_Cabs,$C857)","v":0},0,0,0,0,0,0,0,0,0,null,850,"ΚΑΜΕΙΡΟ ΣΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P857-1)*11,0)*INDEX(CO_VDSL_Cabs,$P857)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,851,"ΑΓ.ΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C858-1)*11,0)*INDEX(CO_VDSL_Cabs,$C858)","v":2},2,2,2,2,2,2,2,2,2,null,851,"ΑΓ.ΜΑΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P858-1)*11,0)*INDEX(CO_VDSL_Cabs,$P858)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,852,"ΣΟΥΒΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C859-1)*11,0)*INDEX(CO_VDSL_Cabs,$C859)","v":11},11,11,11,11,11,11,11,11,11,null,852,"ΣΟΥΒΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P859-1)*11,0)*INDEX(CO_VDSL_Cabs,$P859)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,853,"ΚΑΡΑΤΖΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C860-1)*11,0)*INDEX(CO_VDSL_Cabs,$C860)","v":0},0,0,0,0,0,0,0,0,0,null,853,"ΚΑΡΑΤΖΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P860-1)*11,0)*INDEX(CO_VDSL_Cabs,$P860)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,854,"ΤΑΚΤΙΚΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C861-1)*11,0)*INDEX(CO_VDSL_Cabs,$C861)","v":0},0,0,0,0,0,0,0,0,0,null,854,"ΤΑΚΤΙΚΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P861-1)*11,0)*INDEX(CO_VDSL_Cabs,$P861)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C862-1)*11,0)*INDEX(CO_VDSL_Cabs,$C862)","v":0},0,0,0,0,0,0,0,0,0,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P862-1)*11,0)*INDEX(CO_VDSL_Cabs,$P862)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,856,"ΣΠΕΤΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C863-1)*11,0)*INDEX(CO_VDSL_Cabs,$C863)","v":17},17,17,17,17,17,17,17,17,17,null,856,"ΣΠΕΤΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P863-1)*11,0)*INDEX(CO_VDSL_Cabs,$P863)","v":34},34,34,51,51,51,51,51,51,51]
[null,null,857,"ΣΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C864-1)*11,0)*INDEX(CO_VDSL_Cabs,$C864)","v":26},26,26,26,26,26,26,26,26,26,null,857,"ΣΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P864-1)*11,0)*INDEX(CO_VDSL_Cabs,$P864)","v":52},52,52,52,52,52,52,52,52,52]
[null,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C865-1)*11,0)*INDEX(CO_VDSL_Cabs,$C865)","v":18},18,18,18,18,18,18,18,18,18,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P865-1)*11,0)*INDEX(CO_VDSL_Cabs,$P865)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,859,"ΠΙΤΡΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C866-1)*11,0)*INDEX(CO_VDSL_Cabs,$C866)","v":6},6,6,6,6,6,6,6,6,6,null,859,"ΠΙΤΡΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P866-1)*11,0)*INDEX(CO_VDSL_Cabs,$P866)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,860,"ΘΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C867-1)*11,0)*INDEX(CO_VDSL_Cabs,$C867)","v":22},22,22,22,22,22,22,22,22,22,null,860,"ΘΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P867-1)*11,0)*INDEX(CO_VDSL_Cabs,$P867)","v":66},66,66,66,66,66,66,66,66,66]
[null,null,861,"ΘΗΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C868-1)*11,0)*INDEX(CO_VDSL_Cabs,$C868)","v":1},1,1,1,1,1,1,1,1,1,null,861,"ΘΗΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P868-1)*11,0)*INDEX(CO_VDSL_Cabs,$P868)","v":2},2,2,2,3,3,3,3,3,3]
[null,null,862,"ΖΕΦΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C869-1)*11,0)*INDEX(CO_VDSL_Cabs,$C869)","v":2},2,2,2,2,2,2,2,2,2,null,862,"ΖΕΦΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P869-1)*11,0)*INDEX(CO_VDSL_Cabs,$P869)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,863,"ΜΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C870-1)*11,0)*INDEX(CO_VDSL_Cabs,$C870)","v":16},16,16,16,16,16,16,16,16,16,null,863,"ΜΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P870-1)*11,0)*INDEX(CO_VDSL_Cabs,$P870)","v":48},48,48,48,48,48,48,48,48,48]
[null,null,864,"ΑΝΩ ΜΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C871-1)*11,0)*INDEX(CO_VDSL_Cabs,$C871)","v":16},16,16,16,16,16,16,16,16,16,null,864,"ΑΝΩ ΜΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P871-1)*11,0)*INDEX(CO_VDSL_Cabs,$P871)","v":32},32,32,32,32,32,32,32,32,32]
[null,null,865,"ΑΝΕΦΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C872-1)*11,0)*INDEX(CO_VDSL_Cabs,$C872)","v":7},7,7,7,7,7,7,7,7,7,null,865,"ΑΝΕΦΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P872-1)*11,0)*INDEX(CO_VDSL_Cabs,$P872)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,866,"ΑΠΕΙΡΑΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C873-1)*11,0)*INDEX(CO_VDSL_Cabs,$C873)","v":3},3,3,3,3,3,3,3,3,3,null,866,"ΑΠΕΙΡΑΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P873-1)*11,0)*INDEX(CO_VDSL_Cabs,$P873)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,867,"ΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C874-1)*11,0)*INDEX(CO_VDSL_Cabs,$C874)","v":2},2,2,2,2,2,2,2,2,2,null,867,"ΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P874-1)*11,0)*INDEX(CO_VDSL_Cabs,$P874)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,868,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C875-1)*11,0)*INDEX(CO_VDSL_Cabs,$C875)","v":4},4,4,4,4,4,4,4,4,4,null,868,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P875-1)*11,0)*INDEX(CO_VDSL_Cabs,$P875)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,869,"ΝΑΞΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C876-1)*11,0)*INDEX(CO_VDSL_Cabs,$C876)","v":22},22,22,22,22,22,22,22,22,22,null,869,"ΝΑΞΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P876-1)*11,0)*INDEX(CO_VDSL_Cabs,$P876)","v":66},66,66,66,66,66,66,66,66,66]
[null,null,870,"ΧΑΛΚΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C877-1)*11,0)*INDEX(CO_VDSL_Cabs,$C877)","v":11},11,11,11,11,11,11,11,11,11,null,870,"ΧΑΛΚΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P877-1)*11,0)*INDEX(CO_VDSL_Cabs,$P877)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,871,"ΚΩΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C878-1)*11,0)*INDEX(CO_VDSL_Cabs,$C878)","v":0},0,0,0,0,0,0,0,0,0,null,871,"ΚΩΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P878-1)*11,0)*INDEX(CO_VDSL_Cabs,$P878)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,872,"ΝΑΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C879-1)*11,0)*INDEX(CO_VDSL_Cabs,$C879)","v":17},17,17,17,17,17,17,17,17,17,null,872,"ΝΑΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P879-1)*11,0)*INDEX(CO_VDSL_Cabs,$P879)","v":34},34,51,51,51,51,51,51,51,51]
[null,null,873,"ΑΡΝΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C880-1)*11,0)*INDEX(CO_VDSL_Cabs,$C880)","v":4},4,4,4,4,4,4,4,4,4,null,873,"ΑΡΝΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P880-1)*11,0)*INDEX(CO_VDSL_Cabs,$P880)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,874,"ΑΡΚΕΣΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C881-1)*11,0)*INDEX(CO_VDSL_Cabs,$C881)","v":3},3,3,3,3,3,3,3,3,3,null,874,"ΑΡΚΕΣΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P881-1)*11,0)*INDEX(CO_VDSL_Cabs,$P881)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,875,"ΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C882-1)*11,0)*INDEX(CO_VDSL_Cabs,$C882)","v":7},7,7,7,7,7,7,7,7,7,null,875,"ΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P882-1)*11,0)*INDEX(CO_VDSL_Cabs,$P882)","v":21},21,21,21,21,21,21,21,21,21]
[null,null,876,"ΚΟΡΡΗΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C883-1)*11,0)*INDEX(CO_VDSL_Cabs,$C883)","v":8},8,8,8,8,8,8,8,8,8,null,876,"ΚΟΡΡΗΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P883-1)*11,0)*INDEX(CO_VDSL_Cabs,$P883)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,877,"ΚΟΥΝΔΟΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C884-1)*11,0)*INDEX(CO_VDSL_Cabs,$C884)","v":2},2,2,2,2,2,2,2,2,2,null,877,"ΚΟΥΝΔΟΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P884-1)*11,0)*INDEX(CO_VDSL_Cabs,$P884)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,878,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C885-1)*11,0)*INDEX(CO_VDSL_Cabs,$C885)","v":2},2,2,2,2,2,2,2,2,2,null,878,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P885-1)*11,0)*INDEX(CO_VDSL_Cabs,$P885)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C886-1)*11,0)*INDEX(CO_VDSL_Cabs,$C886)","v":1},1,1,1,1,1,1,1,1,1,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P886-1)*11,0)*INDEX(CO_VDSL_Cabs,$P886)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,880,"ΛΕΠΕΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C887-1)*11,0)*INDEX(CO_VDSL_Cabs,$C887)","v":0},0,0,0,0,0,0,0,0,0,null,880,"ΛΕΠΕΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P887-1)*11,0)*INDEX(CO_VDSL_Cabs,$P887)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,881,"ΝΕΑΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C888-1)*11,0)*INDEX(CO_VDSL_Cabs,$C888)","v":3},3,3,3,3,3,3,3,3,3,null,881,"ΝΕΑΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P888-1)*11,0)*INDEX(CO_VDSL_Cabs,$P888)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,882,"ΠΟΤΑΜΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C889-1)*11,0)*INDEX(CO_VDSL_Cabs,$C889)","v":2},2,2,2,2,2,2,2,2,2,null,882,"ΠΟΤΑΜΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P889-1)*11,0)*INDEX(CO_VDSL_Cabs,$P889)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,883,"ΦΥΤΕΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C890-1)*11,0)*INDEX(CO_VDSL_Cabs,$C890)","v":3},3,3,3,3,3,3,3,3,3,null,883,"ΦΥΤΕΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P890-1)*11,0)*INDEX(CO_VDSL_Cabs,$P890)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,884,"ΕΜΠΕΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C891-1)*11,0)*INDEX(CO_VDSL_Cabs,$C891)","v":1},1,1,1,1,1,1,1,1,1,null,884,"ΕΜΠΕΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P891-1)*11,0)*INDEX(CO_VDSL_Cabs,$P891)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,885,"Ν.ΜΑΛΕΣΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C892-1)*11,0)*INDEX(CO_VDSL_Cabs,$C892)","v":2},2,2,2,2,2,2,2,2,2,null,885,"Ν.ΜΑΛΕΣΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P892-1)*11,0)*INDEX(CO_VDSL_Cabs,$P892)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,886,"ΣΑΡΔΗΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C893-1)*11,0)*INDEX(CO_VDSL_Cabs,$C893)","v":0},0,0,0,0,0,0,0,0,0,null,886,"ΣΑΡΔΗΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P893-1)*11,0)*INDEX(CO_VDSL_Cabs,$P893)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,887,"ΣΠΑΡΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C894-1)*11,0)*INDEX(CO_VDSL_Cabs,$C894)","v":0},0,0,0,0,0,0,0,0,0,null,887,"ΣΠΑΡΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P894-1)*11,0)*INDEX(CO_VDSL_Cabs,$P894)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,888,"ΑΣΤΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C895-1)*11,0)*INDEX(CO_VDSL_Cabs,$C895)","v":2},2,2,2,2,2,2,2,2,2,null,888,"ΑΣΤΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P895-1)*11,0)*INDEX(CO_VDSL_Cabs,$P895)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,889,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C896-1)*11,0)*INDEX(CO_VDSL_Cabs,$C896)","v":3},3,3,3,3,3,3,3,3,3,null,889,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P896-1)*11,0)*INDEX(CO_VDSL_Cabs,$P896)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C897-1)*11,0)*INDEX(CO_VDSL_Cabs,$C897)","v":0},0,0,0,0,0,0,0,0,0,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P897-1)*11,0)*INDEX(CO_VDSL_Cabs,$P897)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,891,"ΘΥΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C898-1)*11,0)*INDEX(CO_VDSL_Cabs,$C898)","v":0},0,0,0,0,0,0,0,0,0,null,891,"ΘΥΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P898-1)*11,0)*INDEX(CO_VDSL_Cabs,$P898)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,892,"ΜΟΝΑΣΤΗΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C899-1)*11,0)*INDEX(CO_VDSL_Cabs,$C899)","v":0},0,0,0,0,0,0,0,0,0,null,892,"ΜΟΝΑΣΤΗΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P899-1)*11,0)*INDEX(CO_VDSL_Cabs,$P899)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,893,"ΠΕΡΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C900-1)*11,0)*INDEX(CO_VDSL_Cabs,$C900)","v":0},0,0,0,0,0,0,0,0,0,null,893,"ΠΕΡΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P900-1)*11,0)*INDEX(CO_VDSL_Cabs,$P900)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,894,"ΑΝΑΛΗΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C901-1)*11,0)*INDEX(CO_VDSL_Cabs,$C901)","v":0},0,0,0,0,0,0,0,0,0,null,894,"ΑΝΑΛΗΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P901-1)*11,0)*INDEX(CO_VDSL_Cabs,$P901)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,895,"ΘΕΡΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C902-1)*11,0)*INDEX(CO_VDSL_Cabs,$C902)","v":4},4,4,4,4,4,4,4,4,4,null,895,"ΘΕΡΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P902-1)*11,0)*INDEX(CO_VDSL_Cabs,$P902)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,896,"ΠΑΛΑΙΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C903-1)*11,0)*INDEX(CO_VDSL_Cabs,$C903)","v":0},0,0,0,0,0,0,0,0,0,null,896,"ΠΑΛΑΙΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P903-1)*11,0)*INDEX(CO_VDSL_Cabs,$P903)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,897,{"$f":"INDEX(CO_Names,C904)","v":"ΠΑΡΑΒΟΛΑ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C904-1)*11,0)*INDEX(CO_VDSL_Cabs,$C904)","v":2},2,2,2,2,2,2,2,2,2,null,897,{"$f":"INDEX(CO_Names,P904)","v":"ΠΑΡΑΒΟΛΑ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P904-1)*11,0)*INDEX(CO_VDSL_Cabs,$P904)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,898,"ΕΠΙΤΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C905-1)*11,0)*INDEX(CO_VDSL_Cabs,$C905)","v":2},2,2,2,2,2,2,2,2,2,null,898,"ΕΠΙΤΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P905-1)*11,0)*INDEX(CO_VDSL_Cabs,$P905)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,899,"ΚΑΡΑΤΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C906-1)*11,0)*INDEX(CO_VDSL_Cabs,$C906)","v":1},1,1,1,1,1,1,1,1,1,null,899,"ΚΑΡΑΤΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P906-1)*11,0)*INDEX(CO_VDSL_Cabs,$P906)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,900,"ΛΑΤΖΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C907-1)*11,0)*INDEX(CO_VDSL_Cabs,$C907)","v":0},0,0,0,0,0,0,0,0,0,null,900,"ΛΑΤΖΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P907-1)*11,0)*INDEX(CO_VDSL_Cabs,$P907)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,901,"ΜΥΡΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C908-1)*11,0)*INDEX(CO_VDSL_Cabs,$C908)","v":3},3,3,3,3,3,3,3,3,3,null,901,"ΜΥΡΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P908-1)*11,0)*INDEX(CO_VDSL_Cabs,$P908)","v":9},9,12,12,12,12,12,12,12,12]
[null,null,902,"ΣΚΟΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C909-1)*11,0)*INDEX(CO_VDSL_Cabs,$C909)","v":1},1,1,1,1,1,1,1,1,1,null,902,"ΣΚΟΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P909-1)*11,0)*INDEX(CO_VDSL_Cabs,$P909)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,903,"ΑΜΑΛΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C910-1)*11,0)*INDEX(CO_VDSL_Cabs,$C910)","v":41},41,41,41,41,41,41,41,41,41,null,903,"ΑΜΑΛΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P910-1)*11,0)*INDEX(CO_VDSL_Cabs,$P910)","v":123},123,123,123,123,123,123,123,123,123]
[null,null,904,"ΕΦΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C911-1)*11,0)*INDEX(CO_VDSL_Cabs,$C911)","v":0},0,0,0,0,0,0,0,0,0,null,904,"ΕΦΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P911-1)*11,0)*INDEX(CO_VDSL_Cabs,$P911)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,905,"ΛΟΥΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C912-1)*11,0)*INDEX(CO_VDSL_Cabs,$C912)","v":4},4,4,4,4,4,4,4,4,4,null,905,"ΛΟΥΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P912-1)*11,0)*INDEX(CO_VDSL_Cabs,$P912)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,906,"ΣΙΜΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C913-1)*11,0)*INDEX(CO_VDSL_Cabs,$C913)","v":1},1,1,1,1,1,1,1,1,1,null,906,"ΣΙΜΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P913-1)*11,0)*INDEX(CO_VDSL_Cabs,$P913)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,907,"ΧΑΒΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C914-1)*11,0)*INDEX(CO_VDSL_Cabs,$C914)","v":1},1,1,1,1,1,1,1,1,1,null,907,"ΧΑΒΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P914-1)*11,0)*INDEX(CO_VDSL_Cabs,$P914)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,908,"ΓΑΣΤΟΥΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C915-1)*11,0)*INDEX(CO_VDSL_Cabs,$C915)","v":9},9,9,9,9,9,9,9,9,9,null,908,"ΓΑΣΤΟΥΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P915-1)*11,0)*INDEX(CO_VDSL_Cabs,$P915)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,909,"ΚΥΛΛΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C916-1)*11,0)*INDEX(CO_VDSL_Cabs,$C916)","v":2},2,2,2,2,2,2,2,2,2,null,909,"ΚΥΛΛΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P916-1)*11,0)*INDEX(CO_VDSL_Cabs,$P916)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,910,"ΛΥΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C917-1)*11,0)*INDEX(CO_VDSL_Cabs,$C917)","v":3},3,3,3,3,3,3,3,3,3,null,910,"ΛΥΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P917-1)*11,0)*INDEX(CO_VDSL_Cabs,$P917)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,911,"ΤΡΑΓΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C918-1)*11,0)*INDEX(CO_VDSL_Cabs,$C918)","v":0},0,0,0,0,0,0,0,0,0,null,911,"ΤΡΑΓΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P918-1)*11,0)*INDEX(CO_VDSL_Cabs,$P918)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,912,"ΚΟΥΜΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C919-1)*11,0)*INDEX(CO_VDSL_Cabs,$C919)","v":0},0,0,0,0,0,0,0,0,0,null,912,"ΚΟΥΜΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P919-1)*11,0)*INDEX(CO_VDSL_Cabs,$P919)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,913,"ΛΑΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C920-1)*11,0)*INDEX(CO_VDSL_Cabs,$C920)","v":0},0,0,0,0,0,0,0,0,0,null,913,"ΛΑΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P920-1)*11,0)*INDEX(CO_VDSL_Cabs,$P920)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,914,"ΑΡΧ.ΟΛΥΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C921-1)*11,0)*INDEX(CO_VDSL_Cabs,$C921)","v":7},7,7,7,7,7,7,7,7,7,null,914,"ΑΡΧ.ΟΛΥΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P921-1)*11,0)*INDEX(CO_VDSL_Cabs,$P921)","v":14},21,21,21,21,21,21,21,21,21]
[null,null,915,"ΠΕΛΟΠΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C922-1)*11,0)*INDEX(CO_VDSL_Cabs,$C922)","v":6},6,6,6,6,6,6,6,6,6,null,915,"ΠΕΛΟΠΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P922-1)*11,0)*INDEX(CO_VDSL_Cabs,$P922)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,916,"ΘΟΛΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C923-1)*11,0)*INDEX(CO_VDSL_Cabs,$C923)","v":4},4,4,4,4,4,4,4,4,4,null,916,"ΘΟΛΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P923-1)*11,0)*INDEX(CO_VDSL_Cabs,$P923)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,917,"ΚΡΕΣΤΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C924-1)*11,0)*INDEX(CO_VDSL_Cabs,$C924)","v":8},8,8,8,8,8,8,8,8,8,null,917,"ΚΡΕΣΤΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P924-1)*11,0)*INDEX(CO_VDSL_Cabs,$P924)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,918,"ΛΕΥΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C925-1)*11,0)*INDEX(CO_VDSL_Cabs,$C925)","v":0},0,0,0,0,0,0,0,0,0,null,918,"ΛΕΥΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P925-1)*11,0)*INDEX(CO_VDSL_Cabs,$P925)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C926-1)*11,0)*INDEX(CO_VDSL_Cabs,$C926)","v":3},3,3,3,3,3,3,3,3,3,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P926-1)*11,0)*INDEX(CO_VDSL_Cabs,$P926)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,920,"ΚΑΡ-ΠΕΛΟΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C927-1)*11,0)*INDEX(CO_VDSL_Cabs,$C927)","v":80},80,80,80,80,80,80,80,80,80,null,920,"ΚΑΡ-ΠΕΛΟΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P927-1)*11,0)*INDEX(CO_VDSL_Cabs,$P927)","v":240},320,320,320,320,320,320,320,320,320]
[null,null,921,"ΛΕΥΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C928-1)*11,0)*INDEX(CO_VDSL_Cabs,$C928)","v":57},57,57,57,57,57,57,57,57,57,null,921,"ΛΕΥΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P928-1)*11,0)*INDEX(CO_VDSL_Cabs,$P928)","v":171},171,171,171,171,228,228,228,228,171]
[null,null,922,"ΣΚΑΓΙΟΠΟΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C929-1)*11,0)*INDEX(CO_VDSL_Cabs,$C929)","v":181},181,181,181,181,181,181,181,181,181,null,922,"ΣΚΑΓΙΟΠΟΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P929-1)*11,0)*INDEX(CO_VDSL_Cabs,$P929)","v":543},543,543,543,543,724,724,724,724,543]
[null,null,923,"ΑΡΑΧΩΒΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C930-1)*11,0)*INDEX(CO_VDSL_Cabs,$C930)","v":6},6,6,6,6,6,6,6,6,6,null,923,"ΑΡΑΧΩΒΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P930-1)*11,0)*INDEX(CO_VDSL_Cabs,$P930)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,924,"ΒΟΥΝΤΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C931-1)*11,0)*INDEX(CO_VDSL_Cabs,$C931)","v":0},0,0,0,0,0,0,0,0,0,null,924,"ΒΟΥΝΤΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P931-1)*11,0)*INDEX(CO_VDSL_Cabs,$P931)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,925,"ΚΩΝ/ΠΟΛΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C932-1)*11,0)*INDEX(CO_VDSL_Cabs,$C932)","v":61},61,61,61,61,61,61,61,61,61,null,925,"ΚΩΝ/ΠΟΛΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P932-1)*11,0)*INDEX(CO_VDSL_Cabs,$P932)","v":244},244,244,244,244,244,244,244,244,244]
[null,null,926,"ΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C933-1)*11,0)*INDEX(CO_VDSL_Cabs,$C933)","v":34},34,34,34,34,34,34,34,34,34,null,926,"ΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P933-1)*11,0)*INDEX(CO_VDSL_Cabs,$P933)","v":102},102,102,102,102,102,102,102,102,102]
[null,null,927,"ΔΑΦΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C934-1)*11,0)*INDEX(CO_VDSL_Cabs,$C934)","v":2},2,2,2,2,2,2,2,2,2,null,927,"ΔΑΦΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P934-1)*11,0)*INDEX(CO_VDSL_Cabs,$P934)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,928,"ΔΙΑΚΟΠΤΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C935-1)*11,0)*INDEX(CO_VDSL_Cabs,$C935)","v":9},9,9,9,9,9,9,9,9,9,null,928,"ΔΙΑΚΟΠΤΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P935-1)*11,0)*INDEX(CO_VDSL_Cabs,$P935)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,929,"ΛΑΚΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C936-1)*11,0)*INDEX(CO_VDSL_Cabs,$C936)","v":0},0,0,0,0,0,0,0,0,0,null,929,"ΛΑΚΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P936-1)*11,0)*INDEX(CO_VDSL_Cabs,$P936)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,930,"ΑΚΡΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C937-1)*11,0)*INDEX(CO_VDSL_Cabs,$C937)","v":3},3,3,3,3,3,3,3,3,3,null,930,"ΑΚΡΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P937-1)*11,0)*INDEX(CO_VDSL_Cabs,$P937)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,931,"ΚΡΑΘΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C938-1)*11,0)*INDEX(CO_VDSL_Cabs,$C938)","v":14},14,14,14,14,14,14,14,14,14,null,931,"ΚΡΑΘΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P938-1)*11,0)*INDEX(CO_VDSL_Cabs,$P938)","v":28},28,28,28,28,28,28,28,28,28]
[null,null,932,"ΚΑΓΚΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C939-1)*11,0)*INDEX(CO_VDSL_Cabs,$C939)","v":3},3,3,3,3,3,3,3,3,3,null,932,"ΚΑΓΚΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P939-1)*11,0)*INDEX(CO_VDSL_Cabs,$P939)","v":6},6,6,9,9,9,9,9,9,9]
[null,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C940-1)*11,0)*INDEX(CO_VDSL_Cabs,$C940)","v":4},4,4,4,4,4,4,4,4,4,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P940-1)*11,0)*INDEX(CO_VDSL_Cabs,$P940)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,934,"ΛΑΠΠΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C941-1)*11,0)*INDEX(CO_VDSL_Cabs,$C941)","v":3},3,3,3,3,3,3,3,3,3,null,934,"ΛΑΠΠΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P941-1)*11,0)*INDEX(CO_VDSL_Cabs,$P941)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,935,"ΠΗΓΑΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C942-1)*11,0)*INDEX(CO_VDSL_Cabs,$C942)","v":1},1,1,1,1,1,1,1,1,1,null,935,"ΠΗΓΑΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P942-1)*11,0)*INDEX(CO_VDSL_Cabs,$P942)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,936,"ΕΡΥΜΑΝΘΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C943-1)*11,0)*INDEX(CO_VDSL_Cabs,$C943)","v":1},1,1,1,1,1,1,1,1,1,null,936,"ΕΡΥΜΑΝΘΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P943-1)*11,0)*INDEX(CO_VDSL_Cabs,$P943)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,937,"ΚΑΛΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C944-1)*11,0)*INDEX(CO_VDSL_Cabs,$C944)","v":0},0,0,0,0,0,0,0,0,0,null,937,"ΚΑΛΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P944-1)*11,0)*INDEX(CO_VDSL_Cabs,$P944)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,938,"ΣΤΑΥΡΟΔΡΟΜΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C945-1)*11,0)*INDEX(CO_VDSL_Cabs,$C945)","v":9},9,9,9,9,9,9,9,9,9,null,938,"ΣΤΑΥΡΟΔΡΟΜΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P945-1)*11,0)*INDEX(CO_VDSL_Cabs,$P945)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,939,"ΚΑΛΥΒΙΑ ΑΣΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C946-1)*11,0)*INDEX(CO_VDSL_Cabs,$C946)","v":0},0,0,0,0,0,0,0,0,0,null,939,"ΚΑΛΥΒΙΑ ΑΣΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P946-1)*11,0)*INDEX(CO_VDSL_Cabs,$P946)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,940,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C947-1)*11,0)*INDEX(CO_VDSL_Cabs,$C947)","v":2},2,2,2,2,2,2,2,2,2,null,940,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P947-1)*11,0)*INDEX(CO_VDSL_Cabs,$P947)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,941,"ΚΕΡΤΕΖΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C948-1)*11,0)*INDEX(CO_VDSL_Cabs,$C948)","v":0},0,0,0,0,0,0,0,0,0,null,941,"ΚΕΡΤΕΖΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P948-1)*11,0)*INDEX(CO_VDSL_Cabs,$P948)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,942,"ΛΙΒΑΡΤΖΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C949-1)*11,0)*INDEX(CO_VDSL_Cabs,$C949)","v":1},1,1,1,1,1,1,1,1,1,null,942,"ΛΙΒΑΡΤΖΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P949-1)*11,0)*INDEX(CO_VDSL_Cabs,$P949)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,943,"ΜΕΣΟΛΟΓΓΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C950-1)*11,0)*INDEX(CO_VDSL_Cabs,$C950)","v":37},37,37,37,37,37,37,37,37,37,null,943,"ΜΕΣΟΛΟΓΓΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P950-1)*11,0)*INDEX(CO_VDSL_Cabs,$P950)","v":74},111,111,111,111,111,111,111,111,111]
[null,null,944,"ΑΙΤΩΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C951-1)*11,0)*INDEX(CO_VDSL_Cabs,$C951)","v":10},10,10,10,10,10,10,10,10,10,null,944,"ΑΙΤΩΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P951-1)*11,0)*INDEX(CO_VDSL_Cabs,$P951)","v":20},20,20,20,20,20,20,20,20,20]
[null,null,945,"ΠΑΛΑΙΟΜΑΝΙNΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C952-1)*11,0)*INDEX(CO_VDSL_Cabs,$C952)","v":1},1,1,1,1,1,1,1,1,1,null,945,"ΠΑΛΑΙΟΜΑΝΙNΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P952-1)*11,0)*INDEX(CO_VDSL_Cabs,$P952)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,946,"ΣΤΑΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C953-1)*11,0)*INDEX(CO_VDSL_Cabs,$C953)","v":4},4,4,4,4,4,4,4,4,4,null,946,"ΣΤΑΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P953-1)*11,0)*INDEX(CO_VDSL_Cabs,$P953)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C954-1)*11,0)*INDEX(CO_VDSL_Cabs,$C954)","v":8},8,8,8,8,8,8,8,8,8,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P954-1)*11,0)*INDEX(CO_VDSL_Cabs,$P954)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,948,"ΓΑΒΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C955-1)*11,0)*INDEX(CO_VDSL_Cabs,$C955)","v":10},10,10,10,10,10,10,10,10,10,null,948,"ΓΑΒΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P955-1)*11,0)*INDEX(CO_VDSL_Cabs,$P955)","v":20},20,20,20,20,20,20,20,20,20]
[null,null,949,"ΑΝΤΙΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C956-1)*11,0)*INDEX(CO_VDSL_Cabs,$C956)","v":9},9,9,9,9,9,9,9,9,9,null,949,"ΑΝΤΙΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P956-1)*11,0)*INDEX(CO_VDSL_Cabs,$P956)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,950,"ΑΝΩ ΧΩΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C957-1)*11,0)*INDEX(CO_VDSL_Cabs,$C957)","v":1},1,1,1,1,1,1,1,1,1,null,950,"ΑΝΩ ΧΩΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P957-1)*11,0)*INDEX(CO_VDSL_Cabs,$P957)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,951,"ΜΑΝΑΓΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C958-1)*11,0)*INDEX(CO_VDSL_Cabs,$C958)","v":3},3,3,3,3,3,3,3,3,3,null,951,"ΜΑΝΑΓΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P958-1)*11,0)*INDEX(CO_VDSL_Cabs,$P958)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,952,"ΜΑΡΑΘΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C959-1)*11,0)*INDEX(CO_VDSL_Cabs,$C959)","v":3},3,3,3,3,3,3,3,3,3,null,952,"ΜΑΡΑΘΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P959-1)*11,0)*INDEX(CO_VDSL_Cabs,$P959)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,953,"ΤΡΙΚΟΡΦΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C960-1)*11,0)*INDEX(CO_VDSL_Cabs,$C960)","v":0},0,0,0,0,0,0,0,0,0,null,953,"ΤΡΙΚΟΡΦΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P960-1)*11,0)*INDEX(CO_VDSL_Cabs,$P960)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C961-1)*11,0)*INDEX(CO_VDSL_Cabs,$C961)","v":2},2,2,2,2,2,2,2,2,2,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P961-1)*11,0)*INDEX(CO_VDSL_Cabs,$P961)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,955,"ΛΑΖΑΡΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C962-1)*11,0)*INDEX(CO_VDSL_Cabs,$C962)","v":4},4,4,4,4,4,4,4,4,4,null,955,"ΛΑΖΑΡΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P962-1)*11,0)*INDEX(CO_VDSL_Cabs,$P962)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,956,"ΝΥΔΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C963-1)*11,0)*INDEX(CO_VDSL_Cabs,$C963)","v":4},4,4,4,4,4,4,4,4,4,null,956,"ΝΥΔΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P963-1)*11,0)*INDEX(CO_VDSL_Cabs,$P963)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,957,"ΣΥΒΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C964-1)*11,0)*INDEX(CO_VDSL_Cabs,$C964)","v":1},1,1,1,1,1,1,1,1,1,null,957,"ΣΥΒΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P964-1)*11,0)*INDEX(CO_VDSL_Cabs,$P964)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,958,"ΚΕΡΑΜΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C965-1)*11,0)*INDEX(CO_VDSL_Cabs,$C965)","v":10},10,10,10,10,10,10,10,10,10,null,958,"ΚΕΡΑΜΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P965-1)*11,0)*INDEX(CO_VDSL_Cabs,$P965)","v":30},30,30,30,30,30,30,30,30,30]
[null,null,959,"ΣΒΟΡΩΝΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C966-1)*11,0)*INDEX(CO_VDSL_Cabs,$C966)","v":8},8,8,8,8,8,8,8,8,8,null,959,"ΣΒΟΡΩΝΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P966-1)*11,0)*INDEX(CO_VDSL_Cabs,$P966)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,960,"ΦΑΡΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C967-1)*11,0)*INDEX(CO_VDSL_Cabs,$C967)","v":0},0,0,0,0,0,0,0,0,0,null,960,"ΦΑΡΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P967-1)*11,0)*INDEX(CO_VDSL_Cabs,$P967)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,961,{"$f":"INDEX(CO_Names,C968)","v":"ΧΙΟΝΑΤΑ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C968-1)*11,0)*INDEX(CO_VDSL_Cabs,$C968)","v":1},1,1,1,1,1,1,1,1,1,null,961,{"$f":"INDEX(CO_Names,P968)","v":"ΧΙΟΝΑΤΑ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P968-1)*11,0)*INDEX(CO_VDSL_Cabs,$P968)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,962,"ΣΤΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C969-1)*11,0)*INDEX(CO_VDSL_Cabs,$C969)","v":1},1,1,1,1,1,1,1,1,1,null,962,"ΣΤΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P969-1)*11,0)*INDEX(CO_VDSL_Cabs,$P969)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,963,"ΧΑΥΔΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C970-1)*11,0)*INDEX(CO_VDSL_Cabs,$C970)","v":3},3,3,3,3,3,3,3,3,3,null,963,"ΧΑΥΔΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P970-1)*11,0)*INDEX(CO_VDSL_Cabs,$P970)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C971-1)*11,0)*INDEX(CO_VDSL_Cabs,$C971)","v":1},1,1,1,1,1,1,1,1,1,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P971-1)*11,0)*INDEX(CO_VDSL_Cabs,$P971)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C972-1)*11,0)*INDEX(CO_VDSL_Cabs,$C972)","v":0},0,0,0,0,0,0,0,0,0,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P972-1)*11,0)*INDEX(CO_VDSL_Cabs,$P972)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,966,"ΒΟΛΙΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C973-1)*11,0)*INDEX(CO_VDSL_Cabs,$C973)","v":1},1,1,1,1,1,1,1,1,1,null,966,"ΒΟΛΙΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P973-1)*11,0)*INDEX(CO_VDSL_Cabs,$P973)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,967,"ΖΑΚΥΝΘΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C974-1)*11,0)*INDEX(CO_VDSL_Cabs,$C974)","v":66},66,66,66,66,66,66,66,66,66,null,967,"ΖΑΚΥΝΘΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P974-1)*11,0)*INDEX(CO_VDSL_Cabs,$P974)","v":198},198,198,198,198,198,198,198,198,198]
[null,null,968,"ΑΠ.ΠΑΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C975-1)*11,0)*INDEX(CO_VDSL_Cabs,$C975)","v":103},103,103,103,103,103,103,103,103,103,null,968,"ΑΠ.ΠΑΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P975-1)*11,0)*INDEX(CO_VDSL_Cabs,$P975)","v":412},412,412,412,412,412,412,412,412,412]
[null,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C976-1)*11,0)*INDEX(CO_VDSL_Cabs,$C976)","v":89},89,89,89,89,89,89,89,89,89,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P976-1)*11,0)*INDEX(CO_VDSL_Cabs,$P976)","v":267},267,267,267,267,267,267,267,267,267]
[null,null,970,"ΕΛΕΥΘΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C977-1)*11,0)*INDEX(CO_VDSL_Cabs,$C977)","v":150},150,150,150,150,150,150,150,150,150,null,970,"ΕΛΕΥΘΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P977-1)*11,0)*INDEX(CO_VDSL_Cabs,$P977)","v":600},600,600,600,600,600,600,600,600,600]
[null,null,971,"ΠΑΥΛΟΥ ΜΕΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C978-1)*11,0)*INDEX(CO_VDSL_Cabs,$C978)","v":175},175,175,175,175,175,175,175,175,175,null,971,"ΠΑΥΛΟΥ ΜΕΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P978-1)*11,0)*INDEX(CO_VDSL_Cabs,$P978)","v":700},700,700,700,700,700,700,700,700,700]
[null,null,972,"ΚΑΛΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C979-1)*11,0)*INDEX(CO_VDSL_Cabs,$C979)","v":24},24,24,24,24,24,24,24,24,24,null,972,"ΚΑΛΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P979-1)*11,0)*INDEX(CO_VDSL_Cabs,$P979)","v":72},72,72,96,96,96,96,96,96,96]
[null,null,973,"ΦΙΛΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C980-1)*11,0)*INDEX(CO_VDSL_Cabs,$C980)","v":3},3,3,3,3,3,3,3,3,3,null,973,"ΦΙΛΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P980-1)*11,0)*INDEX(CO_VDSL_Cabs,$P980)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,974,"ΑΣΠΡΟΒΑΛΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C981-1)*11,0)*INDEX(CO_VDSL_Cabs,$C981)","v":34},34,34,34,34,34,34,34,34,34,null,974,"ΑΣΠΡΟΒΑΛΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P981-1)*11,0)*INDEX(CO_VDSL_Cabs,$P981)","v":68},68,68,68,68,68,68,68,68,68]
[null,null,975,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C982-1)*11,0)*INDEX(CO_VDSL_Cabs,$C982)","v":6},6,6,6,6,6,6,6,6,6,null,975,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P982-1)*11,0)*INDEX(CO_VDSL_Cabs,$P982)","v":12},12,12,18,18,18,18,18,18,18]
[null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C983-1)*11,0)*INDEX(CO_VDSL_Cabs,$C983)","v":0},0,0,0,0,0,0,0,0,0,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P983-1)*11,0)*INDEX(CO_VDSL_Cabs,$P983)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,977,"ΑΡΕΘΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C984-1)*11,0)*INDEX(CO_VDSL_Cabs,$C984)","v":0},0,0,0,0,0,0,0,0,0,null,977,"ΑΡΕΘΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P984-1)*11,0)*INDEX(CO_VDSL_Cabs,$P984)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,978,"ΑΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C985-1)*11,0)*INDEX(CO_VDSL_Cabs,$C985)","v":2},2,2,2,2,2,2,2,2,2,null,978,"ΑΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P985-1)*11,0)*INDEX(CO_VDSL_Cabs,$P985)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,979,"ΒΑΣΙΛΟΥΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C986-1)*11,0)*INDEX(CO_VDSL_Cabs,$C986)","v":0},0,0,0,0,0,0,0,0,0,null,979,"ΒΑΣΙΛΟΥΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P986-1)*11,0)*INDEX(CO_VDSL_Cabs,$P986)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,980,"ΒΕΡΤΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C987-1)*11,0)*INDEX(CO_VDSL_Cabs,$C987)","v":0},0,0,0,0,0,0,0,0,0,null,980,"ΒΕΡΤΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P987-1)*11,0)*INDEX(CO_VDSL_Cabs,$P987)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,981,"ΖΑΓΚΛΙΒΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C988-1)*11,0)*INDEX(CO_VDSL_Cabs,$C988)","v":3},3,3,3,3,3,3,3,3,3,null,981,"ΖΑΓΚΛΙΒΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P988-1)*11,0)*INDEX(CO_VDSL_Cabs,$P988)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,982,"ΚΑΒΑΛΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C989-1)*11,0)*INDEX(CO_VDSL_Cabs,$C989)","v":5},5,5,5,5,5,5,5,5,5,null,982,"ΚΑΒΑΛΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P989-1)*11,0)*INDEX(CO_VDSL_Cabs,$P989)","v":15},15,15,15,15,15,15,15,15,15]
[null,null,983,"ΛΑΓΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C990-1)*11,0)*INDEX(CO_VDSL_Cabs,$C990)","v":20},20,20,20,20,20,20,20,20,20,null,983,"ΛΑΓΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P990-1)*11,0)*INDEX(CO_VDSL_Cabs,$P990)","v":60},60,60,60,60,60,60,60,60,60]
[null,null,984,"ΜΑΥΡΟΥΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C991-1)*11,0)*INDEX(CO_VDSL_Cabs,$C991)","v":0},0,0,0,0,0,0,0,0,0,null,984,"ΜΑΥΡΟΥΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P991-1)*11,0)*INDEX(CO_VDSL_Cabs,$P991)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,985,"ΞΥΛΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C992-1)*11,0)*INDEX(CO_VDSL_Cabs,$C992)","v":1},1,1,1,1,1,1,1,1,1,null,985,"ΞΥΛΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P992-1)*11,0)*INDEX(CO_VDSL_Cabs,$P992)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,986,"ΟΣΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C993-1)*11,0)*INDEX(CO_VDSL_Cabs,$C993)","v":0},0,0,0,0,0,0,0,0,0,null,986,"ΟΣΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P993-1)*11,0)*INDEX(CO_VDSL_Cabs,$P993)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,987,"ΣΟΧΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C994-1)*11,0)*INDEX(CO_VDSL_Cabs,$C994)","v":2},2,2,2,2,2,2,2,2,2,null,987,"ΣΟΧΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P994-1)*11,0)*INDEX(CO_VDSL_Cabs,$P994)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,988,"ΦΙΛΑΔΕΛΦΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C995-1)*11,0)*INDEX(CO_VDSL_Cabs,$C995)","v":2},2,2,2,2,2,2,2,2,2,null,988,"ΦΙΛΑΔΕΛΦΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P995-1)*11,0)*INDEX(CO_VDSL_Cabs,$P995)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,989,"ΚΟΥΦΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C996-1)*11,0)*INDEX(CO_VDSL_Cabs,$C996)","v":6},6,6,6,6,6,6,6,6,6,null,989,"ΚΟΥΦΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P996-1)*11,0)*INDEX(CO_VDSL_Cabs,$P996)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,990,"ΚΥΜΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C997-1)*11,0)*INDEX(CO_VDSL_Cabs,$C997)","v":6},6,6,6,6,12,12,12,12,12,null,990,"ΚΥΜΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P997-1)*11,0)*INDEX(CO_VDSL_Cabs,$P997)","v":24},24,24,24,24,30,30,30,30,30]
[null,null,991,"ΧΑΛΚΗΔΟΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C998-1)*11,0)*INDEX(CO_VDSL_Cabs,$C998)","v":6},6,6,6,6,6,6,6,6,6,null,991,"ΧΑΛΚΗΔΟΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P998-1)*11,0)*INDEX(CO_VDSL_Cabs,$P998)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,992,"ΑΓΧΙΑΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C999-1)*11,0)*INDEX(CO_VDSL_Cabs,$C999)","v":7},7,7,7,7,7,7,7,7,7,null,992,"ΑΓΧΙΑΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P999-1)*11,0)*INDEX(CO_VDSL_Cabs,$P999)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,993,"ΒΑΘΥΛΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1000-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1000)","v":0},0,0,0,0,0,0,0,0,0,null,993,"ΒΑΘΥΛΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1000-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,998,"ΛΙΒΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1005-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1005)","v":0},0,0,0,0,0,0,0,0,0,null,998,"ΛΙΒΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1005-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1003,"ΤΟΥΜΠΑ ΕΠΑΝΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1010-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1010)","v":3},3,3,3,3,3,3,3,3,3,null,1003,"ΤΟΥΜΠΑ ΕΠΑΝΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1010-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1010)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1011,"ΜΕΛΙΚΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1018-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1018)","v":4},4,4,4,4,4,4,4,4,4,null,1011,"ΜΕΛΙΚΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1018-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1018)","v":8},8,8,12,12,12,12,12,12,12]
[null,null,1019,"ΚΑΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1026-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1026)","v":2},2,2,2,2,2,2,2,2,2,null,1019,"ΚΑΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1026-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1026)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1025,{"$f":"INDEX(CO_Names,C1032)","v":"ΜΕΘΩΜΗΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1032-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1032)","v":5},5,5,5,5,5,5,5,5,5,null,1025,{"$f":"INDEX(CO_Names,P1032)","v":"ΜΕΘΩΜΗΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1032-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1032)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,1033,"ΑΡΑΒΗΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1040-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1040)","v":1},1,1,1,1,1,1,1,1,1,null,1033,"ΑΡΑΒΗΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1040-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1040)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,1038,"ΚΡΥΑ ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1045-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1045)","v":10},10,10,10,10,10,10,10,10,10,null,1038,"ΚΡΥΑ ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1045-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1045)","v":30},30,30,30,30,30,30,30,30,30]
[null,null,1044,"ΜΕΓΑΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1051-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1051)","v":1},1,1,1,1,1,1,1,1,1,null,1044,"ΜΕΓΑΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1051-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1051)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1052,"ΒΑΘΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1059-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1059)","v":1},1,1,1,1,1,1,1,1,1,null,1052,"ΒΑΘΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1059-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1059)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1060,"Ν ΓΥΝΑΙΚΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1067-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1067)","v":1},1,1,1,1,1,1,1,1,1,null,1060,"Ν ΓΥΝΑΙΚΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1067-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1067)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1076-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1076)","v":2},2,2,2,2,2,2,2,2,2,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1076-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1076)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1074,"ΠΑΡΑΛΗΜΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1081-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1081)","v":2},2,2,2,2,2,2,2,2,2,null,1074,"ΠΑΡΑΛΗΜΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1081-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1081)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1082,"ΔΡΑΒΗΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1089-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1089)","v":4},4,4,4,4,4,4,4,4,4,null,1082,"ΔΡΑΒΗΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1089-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1089)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1090,"ΗΡΑΚΛΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1097-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1097)","v":11},11,11,11,11,11,11,11,11,11,null,1090,"ΗΡΑΚΛΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1097-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1097)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,1102,"ΠΑΛΙΟΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1109-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1109)","v":1},1,1,1,1,1,1,1,1,1,null,1102,"ΠΑΛΙΟΥΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1109-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1109)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1104,"ΣΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1111-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1111)","v":2},2,2,2,2,2,2,2,2,2,null,1104,"ΣΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1111-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1111)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1116,"ΠΥΡΓΑΔΙΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1123-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1123)","v":2},2,2,2,2,2,2,2,2,2,null,1116,"ΠΥΡΓΑΔΙΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1123-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1123)","v":2},2,2,2,4,4,4,4,4,4]
[null,null,1119,"ΑΝΔΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1126-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1126)","v":11},11,11,11,11,11,11,11,11,11,null,1119,"ΑΝΔΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1126-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1126)","v":22},22,22,22,22,22,33,33,22,22]
[null,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1133-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1133)","v":5},5,5,5,5,5,5,5,5,5,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1133-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1133)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,1138,"ΜΑΔΥΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1145-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1145)","v":0},0,0,0,0,0,0,0,0,0,null,1138,"ΜΑΔΥΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1145-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1145)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1139,"ΜΑΡΤΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1146-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1146)","v":2},2,2,2,2,2,2,2,2,2,null,1139,"ΜΑΡΤΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1146-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1146)","v":6},6,6,8,8,8,8,8,8,8]
[null,null,1152,"ΤΕΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1159-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1159)","v":6},6,6,6,6,6,6,6,6,6,null,1152,"ΤΕΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1159-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1159)","v":12},12,12,12,18,18,18,18,18,18]
[null,null,1160,"ΠΑΝΟΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1167-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1167)","v":11},11,11,11,11,11,11,11,11,11,null,1160,"ΠΑΝΟΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1167-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1167)","v":11},11,22,22,22,22,22,22,22,22]
[null,null,1161,"ΓΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1168-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1168)","v":1},1,1,1,1,1,1,1,1,1,null,1161,"ΓΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1168-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1168)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1173,"ΓΗΡΟΚΟΜΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1180-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1180)","v":78},78,78,78,78,78,78,78,78,78,null,1173,"ΓΗΡΟΚΟΜΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1180-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1180)","v":312},312,312,312,312,312,312,312,312,312]
[null,null,1177,"ΜΥΡΣΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1184-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1184)","v":0},0,0,0,0,0,0,0,0,0,null,1177,"ΜΥΡΣΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1184-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1184)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1190-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1190)","v":1},1,1,1,1,1,1,1,1,1,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1190-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1190)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1195,"ΔΡΟΣΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1202-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1202)","v":2},2,2,2,2,2,2,2,2,2,null,1195,"ΔΡΟΣΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1202-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1202)","v":4},4,4,4,4,6,6,6,6,6]
[null,null,1202,"ΜΗΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1209-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1209)","v":3},3,3,3,3,3,3,3,3,3,null,1202,"ΜΗΛΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1209-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1209)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1209,"Π.ΟΦΡΥΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1216-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1216)","v":6},6,6,6,6,6,6,6,6,6,null,1209,"Π.ΟΦΡΥΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1216-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1216)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1217,{"$f":"INDEX(CO_Names,C1224)","v":"ΕΥΖΩΝΩΝ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1224-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1224)","v":2},2,2,2,2,2,2,2,2,2,null,1217,{"$f":"INDEX(CO_Names,P1224)","v":"ΕΥΖΩΝΩΝ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1224-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1224)","v":2},2,4,4,4,4,4,4,4,4]
[null,null,1225,"ΚΑΛΛΙΘΕΑΣ ΑΘΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1232-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1232)","v":241},241,241,241,241,241,241,241,241,241,null,1225,"ΚΑΛΛΙΘΕΑΣ ΑΘΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1232-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1232)","v":723},723,723,723,723,723,723,723,723,723]
[null,null,1227,"ΣΩΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1234-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1234)","v":2},2,2,2,2,2,2,2,2,2,null,1227,"ΣΩΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1234-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1234)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1239,"ΕΡΑΤΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1246-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1246)","v":1},1,1,1,1,1,1,1,1,1,null,1239,"ΕΡΑΤΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1246-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1246)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1247,"ΠΡΟΑΣΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1254-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1254)","v":4},4,4,4,4,4,4,4,4,4,null,1247,"ΠΡΟΑΣΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1254-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1254)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1252,"ΝΕΟ Μ.ΧΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1259-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1259)","v":3},3,3,3,3,3,3,3,3,3,null,1252,"ΝΕΟ Μ.ΧΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1259-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1259)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1268-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1268)","v":3},3,3,3,3,3,3,3,3,3,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1268-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1268)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1266,"ΠΛΑΤΥΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1273-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1273)","v":6},6,6,6,6,6,6,6,6,6,null,1266,"ΠΛΑΤΥΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1273-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1273)","v":18},18,24,24,24,24,24,24,24,24]
[null,null,1274,"ΚΑΡΥΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1281-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1281)","v":4},4,4,4,4,4,4,4,4,4,null,1274,"ΚΑΡΥΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1281-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1281)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1277,"ΑΒΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1284-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1284)","v":2},2,2,2,2,2,2,2,2,2,null,1277,"ΑΒΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1284-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1284)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1288,"ΑΓ.ΔΕΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1295-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1295)","v":3},3,3,3,3,3,3,3,3,3,null,1288,"ΑΓ.ΔΕΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1295-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1295)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1296,"ΕΥΠΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1303-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1303)","v":4},4,4,4,4,4,4,4,4,4,null,1296,"ΕΥΠΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1303-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1303)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1301,"ΕΓΓΑΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1308-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1308)","v":6},6,6,6,6,6,6,6,6,6,null,1301,"ΕΓΓΑΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1308-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1308)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1310,"Ν.ΠΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1317-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1317)","v":18},18,18,18,18,18,18,18,18,18,null,1310,"Ν.ΠΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1317-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1317)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,1318,"ΛΑΚΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1325-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1325)","v":1},1,1,1,1,1,1,1,1,1,null,1318,"ΛΑΚΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1325-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1325)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1323,"ΒΑΣΙΛΙΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1330-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1330)","v":8},8,8,8,8,8,8,8,8,8,null,1323,"ΒΑΣΙΛΙΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1330-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1330)","v":16},24,24,24,24,24,24,24,24,24]
[null,null,1335,"ΣΚΟΤΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1342-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1342)","v":3},3,3,3,3,3,3,3,3,3,null,1335,"ΣΚΟΤΙΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1342-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1342)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1340,"ΑΡΧΑΓΓΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1347-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1347)","v":9},9,9,9,9,9,9,9,9,9,null,1340,"ΑΡΧΑΓΓΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1347-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1347)","v":27},27,27,27,27,27,27,27,27,27]
[null,null,1345,{"$f":"INDEX(CO_Names,C1352)","v":"ΡΑΦΗΝΑ Β"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1352-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1352)","v":52},52,52,52,52,52,52,52,52,52,null,1345,{"$f":"INDEX(CO_Names,P1352)","v":"ΡΑΦΗΝΑ Β"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1352-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1352)","v":104},156,156,156,156,156,156,156,156,156]
[null,null,1353,"ΣΚΟΤΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1360-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1360)","v":3},3,3,3,3,3,3,3,3,3,null,1353,"ΣΚΟΤΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1360-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1360)","v":6},6,6,6,6,9,9,9,9,9]
[null,null,1360,"ΚΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1367-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1367)","v":0},0,0,0,0,0,0,0,0,0,null,1360,"ΚΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1367-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1367)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1367,"ΧΑΡΑΚΤΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1374-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1374)","v":1},1,1,1,1,1,1,1,1,1,null,1367,"ΧΑΡΑΚΤΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1374-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1374)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1375,"ΡΟΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1382-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1382)","v":2},2,2,2,2,2,2,2,2,2,null,1375,"ΡΟΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1382-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1382)","v":4},4,4,4,6,6,6,6,6,6]
[null,null,1385,"ΠΕΛΕΤΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1392-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1392)","v":1},1,1,1,1,1,1,1,1,1,null,1385,"ΠΕΛΕΤΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1392-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1392)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1389,"ΦΑΡΚΑΔΟΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1396-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1396)","v":3},3,3,3,3,3,3,3,3,3,null,1389,"ΦΑΡΚΑΔΟΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1396-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1396)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1394,"ΝΙΟ ΧΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1401-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1401)","v":4},4,4,4,4,4,4,4,4,4,null,1394,"ΝΙΟ ΧΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1401-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1401)","v":8},8,8,8,8,12,12,12,12,8]
[null,null,1402,"ΜΕΓ.ΤΥΜΠΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1409-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1409)","v":3},3,3,3,3,3,3,3,3,3,null,1402,"ΜΕΓ.ΤΥΜΠΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1409-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1409)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,1410,"ΜΑΧΑΙΡΑΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1417-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1417)","v":6},6,6,6,6,6,6,6,6,6,null,1410,"ΜΑΧΑΙΡΑΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1417-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1417)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,1416,"ΚΑΛΥΒΙΑ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1423-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1423)","v":0},0,0,0,0,0,0,0,0,0,null,1416,"ΚΑΛΥΒΙΑ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1423-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1423)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1431-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1431)","v":3},3,3,3,3,3,3,3,3,3,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1431-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1431)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1435,"ΤΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1442-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1442)","v":2},2,2,2,2,2,2,2,2,2,null,1435,"ΤΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1442-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1442)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1438,"ΣΚΑΛΑΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1445-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1445)","v":2},2,2,2,2,2,2,2,2,2,null,1438,"ΣΚΑΛΑΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1445-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1445)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1453-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1453)","v":2},2,2,2,2,2,2,2,2,2,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1453-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1453)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1458,"ΕΥΓΕΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1465-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1465)","v":2},2,2,2,2,2,2,2,2,2,null,1458,"ΕΥΓΕΝΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1465-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1465)","v":2},4,4,4,4,4,4,4,4,4]
[null,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1467-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1467)","v":1},1,1,1,1,1,1,1,1,1,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1467-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1467)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1468,"ΓΙΑΛΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1475-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1475)","v":2},2,2,2,2,2,2,2,2,2,null,1468,"ΓΙΑΛΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1475-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1475)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1480,"Ν.ΣΤΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1487-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1487)","v":6},6,6,6,6,6,6,6,6,6,null,1480,"Ν.ΣΤΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1487-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1487)","v":6},6,6,6,12,12,12,12,12,12]
[null,null,1481,"ΑΥΛΩΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1488-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1488)","v":4},4,4,4,4,4,4,4,4,4,null,1481,"ΑΥΛΩΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1488-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1488)","v":8},8,8,8,8,8,12,8,8,8]
[null,null,1493,"ΤΟΠΟΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1500-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1500)","v":0},0,0,0,0,0,0,0,0,0,null,1493,"ΤΟΠΟΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1500-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1500)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1502,"ΔΗΛΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1509-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1509)","v":20},20,20,20,20,20,20,20,20,20,null,1502,"ΔΗΛΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1509-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1509)","v":40},40,40,40,40,40,40,40,40,40]
[null,null,1503,"ΤΑΜΠΟΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1510-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1510)","v":1},1,1,1,1,1,1,1,1,1,null,1503,"ΤΑΜΠΟΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1510-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1510)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1510,"ΛΕΙΨΟΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1517-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1517)","v":0},0,0,0,0,0,0,0,0,0,null,1510,"ΛΕΙΨΟΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1517-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1517)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1524,"ΣΤΟΥΡΝΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1531-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1531)","v":4},4,4,4,4,4,4,4,4,4,null,1524,"ΣΤΟΥΡΝΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1531-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1531)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1532-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1532)","v":284},284,284,284,284,284,284,284,284,284,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1532-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1532)","v":852},852,1136,1136,1136,1136,1136,1136,1136,1136]
[null,null,1537,{"$f":"INDEX(CO_Names,C1544)","v":"ΒΡΑΧΑΤΙ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1544-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1544)","v":32},32,32,32,32,32,32,32,32,32,null,1537,{"$f":"INDEX(CO_Names,P1544)","v":"ΒΡΑΧΑΤΙ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1544-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1544)","v":96},96,96,96,96,96,96,96,96,96]
[null,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1550-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1550)","v":0},0,0,0,0,0,0,0,0,0,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1550-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1550)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1551,"ΚΡΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1558-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1558)","v":4},4,4,4,4,4,4,4,4,4,null,1551,"ΚΡΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1558-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1558)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1559,"ΠΕΝΤΕ ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1566-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1566)","v":0},0,0,0,0,0,0,0,0,0,null,1559,"ΠΕΝΤΕ ΒΡΥΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1566-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1566)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1568,"ΛΕΧΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1575-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1575)","v":3},3,3,3,3,3,3,3,3,3,null,1568,"ΛΕΧΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1575-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1575)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,1573,"ΓΟΥΒΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1580-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1580)","v":12},12,12,12,12,12,12,12,12,12,null,1573,"ΓΟΥΒΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1580-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1580)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,1581,"ΜΑΤΑΡΑΓΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1588-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1588)","v":4},4,4,4,4,4,4,4,4,4,null,1581,"ΜΑΤΑΡΑΓΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1588-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1588)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1589,"ΚΟΝΤΟΠΟΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1596-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1596)","v":1},1,1,1,1,1,1,1,1,1,null,1589,"ΚΟΝΤΟΠΟΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1596-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1596)","v":2},2,3,3,3,3,3,3,3,3]
[null,null,1593,"ΠΛΑΤΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1600-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1600)","v":9},9,9,9,9,9,9,9,9,9,null,1593,"ΠΛΑΤΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1600-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1600)","v":18},18,18,18,18,18,18,18,18,18]
[null,null,1603,"ΔΡΥΟΠΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1610-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1610)","v":7},7,7,7,7,7,7,7,7,7,null,1603,"ΔΡΥΟΠΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1610-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1610)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,1608,"ΒΑΡΥΜΠΟΜΠΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1615-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1615)","v":6},6,6,6,6,6,6,6,6,6,null,1608,"ΒΑΡΥΜΠΟΜΠΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1615-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1615)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1616,"ΑΛΙΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1623-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1623)","v":5},5,5,5,5,5,5,5,5,5,null,1616,"ΑΛΙΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1623-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1623)","v":10},10,10,10,10,10,10,10,10,10]
[null,null,1626,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1633-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1633)","v":6},6,6,6,6,6,6,6,6,6,null,1626,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1633-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1633)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1630,"ΡΕΝΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1637-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1637)","v":52},52,52,52,52,52,52,52,52,52,null,1630,"ΡΕΝΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1637-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1637)","v":104},104,104,104,104,156,156,156,156,104]
[null,null,1638,"ΚΑΡΠΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1645-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1645)","v":2},2,2,2,2,2,2,2,2,2,null,1638,"ΚΑΡΠΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1645-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1645)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1643,"ΚΟΝΟΠΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1650-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1650)","v":0},0,0,0,0,0,0,0,0,0,null,1643,"ΚΟΝΟΠΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1650-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1650)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1652,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1659-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1659)","v":2},2,2,2,2,2,2,2,2,2,null,1652,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1659-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1659)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1660,"ΤΡΙΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1667-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1667)","v":199},199,199,199,199,199,199,199,199,199,null,1660,"ΤΡΙΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1667-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1667)","v":597},597,597,597,597,597,597,597,597,597]
[null,null,1665,{"$f":"INDEX(CO_Names,C1672)","v":"ΒΑΜΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1672-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1672)","v":4},4,4,4,4,4,4,4,4,4,null,1665,{"$f":"INDEX(CO_Names,P1672)","v":"ΒΑΜΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1672-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1672)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,1676,"ΣΤΑΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1683-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1683)","v":0},0,0,0,0,0,0,0,0,0,null,1676,"ΣΤΑΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1683-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1683)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1682,"ΑΓ.ΕΙΡΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1689-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1689)","v":0},0,0,0,0,0,0,0,0,0,null,1682,"ΑΓ.ΕΙΡΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1689-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1689)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1687,"ΡΕΘΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1694-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1694)","v":0},0,0,0,0,0,0,0,0,0,null,1687,"ΡΕΘΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1694-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1694)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1693,"ΑΠΟΛΑΚΚΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1700-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1700)","v":2},2,2,2,2,2,2,2,2,2,null,1693,"ΑΠΟΛΑΚΚΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1700-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1700)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1701,"ΠΑΛΗΟΣΤΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1708-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1708)","v":1},1,1,1,1,1,1,1,1,1,null,1701,"ΠΑΛΗΟΣΤΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1708-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1708)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1709,"ΤΡΙΚΟΡΦΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1716-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1716)","v":0},0,0,0,0,0,0,0,0,0,null,1709,"ΤΡΙΚΟΡΦΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1716-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1716)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1717,"ΑΡΟΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1724-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1724)","v":0},0,0,0,0,0,0,0,0,0,null,1717,"ΑΡΟΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1724-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1724)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1726,"ΑΙΔΙΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1733-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1733)","v":1},1,1,1,1,1,1,1,1,1,null,1726,"ΑΙΔΙΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1733-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1733)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1731,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1738-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1738)","v":0},0,0,0,0,0,0,0,0,0,null,1731,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1738-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1738)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1739,"ΠΑΛΑΙΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1746-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1746)","v":1},1,1,1,1,1,1,1,1,1,null,1739,"ΠΑΛΑΙΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1746-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1746)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1743,"ΔΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1750-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1750)","v":1},1,1,1,1,1,1,1,1,1,null,1743,"ΔΩΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1750-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1750)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1753,"ΑΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1760-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1760)","v":3},3,3,3,3,3,3,3,3,3,null,1753,"ΑΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1760-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1760)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1765-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1765)","v":0},0,0,0,0,0,0,0,0,0,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1765-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1765)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1766,"ΟΡΜΕΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1773-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1773)","v":0},0,0,0,0,0,0,0,0,0,null,1766,"ΟΡΜΕΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1773-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1773)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1776,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1783-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1783)","v":2},2,2,2,2,2,2,2,2,2,null,1776,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1783-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1783)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1780,"ΚΟΚΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1787-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1787)","v":1},1,1,1,1,1,1,1,1,1,null,1780,"ΚΟΚΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1787-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1787)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1788,"ΑΦΡΟΔΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1795-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1795)","v":1},1,1,1,1,1,1,1,1,1,null,1788,"ΑΦΡΟΔΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1795-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1795)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1800,"ΕΛΕΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1807-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1807)","v":6},6,6,6,6,6,6,6,6,6,null,1800,"ΕΛΕΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1807-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1807)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1801,"ΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1808-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1808)","v":5},5,5,5,5,5,5,5,5,5,null,1801,"ΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1808-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1808)","v":15},15,15,15,15,15,15,15,15,15]
[null,null,1810,"ΚΙΜΩΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1817-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1817)","v":2},2,2,2,2,2,2,2,2,2,null,1810,"ΚΙΜΩΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1817-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1817)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1822,"ΤΡΑΝΟΒΑΛΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1829-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1829)","v":1},1,1,1,1,1,1,1,1,1,null,1822,"ΤΡΑΝΟΒΑΛΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1829-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1829)","v":2},3,3,3,3,3,3,3,3,3]
[null,null,1826,"ΤΡΙΦΥΛΛΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1833-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1833)","v":2},2,2,2,2,2,2,2,2,2,null,1826,"ΤΡΙΦΥΛΛΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1833-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1833)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1839-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1839)","v":4},4,4,4,4,4,4,4,4,4,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1839-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1839)","v":12},12,12,12,12,12,12,12,12,12]
[null,null,1844,"ΚΥΡΙΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1851-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1851)","v":2},2,2,2,2,2,2,2,2,2,null,1844,"ΚΥΡΙΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1851-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1851)","v":4},4,4,4,4,4,6,6,4,4]
[null,null,1845,"ΑΣΩΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1852-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1852)","v":0},0,0,0,0,0,0,0,0,0,null,1845,"ΑΣΩΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1852-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1852)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1859,"ΜΑΝΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1866-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1866)","v":1},1,1,1,1,1,1,1,1,1,null,1859,"ΜΑΝΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1866-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1866)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1866,"ΚΑΡΥΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1873-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1873)","v":13},13,13,13,13,13,13,13,13,13,null,1866,"ΚΑΡΥΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1873-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1873)","v":26},26,26,26,26,26,39,26,26,26]
[null,null,1867,"ΑΓΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1874-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1874)","v":1},1,1,1,1,1,1,1,1,1,null,1867,"ΑΓΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1874-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1874)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1876,"ΑΡΚΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1883-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1883)","v":4},4,4,4,4,4,4,4,4,4,null,1876,"ΑΡΚΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1883-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1883)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1888,"ΜΑΡΜΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1895-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1895)","v":0},0,0,0,0,0,0,0,0,0,null,1888,"ΜΑΡΜΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1895-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1895)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1889,"ΦΤΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1896-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1896)","v":4},4,4,4,4,4,4,4,4,4,null,1889,"ΦΤΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1896-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1896)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1901,"ΑΓ.ΑΝΑΡΓΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1908-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1908)","v":2},2,2,2,2,2,2,2,2,2,null,1901,"ΑΓ.ΑΝΑΡΓΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1908-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1908)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1909,"ΠΥΡΓΕΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1916-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1916)","v":7},7,7,7,7,7,7,7,7,7,null,1909,"ΠΥΡΓΕΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1916-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1916)","v":14},14,14,14,14,14,14,14,14,14]
[null,null,1915,"ΠΥΘΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1922-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1922)","v":0},0,0,0,0,0,0,0,0,0,null,1915,"ΠΥΘΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1922-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1922)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1923,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1930-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1930)","v":2},2,2,2,2,2,2,2,2,2,null,1923,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1930-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1930)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1931,"ΛΕΟΝΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1938-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1938)","v":2},2,2,2,2,2,2,2,2,2,null,1931,"ΛΕΟΝΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1938-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1938)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1941-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1941)","v":0},0,0,0,0,0,0,0,0,0,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1941-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1941)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1945,"ΓΡΙΖΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1952-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1952)","v":1},1,1,1,1,1,1,1,1,1,null,1945,"ΓΡΙΖΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1952-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1952)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1950,"ΠΑΠΑΔΑΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1957-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1957)","v":3},3,3,3,3,3,3,3,3,3,null,1950,"ΠΑΠΑΔΑΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1957-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1957)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1966-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1966)","v":0},0,0,0,0,0,0,0,0,0,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1966-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1966)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1967,"ΜΠΕΝΙΤΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1974-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1974)","v":2},2,2,2,2,2,2,2,2,2,null,1967,"ΜΠΕΝΙΤΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1974-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1974)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1979-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1979)","v":3},3,3,3,3,3,3,3,3,3,null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1979-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1979)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1980,"ΙΣΑΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1987-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1987)","v":0},0,0,0,0,0,0,0,0,0,null,1980,"ΙΣΑΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1987-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1987)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1984,"ΑΜΥΚΛΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C1991-1)*11,0)*INDEX(CO_VDSL_Cabs,$C1991)","v":4},4,4,4,4,4,4,4,4,4,null,1984,"ΑΜΥΚΛΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P1991-1)*11,0)*INDEX(CO_VDSL_Cabs,$P1991)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,1994,"ΚΡΟΚΕΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2001-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2001)","v":1},1,1,1,1,1,1,1,1,1,null,1994,"ΚΡΟΚΕΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2001-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2001)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2002,"ΚΥΠΑΡΙΣΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2009-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2009)","v":12},12,12,12,12,12,12,12,12,12,null,2002,"ΚΥΠΑΡΙΣΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2009-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2009)","v":24},24,24,24,24,24,24,24,24,24]
[null,null,2009,"ΜΕΣΣΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2016-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2016)","v":18},18,18,18,18,18,18,18,18,18,null,2009,"ΜΕΣΣΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2016-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2016)","v":36},36,36,36,36,36,36,36,36,36]
[null,null,2016,"ΑΘΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2023-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2023)","v":0},0,0,0,0,0,0,0,0,0,null,2016,"ΑΘΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2023-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2023)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2024,"ΔΕΡΒΕΝΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2031-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2031)","v":11},11,11,11,11,11,11,11,11,11,null,2024,"ΔΕΡΒΕΝΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2031-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2031)","v":22},22,22,22,22,22,22,22,22,22]
[null,null,2029,"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ.",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2036-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2036)","v":183},183,183,183,183,183,183,183,183,183,null,2029,"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ.",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2036-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2036)","v":549},549,549,549,549,549,549,549,549,549]
[null,null,2034,"ΚΑΛΑΜΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2041-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2041)","v":0},0,0,0,0,0,0,0,0,0,null,2034,"ΚΑΛΑΜΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2041-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2041)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2043,"ΔΙΩΝΗ-ΠΙΚΕΡΜΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2050-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2050)","v":8},8,8,8,8,8,8,8,8,8,null,2043,"ΔΙΩΝΗ-ΠΙΚΕΡΜΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2050-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2050)","v":16},16,16,16,16,16,16,16,16,16]
[null,null,2051,"ΑΛΕΠΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2058-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2058)","v":0},0,0,0,0,0,0,0,0,0,null,2051,"ΑΛΕΠΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2058-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2058)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2059,"ΛΙΘΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2066-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2066)","v":0},0,0,0,0,0,0,0,0,0,null,2059,"ΛΙΘΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2066-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2066)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2072-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2072)","v":0},0,0,0,0,0,0,0,0,0,null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2072-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2072)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2080-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2080)","v":0},0,0,0,0,0,0,0,0,0,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2080-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2080)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2081,"ΦΥΣΚΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2088-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2088)","v":0},0,0,0,0,0,0,0,0,0,null,2081,"ΦΥΣΚΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2088-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2088)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2092,"ΛΕΥΚΕΣ ΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2099-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2099)","v":0},0,0,0,0,0,0,0,0,0,null,2092,"ΛΕΥΚΕΣ ΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2099-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2099)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2095,"ΚΑΝΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2102-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2102)","v":1},1,1,1,1,1,1,1,1,1,null,2095,"ΚΑΝΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2102-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2102)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2100,"ΑΚΡΙΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2107-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2107)","v":0},0,0,0,0,0,0,0,0,0,null,2100,"ΑΚΡΙΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2107-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2107)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2115-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2115)","v":0},0,0,0,0,0,0,0,0,0,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2115-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2115)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2124-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2124)","v":0},0,0,0,0,0,0,0,0,0,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2124-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2124)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2122,"ΒΑΣΙΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$12:$Q$12,($C2129-1)*11,0)*INDEX(CO_VDSL_Cabs,$C2129)","v":0},0,0,0,0,0,0,0,0,0,null,2122,"ΒΑΣΙΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$11:$Q$11,($P2129-1)*11,0)*INDEX(CO_VDSL_Cabs,$P2129)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,11,"ΒΥΤΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2149-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2149)","v":0},0,0,0,0,0,0,0,0,0,null,11,"ΒΥΤΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2149-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2149)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2151-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2151)","v":0},0,0,0,0,0,0,0,0,0,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2151-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2151)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,21,"ΓΟΡΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2159-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2159)","v":0},0,0,0,0,0,0,0,0,0,null,21,"ΓΟΡΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2159-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2159)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,33,"ΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2171-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2171)","v":0},0,0,0,0,0,0,0,0,0,null,33,"ΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2171-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2171)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,36,"ΔΑΙΜΟΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2174-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2174)","v":0},0,0,0,0,0,0,0,0,0,null,36,"ΔΑΙΜΟΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2174-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2174)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2181-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2181)","v":6},6,6,6,6,6,6,6,6,6,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2181-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2181)","v":18},18,18,18,18,18,21,21,18,18]
[null,null,55,"ΠΕΤΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2193-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2193)","v":0},0,0,0,0,0,0,0,0,0,null,55,"ΠΕΤΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2193-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2193)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,61,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2199-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2199)","v":0},0,0,0,0,0,0,0,0,0,null,61,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2199-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2199)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,69,"ΠΑΝΑΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2207-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2207)","v":0},0,0,0,0,0,0,0,0,0,null,69,"ΠΑΝΑΡΙΤΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2207-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2207)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2215-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2215)","v":0},0,0,0,0,0,0,0,0,0,null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2215-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2215)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2216-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2216)","v":0},0,0,0,0,0,0,0,0,0,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2216-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2216)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2224-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2224)","v":0},0,0,0,0,0,0,0,0,0,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2224-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2224)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,99,"ΑΓΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2237-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2237)","v":0},0,0,0,0,0,0,0,0,0,null,99,"ΑΓΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2237-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2237)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2238-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2238)","v":0},0,0,0,0,0,0,0,0,0,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2238-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2238)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,112,"ΔΟΞΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2250-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2250)","v":0},0,0,0,0,0,0,0,0,0,null,112,"ΔΟΞΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2250-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2250)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,119,"ΜΕΤΑΜΟΡΦΩΣΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2257-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2257)","v":0},0,0,0,0,0,0,0,0,0,null,119,"ΜΕΤΑΜΟΡΦΩΣΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2257-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2257)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,126,"ΡΑΨΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2264-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2264)","v":0},0,0,0,0,0,0,0,0,0,null,126,"ΡΑΨΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2264-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2264)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,134,"ΛΥΚΟΥΔΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2272-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2272)","v":0},0,0,0,0,0,0,0,0,0,null,134,"ΛΥΚΟΥΔΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2272-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2272)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2274-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2274)","v":0},0,0,0,0,0,0,0,0,0,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2274-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2274)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,148,"ΚΑΡΔΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2286-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2286)","v":0},0,0,0,0,0,0,0,0,0,null,148,"ΚΑΡΔΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2286-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2286)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,156,"ΚΥΨΕΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2294-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2294)","v":0},0,0,0,0,0,0,0,0,0,null,156,"ΚΥΨΕΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2294-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2294)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,164,"ΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2302-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2302)","v":0},0,0,0,0,0,0,0,0,0,null,164,"ΠΗΓΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2302-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2302)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,169,"ΚΟΝΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2307-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2307)","v":0},0,0,0,0,0,0,0,0,0,null,169,"ΚΟΝΙΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2307-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2307)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2316-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2316)","v":0},0,0,0,0,0,0,0,0,0,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2316-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2316)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2321-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2321)","v":0},0,0,0,0,0,0,0,0,0,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2321-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2321)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,194,"ΑΘ.ΔΙΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2332-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2332)","v":0},0,0,0,0,0,0,0,0,0,null,194,"ΑΘ.ΔΙΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2332-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2332)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,200,"ΚΡΟΚΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2338-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2338)","v":0},0,0,0,0,0,0,0,0,0,null,200,"ΚΡΟΚΥΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2338-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2338)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2343-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2343)","v":0},0,0,0,0,0,0,0,0,0,null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2343-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2343)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,213,"ΟΚΤΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2351-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2351)","v":0},0,0,0,0,0,0,0,0,0,null,213,"ΟΚΤΩΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2351-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2351)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,219,"ΚΕΧΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2357-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2357)","v":0},0,0,0,0,0,0,0,0,0,null,219,"ΚΕΧΡΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2357-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2357)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,227,"ΛΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2365-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2365)","v":0},0,0,0,0,0,0,0,0,0,null,227,"ΛΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2365-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2365)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,235,"ΤΡΑΓΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2373-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2373)","v":0},0,0,0,0,0,0,0,0,0,null,235,"ΤΡΑΓΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2373-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2373)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,244,"ΠΕΤΡΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2382-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2382)","v":0},0,0,0,0,0,0,0,0,0,null,244,"ΠΕΤΡΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2382-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2382)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,249,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2387-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2387)","v":0},0,0,0,0,0,0,0,0,0,null,249,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2387-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2387)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,257,{"$f":"INDEX(CO_Names,C2395)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2395-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2395)","v":0},0,0,0,0,0,0,0,0,0,null,257,{"$f":"INDEX(CO_Names,P2395)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2395-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2395)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,262,"ΠΟΝΤΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2400-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2400)","v":0},0,0,0,0,0,0,0,0,0,null,262,"ΠΟΝΤΟΚΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2400-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2400)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,269,"ΠΕΡΔΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2407-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2407)","v":0},0,0,0,0,0,0,0,0,0,null,269,"ΠΕΡΔΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2407-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2407)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2414-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2414)","v":0},0,0,0,0,0,0,0,0,0,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2414-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2414)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,284,"ΓΡΕΒΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2422-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2422)","v":0},0,0,0,0,0,0,0,0,0,null,284,"ΓΡΕΒΕΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2422-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2422)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,292,"ΚΑΣΤΟΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2430-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2430)","v":0},0,0,0,0,0,0,0,0,0,null,292,"ΚΑΣΤΟΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2430-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2430)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,302,"ΦΛΩΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2440-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2440)","v":0},0,0,0,0,0,0,0,0,0,null,302,"ΦΛΩΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2440-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2440)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2444-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2444)","v":0},0,0,0,0,0,0,0,0,0,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2444-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2444)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,311,"ΔΙΟΝΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2449-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2449)","v":0},0,0,0,0,0,0,0,0,0,null,311,"ΔΙΟΝΥΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2449-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2449)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,319,"ΠΑΛΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2457-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2457)","v":0},0,0,0,0,0,0,0,0,0,null,319,"ΠΑΛΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2457-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2457)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2466-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2466)","v":0},0,0,0,0,0,0,0,0,0,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2466-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2466)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,333,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2471-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2471)","v":0},0,0,0,0,0,0,0,0,0,null,333,"ΜΕΤΟΧΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2471-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2471)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2479-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2479)","v":0},0,0,0,0,0,0,0,0,0,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2479-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2479)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,352,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2490-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2490)","v":0},0,0,0,0,0,0,0,0,0,null,352,"ΚΡΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2490-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2490)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,355,"ΠΗΓΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2493-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2493)","v":0},0,0,0,0,0,0,0,0,0,null,355,"ΠΗΓΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2493-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2493)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2501-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2501)","v":0},0,0,0,0,0,0,0,0,0,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2501-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2501)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,369,"ΚΑΛΛΙΦΥΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2507-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2507)","v":0},0,0,0,0,0,0,0,0,0,null,369,"ΚΑΛΛΙΦΥΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2507-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2507)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,377,"ΒΑΘΥΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2515-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2515)","v":0},0,0,0,0,0,0,0,0,0,null,377,"ΒΑΘΥΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2515-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2515)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,385,{"$f":"INDEX(CO_Names,C2523)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2523-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2523)","v":0},0,0,0,0,0,0,0,0,0,null,385,{"$f":"INDEX(CO_Names,P2523)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2523-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2523)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,397,"ΑΜΑΞΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2535-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2535)","v":0},0,0,0,0,0,0,0,0,0,null,397,"ΑΜΑΞΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2535-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2535)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,402,"ΔΙΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2540-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2540)","v":0},0,0,0,0,0,0,0,0,0,null,402,"ΔΙΟΜΗΔΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2540-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2540)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2545-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2545)","v":0},0,0,0,0,0,0,0,0,0,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2545-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2545)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,419,"ΜΕΤΑΞΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2557-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2557)","v":0},0,0,0,0,0,0,0,0,0,null,419,"ΜΕΤΑΞΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2557-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2557)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2558-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2558)","v":0},0,0,0,0,0,0,0,0,0,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2558-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2558)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,427,"ΠΕΠΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2565-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2565)","v":0},0,0,0,0,0,0,0,0,0,null,427,"ΠΕΠΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2565-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2565)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,441,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2579-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2579)","v":0},0,0,0,0,0,0,0,0,0,null,441,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2579-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2579)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2580-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2580)","v":0},0,0,0,0,0,0,0,0,0,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2580-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2580)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2590-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2590)","v":0},0,0,0,0,0,0,0,0,0,null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2590-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2590)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,463,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2601-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2601)","v":0},0,0,0,0,0,0,0,0,0,null,463,"ΟΙΝΟΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2601-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2601)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,468,"ΦΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2606-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2606)","v":0},0,0,0,0,0,0,0,0,0,null,468,"ΦΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2606-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2606)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,476,"ΡΟΔΑΥΓΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2614-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2614)","v":0},0,0,0,0,0,0,0,0,0,null,476,"ΡΟΔΑΥΓΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2614-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2614)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2623-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2623)","v":0},0,0,0,0,0,0,0,0,0,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2623-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2623)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,490,"ΚΤΙΣΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2628-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2628)","v":0},0,0,0,0,0,0,0,0,0,null,490,"ΚΤΙΣΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2628-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2628)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,498,"ΚΟΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2636-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2636)","v":0},0,0,0,0,0,0,0,0,0,null,498,"ΚΟΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2636-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2636)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2640-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2640)","v":0},0,0,0,0,0,0,0,0,0,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2640-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2640)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,512,"ΑΧΑΡΑΒΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2650-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2650)","v":0},0,0,0,0,0,0,0,0,0,null,512,"ΑΧΑΡΑΒΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2650-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2650)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,520,"ΣΠΑΡΤΙΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2658-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2658)","v":0},0,0,0,0,0,0,0,0,0,null,520,"ΣΠΑΡΤΙΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2658-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2658)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,525,"ΣΥΒΟΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2663-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2663)","v":0},0,0,0,0,0,0,0,0,0,null,525,"ΣΥΒΟΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2663-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2663)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,535,"ΑΝΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2673-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2673)","v":0},0,0,0,0,0,0,0,0,0,null,535,"ΑΝΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2673-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2673)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2680-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2680)","v":0},0,0,0,0,0,0,0,0,0,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2680-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2680)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,547,"ΑΓΡΙΛΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2685-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2685)","v":0},0,0,0,0,0,0,0,0,0,null,547,"ΑΓΡΙΛΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2685-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2685)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,552,"ΤΡΑΧΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2690-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2690)","v":0},0,0,0,0,0,0,0,0,0,null,552,"ΤΡΑΧΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2690-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2690)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,564,"ΒΑΣΙΛΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2702-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2702)","v":0},0,0,0,0,0,0,0,0,0,null,564,"ΒΑΣΙΛΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2702-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2702)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,569,"ΤΡΥΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2707-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2707)","v":0},0,0,0,0,0,0,0,0,0,null,569,"ΤΡΥΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2707-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2707)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,577,{"$f":"INDEX(CO_Names,C2715)","v":"ΚΟΥΡΤΕΣΙ"},{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2715-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2715)","v":0},0,0,0,0,0,0,0,0,0,null,577,{"$f":"INDEX(CO_Names,P2715)","v":"ΚΟΥΡΤΕΣΙ"},{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2715-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2715)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,585,"ΕΓΛΥΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2723-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2723)","v":0},0,0,0,0,0,0,0,0,0,null,585,"ΕΓΛΥΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2723-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2723)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,591,"ΡΙΖΟΜΥΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2729-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2729)","v":0},0,0,0,0,0,0,0,0,0,null,591,"ΡΙΖΟΜΥΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2729-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2729)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2737-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2737)","v":0},0,0,0,0,0,0,0,0,0,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2737-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2737)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,604,"ΓΑΒΡΟΛΙΜΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2742-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2742)","v":0},0,0,0,0,0,0,0,0,0,null,604,"ΓΑΒΡΟΛΙΜΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2742-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2742)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,610,"ΤΣΟΥΚΑΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2748-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2748)","v":0},0,0,0,0,0,0,0,0,0,null,610,"ΤΣΟΥΚΑΛΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2748-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2748)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,618,"ΑΓΚΑΘΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2756-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2756)","v":0},0,0,0,0,0,0,0,0,0,null,618,"ΑΓΚΑΘΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2756-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2756)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,626,"ΝΑΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2764-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2764)","v":0},0,0,0,0,0,0,0,0,0,null,626,"ΝΑΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2764-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2764)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2773-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2773)","v":0},0,0,0,0,0,0,0,0,0,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2773-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2773)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2778-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2778)","v":0},0,0,0,0,0,0,0,0,0,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2778-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2778)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2786-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2786)","v":0},0,0,0,0,0,0,0,0,0,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2786-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2786)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,656,"ΑΣΠΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2794-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2794)","v":0},0,0,0,0,0,0,0,0,0,null,656,"ΑΣΠΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2794-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2794)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,660,"Ν ΣΚΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2798-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2798)","v":0},0,0,0,0,0,0,0,0,0,null,660,"Ν ΣΚΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2798-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2798)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,670,"ΓΟΝΙΜΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2808-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2808)","v":0},0,0,0,0,0,0,0,0,0,null,670,"ΓΟΝΙΜΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2808-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2808)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2813-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2813)","v":0},0,0,0,0,0,0,0,0,0,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2813-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2813)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,685,"ΜΕΤΑΞΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2823-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2823)","v":0},0,0,0,0,0,0,0,0,0,null,685,"ΜΕΤΑΞΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2823-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2823)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2830-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2830)","v":0},0,0,0,0,0,0,0,0,0,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2830-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2830)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,697,"ΑΠΕΣΩΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2835-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2835)","v":0},0,0,0,0,0,0,0,0,0,null,697,"ΑΠΕΣΩΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2835-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2835)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,705,{"$f":"INDEX(CO_Names,C2843)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2843-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2843)","v":0},0,0,0,0,0,0,0,0,0,null,705,{"$f":"INDEX(CO_Names,P2843)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2843-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2843)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,718,"ΑΓ ΜΥΡΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2856-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2856)","v":0},0,0,0,0,0,0,0,0,0,null,718,"ΑΓ ΜΥΡΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2856-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2856)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,719,"ΠΕΠΑΓΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2857-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2857)","v":0},0,0,0,0,0,0,0,0,0,null,719,"ΠΕΠΑΓΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2857-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2857)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2865-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2865)","v":0},0,0,0,0,0,0,0,0,0,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2865-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2865)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,739,"ΣΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2877-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2877)","v":0},0,0,0,0,0,0,0,0,0,null,739,"ΣΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2877-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2877)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,743,"ΑΡΓΥΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2881-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2881)","v":0},0,0,0,0,0,0,0,0,0,null,743,"ΑΡΓΥΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2881-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2881)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2887-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2887)","v":0},0,0,0,0,0,0,0,0,0,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2887-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2887)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,761,"ΧΟΥΜΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2899-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2899)","v":0},0,0,0,0,0,0,0,0,0,null,761,"ΧΟΥΜΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2899-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2899)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,768,"ΚΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2906-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2906)","v":0},0,0,0,0,0,0,0,0,0,null,768,"ΚΡΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2906-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2906)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2913-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2913)","v":0},0,0,0,0,0,0,0,0,0,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2913-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2913)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2921-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2921)","v":0},0,0,0,0,0,0,0,0,0,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2921-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2921)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2922-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2922)","v":0},0,0,0,0,0,0,0,0,0,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2922-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2922)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,793,"Π ΘΕΡΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2931-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2931)","v":0},0,0,0,0,0,0,0,0,0,null,793,"Π ΘΕΡΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2931-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2931)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,805,"ΠΑΠΠΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2943-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2943)","v":0},0,0,0,0,0,0,0,0,0,null,805,"ΠΑΠΠΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2943-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2943)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,806,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2944-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2944)","v":0},0,0,0,0,0,0,0,0,0,null,806,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2944-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2944)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,818,"ΚΟΥΜΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2956-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2956)","v":0},0,0,0,0,0,0,0,0,0,null,818,"ΚΟΥΜΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2956-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2956)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,827,"ΠΥΡΓΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2965-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2965)","v":0},0,0,0,0,0,0,0,0,0,null,827,"ΠΥΡΓΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2965-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2965)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,832,"ΣΓΟΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2970-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2970)","v":0},0,0,0,0,0,0,0,0,0,null,832,"ΣΓΟΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2970-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2970)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,840,"ΑΡΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2978-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2978)","v":0},0,0,0,0,0,0,0,0,0,null,840,"ΑΡΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2978-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2978)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,843,"ΚΑΡΔΑΜΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2981-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2981)","v":0},0,0,0,0,0,0,0,0,0,null,843,"ΚΑΡΔΑΜΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2981-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2981)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,854,"ΤΑΚΤΙΚΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C2992-1)*11,0)*INDEX(CO_G.fast_Cabs,$C2992)","v":0},0,0,0,0,0,0,0,0,0,null,854,"ΤΑΚΤΙΚΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P2992-1)*11,0)*INDEX(CO_G.fast_Cabs,$P2992)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,862,"ΖΕΦΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3000-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3000)","v":0},0,0,0,0,0,0,0,0,0,null,862,"ΖΕΦΥΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3000-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3000)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,868,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3006-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3006)","v":0},0,0,0,0,0,0,0,0,0,null,868,"ΚΑΣΤΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3006-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3006)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,876,"ΚΟΡΡΗΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3014-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3014)","v":0},0,0,0,0,0,0,0,0,0,null,876,"ΚΟΡΡΗΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3014-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3014)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,884,"ΕΜΠΕΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3022-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3022)","v":0},0,0,0,0,0,0,0,0,0,null,884,"ΕΜΠΕΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3022-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3022)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,889,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3027-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3027)","v":0},0,0,0,0,0,0,0,0,0,null,889,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3027-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3027)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,893,"ΠΕΡΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3031-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3031)","v":0},0,0,0,0,0,0,0,0,0,null,893,"ΠΕΡΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3031-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3031)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,906,"ΣΙΜΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3044-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3044)","v":0},0,0,0,0,0,0,0,0,0,null,906,"ΣΙΜΟΠΟΥΛΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3044-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3044)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,911,"ΤΡΑΓΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3049-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3049)","v":0},0,0,0,0,0,0,0,0,0,null,911,"ΤΡΑΓΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3049-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3049)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3057-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3057)","v":0},0,0,0,0,0,0,0,0,0,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3057-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3057)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,926,"ΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3064-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3064)","v":0},0,0,0,0,0,0,0,0,0,null,926,"ΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3064-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3064)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3071-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3071)","v":0},0,0,0,0,0,0,0,0,0,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3071-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3071)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,941,"ΚΕΡΤΕΖΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3079-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3079)","v":0},0,0,0,0,0,0,0,0,0,null,941,"ΚΕΡΤΕΖΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3079-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3079)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,951,"ΜΑΝΑΓΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3089-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3089)","v":0},0,0,0,0,0,0,0,0,0,null,951,"ΜΑΝΑΓΟΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3089-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3089)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,955,"ΛΑΖΑΡΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3093-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3093)","v":0},0,0,0,0,0,0,0,0,0,null,955,"ΛΑΖΑΡΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3093-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3093)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,960,"ΦΑΡΣΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3098-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3098)","v":0},0,0,0,0,0,0,0,0,0,null,960,"ΦΑΡΣΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3098-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3098)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,968,"ΑΠ.ΠΑΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3106-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3106)","v":0},0,0,0,0,0,0,0,0,0,null,968,"ΑΠ.ΠΑΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3106-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3106)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3114-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3114)","v":0},0,0,0,0,0,0,0,0,0,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3114-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3114)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,982,"ΚΑΒΑΛΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3120-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3120)","v":0},0,0,0,0,0,0,0,0,0,null,982,"ΚΑΒΑΛΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3120-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3120)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,990,"ΚΥΜΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3128-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3128)","v":0},0,0,0,0,0,0,0,0,0,null,990,"ΚΥΜΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3128-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3128)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1001,"ΕΠΑΝΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3139-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3139)","v":0},0,0,0,0,0,0,0,0,0,null,1001,"ΕΠΑΝΩΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3139-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3139)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1004,"ΤΡΙΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3142-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3142)","v":0},0,0,0,0,0,0,0,0,0,null,1004,"ΤΡΙΛΟΦΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3142-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3142)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1012,"ΡΙΖΩΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3150-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3150)","v":0},0,0,0,0,0,0,0,0,0,null,1012,"ΡΙΖΩΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3150-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3150)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1017,"ΑΓΙΟΣ ΔΗΜΗΤΡΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3155-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3155)","v":0},0,0,0,0,0,0,0,0,0,null,1017,"ΑΓΙΟΣ ΔΗΜΗΤΡΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3155-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3155)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1026,"ΛΕΠΤΟΚΑΡΥΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3164-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3164)","v":0},0,0,0,0,0,0,0,0,0,null,1026,"ΛΕΠΤΟΚΑΡΥΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3164-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3164)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1034,"ΓΙΑΝΝΙΤΣΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3172-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3172)","v":0},0,0,0,0,0,0,0,0,0,null,1034,"ΓΙΑΝΝΙΤΣΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3172-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3172)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1039,"ΝΕΑ ΠΕΛΛΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3177-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3177)","v":0},0,0,0,0,0,0,0,0,0,null,1039,"ΝΕΑ ΠΕΛΛΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3177-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3177)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1047,"ΔΡΟΣΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3185-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3185)","v":0},0,0,0,0,0,0,0,0,0,null,1047,"ΔΡΟΣΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3185-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3185)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1059,"ΜΙΚΡΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3197-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3197)","v":0},0,0,0,0,0,0,0,0,0,null,1059,"ΜΙΚΡΟΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3197-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3197)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1061,"Ν ΣΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3199-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3199)","v":0},0,0,0,0,0,0,0,0,0,null,1061,"Ν ΣΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3199-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3199)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3207-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3207)","v":0},0,0,0,0,0,0,0,0,0,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3207-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3207)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1076,"ΧΡΙΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3214-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3214)","v":0},0,0,0,0,0,0,0,0,0,null,1076,"ΧΡΙΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3214-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3214)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3221-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3221)","v":0},0,0,0,0,0,0,0,0,0,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3221-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3221)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3229-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3229)","v":0},0,0,0,0,0,0,0,0,0,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3229-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3229)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1103,"ΠΟΛΥΧΡΟΝΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3241-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3241)","v":0},0,0,0,0,0,0,0,0,0,null,1103,"ΠΟΛΥΧΡΟΝΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3241-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3241)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1109,"ΝΕΑ ΡΟΔΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3247-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3247)","v":0},0,0,0,0,0,0,0,0,0,null,1109,"ΝΕΑ ΡΟΔΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3247-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3247)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1117,"ΣΥΚΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3255-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3255)","v":0},0,0,0,0,0,0,0,0,0,null,1117,"ΣΥΚΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3255-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3255)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1125,"Ε.ΠΕΖΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3263-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3263)","v":0},0,0,0,0,0,0,0,0,0,null,1125,"Ε.ΠΕΖΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3263-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3263)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3264-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3264)","v":0},0,0,0,0,0,0,0,0,0,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3264-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3264)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1139,"ΜΑΡΤΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3277-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3277)","v":0},0,0,0,0,0,0,0,0,0,null,1139,"ΜΑΡΤΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3277-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3277)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1147,"ΠΑΛΙΟΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3285-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3285)","v":0},0,0,0,0,0,0,0,0,0,null,1147,"ΠΑΛΙΟΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3285-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3285)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3286-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3286)","v":0},0,0,0,0,0,0,0,0,0,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3286-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3286)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1159,"ΔΙΑΒΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3297-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3297)","v":0},0,0,0,0,0,0,0,0,0,null,1159,"ΔΙΑΒΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3297-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3297)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1169,"ΚΑΝΔΗΛΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3307-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3307)","v":0},0,0,0,0,0,0,0,0,0,null,1169,"ΚΑΝΔΗΛΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3307-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3307)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1174,"ΚΙΒΩΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3312-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3312)","v":0},0,0,0,0,0,0,0,0,0,null,1174,"ΚΙΒΩΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3312-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3312)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1184,"ΚΑΡΔΑΜΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3322-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3322)","v":0},0,0,0,0,0,0,0,0,0,null,1184,"ΚΑΡΔΑΜΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3322-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3322)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1191,"ΠΕΡΔΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3329-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3329)","v":0},0,0,0,0,0,0,0,0,0,null,1191,"ΠΕΡΔΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3329-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3329)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1196,"ΠΡΑΜΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3334-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3334)","v":0},0,0,0,0,0,0,0,0,0,null,1196,"ΠΡΑΜΑΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3334-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3334)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1204,"ΒΑΘΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3342-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3342)","v":0},0,0,0,0,0,0,0,0,0,null,1204,"ΒΑΘΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3342-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3342)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1209,"Π.ΟΦΡΥΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3347-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3347)","v":0},0,0,0,0,0,0,0,0,0,null,1209,"Π.ΟΦΡΥΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3347-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3347)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1218,"ΜΕΣΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3356-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3356)","v":0},0,0,0,0,0,0,0,0,0,null,1218,"ΜΕΣΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3356-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3356)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1226,"ΞΥΛΑΓΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3364-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3364)","v":0},0,0,0,0,0,0,0,0,0,null,1226,"ΞΥΛΑΓΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3364-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3364)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1231,"ΕΞΑΜΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3369-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3369)","v":0},0,0,0,0,0,0,0,0,0,null,1231,"ΕΞΑΜΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3369-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3369)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1242,"ΚΑΛΟ ΝΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3380-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3380)","v":0},0,0,0,0,0,0,0,0,0,null,1242,"ΚΑΛΟ ΝΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3380-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3380)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1248,"ΑΜΠΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3386-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3386)","v":0},0,0,0,0,0,0,0,0,0,null,1248,"ΑΜΠΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3386-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3386)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1253,"ΟΘΟΥΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3391-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3391)","v":0},0,0,0,0,0,0,0,0,0,null,1253,"ΟΘΟΥΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3391-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3391)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1259,"ΚΡΥΟΝΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3397-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3397)","v":0},0,0,0,0,0,0,0,0,0,null,1259,"ΚΡΥΟΝΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3397-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3397)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1267,"ΜΑΝΔΡΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3405-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3405)","v":0},0,0,0,0,0,0,0,0,0,null,1267,"ΜΑΝΔΡΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3405-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3405)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1275,"ΓΑΪΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3413-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3413)","v":0},0,0,0,0,0,0,0,0,0,null,1275,"ΓΑΪΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3413-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3413)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1283,"ΔΙΟΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3421-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3421)","v":0},0,0,0,0,0,0,0,0,0,null,1283,"ΔΙΟΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3421-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3421)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1292,"ΚΟΝΤΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3430-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3430)","v":0},0,0,0,0,0,0,0,0,0,null,1292,"ΚΟΝΤΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3430-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3430)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1297,"ΑΡΑΧΩΒΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3435-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3435)","v":0},0,0,0,0,0,0,0,0,0,null,1297,"ΑΡΑΧΩΒΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3435-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3435)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1305,"ΑΛΙΣΤΡΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3443-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3443)","v":0},0,0,0,0,0,0,0,0,0,null,1305,"ΑΛΙΣΤΡΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3443-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3443)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1309,"ΑΓ.ΜΑΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3447-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3447)","v":0},0,0,0,0,0,0,0,0,0,null,1309,"ΑΓ.ΜΑΜΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3447-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3447)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1319,"ΜΗΛΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3457-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3457)","v":0},0,0,0,0,0,0,0,0,0,null,1319,"ΜΗΛΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3457-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3457)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3462-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3462)","v":0},0,0,0,0,0,0,0,0,0,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3462-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3462)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1332,"ΠΕΡΑΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3470-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3470)","v":0},0,0,0,0,0,0,0,0,0,null,1332,"ΠΕΡΑΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3470-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3470)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1342,"ΒΛΑΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3480-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3480)","v":0},0,0,0,0,0,0,0,0,0,null,1342,"ΒΛΑΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3480-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3480)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1346,"ΡΟΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3484-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3484)","v":0},0,0,0,0,0,0,0,0,0,null,1346,"ΡΟΔΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3484-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3484)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1354,"ΣΤΡΥΜΟΝΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3492-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3492)","v":0},0,0,0,0,0,0,0,0,0,null,1354,"ΣΤΡΥΜΟΝΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3492-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3492)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1359,"ΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3497-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3497)","v":0},0,0,0,0,0,0,0,0,0,null,1359,"ΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3497-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3497)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1367,"ΧΑΡΑΚΤΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3505-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3505)","v":0},0,0,0,0,0,0,0,0,0,null,1367,"ΧΑΡΑΚΤΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3505-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3505)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1376,"ΦΟΔΕΛΕ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3514-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3514)","v":0},0,0,0,0,0,0,0,0,0,null,1376,"ΦΟΔΕΛΕ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3514-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3514)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1381,"ΘΗΒΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3519-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3519)","v":0},0,0,0,0,0,0,0,0,0,null,1381,"ΘΗΒΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3519-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3519)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1392,"ΤΟΥΜΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3530-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3530)","v":0},0,0,0,0,0,0,0,0,0,null,1392,"ΤΟΥΜΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3530-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3530)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1398,"ΖΑΓΟΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3536-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3536)","v":0},0,0,0,0,0,0,0,0,0,null,1398,"ΖΑΓΟΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3536-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3536)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1403,"ΠΟΛΥΣΙΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3541-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3541)","v":0},0,0,0,0,0,0,0,0,0,null,1403,"ΠΟΛΥΣΙΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3541-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3541)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3549-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3549)","v":0},0,0,0,0,0,0,0,0,0,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3549-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3549)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3555-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3555)","v":0},0,0,0,0,0,0,0,0,0,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3555-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3555)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1425,"ΑΔΕΝΔΡΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3563-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3563)","v":0},0,0,0,0,0,0,0,0,0,null,1425,"ΑΔΕΝΔΡΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3563-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3563)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1433,"ΠΕΥΚΟΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3571-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3571)","v":0},0,0,0,0,0,0,0,0,0,null,1433,"ΠΕΥΚΟΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3571-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3571)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3580-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3580)","v":0},0,0,0,0,0,0,0,0,0,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3580-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3580)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1447,"ΠΑΧΥΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3585-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3585)","v":0},0,0,0,0,0,0,0,0,0,null,1447,"ΠΑΧΥΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3585-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3585)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1455,"ΛΟΥΚΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3593-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3593)","v":0},0,0,0,0,0,0,0,0,0,null,1455,"ΛΟΥΚΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3593-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3593)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1467,"ΠΕΥΚΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3605-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3605)","v":0},0,0,0,0,0,0,0,0,0,null,1467,"ΠΕΥΚΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3605-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3605)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1475,"ΑΓΚΙΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3613-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3613)","v":0},0,0,0,0,0,0,0,0,0,null,1475,"ΑΓΚΙΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3613-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3613)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1481,"ΑΥΛΩΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3619-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3619)","v":0},0,0,0,0,0,0,0,0,0,null,1481,"ΑΥΛΩΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3619-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3619)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1489,"ΒΛΑΧΙΩΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3627-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3627)","v":0},0,0,0,0,0,0,0,0,0,null,1489,"ΒΛΑΧΙΩΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3627-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3627)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1490,"ΚΥΔΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3628-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3628)","v":0},0,0,0,0,0,0,0,0,0,null,1490,"ΚΥΔΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3628-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3628)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1500,"ΚΑΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3638-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3638)","v":0},0,0,0,0,0,0,0,0,0,null,1500,"ΚΑΣΤΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3638-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3638)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1511,"ΚΑΣΣΑΝΔΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3649-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3649)","v":0},0,0,0,0,0,0,0,0,0,null,1511,"ΚΑΣΣΑΝΔΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3649-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3649)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1516,"ΚΕΡΑΜΩΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3654-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3654)","v":0},0,0,0,0,0,0,0,0,0,null,1516,"ΚΕΡΑΜΩΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3654-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3654)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3663-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3663)","v":0},0,0,0,0,0,0,0,0,0,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3663-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3663)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1533,"Ν.ΚΑΛΛΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3671-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3671)","v":0},0,0,0,0,0,0,0,0,0,null,1533,"Ν.ΚΑΛΛΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3671-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3671)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1538,"ΚΟΡΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3676-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3676)","v":0},0,0,0,0,0,0,0,0,0,null,1538,"ΚΟΡΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3676-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3676)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1546,"ΑΕΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3684-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3684)","v":0},0,0,0,0,0,0,0,0,0,null,1546,"ΑΕΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3684-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3684)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1550,"ΜΑΥΡΟΜΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3688-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3688)","v":0},0,0,0,0,0,0,0,0,0,null,1550,"ΜΑΥΡΟΜΑΤΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3688-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3688)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1560,"ΜΑΚΡΑΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3698-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3698)","v":0},0,0,0,0,0,0,0,0,0,null,1560,"ΜΑΚΡΑΚΩΜΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3698-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3698)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1568,"ΛΕΧΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3706-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3706)","v":0},0,0,0,0,0,0,0,0,0,null,1568,"ΛΕΧΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3706-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3706)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1575,"ΛΙΜΕΝΑΡΙΑ ΘΑΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3713-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3713)","v":0},0,0,0,0,0,0,0,0,0,null,1575,"ΛΙΜΕΝΑΡΙΑ ΘΑΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3713-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3713)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3720-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3720)","v":0},0,0,0,0,0,0,0,0,0,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3720-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3720)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1590,"ΜΥΤΙΛΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3728-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3728)","v":0},0,0,0,0,0,0,0,0,0,null,1590,"ΜΥΤΙΛΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3728-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3728)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1595,"ΦΑΛΗΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3733-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3733)","v":0},0,0,0,0,0,0,0,0,0,null,1595,"ΦΑΛΗΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3733-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3733)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1600,"ΣΤΡΑΤΟΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3738-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3738)","v":0},0,0,0,0,0,0,0,0,0,null,1600,"ΣΤΡΑΤΟΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3738-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3738)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1609,"Ν.ΣΜΥΡΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3747-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3747)","v":0},0,0,0,0,0,0,0,0,0,null,1609,"Ν.ΣΜΥΡΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3747-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3747)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1617,"ΑΓ.ΠΑΝΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3755-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3755)","v":0},0,0,0,0,0,0,0,0,0,null,1617,"ΑΓ.ΠΑΝΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3755-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3755)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1625,"ΛΟΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3763-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3763)","v":0},0,0,0,0,0,0,0,0,0,null,1625,"ΛΟΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3763-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3763)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1631,"ΑΝΩΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3769-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3769)","v":0},0,0,0,0,0,0,0,0,0,null,1631,"ΑΝΩΓΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3769-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3769)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1639,"ΛΙΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3777-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3777)","v":0},0,0,0,0,0,0,0,0,0,null,1639,"ΛΙΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3777-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3777)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1647,"ΠΥΘΑΓΟΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3785-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3785)","v":0},0,0,0,0,0,0,0,0,0,null,1647,"ΠΥΘΑΓΟΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3785-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3785)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1650,"ΤΕΡΨΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3788-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3788)","v":0},0,0,0,0,0,0,0,0,0,null,1650,"ΤΕΡΨΙΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3788-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3788)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1661,"ΤΑΞΙΑΡΧΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3799-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3799)","v":0},0,0,0,0,0,0,0,0,0,null,1661,"ΤΑΞΙΑΡΧΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3799-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3799)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1666,"ΓΕΩΡΓΙΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3804-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3804)","v":0},0,0,0,0,0,0,0,0,0,null,1666,"ΓΕΩΡΓΙΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3804-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3804)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3812-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3812)","v":0},0,0,0,0,0,0,0,0,0,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3812-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3812)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1683,"ΛΟΓΓΑΝΙΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3821-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3821)","v":0},0,0,0,0,0,0,0,0,0,null,1683,"ΛΟΓΓΑΝΙΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3821-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3821)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3826-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3826)","v":0},0,0,0,0,0,0,0,0,0,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3826-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3826)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1696,"ΚΑΤΟΥΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3834-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3834)","v":0},0,0,0,0,0,0,0,0,0,null,1696,"ΚΑΤΟΥΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3834-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3834)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1708,"ΑΡΙΣΤΟΜΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3846-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3846)","v":0},0,0,0,0,0,0,0,0,0,null,1708,"ΑΡΙΣΤΟΜΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3846-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3846)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1710,"ΕΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3848-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3848)","v":0},0,0,0,0,0,0,0,0,0,null,1710,"ΕΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3848-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3848)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1718,"ΜΑΝΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3856-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3856)","v":0},0,0,0,0,0,0,0,0,0,null,1718,"ΜΑΝΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3856-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3856)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1723,"ΔΑΜΑΣΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3861-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3861)","v":0},0,0,0,0,0,0,0,0,0,null,1723,"ΔΑΜΑΣΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3861-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3861)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1733,"ΑΓΝΑΝΤΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3871-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3871)","v":0},0,0,0,0,0,0,0,0,0,null,1733,"ΑΓΝΑΝΤΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3871-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3871)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3878-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3878)","v":0},0,0,0,0,0,0,0,0,0,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3878-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3878)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1745,"ΦΡΕΑΤΤΥΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3883-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3883)","v":0},0,0,0,0,0,0,0,0,0,null,1745,"ΦΡΕΑΤΤΥΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3883-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3883)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3896-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3896)","v":0},0,0,0,0,0,0,0,0,0,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3896-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3896)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1766,"ΟΡΜΕΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3904-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3904)","v":0},0,0,0,0,0,0,0,0,0,null,1766,"ΟΡΜΕΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3904-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3904)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1767,"ΣΑΜΟΘΡΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3905-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3905)","v":0},0,0,0,0,0,0,0,0,0,null,1767,"ΣΑΜΟΘΡΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3905-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3905)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1775,"ΜΗΘΥΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3913-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3913)","v":0},0,0,0,0,0,0,0,0,0,null,1775,"ΜΗΘΥΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3913-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3913)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1783,"ΟΡΜΟΣ ΜΑΡΑΘΟΚΑΜ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3921-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3921)","v":0},0,0,0,0,0,0,0,0,0,null,1783,"ΟΡΜΟΣ ΜΑΡΑΘΟΚΑΜ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3921-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3921)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1789,"ΨΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3927-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3927)","v":0},0,0,0,0,0,0,0,0,0,null,1789,"ΨΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3927-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3927)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1797,"ΠΗΓΑΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3935-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3935)","v":0},0,0,0,0,0,0,0,0,0,null,1797,"ΠΗΓΑΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3935-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3935)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1809,"ΣΙΚΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3947-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3947)","v":0},0,0,0,0,0,0,0,0,0,null,1809,"ΣΙΚΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3947-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3947)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1816,"ΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3954-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3954)","v":0},0,0,0,0,0,0,0,0,0,null,1816,"ΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3954-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3954)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1823,"ΣΙΑΤΙΣΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3961-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3961)","v":0},0,0,0,0,0,0,0,0,0,null,1823,"ΣΙΑΤΙΣΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3961-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3961)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1831,"ΑΡΓ.ΟΡΕΣΤΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3969-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3969)","v":0},0,0,0,0,0,0,0,0,0,null,1831,"ΑΡΓ.ΟΡΕΣΤΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3969-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3969)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3971-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3971)","v":0},0,0,0,0,0,0,0,0,0,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3971-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3971)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1845,"ΑΣΩΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3983-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3983)","v":0},0,0,0,0,0,0,0,0,0,null,1845,"ΑΣΩΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3983-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3983)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1853,"ΕΡΑΤΕΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3991-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3991)","v":0},0,0,0,0,0,0,0,0,0,null,1853,"ΕΡΑΤΕΙΝΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3991-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3991)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1854,"ΛΙΔΟΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C3992-1)*11,0)*INDEX(CO_G.fast_Cabs,$C3992)","v":0},0,0,0,0,0,0,0,0,0,null,1854,"ΛΙΔΟΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P3992-1)*11,0)*INDEX(CO_G.fast_Cabs,$P3992)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1866,"ΚΑΡΥΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4004-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4004)","v":0},0,0,0,0,0,0,0,0,0,null,1866,"ΚΑΡΥΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4004-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4004)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1875,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4013-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4013)","v":0},0,0,0,0,0,0,0,0,0,null,1875,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4013-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4013)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1880,"ΕΠΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4018-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4018)","v":0},0,0,0,0,0,0,0,0,0,null,1880,"ΕΠΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4018-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4018)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1883,"ΜΕΛΙΤΑΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4021-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4021)","v":0},0,0,0,0,0,0,0,0,0,null,1883,"ΜΕΛΙΤΑΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4021-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4021)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4035-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4035)","v":0},0,0,0,0,0,0,0,0,0,null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4035-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4035)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1902,"ΓΟΝΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4040-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4040)","v":0},0,0,0,0,0,0,0,0,0,null,1902,"ΓΟΝΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4040-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4040)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1910,"ΣΩΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4048-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4048)","v":0},0,0,0,0,0,0,0,0,0,null,1910,"ΣΩΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4048-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4048)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1916,"ΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4054-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4054)","v":0},0,0,0,0,0,0,0,0,0,null,1916,"ΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4054-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4054)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1924,"ΧΑΛΚΙΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4062-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4062)","v":0},0,0,0,0,0,0,0,0,0,null,1924,"ΧΑΛΚΙΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4062-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4062)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1932,"ΜΑΤΑΡΑΓΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4070-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4070)","v":0},0,0,0,0,0,0,0,0,0,null,1932,"ΜΑΤΑΡΑΓΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4070-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4070)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1941,"ΚΑΣΤΑΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4079-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4079)","v":0},0,0,0,0,0,0,0,0,0,null,1941,"ΚΑΣΤΑΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4079-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4079)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1946,"ΖΑΡΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4084-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4084)","v":0},0,0,0,0,0,0,0,0,0,null,1946,"ΖΑΡΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4084-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4084)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1954,"ΔΕΛΒΙΝΑΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4092-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4092)","v":0},0,0,0,0,0,0,0,0,0,null,1954,"ΔΕΛΒΙΝΑΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4092-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4092)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4097-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4097)","v":0},0,0,0,0,0,0,0,0,0,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4097-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4097)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1966,"ΓΙΑΝΝΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4104-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4104)","v":0},0,0,0,0,0,0,0,0,0,null,1966,"ΓΙΑΝΝΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4104-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4104)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4111-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4111)","v":0},0,0,0,0,0,0,0,0,0,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4111-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4111)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4119-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4119)","v":0},0,0,0,0,0,0,0,0,0,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4119-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4119)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1989,"ΑΓ. ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4127-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4127)","v":0},0,0,0,0,0,0,0,0,0,null,1989,"ΑΓ. ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4127-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4127)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1999,"ΑΡΦΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4137-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4137)","v":0},0,0,0,0,0,0,0,0,0,null,1999,"ΑΡΦΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4137-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4137)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2003,"ΨΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4141-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4141)","v":0},0,0,0,0,0,0,0,0,0,null,2003,"ΨΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4141-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4141)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2008,"ΔΡΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4146-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4146)","v":0},0,0,0,0,0,0,0,0,0,null,2008,"ΔΡΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4146-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4146)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2016,"ΑΘΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4154-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4154)","v":0},0,0,0,0,0,0,0,0,0,null,2016,"ΑΘΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4154-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4154)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2025,"ΕΞΟΧΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4163-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4163)","v":0},0,0,0,0,0,0,0,0,0,null,2025,"ΕΞΟΧΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4163-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4163)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4168-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4168)","v":0},0,0,0,0,0,0,0,0,0,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4168-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4168)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2038,"ΠΡΟΦΗΤΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4176-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4176)","v":0},0,0,0,0,0,0,0,0,0,null,2038,"ΠΡΟΦΗΤΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4176-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4176)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2049,{"$f":"INDEX(CO_Names,C4187)","v":"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ"},{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4187-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4187)","v":0},0,0,0,0,0,0,0,0,0,null,2049,{"$f":"INDEX(CO_Names,P4187)","v":"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ"},{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4187-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4187)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2052,"ΚΟΣΚΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4190-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4190)","v":0},0,0,0,0,0,0,0,0,0,null,2052,"ΚΟΣΚΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4190-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4190)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2060,"ΑΜΦΙΤΡΙΤΗ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4198-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4198)","v":0},0,0,0,0,0,0,0,0,0,null,2060,"ΑΜΦΙΤΡΙΤΗ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4198-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4198)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4204-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4204)","v":0},0,0,0,0,0,0,0,0,0,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4204-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4204)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2074,"ΓΙΑΝΝΩΤΑ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4212-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4212)","v":0},0,0,0,0,0,0,0,0,0,null,2074,"ΓΙΑΝΝΩΤΑ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4212-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4212)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2082,"Κ. ΓΡΑΜΜΑΤΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4220-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4220)","v":0},0,0,0,0,0,0,0,0,0,null,2082,"Κ. ΓΡΑΜΜΑΤΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4220-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4220)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2087,"ΜΟΥΖΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4225-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4225)","v":0},0,0,0,0,0,0,0,0,0,null,2087,"ΜΟΥΖΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4225-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4225)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2099,"ΛΑΪΣΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4237-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4237)","v":0},0,0,0,0,0,0,0,0,0,null,2099,"ΛΑΪΣΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4237-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4237)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2104,"ΚΑΣΤΑΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4242-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4242)","v":0},0,0,0,0,0,0,0,0,0,null,2104,"ΚΑΣΤΑΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4242-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4242)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2109,"ΡΟΥΚΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4247-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4247)","v":0},0,0,0,0,0,0,0,0,0,null,2109,"ΡΟΥΚΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4247-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4247)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4255-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4255)","v":0},0,0,0,0,0,0,0,0,0,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4255-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4255)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2124,"ΠΗΓΗ (ΛΕΣΒΟΥ)",{"$f":"OFFSET(Network_Deployment!$H$14:$Q$14,($C4262-1)*11,0)*INDEX(CO_G.fast_Cabs,$C4262)","v":0},0,0,0,0,0,0,0,0,0,null,2124,"ΠΗΓΗ (ΛΕΣΒΟΥ)",{"$f":"OFFSET(Network_Deployment!$H$13:$Q$13,($P4262-1)*11,0)*INDEX(CO_G.fast_Cabs,$P4262)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Index","Co Name"," FTTC Backhaul Ports per CO",null,null,null,null,null,null,null,null,null,null,"Index","Co Name","CO Fibers",null,null,null,null,null,null,null,null,null,"ODFs"]
[null,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4277-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4277-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,18,"ΚΑΛΛΙΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4287-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,18,"ΚΑΛΛΙΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4287-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,22,"ΚΑΣΤΟΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4291-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,22,"ΚΑΣΤΟΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4291-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,34,"ΑΡΕΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4303-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,34,"ΑΡΕΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4303-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,42,"ΘΑΛΑΜΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4311-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,42,"ΘΑΛΑΜΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4311-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4312-1)*11,0)","v":477},477,477,477,477,477,633,633,477,477,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4312-1)*11,0)","v":2304},2304,2304,2304,2304,2304,2304,2304,2304,2304,3]
[null,null,56,"ΧΑΤΖΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4325-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,56,"ΧΑΤΖΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4325-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4333-1)*11,0)","v":5},6,6,6,6,6,6,6,6,6,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4333-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,68,"ZEMENO",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4337-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,68,"ZEMENO",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4337-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4347-1)*11,0)","v":2},2,4,4,4,4,4,4,4,4,null,78,"ΙΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4347-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4355-1)*11,0)","v":9},9,9,9,9,9,9,9,9,9,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4355-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,91,"ΤΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4360-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,91,"ΤΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4360-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,101,"ΚΑΝΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4370-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,101,"ΚΑΝΑΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4370-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,108,"ΑΒΕΡΩΦ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4377-1)*11,0)","v":34},34,51,51,51,51,51,51,51,51,null,108,"ΑΒΕΡΩΦ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4377-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,113,"ΖΑΠΠΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4382-1)*11,0)","v":1},1,2,2,2,2,2,2,2,2,null,113,"ΖΑΠΠΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4382-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4387-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4387-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,130,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4399-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,130,"ΧΑΛΚΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4399-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,135,"ΜΗΛΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4404-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,135,"ΜΗΛΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4404-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,143,"ΔΑΣΟΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4412-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,143,"ΔΑΣΟΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4412-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,151,"ΞΥΝΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4420-1)*11,0)","v":6},6,6,6,6,9,9,9,9,9,null,151,"ΞΥΝΟΝΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4420-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4426-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4426-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,165,"ΡΙΖΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4434-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,165,"ΡΙΖΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4434-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4439-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4439-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,176,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4445-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,176,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4445-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,184,"ΑΚΡΑΙΦΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4453-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,184,"ΑΚΡΑΙΦΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4453-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4461-1)*11,0)","v":1},1,2,2,2,2,2,2,2,2,null,192,"ΚΕΡΑΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4461-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,201,"ΑΡΤΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4470-1)*11,0)","v":68},68,68,68,68,68,68,68,68,68,null,201,"ΑΡΤΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4470-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,206,"ΚΟΝΙΣΤΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4475-1)*11,0)","v":14},14,14,14,14,14,14,14,14,14,null,206,"ΚΟΝΙΣΤΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4475-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,214,"ΑΜΑΡΥΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4483-1)*11,0)","v":42},42,42,42,42,42,42,42,42,42,null,214,"ΑΜΑΡΥΝΘΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4483-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,222,"ΠΟΛΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4491-1)*11,0)","v":12},12,12,18,18,18,18,18,18,18,null,222,"ΠΟΛΙΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4491-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,226,"ΑΝΘΗΛΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4495-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,226,"ΑΝΘΗΛΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4495-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,236,"ΑΜΦΙΚΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4505-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,236,"ΑΜΦΙΚΛΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4505-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4510-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4510-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,251,"ΤΥΜΦΡΗΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4520-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,251,"ΤΥΜΦΡΗΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4520-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,258,"ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4527-1)*11,0)","v":318},318,318,318,318,424,424,424,424,424,null,258,"ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4527-1)*11,0)","v":1824},1824,1824,1824,1824,1824,1824,1824,1824,1824,2]
[null,null,263,"ΑΡΔΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4532-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,263,"ΑΡΔΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4532-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,271,"ΠΥΡΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4540-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,271,"ΠΥΡΓΟΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4540-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4545-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4545-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,285,"ΚΗΠΟΥΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4554-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,285,"ΚΗΠΟΥΡΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4554-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,293,"ΚΟΡΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4562-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,293,"ΚΟΡΗΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4562-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4567-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4567-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,309,"ΨΥΧΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4578-1)*11,0)","v":591},591,591,591,591,591,591,591,591,591,null,309,"ΨΥΧΙΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4578-1)*11,0)","v":2496},2496,2496,2496,2496,2496,2496,2496,2496,2496,3]
[null,null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4584-1)*11,0)","v":606},606,606,606,606,606,606,606,606,606,null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4584-1)*11,0)","v":2592},2592,2592,2592,2592,2592,2592,2592,2592,2592,3]
[null,null,320,"ΣΠΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4589-1)*11,0)","v":64},64,64,64,64,64,64,64,64,64,null,320,"ΣΠΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4589-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,334,"ΑΜΙΣΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4603-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,334,"ΑΜΙΣΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4603-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4610-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4610-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4611-1)*11,0)","v":16},16,16,16,16,16,16,16,16,16,null,342,"ΓΕΩΡΓΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4611-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4619-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4619-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,359,"ΖΥΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4628-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,359,"ΖΥΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4628-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,364,"ΒΙ.ΠΕ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4633-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,364,"ΒΙ.ΠΕ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4633-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,372,"ΜΑΥΡΟΒΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4641-1)*11,0)","v":15},15,15,15,15,15,15,15,15,15,null,372,"ΜΑΥΡΟΒΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4641-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4653-1)*11,0)","v":2},2,2,2,2,2,3,3,2,2,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4653-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,386,"ΑΛΚΥΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4655-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,386,"ΑΛΚΥΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4655-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,398,"ΙΑΣΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4667-1)*11,0)","v":9},9,9,9,9,9,9,9,9,9,null,398,"ΙΑΣΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4667-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,406,"ΑΙΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4675-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,406,"ΑΙΣΥΜΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4675-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,409,"ΜΑΚΡΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4678-1)*11,0)","v":4},4,4,4,6,6,6,6,6,6,null,409,"ΜΑΚΡΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4678-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4689-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,420,"ΔΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4689-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,428,"ΠΛΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4697-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,428,"ΠΛΑΤΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4697-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,434,"ΠΑΤΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4703-1)*11,0)","v":263},263,263,263,263,267,267,267,267,267,null,434,"ΠΑΤΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4703-1)*11,0)","v":3168},3168,3168,3168,3168,3168,3168,3168,3168,3168,4]
[null,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4711-1)*11,0)","v":352},352,352,352,352,352,352,352,352,352,null,442,"ΒΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4711-1)*11,0)","v":1248},1248,1248,1248,1248,1248,1248,1248,1248,1248,2]
[null,null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4719-1)*11,0)","v":48},48,48,48,48,48,48,48,48,48,null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4719-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,455,"ΑΝΩ ΛΙΟΣΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4724-1)*11,0)","v":204},204,204,204,204,204,204,204,204,204,null,455,"ΑΝΩ ΛΙΟΣΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4724-1)*11,0)","v":960},960,960,960,960,960,960,960,960,960,1]
[null,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4728-1)*11,0)","v":28},28,28,28,28,28,28,28,28,28,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4728-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,472,"ΜΕΣΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4741-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,472,"ΜΕΣΟΠΟΤΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4741-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,477,"ΦΙΛΙΠΠΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4746-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,477,"ΦΙΛΙΠΠΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4746-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4754-1)*11,0)","v":453},453,453,453,604,604,604,604,604,604,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4754-1)*11,0)","v":2208},2208,2208,2208,2208,2208,2208,2208,2208,2208,3]
[null,null,492,"ΠΕΔΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4761-1)*11,0)","v":72},72,72,72,72,72,72,72,72,72,null,492,"ΠΕΔΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4761-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4768-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4768-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,507,"ΑΡΓΥΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4776-1)*11,0)","v":24},24,24,24,24,24,24,24,24,24,null,507,"ΑΡΓΥΡΑΔΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4776-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4778-1)*11,0)","v":9},9,9,9,9,9,9,9,9,9,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4778-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,521,"ΗΓΟΥΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4790-1)*11,0)","v":111},111,111,111,111,111,111,111,111,111,null,521,"ΗΓΟΥΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4790-1)*11,0)","v":768},768,768,768,768,768,768,768,768,768,1]
[null,null,526,"ΓΑΡΔΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4795-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,526,"ΓΑΡΔΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4795-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,534,"ΑΜΦΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4803-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,534,"ΑΜΦΙΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4803-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4811-1)*11,0)","v":1},2,2,2,2,2,2,2,2,2,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4811-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,548,"ΛΙΜΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4817-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,548,"ΛΙΜΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4817-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,556,"ΚΛΕΙΣΟΡΕΥΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4825-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,556,"ΚΛΕΙΣΟΡΕΥΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4825-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,567,"ΔΡΥΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4836-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,567,"ΔΡΥΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4836-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,570,"ΓΟΥΜΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4839-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,570,"ΓΟΥΜΕΡΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4839-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,578,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4847-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,578,"ΝΕΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4847-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,583,"ΑΝΔΡΙΤΣΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4852-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,583,"ΑΝΔΡΙΤΣΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4852-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4861-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4861-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,600,"ΓΑΛΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4869-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,600,"ΓΑΛΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4869-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,605,"ΝΑΥΠΑΚΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4874-1)*11,0)","v":138},138,138,138,138,138,138,138,138,138,null,605,"ΝΑΥΠΑΚΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4874-1)*11,0)","v":768},768,768,768,768,768,768,768,768,768,1]
[null,null,613,"ΙΘΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4882-1)*11,0)","v":6},6,6,6,6,9,9,9,9,6,null,613,"ΙΘΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4882-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,625,"ΕΙΡΗΝΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4894-1)*11,0)","v":18},27,27,27,27,27,27,27,27,27,null,625,"ΕΙΡΗΝΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4894-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,627,"ΓΑΝΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4896-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,627,"ΓΑΝΟΧΩΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4896-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4904-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,635,"ΠΕΡΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4904-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,642,"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4911-1)*11,0)","v":9},9,9,9,9,9,9,9,9,9,null,642,"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4911-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,649,"ΔΡΟΣΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4918-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,649,"ΔΡΟΣΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4918-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,657,"ΠΟΛΥΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4926-1)*11,0)","v":28},28,28,28,28,28,28,28,28,28,null,657,"ΠΟΛΥΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4926-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,662,"ΙΒΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4931-1)*11,0)","v":2},3,3,3,3,3,3,3,3,3,null,662,"ΙΒΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4931-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4944-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4944-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,683,"ΓΕΡΓΕΡΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4952-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,683,"ΓΕΡΓΕΡΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4952-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,684,"ΖΑΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4953-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,684,"ΖΑΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4953-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4961-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4961-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,705,{"$f":"INDEX(CO_Names,C4974)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4974-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,705,{"$f":"INDEX(CO_Names,P4974)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4974-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,{"$f":"ROUNDUP(R4974/ODF_Profile,0)","v":1}]
[null,null,706,"ΜΟΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4975-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,706,"ΜΟΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4975-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,714,"ΓΑΖΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4983-1)*11,0)","v":51},68,68,68,68,68,68,68,68,68,null,714,"ΓΑΖΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4983-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,725,"ΠΑΖΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4994-1)*11,0)","v":32},32,32,32,32,32,32,32,32,32,null,725,"ΠΑΖΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4994-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,728,"ΚΑΝΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C4997-1)*11,0)","v":1},1,2,2,2,2,2,2,2,2,null,728,"ΚΑΝΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P4997-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,740,"ΑΜΜΟΥΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5009-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,740,"ΑΜΜΟΥΔΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5009-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,742,"ΧΩΡΑ ΣΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5011-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,742,"ΧΩΡΑ ΣΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5011-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,750,"ΑΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5019-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,750,"ΑΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5019-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5031-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5031-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,770,"ΝΕΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5039-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,770,"ΝΕΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5039-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5044-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5044-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5053-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5053-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,792,"ΚΕΡΑΤΣΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5061-1)*11,0)","v":507},507,507,507,507,507,507,507,507,507,null,792,"ΚΕΡΑΤΣΙΝΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5061-1)*11,0)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,3]
[null,null,797,"ΠΛΩΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5066-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,797,"ΠΛΩΜΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5066-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,800,"ΠΑΡΑΚΟΙΛΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5069-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,800,"ΠΑΡΑΚΟΙΛΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5069-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5083-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5083-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,819,"ΦΟΥΡΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5088-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,819,"ΦΟΥΡΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5088-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,825,"ΒΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5094-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,825,"ΒΕΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5094-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,833,{"$f":"INDEX(CO_Names,C5102)","v":"ΣΟΡΩΝΗ"},{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5102-1)*11,0)","v":15},15,15,15,15,30,30,30,30,15,null,833,{"$f":"INDEX(CO_Names,P5102)","v":"ΣΟΡΩΝΗ"},{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5102-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,{"$f":"ROUNDUP(R5102/ODF_Profile,0)","v":1}]
[null,null,841,"ΜΕΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5110-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5,null,841,"ΜΕΣΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5110-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,849,"ΕΜΠΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5118-1)*11,0)","v":6},6,9,9,9,9,9,9,9,9,null,849,"ΕΜΠΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5118-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5127-1)*11,0)","v":36},36,36,36,36,36,36,36,36,36,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5127-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,863,"ΜΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5132-1)*11,0)","v":48},48,48,48,48,48,48,48,48,48,null,863,"ΜΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5132-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,871,"ΚΩΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5140-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,871,"ΚΩΣΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5140-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,875,"ΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5144-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,875,"ΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5144-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,885,"Ν.ΜΑΛΕΣΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5154-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,885,"Ν.ΜΑΛΕΣΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5154-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5159-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5159-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,898,"ΕΠΙΤΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5167-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,898,"ΕΠΙΤΑΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5167-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,908,"ΓΑΣΤΟΥΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5177-1)*11,0)","v":27},27,27,27,27,27,27,27,27,27,null,908,"ΓΑΣΤΟΥΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5177-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,912,"ΚΟΥΜΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5181-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,912,"ΚΟΥΜΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5181-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,920,"ΚΑΡ-ΠΕΛΟΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5189-1)*11,0)","v":240},320,320,320,320,320,320,320,320,320,null,920,"ΚΑΡ-ΠΕΛΟΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5189-1)*11,0)","v":1344},1344,1344,1344,1344,1344,1344,1344,1344,1344,2]
[null,null,925,"ΚΩΝ/ΠΟΛΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5194-1)*11,0)","v":244},244,244,244,244,244,244,244,244,244,null,925,"ΚΩΝ/ΠΟΛΕΩΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5194-1)*11,0)","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,3]
[null,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5202-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,933,"ΚΑΡΕΪΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5202-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,942,"ΛΙΒΑΡΤΖΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5211-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,942,"ΛΙΒΑΡΤΖΙΝΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5211-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5216-1)*11,0)","v":24},24,24,24,24,24,24,24,24,24,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5216-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,958,"ΚΕΡΑΜΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5227-1)*11,0)","v":30},30,30,30,30,30,30,30,30,30,null,958,"ΚΕΡΑΜΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5227-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5233-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5233-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5238-1)*11,0)","v":267},267,267,267,267,267,267,267,267,267,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5238-1)*11,0)","v":1536},1536,1536,1536,1536,1536,1536,1536,1536,1536,2]
[null,null,977,"ΑΡΕΘΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5246-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,977,"ΑΡΕΘΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5246-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,983,"ΛΑΓΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5252-1)*11,0)","v":60},60,60,60,60,60,60,60,60,60,null,983,"ΛΑΓΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5252-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,991,"ΧΑΛΚΗΔΟΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5260-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,991,"ΧΑΛΚΗΔΟΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5260-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,999,"ΦΟΙΝΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5268-1)*11,0)","v":99},99,99,99,99,99,99,99,99,99,null,999,"ΦΟΙΝΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5268-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,1008,"ΒΕΡΟΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5277-1)*11,0)","v":315},315,315,315,315,315,315,315,315,315,null,1008,"ΒΕΡΟΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5277-1)*11,0)","v":1728},1728,1728,1728,1728,1728,1728,1728,1728,1728,2]
[null,null,1013,"ΑΛΕΞΑΝΔΡΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5282-1)*11,0)","v":66},66,66,66,66,66,66,66,66,66,null,1013,"ΑΛΕΞΑΝΔΡΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5282-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,1021,"ΛΑΓΟΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5290-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1021,"ΛΑΓΟΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5290-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1026,"ΛΕΠΤΟΚΑΡΥΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5295-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,1026,"ΛΕΠΤΟΚΑΡΥΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5295-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1033,"ΑΡΑΒΗΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5302-1)*11,0)","v":2},2,3,3,3,3,3,3,3,3,null,1033,"ΑΡΑΒΗΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5302-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1047,"ΔΡΟΣΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5316-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1047,"ΔΡΟΣΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5316-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1048,"ΚΑΛΥΒΙΑ ΠΕΛ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5317-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1048,"ΚΑΛΥΒΙΑ ΠΕΛ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5317-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1058,"ΜΕΣΣΙΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5327-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1058,"ΜΕΣΣΙΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5327-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5338-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1069,"ΡΥΖΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5338-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1070,"ΑΔΕΛΦΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5339-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,1070,"ΑΔΕΛΦΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5339-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1082,"ΔΡΑΒΗΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5351-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1082,"ΔΡΑΒΗΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5351-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5360-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5360-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1092,"ΡΟΔΟΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5361-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1092,"ΡΟΔΟΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5361-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1104,"ΣΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5373-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1104,"ΣΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5373-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5381-1)*11,0)","v":40},40,40,40,40,40,40,40,40,40,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5381-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,1116,"ΠΥΡΓΑΔΙΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5385-1)*11,0)","v":2},2,2,2,4,4,4,4,4,4,null,1116,"ΠΥΡΓΑΔΙΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5385-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5395-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5395-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1134,"ΚΑΡΔΑΚΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5403-1)*11,0)","v":2},2,2,4,4,4,4,4,4,4,null,1134,"ΚΑΡΔΑΚΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5403-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1141,"ΜΑΛΕΣΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5410-1)*11,0)","v":2},2,3,3,3,3,3,3,3,3,null,1141,"ΜΑΛΕΣΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5410-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5417-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5417-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1156,"ΔΡΥΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5425-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1156,"ΔΡΥΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5425-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,1161,"ΓΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5430-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,1161,"ΓΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5430-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1166,"ΞΥΝΟΥ ΝΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5435-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1166,"ΞΥΝΟΥ ΝΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5435-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1178,"ΚΑΛΟΥΔΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5447-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1178,"ΚΑΛΟΥΔΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5447-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5452-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5452-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1191,"ΠΕΡΔΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5460-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1191,"ΠΕΡΔΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5460-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1197,"ΒΟΥΤΣΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5466-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1197,"ΒΟΥΤΣΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5466-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1205,"ΑΣΤΥΠΑΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5474-1)*11,0)","v":2},2,2,2,3,3,3,3,3,3,null,1205,"ΑΣΤΥΠΑΛΑΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5474-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1213,"ΚΕΡΚΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5482-1)*11,0)","v":429},429,572,572,572,572,572,572,572,572,null,1213,"ΚΕΡΚΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5482-1)*11,0)","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,3]
[null,null,1216,"ΜΑΝΔΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5485-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1216,"ΜΑΝΔΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5485-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1227,"ΣΩΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5496-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1227,"ΣΩΣΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5496-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1232,"ΙΣΘΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5501-1)*11,0)","v":22},22,22,22,22,22,22,22,22,22,null,1232,"ΙΣΘΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5501-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1240,"ΓΑΛΑΤΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5509-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1240,"ΓΑΛΑΤΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5509-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1249,"ΚΟΡΥΔΑΛΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5518-1)*11,0)","v":516},516,516,688,688,688,688,688,688,688,null,1249,"ΚΟΡΥΔΑΛΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5518-1)*11,0)","v":2496},2496,2496,2496,2496,2496,2496,2496,2496,2496,3]
[null,null,1254,"ΑΕΡΟΔΡΟΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5523-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1254,"ΑΕΡΟΔΡΟΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5523-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1262,"ΚΩΣΤΑΛΕΞΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5531-1)*11,0)","v":6},6,6,8,8,8,8,8,8,8,null,1262,"ΚΩΣΤΑΛΕΞΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5531-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1266,"ΠΛΑΤΥΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5535-1)*11,0)","v":18},18,24,24,24,24,24,24,24,24,null,1266,"ΠΛΑΤΥΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5535-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1276,"ΛΑΓΟΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5545-1)*11,0)","v":112},112,112,112,112,112,112,112,112,112,null,1276,"ΛΑΓΟΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5545-1)*11,0)","v":768},768,768,768,768,768,768,768,768,768,1]
[null,null,1284,"ΚΟΡΥΦΑΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5553-1)*11,0)","v":14},14,14,14,14,14,14,14,14,14,null,1284,"ΚΟΡΥΦΑΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5553-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1289,"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5558-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1289,"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5558-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1299,"ΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5568-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1299,"ΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5568-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1306,"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5575-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1306,"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5575-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1311,"ΑΜΜΟΥΛΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5580-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1311,"ΑΜΜΟΥΛΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5580-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5593-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5593-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1325,"ΑΓΓΕΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5594-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1325,"ΑΓΓΕΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5594-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1333,"ΑΓ.ΤΡΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5602-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,1333,"ΑΓ.ΤΡΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5602-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1341,"ΑΝΑΤΟΛΙΚΟ ΚΟΖ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5610-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,1341,"ΑΝΑΤΟΛΙΚΟ ΚΟΖ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5610-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1349,"ΡΟΥΣΤΙΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5618-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1349,"ΡΟΥΣΤΙΚΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5618-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1355,"ΚΟΛΥΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5624-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1355,"ΚΟΛΥΜΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5624-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1363,"ΑΛΟΝΝΗΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5632-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,1363,"ΑΛΟΝΝΗΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5632-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1374,"ΠΡΟΦ. ΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5643-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1374,"ΠΡΟΦ. ΗΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5643-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1377,"ΑΓ ΠΕΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5646-1)*11,0)","v":14},14,14,14,14,14,14,14,14,14,null,1377,"ΑΓ ΠΕΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5646-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1389,"ΦΑΡΚΑΔΟΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5658-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1389,"ΦΑΡΚΑΔΟΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5658-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1390,"ΜΕΓΑΛΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5659-1)*11,0)","v":10},15,15,15,15,15,15,15,15,15,null,1390,"ΜΕΓΑΛΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5659-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1399,"ΛΕΧΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5668-1)*11,0)","v":24},24,24,24,24,24,24,24,24,24,null,1399,"ΛΕΧΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5668-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5680-1)*11,0)","v":90},90,90,90,90,90,90,90,90,90,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5680-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,1412,"ΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5681-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1412,"ΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5681-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1420,"ΑΠΑΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5689-1)*11,0)","v":2},4,4,4,4,4,4,4,4,4,null,1420,"ΑΠΑΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5689-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5701-1)*11,0)","v":676},676,676,676,676,676,676,676,676,676,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5701-1)*11,0)","v":2208},2208,2208,2208,2208,2208,2208,2208,2208,2208,3]
[null,null,1434,"ΑΡΧΑΓΓΕΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5703-1)*11,0)","v":48},48,48,48,48,48,48,48,48,48,null,1434,"ΑΡΧΑΓΓΕΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5703-1)*11,0)","v":384},384,384,384,384,384,384,384,384,384,1]
[null,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5715-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5715-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1449,"ΝΕΟΚΤΙΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5718-1)*11,0)","v":11},11,11,11,11,22,22,22,22,22,null,1449,"ΝΕΟΚΤΙΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5718-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1456,"Δ. ΜΕΓΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5725-1)*11,0)","v":135},135,135,135,135,135,135,135,135,135,null,1456,"Δ. ΜΕΓΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5725-1)*11,0)","v":672},672,672,672,672,672,672,672,672,672,1]
[null,null,1468,"ΓΙΑΛΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5737-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1468,"ΓΙΑΛΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5737-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1476,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5745-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1476,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5745-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1482,"ΛΑΙΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5751-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1482,"ΛΑΙΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5751-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1490,"ΚΥΔΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5759-1)*11,0)","v":297},297,297,297,297,297,396,297,297,297,null,1490,"ΚΥΔΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5759-1)*11,0)","v":1632},1632,1632,1632,1632,1632,1632,1632,1632,1632,2]
[null,null,1498,"ΦΕΡΜΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5767-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1498,"ΦΕΡΜΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5767-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5768-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5768-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1512,"ΚΟΡΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5781-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1512,"ΚΟΡΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5781-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1520,"ΑΞΙΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5789-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1520,"ΑΞΙΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5789-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5794-1)*11,0)","v":852},852,1136,1136,1136,1136,1136,1136,1136,1136,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5794-1)*11,0)","v":3744},3744,3744,3744,3744,3744,3744,3744,3744,3744,4]
[null,null,1532,"ΑΝΘΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5801-1)*11,0)","v":16},16,16,16,16,16,16,16,16,16,null,1532,"ΑΝΘΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5801-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1539,"ΠΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5808-1)*11,0)","v":28},28,28,28,28,28,28,28,28,28,null,1539,"ΠΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5808-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1547,"ΑΓ.ΚΥΡΙΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5816-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,1547,"ΑΓ.ΚΥΡΙΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5816-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1555,"ΚΑΡΑΒΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5824-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,1555,"ΚΑΡΑΒΟΜΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5824-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1557,"Π.ΡΑΧΩΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5826-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1557,"Π.ΡΑΧΩΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5826-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1569,"ΒΑΡΔΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5838-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,1569,"ΒΑΡΔΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5838-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1574,"ΣΚΑΛΑΣ ΡΑΧΩΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5843-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1574,"ΣΚΑΛΑΣ ΡΑΧΩΝΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5843-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5851-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5851-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1591,"ΝΕΑΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5860-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,1591,"ΝΕΑΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5860-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1596,"ΝΑΥΠΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5865-1)*11,0)","v":198},198,198,198,198,198,198,198,198,198,null,1596,"ΝΑΥΠΛΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5865-1)*11,0)","v":960},960,960,960,960,960,960,960,960,960,1]
[null,null,1604,"ΛΕΥΚΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5873-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1604,"ΛΕΥΚΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5873-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1615,"ΧΡΥΣΟΜΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5884-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1615,"ΧΡΥΣΟΜΗΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5884-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1618,"ΡΙΤΣΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5887-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1618,"ΡΙΤΣΩΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5887-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1626,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5895-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1626,"ΜΥΤΙΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5895-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1632,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5901-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1632,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5901-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1640,"ΤΗΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5909-1)*11,0)","v":38},57,57,57,57,57,57,57,57,57,null,1640,"ΤΗΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5909-1)*11,0)","v":480},480,480,480,480,480,480,480,480,480,1]
[null,null,1648,"ΗΡΑΙΟΝ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5917-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,1648,"ΗΡΑΙΟΝ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5917-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1653,"ΚΑΡΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5922-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1653,"ΚΑΡΤΕΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5922-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,1665,{"$f":"INDEX(CO_Names,C5934)","v":"ΒΑΜΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5934-1)*11,0)","v":16},16,16,16,16,16,16,16,16,16,null,1665,{"$f":"INDEX(CO_Names,P5934)","v":"ΒΑΜΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5934-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,{"$f":"ROUNDUP(R5934/ODF_Profile,0)","v":1}]
[null,null,1670,"ΚΟΥΛΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5939-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1670,"ΚΟΥΛΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5939-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1675,"ΒΥΖΑΝΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5944-1)*11,0)","v":296},296,296,296,296,296,296,296,296,296,null,1675,"ΒΥΖΑΝΤΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5944-1)*11,0)","v":1056},1056,1056,1056,1056,1056,1056,1056,1056,1056,2]
[null,null,1683,"ΛΟΓΓΑΝΙΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5952-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1683,"ΛΟΓΓΑΝΙΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5952-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1690,"ΣΕΡΙΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5959-1)*11,0)","v":15},15,15,15,15,15,15,15,15,15,null,1690,"ΣΕΡΙΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5959-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1697,"ΛΥΧΝΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5966-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1697,"ΛΥΧΝΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5966-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1705,"ΡΙΖΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5974-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1705,"ΡΙΖΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5974-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1715,"ΕΞΑΝΘΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5984-1)*11,0)","v":2},2,3,3,3,3,3,3,3,3,null,1715,"ΕΞΑΝΘΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5984-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1719,"ΜΑΡΑΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C5988-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1719,"ΜΑΡΑΘΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P5988-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1731,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6000-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1731,"ΚΡΑΝΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6000-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1732,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6001-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1732,"ΓΑΡΔΙΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6001-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6009-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6009-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1753,"ΑΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6022-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1753,"ΑΒΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6022-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1754,"ΑΝΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6023-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1754,"ΑΝΘΕΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6023-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1765,"ΤΥΧΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6034-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1765,"ΤΥΧΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6034-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1775,"ΜΗΘΥΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6044-1)*11,0)","v":14},14,14,14,14,14,14,14,14,14,null,1775,"ΜΗΘΥΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6044-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1776,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6045-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1776,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6045-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1788,"ΑΦΡΟΔΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6057-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1788,"ΑΦΡΟΔΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6057-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1790,"ΠΑΡΑΔΕΙΣΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6059-1)*11,0)","v":30},30,30,30,30,30,30,30,30,30,null,1790,"ΠΑΡΑΔΕΙΣΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6059-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1798,"ΚΕΦΑΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6067-1)*11,0)","v":15},15,15,15,15,15,15,15,15,15,null,1798,"ΚΕΦΑΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6067-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1810,"ΚΙΜΩΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6079-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1810,"ΚΙΜΩΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6079-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1815,"ΑΝΤΙΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6084-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1815,"ΑΝΤΙΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6084-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1820,"ΑΠΟΛΛΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6089-1)*11,0)","v":33},33,33,33,33,33,33,33,33,33,null,1820,"ΑΠΟΛΛΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6089-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6101-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6101-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1840,"ΜΟΥΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6109-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,1840,"ΜΟΥΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6109-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6117-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6117-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1854,"ΛΙΔΟΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6123-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1854,"ΛΙΔΟΡΙΚΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6123-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1862,"ΝΕΟΧΩΡΙ ΕΥΒ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6131-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,1862,"ΝΕΟΧΩΡΙ ΕΥΒ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6131-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1867,"ΑΓΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6136-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3,null,1867,"ΑΓΚΑΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6136-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1873,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6142-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1873,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6142-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1881,"ΠΟΛΥΔΡΟΣΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6150-1)*11,0)","v":6},6,6,6,6,6,6,6,6,6,null,1881,"ΠΟΛΥΔΡΟΣΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6150-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1889,"ΦΤΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6158-1)*11,0)","v":8},8,8,8,8,8,8,8,8,8,null,1889,"ΦΤΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6158-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6167-1)*11,0)","v":12},12,12,12,12,12,18,18,12,12,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6167-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1903,"ΕΛΕΥΘΕΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6172-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1903,"ΕΛΕΥΘΕΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6172-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1911,"ΦΑΛΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6180-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,1911,"ΦΑΛΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6180-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1919,"ΒΕΡΔΙΚΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6188-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1919,"ΒΕΡΔΙΚΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6188-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1923,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6192-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1923,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6192-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1933,"ΣΟΦΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6202-1)*11,0)","v":18},18,18,18,18,18,18,18,18,18,null,1933,"ΣΟΦΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6202-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,1938,"ΦΗΚΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6207-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1938,"ΦΗΚΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6207-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1948,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6217-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1948,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6217-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1955,"ΕΛΕΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6224-1)*11,0)","v":45},45,45,45,45,45,45,45,45,45,null,1955,"ΕΛΕΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6224-1)*11,0)","v":288},288,288,288,288,288,288,288,288,288,1]
[null,null,1960,"ΠΑΡΑΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6229-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4,null,1960,"ΠΑΡΑΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6229-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1968,"ΥΨΟΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6237-1)*11,0)","v":27},27,27,27,27,27,27,27,27,27,null,1968,"ΥΨΟΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6237-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6242-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6242-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,1982,"ΒΛΑΧΕΡΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6251-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,1982,"ΒΛΑΧΕΡΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6251-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,1990,"ΠΕΤΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6259-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,1990,"ΠΕΤΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6259-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,1995,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6264-1)*11,0)","v":10},10,10,10,10,10,10,10,10,10,null,1995,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6264-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2006,"ΑΒΡΑΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6275-1)*11,0)","v":12},12,12,12,12,12,12,12,12,12,null,2006,"ΑΒΡΑΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6275-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2012,"ΜΕΘΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6281-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,2012,"ΜΕΘΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6281-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2017,"ΚΥΡΑΣ ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6286-1)*11,0)","v":21},21,21,21,21,21,21,21,21,21,null,2017,"ΚΥΡΑΣ ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6286-1)*11,0)","v":192},192,192,192,192,192,192,192,192,192,1]
[null,null,2023,"ΣΟΥΛΙΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6292-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2,null,2023,"ΣΟΥΛΙΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6292-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2031,"ΑΝΑΛΗΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6300-1)*11,0)","v":2},2,2,2,3,3,3,3,3,3,null,2031,"ΑΝΑΛΗΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6300-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2039,"ΑΘΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6308-1)*11,0)","v":2},2,3,3,3,3,3,3,3,3,null,2039,"ΑΘΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6308-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2047,"ΛΥΓΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6316-1)*11,0)","v":4},8,8,8,8,8,8,8,8,8,null,2047,"ΛΥΓΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6316-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2056,"ΨΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6325-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2056,"ΨΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6325-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,2061,"ΣΙΔΗΡΩ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6330-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2061,"ΣΙΔΗΡΩ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6330-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,2069,"ΜΕΛΙΒΟΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6338-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2069,"ΜΕΛΙΒΟΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6338-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,2081,"ΦΥΣΚΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6350-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2081,"ΦΥΣΚΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6350-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2083,"ΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6352-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2083,"ΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6352-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2095,"ΚΑΝΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6364-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1,null,2095,"ΚΑΝΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6364-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2096,"ΠΕΤΡΟΘΑΛΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6365-1)*11,0)","v":1},1,2,2,2,2,2,2,2,2,null,2096,"ΠΕΤΡΟΘΑΛΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6365-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2106,"ΝΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6375-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2106,"ΝΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6375-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6386-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6386-1)*11,0)","v":96},96,96,96,96,96,96,96,96,96,1]
[null,null,2118,"ΓΑΒΡΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$16:$Q$16,($C6387-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,null,2118,"ΓΑΒΡΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$19:$Q$19,($P6387-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Index","Co Name","OLTs per CO"]
[null,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6408-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,9,"ΞΗΡΟΠΗΓΑΔΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6409-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,21,"ΓΟΡΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6421-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,25,"ΓΥΘΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6425-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,31,"ΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6431-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6443-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,51,"ΑΝΔΡΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6451-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,58,"ΠΥΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6458-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,65,{"$f":"INDEX(CO_Names,C6465)","v":"ΚΟΡΙΝΘΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6465-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,73,"ΗΡΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6473-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,75,"ΓΚΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6475-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,87,"ΑΡΑΧΝΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6487-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6492-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6500-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,108,"ΑΒΕΡΩΦ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6508-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,114,"Κ.ΑΙΓΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6514-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,122,"ΝΙΚΑΙΑ ΛΑΡ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6522-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,125,"ΟΜΟΡΦΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6525-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6536-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,144,"ΜΕΓ.ΕΥΥΔΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6544-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,149,"ΚΑΣΤΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6549-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,158,"ΠΑΣΧΑΛΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6558-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,166,"ΑΓΙΟΦΥΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6566-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,171,"ΠΑΝΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6571-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,179,"ΒΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6579-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6583-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,193,{"$f":"INDEX(CO_Names,C6593)","v":"ΦΟΥΡΝΑ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6593-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,201,"ΑΡΤΑΚΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6601-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,208,"ΠΛΑΤΑΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6608-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,215,"ΒΑΣΙΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6615-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,223,"ΣΤΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6623-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6628-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6641-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6642-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,250,"ΓΡΑΜΜΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6650-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,258,"ΚΟΖΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6658-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,264,"ΒΑΡΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6664-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,272,"ΑΥΓΕΡΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6672-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,280,"ΜΙΚΡΟΚΑΣΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6680-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,291,"ΔΙΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6691-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,294,"ΜΑΥΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6694-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6706-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,308,"ΧΑΛΑΝΔΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6708-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,316,"ΓΛΥΚΑ ΝΕΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6716-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6728-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,329,"Ν.ΠΑΛΑΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6729-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,341,"ΑΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6741-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6750-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,351,"ΚΕΧΡΟΚΑΜΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6751-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6763-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6766-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,373,"ΝΙΚΗΦΟΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6773-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,385,{"$f":"INDEX(CO_Names,C6785)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6785-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6791-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,399,"ΒΕΛΚΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6799-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6807-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,415,"ΡΙΖΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6815-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6816-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,429,"ΛΑΚΚΩΜΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6829-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,437,"ΑΘΗΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6837-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,441,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6841-1)*11,0)","v":6},6,6,6,6,7,7,7,7,6]
[null,null,451,"ΣΑΡΩΝΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6851-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6856-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,464,"ΣΚΟΥΡΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6864-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6874-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,478,"ΠΑΡΓΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6878-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,486,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6886-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6891-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6899-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,508,"ΚΑΒΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6908-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,513,{"$f":"INDEX(CO_Names,C6913)","v":"ΓΑΡΔΕΛΑΔΕΣ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6913-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,524,"ΠΛΑΤΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6924-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,530,"ΣΑΓΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6930-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,535,"ΑΝΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6935-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,543,"ΣΧΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6943-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,549,"ΚΟΣΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6949-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,557,"ΠΑΝΑΙΤΩΛΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6957-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,565,"ΔΡΥΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6965-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,574,"ΔΟΥΝΕΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6974-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,579,"ΒΑΣΙΛΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6979-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6987-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6992-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C6999-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,606,"ΠΛΑΤΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7006-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,614,"ΑΓΙΑ ΘΕΚΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7014-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,624,"ΛΟΥΤΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7024-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,628,"ΚΙΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7028-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,636,"ΑΓΡΟΣΥΚΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7036-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7048-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,649,"ΔΡΟΣΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7049-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,658,"ΒΑΜΒΑΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7058-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,670,"ΓΟΝΙΜΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7070-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,671,"ΧΕΙΜΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7071-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,682,"ΕΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7082-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7092-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,693,"ΔΡΑΠΕΤΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7093-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,707,"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7107-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,714,"ΓΑΖΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7114-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,715,"ΓΩΝΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7115-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7127-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,732,"ΚΑΛΥΒΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7132-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,737,"ΠΑΛΙΟΧΩΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7137-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7149-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,757,"ΒΙΡΑΝ ΕΠΙΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7157-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,763,"ΑΓΚΟΥΣΕΛΙΑΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7163-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,771,"ΣΙΣΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7171-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,779,"ΖΑΚΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7179-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,782,"ΣΚΟΠΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7182-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,793,"Π ΘΕΡΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7193-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,798,"ΑΓΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7198-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,806,"ΠΕΡΑΜΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7206-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,815,"ΒΟΥΡΛΙΩΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7215-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,820,"ΓΙΑΛΙΣΚΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7220-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,828,"ΒΡΟΝΤΑΔΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7228-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,832,"ΣΓΟΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7232-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,842,"ΑΝΤΙΜΑΧΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7242-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,850,"ΚΑΜΕΙΡΟ ΣΚΑΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7250-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7255-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,865,"ΑΝΕΦΑΜΑΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7265-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,872,"ΝΑΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7272-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,877,"ΚΟΥΝΔΟΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7277-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,882,"ΠΟΤΑΜΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7282-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,891,"ΘΥΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7291-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,899,"ΚΑΡΑΤΟΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7299-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,907,"ΧΑΒΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7307-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,915,"ΠΕΛΟΠΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7315-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,921,"ΛΕΥΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7321-1)*11,0)","v":1},1,1,1,1,2,2,2,2,1]
[null,null,929,"ΛΑΚΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7329-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,940,"ΔΑΦΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7340-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,943,"ΜΕΣΟΛΟΓΓΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7343-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,948,"ΓΑΒΑΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7348-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,956,"ΝΥΔΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7356-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7365-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,970,"ΕΛΕΥΘΕΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7370-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,978,"ΑΣΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7378-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,986,"ΟΣΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7386-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,998,"ΛΙΒΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7398-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1000,"ΡΟΣΤΑΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7400-1)*11,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,1012,"ΡΙΖΩΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7412-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7415-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1022,"ΝΕΑ ΕΦΕΣΣΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7422-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1034,"ΓΙΑΝΝΙΤΣΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7434-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1035,"ΕΛΕΥΘΕΡΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7435-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1048,"ΚΑΛΥΒΙΑ ΠΕΛ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7448-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1056,"ΚΟΡΩΜΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7456-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1057,"ΜΕΓ.ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7457-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1065,"ΧΩΡΥΓΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7465-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1078,"ΝΙΓΡΙΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7478-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1079,"ΝΕΑ ΚΕΡΔΥΛΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7479-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7491-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1098,"ΒΑΡΒΑΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7498-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1105,"Ν.ΜΟΥΔΑΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7505-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1113,"ΑΓΙΟΥ ΝΙΚΟΛΑΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7513-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1121,"ΓΕΝΝΑΔΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7521-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1123,"ΣΑΛΑΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7523-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1135,"ΝΕΟ ΔΙΑΣΕΛΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7535-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1140,"ΕΞΑΡΧΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7540-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7548-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1157,"ΕΛΑΣΣΟΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7557-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1162,"ΣΤΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7562-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1170,"ΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7570-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1173,"ΓΗΡΟΚΟΜΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7573-1)*11,0)","v":5},5,5,5,5,5,5,4,4,4]
[null,null,1184,"ΚΑΡΔΑΜΥΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7584-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1192,"ΙΛΙΟΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7592-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1198,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7598-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1206,"ΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7606-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1214,"ΚΑΣΤΕΛΛΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7614-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1219,"ΚΑΛΛΟΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7619-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1231,"ΕΞΑΜΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7631-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1236,"ΑΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7636-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1241,"ΓΑΡΓΑΛΙΑΝΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7641-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1248,"ΑΜΠΕΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7648-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1255,"ΚΑΣΤΟΡΙΑ Ψ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7655-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1263,"ΑΝΑΒΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7663-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1271,"ΒΑΡΘΟΛΟΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7671-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1281,{"$f":"INDEX(CO_Names,C7681)","v":"ΚΙΝΕΤΤΑΣ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7681-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1285,"ΑΓ.ΑΝΔΡΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7685-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1290,"ΚΕΡΑΤΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7690-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1298,"ΚΟΠΑΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7698-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1306,"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7706-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1312,"ΟΛΥΜΠΙΑΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7712-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1320,"ΝΕΑ ΒΥΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7720-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1331,"ΠΕΝΤΕΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7731-1)*11,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,1334,"ΠΛΑΤΑΜΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7734-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1342,"ΒΛΑΣΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7742-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1354,"ΣΤΡΥΜΟΝΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7754-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1356,"ΚΑΛΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7756-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1364,"ΣΚΡΙΠΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7764-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1376,"ΦΟΔΕΛΕ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7776-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1381,"ΘΗΒΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7781-1)*11,0)","v":2},2,2,2,2,2,2,1,1,1]
[null,null,1386,"ΡΙΖΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7786-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1398,"ΖΑΓΟΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7798-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1399,"ΛΕΧΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7799-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1406,"ΚΙΑΤΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7806-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1420,"ΑΠΑΛΛΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7820-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1421,"ΦΕΡΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7821-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1433,"ΠΕΥΚΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7833-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1439,"ΚΑΣΤΕΛΛΙΑΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7839-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1447,"ΠΑΧΥΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7847-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1455,"ΛΟΥΚΙΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7855-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1464,"Σ.Σ. ΑΓΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7864-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1469,"ΑΓΙΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7869-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1477,"ΜΕΣΑΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7877-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1485,"ΓΕΡΑΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7885-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1489,"ΒΛΑΧΙΩΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7889-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7899-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1504,"ΡΟΔΟΤΟΠΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7904-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1514,"ΜΟΥΣΘΕΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7914-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1521,"ΕΥΡΩΠΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7921-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1526,"ΚΑΠΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7926-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1534,"ΚΑΜΑΤΕΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7934-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1539,"ΠΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7939-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1548,"ΙΤΕΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7948-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1556,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7956-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1564,"ΛΕΓΡΑΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7964-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1570,"ΛΕΥΚΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7970-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1578,"ΜΕΓΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7978-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1583,"ΧΑΝΔΡΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7983-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1589,"ΚΟΝΤΟΠΟΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7989-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1597,"ΠΑΛ.ΕΠΙΔΑΥΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C7997-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1605,"ΞΗΡΟΝΟΜΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8005-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1613,"ΑΠΟΛΛΩΝΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8013-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1622,"ΚΕΡΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8022-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1627,"ΠΗΛΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8027-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1635,"ΠΡΟΣΥΜΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8035-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1639,"ΛΙΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8039-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1649,"ΜΟΛΑΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8049-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1654,"ΜΕΓΑΣ ΒΑΛΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8054-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1662,"ΟΙΧΑΛΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8062-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1672,"ΟΙΝΟΦΥΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8072-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1676,"ΣΤΑΥΡΟΥΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8076-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1684,"ΠΑΓΩΝΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8084-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1697,"ΛΥΧΝΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8097-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1698,"ΛΟΓΓΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8098-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1706,"ΥΑΜΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8106-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1718,"ΜΑΝΕΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8118-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1722,"ΚΑΠΠΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8122-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1728,"ΣΤΟΜΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8128-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8140-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1741,"ΙΝΑΧΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8141-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1755,"ΧΙΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8155-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1762,"ΠΡΑΓΓΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8162-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1763,"ΛΑΓΥΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8163-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1772,"ΑΝΤΙΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8172-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1784,"ΕΥΔΗΛΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8184-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1789,"ΨΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8189-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1797,"ΠΗΓΑΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8197-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1805,"ΒΑΡΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8205-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1811,"ΜΥΚΟΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8211-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1819,"ΚΥΘΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8219-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1822,"ΤΡΑΝΟΒΑΛΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8222-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8233-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1841,"ΠΡΟΔΡΟΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8241-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1846,"ΑΡΑΧΩΒΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8246-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1855,"ΠΟΤΙΔΑΝΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8255-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8263-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1868,"ΜΑΝΤΟΥΔΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8268-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1872,"ΑΓΡΙΛΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8272-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1880,"ΕΠΤΑΛΟΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8280-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1881,"ΠΟΛΥΔΡΟΣΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8281-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1882,"ΔΟΜΟΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8282-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1883,"ΜΕΛΙΤΑΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8283-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1884,"ΟΜΒΡΙΑΚΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8284-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1885,"Σ.Σ.ΔΟΜΟΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8285-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1886,"ΜΩΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8286-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1887,"ΒΙΤΩΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8287-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1888,"ΜΑΡΜΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8288-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1889,"ΦΤΕΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8289-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1890,"ΣΤΥΛΙΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8290-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1891,"ΑΧΙΛΛΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8291-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1892,"ΠΤΕΛΕΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8292-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1893,"ΚΑΛΩΝ ΝΕΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8293-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1894,"ΒΕΛΕΣΤΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8294-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1895,"ΣΤΕΦΑΝΟΒΙΚΕΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8295-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1896,"ΙΩΛΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8296-1)*11,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8297-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8298-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1899,"ΣΚΙΑΘΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8299-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1900,"ΓΛΩΣΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8300-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1901,"ΑΓ.ΑΝΑΡΓΥΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8301-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1902,"ΓΟΝΝΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8302-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1903,"ΕΛΕΥΘΕΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8303-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1904,"ΚΙΛΕΛΕΡ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8304-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1905,"ΚΟΙΛΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8305-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1906,"ΜΑΥΡΟΒΟΥΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8306-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1907,"ΜΕΣΑΓΓΑΛΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8307-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1908,"ΝΕΕΣ ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8308-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1909,"ΠΥΡΓΕΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8309-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1910,"ΣΩΤΗΡΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8310-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1911,"ΦΑΛΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8311-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1912,"ΒΑΛΑΝΙΔΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8312-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1913,"ΔΡΥΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8313-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1914,"ΛΙΒΑΔΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8314-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1915,"ΠΥΘΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8315-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1916,"ΑΓΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8316-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1917,"ΑΝΑΤΟΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8317-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1918,"ΔΗΜΗΤΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8318-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1919,"ΒΕΡΔΙΚΟΥΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8319-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1920,"ΒΑΜΒΑΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8320-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1921,{"$f":"INDEX(CO_Names,C8321)","v":"ΚΡΗΝΗΣ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8321-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1922,"ΝΑΡΘΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8322-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1923,"ΣΤΑΥΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8323-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1924,"ΧΑΛΚΙΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8324-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1925,"ΚΑΛΛΙΘΗΡΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8325-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1926,"ΜΟΡΦΟΒΟΥΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8326-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1927,"ΚΑΛΥΒΙΑ ΜΠΕΖΟΥΛ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8327-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1928,"ΠΡΟΔΡΟΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8328-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1929,"ΜΕΤΑΜΟΡΦΩΣΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8329-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1930,"ΚΕΔΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8330-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1931,"ΛΕΟΝΤΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8331-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1932,"ΜΑΤΑΡΑΓΚΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8332-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1933,"ΣΟΦΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8333-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8334-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1935,"ΜΕΓ.ΚΕΦΑΛΟΒΡΥΣΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8335-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1936,"ΚΡΗΝΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8336-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1937,"ΠΡΙΝΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8337-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1938,"ΦΗΚΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8338-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1939,"ΒΑΣΙΛΙΚΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8339-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1940,"ΚΡΥΑΣ ΒΡΥΣΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8340-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1941,"ΚΑΣΤΑΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8341-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1942,"ΟΞΥΝΕΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8342-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1943,"ΕΛΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8343-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1944,"ΠΥΛΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8344-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1945,"ΓΡΙΖΑΝΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8345-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1946,"ΖΑΡΚΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8346-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1947,"ΠΡΕΒΕΖΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8347-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1948,"ΚΟΡΩΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8348-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1949,"ΓΥΜΝΟΤΟΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8349-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1950,"ΠΑΠΑΔΑΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8350-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1951,"ΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8351-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1952,"ΑΝΩ ΠΕΔΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8352-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1953,"ΒΗΣΣΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8353-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1954,"ΔΕΛΒΙΝΑΚΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8354-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1955,"ΕΛΕΟΥΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8355-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1956,"ΖΙΤΣΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8356-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1957,"ΚΑΛΠΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8357-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1958,"ΚΛΗΜΑΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8358-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8359-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1960,"ΠΑΡΑΚΑΛΑΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8360-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1961,"ΠΕΡΔΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8361-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1962,"ΠΩΓΩΝΙΑΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8362-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1963,"ΤΥΡΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8363-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1964,"ΑΕΤΟΠΕΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8364-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1965,"ΜΗΛΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8365-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1966,"ΓΙΑΝΝΑΔΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8366-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1967,"ΜΠΕΝΙΤΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8367-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1968,"ΥΨΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8368-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1969,"ΛΕΥΚΙΜΜΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8369-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1970,"ΑΓ.ΔΟΥΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8370-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1971,"ΑΓ.ΠΕΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8371-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8372-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8373-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1974,"ΚΟΛΛΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8374-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1975,"ΠΑΡΘΕΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8375-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1976,"ΠΑΡΑΛΙΟ ΑΣΤΡΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8376-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1977,"ΔΗΜΗΤΣΑΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8377-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1978,"ΛΕΩΝΙΔΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8378-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1979,"ΠΡΑΜΑΤΕΥΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8379-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1980,"ΙΣΑΡΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8380-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8381-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1982,"ΒΛΑΧΕΡΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8382-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1983,"ΚΑΝΔΗΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8383-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1984,"ΑΜΥΚΛΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8384-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1985,{"$f":"INDEX(CO_Names,C8385)","v":"ΓΕΡΑΚΙ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8385-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1986,"ΚΑΡΥΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8386-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1987,"ΣΚΟΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8387-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1988,"ΣΠΑΡΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8388-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,1989,"ΑΓ. ΝΙΚΟΛΑΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8389-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1990,"ΠΕΤΡΙΝΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8390-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1991,"ΚΥΠΑΡΙΣΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8391-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,1992,"ΠΑΠΑΔΙΑΝΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8392-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1993,"Κ.ΓΛΥΚΟΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8393-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1994,"ΚΡΟΚΕΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8394-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1995,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8395-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1996,"ΒΕΛΑΝΙΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8396-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1997,"ΕΛΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8397-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1998,"ΑΡΙΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8398-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,1999,"ΑΡΦΑΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8399-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2000,"ΚΑΜΠΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8400-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2001,"ΚΑΡΔΑΜΥΛΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8401-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2002,"ΚΥΠΑΡΙΣΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8402-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2003,"ΨΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8403-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2004,"ΔΙΑΒΟΛΙΤΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8404-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2005,"ΜΕΛΙΓΑΛΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8405-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2006,"ΑΒΡΑΜΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8406-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2007,"ΑΧΛΑΔΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8407-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2008,"ΔΡΟΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8408-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2009,"ΜΕΣΣΗΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8409-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2010,"ΕΥΑΓΓΕΛΙΣΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8410-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2011,"ΚΥΝΗΓΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8411-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2012,"ΜΕΘΩΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8412-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2013,"ΦΙΛΙΑΤΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8413-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2014,"ΜΗΛΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8414-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2015,"ΧΑΡΟΚΟΠΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8415-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2016,"ΑΘΙΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8416-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2017,"ΚΥΡΑΣ ΒΡΥΣΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8417-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2018,"ΚΑΙΣΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8418-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2019,"ΜΕΛΙΣΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8419-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2020,"ΞΥΛΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8420-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2021,"ΠΙΤΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8421-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2022,"ΑΓ.ΘΕΟΔΩΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8422-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2023,"ΣΟΥΛΙΝΑΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8423-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2024,"ΔΕΡΒΕΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8424-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2025,"ΕΞΟΧΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8425-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2026,"ΧΟΡΤΙΑΤΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8426-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2027,"ΕΡΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8427-1)*11,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,2028,"ΕΥΚΑΡΠΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8428-1)*11,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,2029,"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ.",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8429-1)*11,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8430-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2031,"ΑΝΑΛΗΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8431-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2032,"ΑΣΣΗΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8432-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2033,"ΔΡΥΜΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8433-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2034,"ΚΑΛΑΜΩΤΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8434-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2035,"ΚΡΙΘΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8435-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2036,"ΛΑΓΚΑΔΙΚΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8436-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2037,"ΠΕΤΡΟΚΕΡΑΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8437-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2038,"ΠΡΟΦΗΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8438-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2039,"ΑΘΥΡΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8439-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2040,"ΜΙΜΡΟ ΜΟΝΑΣΤΗΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8440-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2041,"ΑΝΑΤΟΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8441-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2042,"ΝΕΟΧΩΡΟΥΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8442-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2043,"ΔΙΩΝΗ-ΠΙΚΕΡΜΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8443-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2044,"ΦΟΡΤΕΤΖΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8444-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2045,"ΚΑΛΑΜΑΚΙ ΖΑΚΥΝΘ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8445-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2046,"ΒΙΠΕ ΛΑΜΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8446-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2047,"ΛΥΓΑΡΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8447-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2048,"ΚΩΣΤΑΚΙΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8448-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2049,{"$f":"INDEX(CO_Names,C8449)","v":"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8449-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2050,"ΠΑΛΙΑ ΠΕΛΛΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8450-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2051,"ΑΛΕΠΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8451-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2052,"ΚΟΣΚΙΝΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8452-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2053,"ΚΑΙΝΟΥΡΓΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8453-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2054,"ΝΟΣΟΚΟΜΕΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8454-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8455-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2056,"ΨΑΛΙΔΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8456-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2057,"ΠΑΛΑΓΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8457-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8458-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2059,"ΛΙΘΙΝΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8459-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2060,"ΑΜΦΙΤΡΙΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8460-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2061,"ΣΙΔΗΡΩ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8461-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2062,"ΚΑΤΩ ΚΑΡΥΩΤΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8462-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2063,"ΑΣΤΡΙΔΑ ΘΑΣΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8463-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2064,"ΚΑΤΩ ΤΡΙΤΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8464-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8465-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8466-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2067,"Π.ΜΥΡΩΔΑΤΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8467-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2068,"ΣΜΙΝΘΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8468-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2069,"ΜΕΛΙΒΟΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8469-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2070,"ΚΑΡΥΔΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8470-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2071,"ΠΑΠΙΓΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8471-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2072,"ΜΠΑΛΝΤΟΥΜΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8472-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8473-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2074,"ΓΙΑΝΝΩΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8474-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2075,"ΕΛΑΦΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8475-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2076,"ΛΟΦΙΣΚΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8476-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2077,"ΠΑΛΑΙΟΚΑΣΤΡΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8477-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2078,"ΣΥΚΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8478-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2079,"ΑΡΚΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8479-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2080,"ΚΟΡΕΣΤΕΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8480-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2081,"ΦΥΣΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8481-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2082,"Κ. ΓΡΑΜΜΑΤΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8482-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2083,"ΚΕΡΑΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8483-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2084,"ΝΕΑ ΖΩΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8484-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2085,"ΘΕΟΔΩΡΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8485-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2086,"ΑΡΩΝΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8486-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2087,"ΜΟΥΖΑΚΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8487-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2088,"ΜΑΚΡΥΩΤΙΚΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8488-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2089,"ΓΟΥΔΟΥΡΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8489-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8490-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2091,"ΣΙΣΣΕΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8491-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2092,"ΛΕΥΚΕΣ ΠΑΡΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8492-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2093,"ΠΟΥΝΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8493-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2094,"ΚΟΥΦΟΝΗΣΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8494-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2095,"ΚΑΝΤΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8495-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2096,"ΠΕΤΡΟΘΑΛΑΣΣΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8496-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2097,"ΣΤΕΦΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8497-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2098,"ΚΥΑΝΗ ΑΚΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8498-1)*11,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,2099,"ΛΑΪΣΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8499-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2100,"ΑΚΡΙΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8500-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2101,"ΑΣΠΡΟΚΚΛΗΣΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8501-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2102,"ΒΡΥΣΟΧΩΡΙΟΥ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8502-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2103,"ΔΟΥΛΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8503-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2104,"ΚΑΣΤΑΝΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8504-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2105,"ΚΡΑΨΗΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8505-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2106,"ΝΑΜΑΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8506-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2107,"ΟΛΥΜΠΙΑΔΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8507-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8508-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2109,"ΡΟΥΚΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8509-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2110,"ΣΚΟΠΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8510-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2111,"ΦΛΩΡΙΩΝ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8511-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2112,"ΑΡΕΤΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8512-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2113,{"$f":"INDEX(CO_Names,C8513)","v":"ΚΑΡΠΗ"},{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8513-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2114,"ΒΟΡΙΖΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8514-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2115,"ΛΑΡΑΝΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8515-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2116,"ΜΕΣΕΛΕΡΟΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8516-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2117,"ΣΚΙΝΙΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8517-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2118,"ΓΑΒΡΙΑΝΗ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8518-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2119,"ΛΕΥΚΟΧΩΡΙ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8519-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2120,"ΠΕΤΡΩΤΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8520-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2121,"ΘΥΡΕΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8521-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2122,"ΒΑΣΙΛΙΚΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8522-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8523-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2124,"ΠΗΓΗ (ΛΕΣΒΟΥ)",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8524-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2125,"ΚΑΛΥΒΙΑ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8525-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2126,"ΠΡΟΔΡΟΜΟΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8526-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,2127,"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ",{"$f":"OFFSET(Network_Deployment!$H$20:$Q$20,($C8527-1)*11,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"sum",{"$f":"SUM(E6401:E8527)","v":2347},2349,2354,2358,2360,2362,2361,2359,2358,2355]
[null,null,null,null,null,null,null,null,null,null,null,null,"                 Dep_Sum_OLTs"]

{"sheet":"Upstream_Network","index":13,"n_rows":38,"n_cols":31,"rows_kept":38,"cut":false,"hidden":false,"merged":[[11,26,12,26],[15,21,16,21],[17,21,18,21],[7,19,9,19],[7,30,9,30],[9,21,10,21],[9,28,10,28],[11,28,12,28],[11,21,12,21],[6,26,7,26],[9,26,10,26],[4,28,5,28],[6,28,7,28],[4,21,5,21],[6,21,7,21],[4,23,5,23],[6,23,7,23],[4,26,5,26]]}
[null,"Distribution & Core Elements"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,null,null,null,null,"Layer 2 Aggregation",null,"Layer 3 Distribution ",null,null,"BNG Capacity",null,"DNS  Capacity"]
[null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L2A_Capacity","v":76.800000000000011},null,{"$f":"L3R_Distr_Capacity","v":2560},null,null,{"$f":"BNG_Capacity","v":32000},null,{"$f":"DNS_Capacity","v":510000}]
[null,null,null,"Active Subscriptions",null,null,null,{"$f":"Yearly_Subscriptions","v":4035270.8},4149909.1750000003,4241619.875,4310402.8999999994,4356258.25,4402113.5999999996,4447968.95,4425041.2749999994,4402113.5999999996,4379185.9249999998,null,null,"GE",null,null,null,null,null,null,null,null,null,null,"Subscribers"]
[null,null,null,"Active FTTC Subscriptions",null,null,null,{"$f":"SUM(INDEX(FTTC_Subs,0,H6))","v":2914559.381465578},2997359.3638935774,3063599.349835977,3113279.3392927763,3146399.3322639763,3179519.3252351759,3212639.318206375,3196079.3217207761,3179519.3252351759,3162959.3287495757]
[null,null,null,"Bandwidth Demands (Gbit)",null,null,"FTTC Outer",{"$f":"IF(Scenario=\"NGA\",SUM(INDEX(FTTC_Subs,0,H$6))*INDEX(Capacity_FTTC_Yearly_avg,0,H$6)/1000000,0)","v":1137.9925574376857},1407.7959856101575,1698.0134845711877,2122.9341814941458,2652.1137173275633,3429.9964699226803,4162.2400237318543,4932.085979696667,5712.9298560021907,6697.5785780521583,null,null,null,null,"Layer 3   Core",null,null,null,null,null,null,"RADIUS Capacity"]
[null,null,null,null,null,null,"FTTH Inner/Outer",{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Lines_Evolution,0,H$6)*INDEX(Capacity_FTTH_Yearly_avg,0,H$6)/1000000,0)","v":437.58286807877357},568.57039503707244,728.70782804278861,972.62413545052539,1315.7875572209605,1780.7636632570259,2273.1987577335362,2867.4288452696001,3501.4137660130364,4216.8678615271447]
[null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-",null,null,null,null,{"$f":"L3R_Core_Capacity","v":3200},null,null,null,null,null,null,{"$f":"RADIUS_Capacity","v":510000}]
[null,null,null,null,null,null,"Sum",{"$f":"(H10:Q10+H11:Q11)","v":1575.5754255164593},1976.36638064723,2426.7213126139764,3095.5583169446713,3967.9012745485238,5210.7601331797059,6435.438781465391,7799.514824966267,9214.3436220152271,10914.446439579304,"Bandwidth_Demands"]
[null,null,null,null,null,null,"Copper",{"$f":"IF(Scenario=\"NGA\",0,SUM(INDEX(All_Subs,0,H$6))*INDEX(Capacity_Yearly_Copper_avg,0,H$6)/1000000)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,"Upstream BW"]
[null,"",2,"empty",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,0.1]
[null,"",4,"Provision System",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",5,"Eligibility System",null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,"Upstream_BW"]
[null,"",6,"Other IT System",null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",7,"Rights of Way Trench",null,null,null,{"$f":"Trench_Deployment!AR51*1000","v":13359760.607994497},13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497]
[null,"",8,"Rights of Way Cabinet",null,null,null,{"$f":"IF(Scenario=\"NGA\",SUM(CO_VDSL_Cabs,CO_G.fast_Cabs,CO_FTTH_Outer_Cabs,CO_FTTH_Inner_Cabs),SUM(CO_Cab_Sum))","v":35860},35860,35860,35860,35860,35860,35860,35860,35860,35860]
[null,"Aggregation",9,"OLO Trench",null,null,null,{"$f":"Colocation!J266:S266","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"",10,"Layer 2 Switch",null,null,null,{"$f":"H35:Q35","v":1966},1966,1966,1966,1966,1966,1966,1967,1969,1973]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,null,{"$f":"Market_Demand!G6469:P6469","v":1967},1971,1980,1996,2031,2066,2103,2149,2196,2253]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,null,{"$f":"Market_Demand!G4339:P4339","v":1966},1967,1972,1980,2006,2041,2067,2104,2145,2186]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,null,{"$f":"COUNT(CO_Index)","v":2127},2127,2127,2127,2127,2127,2127,2127,2127,2127]
[null,"Core",14,"RADIUS Servers",null,null,null,{"$f":"ROUNDUP(H8:Q8/$AC$12,0)","v":8},9,9,9,9,9,9,9,9,9]
[null,"",15,"DNS Servers",null,null,null,{"$f":"ROUNDUP(H8:Q8/$AC$7,0)","v":8},9,9,9,9,9,9,9,9,9]
[null,"",16,"Core Layer 3 Routers",null,null,null,{"$f":"ROUNDUP(IF(Scenario=\"NGA\",H13:Q13,$H$14:$Q$14)*BRAS_pct/$V$12,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"",17,"Distribution Layer 3 Routers",null,null,null,{"$f":"ROUNDUP(IF(Scenario=\"NGA\",$H$13:$Q$13,$H$14:$Q$14)*BRAS_pct/$X$7,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"",18,"empty",null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,null,{"$f":"ROUNDUP($H$8:$Q$8/$AA$7,0)","v":127},130,133,135,137,138,139,139,138,137]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,null,{"$f":"Market_Demand!G8599:P8599","v":1966},1966,1966,1966,1966,1966,1966,1967,1969,1973,"Upstream_Network"]
[]
[null,null,null,"FTTC Traffic Proportion",null,null,null,{"$f":"IF(Scenario=\"NGA\",H10/H13,0)","v":0.7222710757021753},0.71231528698091173,0.69971507471624295,0.68580009295043443,0.66839206266020978,0.65825261233616417,0.64676864547596324,0.6323580492351969,0.62000399489689773,0.61364345091882788,"FTTC_Traffic_Prop"]
[null,null,null,"FTTH Traffic Proportion",null,null,null,{"$f":"IF(Scenario=\"NGA\",SUM(H11)/H13,0)","v":0.27772892429782464},0.28768471301908821,0.300284925283757,0.31419990704956557,0.33160793733979016,0.34174738766383583,0.3532313545240367,0.3676419507648031,0.37999600510310227,0.38635654908117201,"FTTH_Traffic_Prop"]

{"sheet":"CO_ΑDSL","index":14,"n_rows":12770,"n_cols":30,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[12764,1,12764,2],[12765,1,12765,2],[12766,1,12766,2],[12767,1,12767,2],[12734,1,12734,2],[12735,1,12735,2],[12736,1,12736,2],[12737,1,12737,2],[12740,1,12740,2],[12741,1,12741,2],[12729,1,12729,2],[12730,1,12730,2],[12731,1,12731,2],[12759,1,12759,2],[12760,1,12760,2],[12761,1,12761,2],[12742,1,12742,2],[12743,1,12743,2],[12746,1,12746,2],[12747,1,12747,2],[12719,1,12719,2],[12722,1,12722,2],[12723,1,12723,2],[12724,1,12724,2],[12725,1,12725,2],[12728,1,12728,2],[12711,1,12711,2],[12712,1,12712,2],[12713,1,12713,2],[12716,1,12716,2],[12717,1,12717,2],[12718,1,12718,2],[12758,1,12758,2],[12748,1,12748,2],[12749,1,12749,2],[12752,1,12752,2],[12753,1,12753,2],[12754,1,12754,2],[12755,1,12755,2],[12701,1,12701,2],[12704,1,12704,2],[12705,1,12705,2],[12706,1,12706,2],[12707,1,12707,2],[12710,1,12710,2],[12693,1,12693,2],[12694,1,12694,2],[12695,1,12695,2],[12698,1,12698,2],[12699,1,12699,2],[12700,1,12700,2],[12683,1,12683,2],[12686,1,12686,2],[12687,1,12687,2],[12688,1,12688,2],[12689,1,12689,2],[12692,1,12692,2],[12675,1,12675,2],[12676,1,12676,2],[12677,1,12677,2],[12680,1,12680,2],[12681,1,12681,2],[12682,1,12682,2],[12665,1,12665,2],[12668,1,12668,2],[12669,1,12669,2],[12670,1,12670,2],[12671,1,12671,2],[12674,1,12674,2],[12657,1,12657,2],[12658,1,12658,2],[12659,1,12659,2],[12662,1,12662,2],[12663,1,12663,2],[12664,1,12664,2],[12647,1,12647,2],[12650,1,12650,2],[12651,1,12651,2],[12652,1,12652,2],[12653,1,12653,2],[12656,1,12656,2],[12639,1,12639,2],[12640,1,12640,2],[12641,1,12641,2],[12644,1,12644,2],[12645,1,12645,2],[12646,1,12646,2],[12629,1,12629,2],[12632,1,12632,2],[12633,1,12633,2],[12634,1,12634,2],[12635,1,12635,2],[12638,1,12638,2],[12621,1,12621,2],[12622,1,12622,2],[12623,1,12623,2],[12626,1,12626,2],[12627,1,12627,2],[12628,1,12628,2],[12611,1,12611,2],[12614,1,12614,2],[12615,1,12615,2],[12616,1,12616,2],[12617,1,12617,2],[12620,1,12620,2],[12603,1,12603,2],[12604,1,12604,2],[12605,1,12605,2],[12608,1,12608,2],[12609,1,12609,2],[12610,1,12610,2],[12593,1,12593,2],[12596,1,12596,2],[12597,1,12597,2],[12598,1,12598,2],[12599,1,12599,2],[12602,1,12602,2],[12585,1,12585,2],[12586,1,12586,2],[12587,1,12587,2],[12590,1,12590,2],[12591,1,12591,2],[12592,1,12592,2],[12575,1,12575,2],[12578,1,12578,2],[12579,1,12579,2],[12580,1,12580,2],[12581,1,12581,2],[12584,1,12584,2],[12567,1,12567,2],[12568,1,12568,2],[12569,1,12569,2],[12572,1,12572,2],[12573,1,12573,2],[12574,1,12574,2],[12557,1,12557,2],[12560,1,12560,2],[12561,1,12561,2],[12562,1,12562,2],[12563,1,12563,2],[12566,1,12566,2],[12549,1,12549,2],[12550,1,12550,2],[12551,1,12551,2],[12554,1,12554,2],[12555,1,12555,2],[12556,1,12556,2],[12539,1,12539,2],[12542,1,12542,2],[12543,1,12543,2],[12544,1,12544,2],[12545,1,12545,2],[12548,1,12548,2],[12531,1,12531,2],[12532,1,12532,2],[12533,1,12533,2],[12536,1,12536,2],[12537,1,12537,2],[12538,1,12538,2],[12521,1,12521,2],[12524,1,12524,2],[12525,1,12525,2],[12526,1,12526,2],[12527,1,12527,2],[12530,1,12530,2],[12513,1,12513,2],[12514,1,12514,2],[12515,1,12515,2],[12518,1,12518,2],[12519,1,12519,2],[12520,1,12520,2],[12503,1,12503,2],[12506,1,12506,2],[12507,1,12507,2],[12508,1,12508,2],[12509,1,12509,2],[12512,1,12512,2],[12495,1,12495,2],[12496,1,12496,2],[12497,1,12497,2],[12500,1,12500,2],[12501,1,12501,2],[12502,1,12502,2],[12485,1,12485,2],[12488,1,12488,2],[12489,1,12489,2],[12490,1,12490,2],[12491,1,12491,2],[12494,1,12494,2],[12477,1,12477,2],[12478,1,12478,2],[12479,1,12479,2],[12482,1,12482,2],[12483,1,12483,2],[12484,1,12484,2],[12467,1,12467,2],[12470,1,12470,2],[12471,1,12471,2],[12472,1,12472,2],[12473,1,12473,2],[12476,1,12476,2],[12459,1,12459,2],[12460,1,12460,2],[12461,1,12461,2],[12464,1,12464,2],[12465,1,12465,2],[12466,1,12466,2],[12449,1,12449,2],[12452,1,12452,2],[12453,1,12453,2],[12454,1,12454,2],[12455,1,12455,2],[12458,1,12458,2],[12441,1,12441,2],[12442,1,12442,2],[12443,1,12443,2],[12446,1,12446,2],[12447,1,12447,2],[12448,1,12448,2],[12431,1,12431,2],[12434,1,12434,2],[12435,1,12435,2],[12436,1,12436,2],[12437,1,12437,2],[12440,1,12440,2],[12423,1,12423,2],[12424,1,12424,2],[12425,1,12425,2],[12428,1,12428,2],[12429,1,12429,2],[12430,1,12430,2],[12413,1,12413,2],[12416,1,12416,2],[12417,1,12417,2],[12418,1,12418,2],[12419,1,12419,2],[12422,1,12422,2],[12405,1,12405,2],[12406,1,12406,2],[12407,1,12407,2],[12410,1,12410,2],[12411,1,12411,2],[12412,1,12412,2],[12395,1,12395,2],[12398,1,12398,2],[12399,1,12399,2],[12400,1,12400,2],[12401,1,12401,2],[12404,1,12404,2],[12387,1,12387,2],[12388,1,12388,2],[12389,1,12389,2],[12392,1,12392,2],[12393,1,12393,2],[12394,1,12394,2],[12377,1,12377,2],[12380,1,12380,2],[12381,1,12381,2],[12382,1,12382,2],[12383,1,12383,2],[12386,1,12386,2],[12369,1,12369,2],[12370,1,12370,2],[12371,1,12371,2],[12374,1,12374,2],[12375,1,12375,2],[12376,1,12376,2],[12359,1,12359,2],[12362,1,12362,2],[12363,1,12363,2],[12364,1,12364,2],[12365,1,12365,2],[12368,1,12368,2],[12351,1,12351,2],[12352,1,12352,2],[12353,1,12353,2],[12356,1,12356,2],[12357,1,12357,2],[12358,1,12358,2],[12341,1,12341,2],[12344,1,12344,2],[12345,1,12345,2],[12346,1,12346,2],[12347,1,12347,2],[12350,1,12350,2],[12333,1,12333,2],[12334,1,12334,2],[12335,1,12335,2],[12338,1,12338,2],[12339,1,12339,2],[12340,1,12340,2],[12323,1,12323,2],[12326,1,12326,2],[12327,1,12327,2],[12328,1,12328,2],[12329,1,12329,2],[12332,1,12332,2],[12315,1,12315,2],[12316,1,12316,2],[12317,1,12317,2],[12320,1,12320,2],[12321,1,12321,2],[12322,1,12322,2],[12305,1,12305,2],[12308,1,12308,2],[12309,1,12309,2],[12310,1,12310,2],[12311,1,12311,2],[12314,1,12314,2],[12297,1,12297,2],[12298,1,12298,2],[12299,1,12299,2],[12302,1,12302,2],[12303,1,12303,2],[12304,1,12304,2],[12287,1,12287,2],[12290,1,12290,2],[12291,1,12291,2],[12292,1,12292,2],[12293,1,12293,2],[12296,1,12296,2],[12279,1,12279,2],[12280,1,12280,2],[12281,1,12281,2],[12284,1,12284,2],[12285,1,12285,2],[12286,1,12286,2],[12269,1,12269,2],[12272,1,12272,2],[12273,1,12273,2],[12274,1,12274,2],[12275,1,12275,2],[12278,1,12278,2],[12261,1,12261,2],[12262,1,12262,2],[12263,1,12263,2],[12266,1,12266,2],[12267,1,12267,2],[12268,1,12268,2],[12251,1,12251,2],[12254,1,12254,2],[12255,1,12255,2],[12256,1,12256,2],[12257,1,12257,2],[12260,1,12260,2],[12243,1,12243,2],[12244,1,12244,2],[12245,1,12245,2],[12248,1,12248,2],[12249,1,12249,2],[12250,1,12250,2],[12233,1,12233,2],[12236,1,12236,2],[12237,1,12237,2],[12238,1,12238,2],[12239,1,12239,2],[12242,1,12242,2],[12225,1,12225,2],[12226,1,12226,2],[12227,1,12227,2],[12230,1,12230,2],[12231,1,12231,2],[12232,1,12232,2],[12215,1,12215,2],[12218,1,12218,2],[12219,1,12219,2],[12220,1,12220,2],[12221,1,12221,2],[12224,1,12224,2],[12207,1,12207,2],[12208,1,12208,2],[12209,1,12209,2],[12212,1,12212,2],[12213,1,12213,2],[12214,1,12214,2],[12197,1,12197,2],[12200,1,12200,2],[12201,1,12201,2],[12202,1,12202,2],[12203,1,12203,2],[12206,1,12206,2],[12189,1,12189,2],[12190,1,12190,2],[12191,1,12191,2],[12194,1,12194,2],[12195,1,12195,2],[12196,1,12196,2],[12179,1,12179,2],[12182,1,12182,2],[12183,1,12183,2],[12184,1,12184,2],[12185,1,12185,2],[12188,1,12188,2],[12171,1,12171,2],[12172,1,12172,2],[12173,1,12173,2],[12176,1,12176,2],[12177,1,12177,2],[12178,1,12178,2],[12161,1,12161,2],[12164,1,12164,2],[12165,1,12165,2],[12166,1,12166,2],[12167,1,12167,2],[12170,1,12170,2],[12153,1,12153,2],[12154,1,12154,2],[12155,1,12155,2],[12158,1,12158,2],[12159,1,12159,2],[12160,1,12160,2],[12143,1,12143,2],[12146,1,12146,2],[12147,1,12147,2],[12148,1,12148,2],[12149,1,12149,2],[12152,1,12152,2],[12135,1,12135,2],[12136,1,12136,2],[12137,1,12137,2],[12140,1,12140,2],[12141,1,12141,2],[12142,1,12142,2],[12125,1,12125,2],[12128,1,12128,2],[12129,1,12129,2],[12130,1,12130,2],[12131,1,12131,2],[12134,1,12134,2],[12117,1,12117,2],[12118,1,12118,2],[12119,1,12119,2],[12122,1,12122,2],[12123,1,12123,2],[12124,1,12124,2],[12107,1,12107,2],[12110,1,12110,2],[12111,1,12111,2],[12112,1,12112,2],[12113,1,12113,2],[12116,1,12116,2],[12099,1,12099,2],[12100,1,12100,2],[12101,1,12101,2],[12104,1,12104,2],[12105,1,12105,2],[12106,1,12106,2],[12089,1,12089,2],[12092,1,12092,2],[12093,1,12093,2],[12094,1,12094,2],[12095,1,12095,2],[12098,1,12098,2],[12081,1,12081,2],[12082,1,12082,2],[12083,1,12083,2],[12086,1,12086,2],[12087,1,12087,2],[12088,1,12088,2],[12071,1,12071,2],[12074,1,12074,2],[12075,1,12075,2],[12076,1,12076,2],[12077,1,12077,2],[12080,1,12080,2],[12063,1,12063,2],[12064,1,12064,2],[12065,1,12065,2],[12068,1,12068,2],[12069,1,12069,2],[12070,1,12070,2],[12053,1,12053,2],[12056,1,12056,2],[12057,1,12057,2],[12058,1,12058,2],[12059,1,12059,2],[12062,1,12062,2],[12045,1,12045,2],[12046,1,12046,2],[12047,1,12047,2],[12050,1,12050,2],[12051,1,12051,2],[12052,1,12052,2],[12035,1,12035,2],[12038,1,12038,2],[12039,1,12039,2],[12040,1,12040,2],[12041,1,12041,2],[12044,1,12044,2],[12027,1,12027,2],[12028,1,12028,2],[12029,1,12029,2],[12032,1,12032,2],[12033,1,12033,2],[12034,1,12034,2],[12017,1,12017,2],[12020,1,12020,2],[12021,1,12021,2],[12022,1,12022,2],[12023,1,12023,2],[12026,1,12026,2],[12009,1,12009,2],[12010,1,12010,2],[12011,1,12011,2],[12014,1,12014,2],[12015,1,12015,2],[12016,1,12016,2],[11999,1,11999,2],[12002,1,12002,2],[12003,1,12003,2],[12004,1,12004,2],[12005,1,12005,2],[12008,1,12008,2],[11991,1,11991,2],[11992,1,11992,2],[11993,1,11993,2],[11996,1,11996,2],[11997,1,11997,2],[11998,1,11998,2],[11981,1,11981,2],[11984,1,11984,2],[11985,1,11985,2],[11986,1,11986,2],[11987,1,11987,2],[11990,1,11990,2],[11973,1,11973,2],[11974,1,11974,2],[11975,1,11975,2],[11978,1,11978,2],[11979,1,11979,2],[11980,1,11980,2],[11963,1,11963,2],[11966,1,11966,2],[11967,1,11967,2],[11968,1,11968,2],[11969,1,11969,2],[11972,1,11972,2],[11955,1,11955,2],[11956,1,11956,2],[11957,1,11957,2],[11960,1,11960,2],[11961,1,11961,2],[11962,1,11962,2],[11945,1,11945,2],[11948,1,11948,2],[11949,1,11949,2],[11950,1,11950,2],[11951,1,11951,2],[11954,1,11954,2],[11937,1,11937,2],[11938,1,11938,2],[11939,1,11939,2],[11942,1,11942,2],[11943,1,11943,2],[11944,1,11944,2],[11927,1,11927,2],[11930,1,11930,2],[11931,1,11931,2],[11932,1,11932,2],[11933,1,11933,2],[11936,1,11936,2],[11919,1,11919,2],[11920,1,11920,2],[11921,1,11921,2],[11924,1,11924,2],[11925,1,11925,2],[11926,1,11926,2],[11909,1,11909,2],[11912,1,11912,2],[11913,1,11913,2],[11914,1,11914,2],[11915,1,11915,2],[11918,1,11918,2],[11901,1,11901,2],[11902,1,11902,2],[11903,1,11903,2],[11906,1,11906,2],[11907,1,11907,2],[11908,1,11908,2],[11891,1,11891,2],[11894,1,11894,2],[11895,1,11895,2],[11896,1,11896,2],[11897,1,11897,2],[11900,1,11900,2],[11883,1,11883,2],[11884,1,11884,2],[11885,1,11885,2],[11888,1,11888,2],[11889,1,11889,2],[11890,1,11890,2],[11873,1,11873,2],[11876,1,11876,2],[11877,1,11877,2],[11878,1,11878,2],[11879,1,11879,2],[11882,1,11882,2],[11865,1,11865,2],[11866,1,11866,2],[11867,1,11867,2],[11870,1,11870,2],[11871,1,11871,2],[11872,1,11872,2],[11855,1,11855,2],[11858,1,11858,2],[11859,1,11859,2],[11860,1,11860,2],[11861,1,11861,2],[11864,1,11864,2],[11847,1,11847,2],[11848,1,11848,2],[11849,1,11849,2],[11852,1,11852,2],[11853,1,11853,2],[11854,1,11854,2],[11837,1,11837,2],[11840,1,11840,2],[11841,1,11841,2],[11842,1,11842,2],[11843,1,11843,2],[11846,1,11846,2],[11829,1,11829,2],[11830,1,11830,2],[11831,1,11831,2],[11834,1,11834,2],[11835,1,11835,2],[11836,1,11836,2],[11819,1,11819,2],[11822,1,11822,2],[11823,1,11823,2],[11824,1,11824,2],[11825,1,11825,2],[11828,1,11828,2],[11811,1,11811,2],[11812,1,11812,2],[11813,1,11813,2],[11816,1,11816,2],[11817,1,11817,2],[11818,1,11818,2],[11801,1,11801,2],[11804,1,11804,2],[11805,1,11805,2],[11806,1,11806,2],[11807,1,11807,2],[11810,1,11810,2],[11793,1,11793,2],[11794,1,11794,2],[11795,1,11795,2],[11798,1,11798,2],[11799,1,11799,2],[11800,1,11800,2],[11783,1,11783,2],[11786,1,11786,2],[11787,1,11787,2],[11788,1,11788,2],[11789,1,11789,2],[11792,1,11792,2],[11775,1,11775,2],[11776,1,11776,2],[11777,1,11777,2],[11780,1,11780,2],[11781,1,11781,2],[11782,1,11782,2],[11765,1,11765,2],[11768,1,11768,2],[11769,1,11769,2],[11770,1,11770,2],[11771,1,11771,2],[11774,1,11774,2],[11757,1,11757,2],[11758,1,11758,2],[11759,1,11759,2],[11762,1,11762,2],[11763,1,11763,2],[11764,1,11764,2],[11747,1,11747,2],[11750,1,11750,2],[11751,1,11751,2],[11752,1,11752,2],[11753,1,11753,2],[11756,1,11756,2],[11739,1,11739,2],[11740,1,11740,2],[11741,1,11741,2],[11744,1,11744,2],[11745,1,11745,2],[11746,1,11746,2],[11729,1,11729,2],[11732,1,11732,2],[11733,1,11733,2],[11734,1,11734,2],[11735,1,11735,2],[11738,1,11738,2],[11721,1,11721,2],[11722,1,11722,2],[11723,1,11723,2],[11726,1,11726,2],[11727,1,11727,2],[11728,1,11728,2],[11711,1,11711,2],[11714,1,11714,2],[11715,1,11715,2],[11716,1,11716,2],[11717,1,11717,2],[11720,1,11720,2],[11703,1,11703,2],[11704,1,11704,2],[11705,1,11705,2],[11708,1,11708,2],[11709,1,11709,2],[11710,1,11710,2],[11693,1,11693,2],[11696,1,11696,2],[11697,1,11697,2],[11698,1,11698,2],[11699,1,11699,2],[11702,1,11702,2],[11685,1,11685,2],[11686,1,11686,2],[11687,1,11687,2],[11690,1,11690,2],[11691,1,11691,2],[11692,1,11692,2],[11675,1,11675,2],[11678,1,11678,2],[11679,1,11679,2],[11680,1,11680,2],[11681,1,11681,2],[11684,1,11684,2],[11667,1,11667,2],[11668,1,11668,2],[11669,1,11669,2],[11672,1,11672,2],[11673,1,11673,2],[11674,1,11674,2],[11657,1,11657,2],[11660,1,11660,2],[11661,1,11661,2],[11662,1,11662,2],[11663,1,11663,2],[11666,1,11666,2],[11649,1,11649,2],[11650,1,11650,2],[11651,1,11651,2],[11654,1,11654,2],[11655,1,11655,2],[11656,1,11656,2],[11639,1,11639,2],[11642,1,11642,2],[11643,1,11643,2],[11644,1,11644,2],[11645,1,11645,2],[11648,1,11648,2],[11631,1,11631,2],[11632,1,11632,2],[11633,1,11633,2],[11636,1,11636,2],[11637,1,11637,2],[11638,1,11638,2],[11621,1,11621,2],[11624,1,11624,2],[11625,1,11625,2],[11626,1,11626,2],[11627,1,11627,2],[11630,1,11630,2],[11613,1,11613,2],[11614,1,11614,2],[11615,1,11615,2],[11618,1,11618,2],[11619,1,11619,2],[11620,1,11620,2],[11603,1,11603,2],[11606,1,11606,2],[11607,1,11607,2],[11608,1,11608,2],[11609,1,11609,2],[11612,1,11612,2],[11595,1,11595,2],[11596,1,11596,2],[11597,1,11597,2],[11600,1,11600,2],[11601,1,11601,2],[11602,1,11602,2],[11585,1,11585,2],[11588,1,11588,2],[11589,1,11589,2],[11590,1,11590,2],[11591,1,11591,2],[11594,1,11594,2],[11577,1,11577,2],[11578,1,11578,2],[11579,1,11579,2],[11582,1,11582,2],[11583,1,11583,2],[11584,1,11584,2],[11567,1,11567,2],[11570,1,11570,2],[11571,1,11571,2],[11572,1,11572,2],[11573,1,11573,2],[11576,1,11576,2],[11559,1,11559,2],[11560,1,11560,2],[11561,1,11561,2],[11564,1,11564,2],[11565,1,11565,2],[11566,1,11566,2],[11549,1,11549,2],[11552,1,11552,2],[11553,1,11553,2],[11554,1,11554,2],[11555,1,11555,2],[11558,1,11558,2],[11541,1,11541,2],[11542,1,11542,2],[11543,1,11543,2],[11546,1,11546,2],[11547,1,11547,2],[11548,1,11548,2],[11531,1,11531,2],[11534,1,11534,2],[11535,1,11535,2],[11536,1,11536,2],[11537,1,11537,2],[11540,1,11540,2],[11523,1,11523,2],[11524,1,11524,2],[11525,1,11525,2],[11528,1,11528,2],[11529,1,11529,2],[11530,1,11530,2],[11513,1,11513,2],[11516,1,11516,2],[11517,1,11517,2],[11518,1,11518,2],[11519,1,11519,2],[11522,1,11522,2],[11505,1,11505,2],[11506,1,11506,2],[11507,1,11507,2],[11510,1,11510,2],[11511,1,11511,2],[11512,1,11512,2],[11495,1,11495,2],[11498,1,11498,2],[11499,1,11499,2],[11500,1,11500,2],[11501,1,11501,2],[11504,1,11504,2],[11487,1,11487,2],[11488,1,11488,2],[11489,1,11489,2],[11492,1,11492,2],[11493,1,11493,2],[11494,1,11494,2],[11477,1,11477,2],[11480,1,11480,2],[11481,1,11481,2],[11482,1,11482,2],[11483,1,11483,2],[11486,1,11486,2],[11469,1,11469,2],[11470,1,11470,2],[11471,1,11471,2],[11474,1,11474,2],[11475,1,11475,2],[11476,1,11476,2],[11459,1,11459,2],[11462,1,11462,2],[11463,1,11463,2],[11464,1,11464,2],[11465,1,11465,2],[11468,1,11468,2],[11451,1,11451,2],[11452,1,11452,2],[11453,1,11453,2],[11456,1,11456,2],[11457,1,11457,2],[11458,1,11458,2],[11441,1,11441,2],[11444,1,11444,2],[11445,1,11445,2],[11446,1,11446,2],[11447,1,11447,2],[11450,1,11450,2],[11433,1,11433,2],[11434,1,11434,2],[11435,1,11435,2],[11438,1,11438,2],[11439,1,11439,2],[11440,1,11440,2],[11423,1,11423,2],[11426,1,11426,2],[11427,1,11427,2],[11428,1,11428,2],[11429,1,11429,2],[11432,1,11432,2],[11415,1,11415,2],[11416,1,11416,2],[11417,1,11417,2],[11420,1,11420,2],[11421,1,11421,2],[11422,1,11422,2],[11405,1,11405,2],[11408,1,11408,2],[11409,1,11409,2],[11410,1,11410,2],[11411,1,11411,2],[11414,1,11414,2],[11397,1,11397,2],[11398,1,11398,2],[11399,1,11399,2],[11402,1,11402,2],[11403,1,11403,2],[11404,1,11404,2],[11387,1,11387,2],[11390,1,11390,2],[11391,1,11391,2],[11392,1,11392,2],[11393,1,11393,2],[11396,1,11396,2],[11379,1,11379,2],[11380,1,11380,2],[11381,1,11381,2],[11384,1,11384,2],[11385,1,11385,2],[11386,1,11386,2],[11369,1,11369,2],[11372,1,11372,2],[11373,1,11373,2],[11374,1,11374,2],[11375,1,11375,2],[11378,1,11378,2],[11361,1,11361,2],[11362,1,11362,2],[11363,1,11363,2],[11366,1,11366,2],[11367,1,11367,2],[11368,1,11368,2],[11351,1,11351,2],[11354,1,11354,2],[11355,1,11355,2],[11356,1,11356,2],[11357,1,11357,2],[11360,1,11360,2],[11343,1,11343,2],[11344,1,11344,2],[11345,1,11345,2],[11348,1,11348,2],[11349,1,11349,2],[11350,1,11350,2],[11333,1,11333,2],[11336,1,11336,2],[11337,1,11337,2],[11338,1,11338,2],[11339,1,11339,2],[11342,1,11342,2],[11325,1,11325,2],[11326,1,11326,2],[11327,1,11327,2],[11330,1,11330,2],[11331,1,11331,2],[11332,1,11332,2],[11315,1,11315,2],[11318,1,11318,2],[11319,1,11319,2],[11320,1,11320,2],[11321,1,11321,2],[11324,1,11324,2],[11307,1,11307,2],[11308,1,11308,2],[11309,1,11309,2],[11312,1,11312,2],[11313,1,11313,2],[11314,1,11314,2],[11297,1,11297,2],[11300,1,11300,2],[11301,1,11301,2],[11302,1,11302,2],[11303,1,11303,2],[11306,1,11306,2],[11289,1,11289,2],[11290,1,11290,2],[11291,1,11291,2],[11294,1,11294,2],[11295,1,11295,2],[11296,1,11296,2],[11279,1,11279,2],[11282,1,11282,2],[11283,1,11283,2],[11284,1,11284,2],[11285,1,11285,2],[11288,1,11288,2],[11271,1,11271,2],[11272,1,11272,2],[11273,1,11273,2],[11276,1,11276,2],[11277,1,11277,2],[11278,1,11278,2],[11261,1,11261,2]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0},"merged_total":8515,"flags":["merged_cut"]}
[null,"CO ΑDSL"]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Ports per Card",null,"Cards per ADSL MSAN",null,"Backhaul (GE)"]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ADSL_Ports_per_Card","v":48},null,{"$f":"ADSL_Cards_per_MSAN","v":16},null,1]
[]
[]
["Index","CO Name",null,null,"VDSL Cards",null,{"$f":"ROUNDUP(B12*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,1)","v":1},{"$f":"INDEX(CO_Names,A10)","v":"ΔΑΒΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9:P9/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10)","v":138},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12*Capacity_Yearly_Copper_avg/1000000","v":4.656369118061425E-2},5.6843896267883061E-2,6.8124142079805425E-2,8.3559045874942728E-2,0.10251598198677768,0.12676768722759285,0.15131988639257307,0.17437385111199605,0.20084831463951405,0.22977256411754823,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9:P9*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3,null,"Summary"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B18*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3,null,"VDSL Cards",null,{"$f":"SUMIFS(G$9:G$12770,$E$9:$E$12770,$R15)","v":86592},87059,86963,86440,86979,91253,94963,94991,95179,94707,"Copper_VDSL_Cards"]
[{"$f":"INDEX(CO_Index,A10+1)","v":2},{"$f":"INDEX(CO_Names,A16)","v":"ΕΛΑΙΟΧΩΡΙΟΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G15:P15/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1,null,"VDSL MSANs",null,22427,22564,22535,22393,22540,23592,24520,24528,24571,24454,"Copper_VDSL_MSANs"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-",null,"",null,"","","","","","","","","",""]
[null,{"$f":"INDEX(CO_Subs,A16)","v":108},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-",null,"Backhaul Ports",null,86592,87059,86963,86440,86979,91253,94963,94991,95179,94707,"Copper_Backhaul_Ports"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B18*Capacity_Yearly_Copper_avg/1000000","v":3.644114961961116E-2},4.4486527513995441E-2,5.3314545975499901E-2,6.5394035902129097E-2,8.0229898946173842E-2,9.9209494352029179E-2,0.11842425891592676,0.1364664921746056,0.15718563754396753,0.17982200670068993,null,"Copper Cables",null,{"$f":"SUMIFS(Trench_Deployment!W7:W19149,Trench_Deployment!D7:D19149,\"Copper\",Trench_Deployment!E7:E19149,\"Feeder\")","v":6433151},6433151,6433151,6433151,6433151,6433151,6433151,6433151,6433151,6433151,"Copper_Active_Cables"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G15:P15*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B24*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A16+1)","v":3},{"$f":"INDEX(CO_Names,A22)","v":"ΚΑΣΤΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G21:P21/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A22)","v":288},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B24*Capacity_Yearly_Copper_avg/1000000","v":9.7176398985629756E-2},0.11863074003732116,0.14217212260133308,0.17438409573901092,0.21394639718979688,0.2645586516054112,0.31579802377580474,0.36391064579894833,0.41916170011724679,0.47952535120183976]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G21:P21*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B30*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[{"$f":"INDEX(CO_Index,A22+1)","v":4},{"$f":"INDEX(CO_Names,A28)","v":"ΚΕΡΑΣΙΤΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G27:P27/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A28)","v":820},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B30*Capacity_Yearly_Copper_avg/1000000","v":0.27668280266741802},0.33776807927292829,0.40479562685101772,0.49651027259023944,0.6091529364431717,0.75325727193207337,0.89914715102833287,1.0361344776220056,1.1934465072782721,1.3653152360607941]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G27:P27*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B36*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[{"$f":"INDEX(CO_Index,A28+1)","v":5},{"$f":"INDEX(CO_Names,A34)","v":"ΜΗΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G33:P33/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A34)","v":355},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B36*Capacity_Yearly_Copper_avg/1000000","v":0.11978340847187001},0.1462288635876702,0.17524688723428206,0.21495261801162804,0.26371864931381217,0.32610528236083669,0.3892649251403148,0.44857041409245363,0.51667501229730073,0.59108159609949007]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G33:P33*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B42*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A34+1)","v":6},{"$f":"INDEX(CO_Names,A40)","v":"ΝΕΣΤΑΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G39:P39/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A40)","v":198},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B42*Capacity_Yearly_Copper_avg/1000000","v":6.6808774302620458E-2},8.1558633775658293E-2,9.7743334288416472E-2,0.11988906582057,0.14708814806798537,0.1818840729787202,0.21711114134586573,0.25018856898677694,0.28817366883060713,0.32967367895126487]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G39:P39*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B48*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":26},26,26,26,26,27,29,29,29,28]
[{"$f":"INDEX(CO_Index,A40+1)","v":7},{"$f":"INDEX(CO_Names,A46)","v":"ΑΣΤΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G45:P45/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,8,8,8,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A46)","v":1405},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B48*Capacity_Yearly_Copper_avg/1000000","v":0.47407236310697853},0.57873676997373691,0.69358275088497556,0.85072796706010534,1.0437315557349467,1.290642033005565,1.5406118868229361,1.7753279769011194,2.0448687106414294,2.3393511056895306]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G45:P45*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":26},26,26,26,26,27,29,29,29,28]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B54*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A46+1)","v":8},{"$f":"INDEX(CO_Names,A52)","v":"ΚΑΤΩ ΔΟΛΙΑΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G51:P51/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A52)","v":234},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B54*Capacity_Yearly_Copper_avg/1000000","v":7.8955824175824169E-2},9.6387476280323445E-2,0.11551484961358312,0.14168707778794637,0.17383144771671,0.21495390442939658,0.25658589431784135,0.29567739971164547,0.34056888134526297,0.38961434785149485]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G51:P51*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B60*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A52+1)","v":9},{"$f":"INDEX(CO_Names,A58)","v":"ΞΗΡΟΠΗΓΑΔΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G57:P57/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A58)","v":206},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B60*Capacity_Yearly_Copper_avg/1000000","v":6.9508118718887943E-2},8.4853932110028327E-2,0.10169255991623129,0.12473306847998698,0.15303110354547972,0.18923292441220382,0.22588330867297141,0.26029719803674772,0.29981704938941955,0.34299382759576041]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G57:P57*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B66*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A58+1)","v":10},{"$f":"INDEX(CO_Names,A64)","v":"ΒΑΛΤΕΤΣΙΝΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G63:P63/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A64)","v":171},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B66*Capacity_Yearly_Copper_avg/1000000","v":5.7698486897717657E-2},7.0437001897159443E-2,8.4414697794541513E-2,0.10354055684503773,0.12703067333144188,0.1570816993907129,0.18750507661688406,0.21607194594312554,0.24887725944461525,0.28471817727609239]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G63:P63*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B72*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A64+1)","v":11},{"$f":"INDEX(CO_Names,A70)","v":"ΒΥΤΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G69:P69/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A70)","v":397},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B72*Capacity_Yearly_Copper_avg/1000000","v":0.13395496665727435},0.16352917984311285,0.1959803217803098,0.24038363197356716,0.2949191655706575,0.36468675238662585,0.43531880360761965,0.50164071660480014,0.5778027602310658,0.66101237648309175]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G69:P69*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B78*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A70+1)","v":12},{"$f":"INDEX(CO_Names,A76)","v":"ΣΤΕΜΝΙΤΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G75:P75/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A76)","v":136},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B78*Capacity_Yearly_Copper_avg/1000000","v":4.5888855076547386E-2},5.6020071684290546E-2,6.7136835672851725E-2,8.2348045210088483E-2,0.10103024311740408,0.12493047436922194,0.14912684456079667,0.17184669384950338,0.19793746949981098,0.22644252695642436]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G75:P75*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B84*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A76+1)","v":13},{"$f":"INDEX(CO_Names,A82)","v":"ΠΑΡΑΛΙΑ ΤΥΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G81:P81/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A82)","v":855},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B84*Capacity_Yearly_Copper_avg/1000000","v":0.2884924344885883},0.35218500948579717,0.42207348897270752,0.51770278422518867,0.63515336665720956,0.78540849695356429,0.93752538308442024,1.0803597297156275,1.2443862972230761,1.4235908863804621]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G81:P81*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B90*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A82+1)","v":14},{"$f":"INDEX(CO_Names,A88)","v":"ΔΥΡΡΑΧΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G87:P87/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A88)","v":100},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B90*Capacity_Yearly_Copper_avg/1000000","v":3.3741805203343661E-2},4.1191229179625401E-2,4.9365320347685093E-2,6.0550033242712131E-2,7.4286943468679478E-2,9.1860642918545551E-2,0.10965209158882108,0.12635786312463482,0.14554225698515511,0.16650185805619439]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G87:P87*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B96*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A88+1)","v":15},{"$f":"INDEX(CO_Names,A94)","v":"ΚΑΜΑΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G93:P93/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A94)","v":24},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B96*Capacity_Yearly_Copper_avg/1000000","v":8.0980332488024796E-3},9.885895003110096E-3,1.1847676883444423E-2,1.453200797825091E-2,1.7828866432483072E-2,2.2046554300450931E-2,2.6316501981317061E-2,3.0325887149912356E-2,3.4930141676437224E-2,3.9960445933486646E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G93:P93*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B102*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A94+1)","v":16},{"$f":"INDEX(CO_Names,A100)","v":"ΠΑΡΑΔΕΙΣΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G99:P99/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A100)","v":88},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B102*Capacity_Yearly_Copper_avg/1000000","v":2.9692788578942423E-2},3.624828167807035E-2,4.3441481905962878E-2,5.3284029253586676E-2,6.537251025243794E-2,8.0837365768320069E-2,9.6493840598162559E-2,0.11119491954967864,0.1280771861469365,0.14652163508945104]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G99:P99*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B108*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A100+1)","v":17},{"$f":"INDEX(CO_Names,A106)","v":"ΔΑΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G105:P105/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A106)","v":82},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B108*Capacity_Yearly_Copper_avg/1000000","v":2.7668280266741802E-2},3.3776807927292832E-2,4.0479562685101778E-2,4.9651027259023948E-2,6.0915293644317171E-2,7.5325727193207348E-2,8.9914715102833276E-2,0.10361344776220055,0.1193446507278272,0.1365315236060794]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G105:P105*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B114*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A106+1)","v":18},{"$f":"INDEX(CO_Names,A112)","v":"ΚΑΛΛΙΑΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G111:P111/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A112)","v":175},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B114*Capacity_Yearly_Copper_avg/1000000","v":5.9048159105851407E-2},7.2084651064344446E-2,8.6389310608448913E-2,0.10596255817474623,0.13000215107018909,0.16075612510745471,0.1918911602804369,0.22112626046811093,0.25469894972402146,0.29137825159834019]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G111:P111*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B120*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A112+1)","v":19},{"$f":"INDEX(CO_Names,A118)","v":"ΒΟΥΤΙΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G117:P117/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A118)","v":225},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B120*Capacity_Yearly_Copper_avg/1000000","v":7.5919061707523244E-2},9.2680265654157143E-2,0.11107197078229145,0.1362375747961023,0.16714562280452883,0.20668644656672747,0.24671720607484743,0.28430519203042831,0.32747007821659901,0.37462918062643735]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G117:P117*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B126*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A118+1)","v":20},{"$f":"INDEX(CO_Names,A124)","v":"ΓΚΟΡΙΤΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G123:P123/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A124)","v":294},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B126*Capacity_Yearly_Copper_avg/1000000","v":9.920090729783039E-2},0.12110221378809868,0.14513404182219414,0.17801709773357363,0.21840361379791767,0.27007029018052392,0.32237714927113398,0.37149211758642631,0.42789423553635603,0.48951546268521146]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G123:P123*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B132*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A124+1)","v":21},{"$f":"INDEX(CO_Names,A130)","v":"ΓΟΡΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G129:P129/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A130)","v":70},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B132*Capacity_Yearly_Copper_avg/1000000","v":2.3619263642340564E-2},2.8833860425737781E-2,3.4555724243379562E-2,4.2385023269898493E-2,5.2000860428075633E-2,6.4302450042981893E-2,7.6756464112174752E-2,8.8450504187244372E-2,0.10187957988960859,0.11655130063933605]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G129:P129*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B138*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A130+1)","v":22},{"$f":"INDEX(CO_Names,A136)","v":"ΚΑΣΤΟΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G135:P135/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A136)","v":433},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B138*Capacity_Yearly_Copper_avg/1000000","v":0.14610201653047808},0.17835802234777801,0.21375183710547643,0.26218164394094351,0.32166246521938213,0.39775658383730222,0.47479355657959527,0.54712954732966879,0.63019797274572165,0.72095304538332172]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G135:P135*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B144*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[{"$f":"INDEX(CO_Index,A136+1)","v":23},{"$f":"INDEX(CO_Names,A142)","v":"ΞΗΡΟΚΑΜΠΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G141:P141/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A142)","v":1057},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B144*Capacity_Yearly_Copper_avg/1000000","v":0.35665088099934256},0.43539129242864055,0.52179143607503142,0.64001385137546718,0.78521299246394205,0.97096699564902633,1.1590226080938388,1.3356026132273899,1.5383816563330897,1.7599246396539747]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G141:P141*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,22,22,22,22]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B150*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A142+1)","v":24},{"$f":"INDEX(CO_Names,A148)","v":"ΑΙΓΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G147:P147/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A148)","v":328},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B150*Capacity_Yearly_Copper_avg/1000000","v":0.11067312106696721},0.13510723170917133,0.16191825074040711,0.19860410903609579,0.24366117457726869,0.30130290877282939,0.3596588604113331,0.4144537910488022,0.47737860291130879,0.54612609442431759]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G147:P147*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B156*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":57},57,57,57,57,60,63,63,63,62]
[{"$f":"INDEX(CO_Index,A148+1)","v":25},{"$f":"INDEX(CO_Names,A154)","v":"ΓΥΘΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G153:P153/VDSL_Cards_per_MSAN,0)","v":15},15,15,15,15,15,16,16,16,16]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A154)","v":3109},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B156*Capacity_Yearly_Copper_avg/1000000","v":1.0490327237719543},1.2806353151945538,1.5347678096095296,1.8825005335159202,2.3095810724412451,2.8559473883375808,3.4090835274964473,3.9284659645448965,4.5249087696684729,5.1765427669670832]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G153:P153*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":57},57,57,57,57,60,63,63,63,62]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B162*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[{"$f":"INDEX(CO_Index,A154+1)","v":26},{"$f":"INDEX(CO_Names,A160)","v":"ΔΙΧΟΒΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G159:P159/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A160)","v":670},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B162*Capacity_Yearly_Copper_avg/1000000","v":0.22607009486240257},0.27598123550349019,0.33074764632949011,0.40568522272617125,0.49772252124015254,0.61546630755425513,0.73466901364510118,0.84659768293505322,0.97513312180053924,1.1155624489765026]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G159:P159*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,13,14,14,14,14]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B168*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A160+1)","v":27},{"$f":"INDEX(CO_Names,A166)","v":"ΑΓ.ΙΩΑΝΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G165:P165/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A166)","v":135},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B168*Capacity_Yearly_Copper_avg/1000000","v":4.5551437024513947E-2},5.5608159392494291E-2,6.6643182469374868E-2,8.1742544877661361E-2,0.1002873736827173,0.12401186794003649,0.14803032364490842,0.170583115218257,0.19648204692995941,0.22477750837586238]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G165:P165*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B174*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A166+1)","v":28},{"$f":"INDEX(CO_Names,A172)","v":"ΒΕΛΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G171:P171/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A172)","v":281},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B174*Capacity_Yearly_Copper_avg/1000000","v":9.4814472621395696E-2},0.11574735399474738,0.13871655017699511,0.1701455934120211,0.20874631114698933,0.25812840660111297,0.3081223773645872,0.35506559538022381,0.40897374212828586,0.46787022113790611]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G171:P171*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B180*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,11,11,11,11]
[{"$f":"INDEX(CO_Index,A172+1)","v":29},{"$f":"INDEX(CO_Names,A178)","v":"ΝΙΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G177:P177/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A178)","v":511},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B180*Capacity_Yearly_Copper_avg/1000000","v":0.17242062458908614},0.21048718110788581,0.25225678697667081,0.30941066987025895,0.37960628112495215,0.46940788531376776,0.56032218801887568,0.645688680566884,0.74372093319414267,0.85082449466715337]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G177:P177*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B186*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A178+1)","v":30},{"$f":"INDEX(CO_Names,A184)","v":"ΞΙΦΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G183:P183/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A184)","v":163},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B186*Capacity_Yearly_Copper_avg/1000000","v":5.4999142481450172E-2},6.7141703562789409E-2,8.0465472166726698E-2,9.8696554185620775E-2,0.12108771785394755,0.14973284795722924,0.17873290928977836,0.20596331689315475,0.23723387888580283,0.27139802863159684]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G183:P183*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B192*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[{"$f":"INDEX(CO_Index,A184+1)","v":31},{"$f":"INDEX(CO_Names,A190)","v":"ΣΥΚΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G189:P189/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A190)","v":412},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B192*Capacity_Yearly_Copper_avg/1000000","v":0.13901623743777589},0.16970786422005665,0.20338511983246257,0.24946613695997397,0.30606220709095944,0.37846584882440765,0.45176661734594281,0.52059439607349545,0.59963409877883911,0.68598765519152083]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G189:P189*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B198*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A190+1)","v":32},{"$f":"INDEX(CO_Names,A196)","v":"ΒΡΟΝΤΑΜΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G195:P195/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A196)","v":196},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B198*Capacity_Yearly_Copper_avg/1000000","v":6.613393819855358E-2},8.0734809192065785E-2,9.6756027881462786E-2,0.11867806515571576,0.14560240919861178,0.18004686012034926,0.21491809951408933,0.24766141172428424,0.285262823690904,0.32634364179014097]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G195:P195*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B204*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A196+1)","v":33},{"$f":"INDEX(CO_Names,A202)","v":"ΕΛΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G201:P201/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A202)","v":305},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B204*Capacity_Yearly_Copper_avg/1000000","v":0.10291250587019816},0.12563324899785749,0.15056422706043954,0.18467760139027201,0.22657517757947243,0.28017496090156391,0.33443887934590427,0.38539148253013616,0.44390388380472318,0.50783066707139279]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G201:P201*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B210*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":21},21,21,21,21,22,23,23,23,23]
[{"$f":"INDEX(CO_Index,A202+1)","v":34},{"$f":"INDEX(CO_Names,A208)","v":"ΑΡΕΟΠΟΛΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G207:P207/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A208)","v":1145},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B210*Capacity_Yearly_Copper_avg/1000000","v":0.38634366957828498},0.47163957410671092,0.56523291798099418,0.69329788062905384,0.85058550271638,1.0518043614173467,1.2555164486920012,1.4467975327770686,1.6664588424800262,1.9064462747434257]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G207:P207*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":21},21,21,21,21,22,23,23,23,23]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B216*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A208+1)","v":35},{"$f":"INDEX(CO_Names,A214)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ Β"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G213:P213/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A214)","v":175},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B216*Capacity_Yearly_Copper_avg/1000000","v":5.9048159105851407E-2},7.2084651064344446E-2,8.6389310608448913E-2,0.10596255817474623,0.13000215107018909,0.16075612510745471,0.1918911602804369,0.22112626046811093,0.25469894972402146,0.29137825159834019]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G213:P213*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B222*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A214+1)","v":36},{"$f":"INDEX(CO_Names,A220)","v":"ΔΑΙΜΟΝΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G219:P219/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A220)","v":166},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B222*Capacity_Yearly_Copper_avg/1000000","v":5.601139663755049E-2},6.8377440438178172E-2,8.1946431777157255E-2,0.10051305518290213,0.12331632615800793,0.1524886672447856,0.18202247203744298,0.2097540527868938,0.24160014659535747,0.27639308437328269]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G219:P219*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B228*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A220+1)","v":37},{"$f":"INDEX(CO_Names,A226)","v":"ΕΛΑΦΟΝΗΣΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G225:P225/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A226)","v":263},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B228*Capacity_Yearly_Copper_avg/1000000","v":8.8740947684793833E-2},0.10833293274241482,0.12983079251441179,0.15924658742833289,0.19537466132262704,0.24159349087577478,0.28838500087859942,0.33232118001778954,0.38277613587095799,0.43789988668779123]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G225:P225*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B234*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":27},28,28,27,28,29,30,30,30,30]
[{"$f":"INDEX(CO_Index,A226+1)","v":38},{"$f":"INDEX(CO_Names,A232)","v":"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G231:P231/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A232)","v":1484},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B234*Capacity_Yearly_Copper_avg/1000000","v":0.50072838921761997},0.61127784102564098,0.73258135395964674,0.8985624933218479,1.1024182410752035,1.3632119409112158,1.6272370391781048,1.8751506887695806,2.1598470936597018,2.4708875735539251]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G231:P231*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},28,28,27,28,29,30,30,30,30]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B240*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":24},24,24,24,24,25,26,26,26,26]
[{"$f":"INDEX(CO_Index,A232+1)","v":39},{"$f":"INDEX(CO_Names,A238)","v":"ΑΓ.ΝΙΚΟΛΑΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G237:P237/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A238)","v":1279},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B240*Capacity_Yearly_Copper_avg/1000000","v":0.43155768855076543},0.52683582120740891,0.6313824472468923,0.77443492517428814,0.95013000696441052,1.1748976229281975,1.4024502514210215,1.6161170693640792,1.8614854668401339,2.1295587645387264]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G237:P237*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":24},24,24,24,24,25,26,26,26,26]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B246*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A238+1)","v":40},{"$f":"INDEX(CO_Names,A244)","v":"ΑΡΤΕΜΗΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G243:P243/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A244)","v":252},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B246*Capacity_Yearly_Copper_avg/1000000","v":8.5029349112426031E-2},0.10380189753265602,0.12440060727616643,0.15258608377163455,0.18720309754107226,0.23148882015473476,0.27632327080382912,0.31842181507407974,0.3667664876025909,0.41958468230160983]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G243:P243*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B252*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A244+1)","v":41},{"$f":"INDEX(CO_Names,A250)","v":"ΑΣΠΡΟΧΩΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G249:P249/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A250)","v":725},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B252*Capacity_Yearly_Copper_avg/1000000","v":0.24462808772424158},0.29863641155228415,0.35789857252071688,0.43898774100966292,0.53858034014792622,0.66598966115945524,0.79497766401895287,0.91609450765360245,1.0551813631423748,1.2071384709074091]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G249:P249*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B258*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A250+1)","v":42},{"$f":"INDEX(CO_Names,A256)","v":"ΘΑΛΑΜΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G255:P255/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A256)","v":311},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B258*Capacity_Yearly_Copper_avg/1000000","v":0.1049370141823988},0.12810472274863499,0.15352614628130062,0.18831060338483471,0.23103239418759317,0.28568659947667668,0.34101800484123362,0.39297295431761431,0.45263641922383241,0.51782077855476449]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G255:P255*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B264*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":535},538,537,534,537,564,587,587,589,586]
[{"$f":"INDEX(CO_Index,A256+1)","v":43},{"$f":"INDEX(CO_Names,A262)","v":"ΚΑΛΑΜΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G261:P261/VDSL_Cards_per_MSAN,0)","v":134},135,135,134,135,141,147,147,148,147]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A262)","v":29413},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B264*Capacity_Yearly_Copper_avg/1000000","v":9.9244771644594714},12.11557623860322,14.519821673864616,17.80958127767892,21.850018682442695,27.018970901631803,32.251969699019945,37.165638280848839,42.808344047043676,48.973191510068453]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G261:P261*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":535},538,537,534,537,564,587,587,589,586]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B270*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A262+1)","v":44},{"$f":"INDEX(CO_Names,A268)","v":"ΕΛΑΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G267:P267/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A268)","v":172},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B270*Capacity_Yearly_Copper_avg/1000000","v":5.803590494975111E-2},7.0848914188955697E-2,8.4908350998018342E-2,0.10414605717746483,0.12777354276612871,0.15800030581989835,0.18860159753277225,0.21733552457437186,0.25033268201446679,0.28638319585665434]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G267:P267*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B276*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A268+1)","v":45},{"$f":"INDEX(CO_Names,A274)","v":"ΣΙΔΗΡΟΚΑΣΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G273:P273/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A274)","v":256},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B276*Capacity_Yearly_Copper_avg/1000000","v":8.6379021320559787E-2},0.10544954669984102,0.12637522009007385,0.15500808510134306,0.19017457527981946,0.23516324587147661,0.28070935446738193,0.32347612959906513,0.37258817788199705,0.42624475662385758]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G273:P273*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B282*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A274+1)","v":46},{"$f":"INDEX(CO_Names,A280)","v":"ΚΟΠΑΝΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G279:P279/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A280)","v":720},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B282*Capacity_Yearly_Copper_avg/1000000","v":0.24294099746407438},0.29657685009330292,0.35543030650333263,0.43596023934752731,0.53486599297449222,0.66139662901352791,0.7894950594395117,0.90977661449737068,1.0479042502931168,1.1988133780045995]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G279:P279*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B288*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A280+1)","v":47},{"$f":"INDEX(CO_Names,A286)","v":"ΜΑΡΑΘΟΠΟΛΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G285:P285/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A286)","v":291},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B288*Capacity_Yearly_Copper_avg/1000000","v":9.8188653141730059E-2},0.11986647691270992,0.14365308221176362,0.17620059673629226,0.21617500549385729,0.26731447089296756,0.3190875865234693,0.36770138169268735,0.42352796782680141,0.48452040694352561]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G285:P285*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B294*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A286+1)","v":48},{"$f":"INDEX(CO_Names,A292)","v":"ΠΥΡΓΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G291:P291/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A292)","v":378},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B294*Capacity_Yearly_Copper_avg/1000000","v":0.12754402366863904},0.15570284629898404,0.18660091091424966,0.22887912565745183,0.28080464631160845,0.34723323023210217,0.41448490620574369,0.47763272261111961,0.55014973140388634,0.62937702345241475]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G291:P291*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B300*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A292+1)","v":49},{"$f":"INDEX(CO_Names,A298)","v":"ΖΕΡΜΠΙΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G297:P297/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A298)","v":282},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B300*Capacity_Yearly_Copper_avg/1000000","v":9.5151890673429135E-2},0.11615926628654365,0.13921020338047196,0.17075109374444819,0.20948918058167609,0.25904701303029842,0.30921889828047544,0.35632917401147018,0.41042916469813739,0.46953523971846817]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G297:P297*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B306*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A298+1)","v":50},{"$f":"INDEX(CO_Names,A304)","v":"ΠΟΛΙΧΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G303:P303/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A304)","v":215},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B306*Capacity_Yearly_Copper_avg/1000000","v":7.2544881187188881E-2},8.8561142736194629E-2,0.10613543874752294,0.13018257147183107,0.15971692845766089,0.19750038227487293,0.23575199691596532,0.27166940571796488,0.31291585251808351,0.35797899482081791]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G303:P303*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B312*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A304+1)","v":51},{"$f":"INDEX(CO_Names,A310)","v":"ΑΝΔΡΟΥΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G309:P309/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A310)","v":775},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B312*Capacity_Yearly_Copper_avg/1000000","v":0.26149899032591339},0.31923202614209684,0.38258123269455946,0.46926275763101899,0.57572381188226596,0.71191998261872791,0.84980370981336339,0.97927343921591981,1.1279524916349521,1.2903893999355065]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G309:P309*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B318*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A310+1)","v":52},{"$f":"INDEX(CO_Names,A316)","v":"ΒΕΛΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G315:P315/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A316)","v":279},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B318*Capacity_Yearly_Copper_avg/1000000","v":9.4139636517328817E-2},0.11492352941115487,0.13772924377004139,0.16893459274716685,0.20726057227761574,0.25629119374274206,0.30592933553281082,0.35253843811773117,0.40606289698858272,0.46454018397678232]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G315:P315*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B324*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A316+1)","v":53},{"$f":"INDEX(CO_Names,A322)","v":"ΒΛΑΧΟΠΟΥΛΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G321:P321/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A322)","v":486},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B324*Capacity_Yearly_Copper_avg/1000000","v":0.16398517328825019},0.20018937381297947,0.23991545688974952,0.29427316155958094,0.36103454525778228,0.44644272458413137,0.53290916512167041,0.61409921478572527,0.70733536894785387,0.80919903015310468]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G321:P321*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B330*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A322+1)","v":54},{"$f":"INDEX(CO_Names,A328)","v":"ΚΡΕΜΜΥΔΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G327:P327/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A328)","v":171},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B330*Capacity_Yearly_Copper_avg/1000000","v":5.7698486897717657E-2},7.0437001897159443E-2,8.4414697794541513E-2,0.10354055684503773,0.12703067333144188,0.1570816993907129,0.18750507661688406,0.21607194594312554,0.24887725944461525,0.28471817727609239]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G327:P327*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B336*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,17,17,18,17]
[{"$f":"INDEX(CO_Index,A328+1)","v":55},{"$f":"INDEX(CO_Names,A334)","v":"ΠΕΤΑΛΙΔΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G333:P333/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A334)","v":851},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B336*Capacity_Yearly_Copper_avg/1000000","v":0.28714276228045454},0.35053736031861216,0.42009887615880015,0.51528078289548018,0.63218188891846228,0.78173407123682248,0.93313929942086749,1.0753054151906423,1.23856460694367,1.416930812058214]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G333:P333*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,17,17,18,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B342*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A334+1)","v":56},{"$f":"INDEX(CO_Names,A340)","v":"ΧΑΤΖΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G339:P339/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A340)","v":291},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B342*Capacity_Yearly_Copper_avg/1000000","v":9.8188653141730059E-2},0.11986647691270992,0.14365308221176362,0.17620059673629226,0.21617500549385729,0.26731447089296756,0.3190875865234693,0.36770138169268735,0.42352796782680141,0.48452040694352561]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G339:P339*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B348*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,5]
[{"$f":"INDEX(CO_Index,A340+1)","v":57},{"$f":"INDEX(CO_Names,A346)","v":"ΚΑΛΛΙΘΕΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G345:P345/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A346)","v":251},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B348*Capacity_Yearly_Copper_avg/1000000","v":8.4691931060392606E-2},0.10338998524085977,0.12390695407268958,0.15198058343920742,0.18646022810638546,0.23057021372554931,0.27522674988794094,0.31715823644283336,0.3653110650327393,0.41791966372104788]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G345:P345*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B354*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":27},27,27,27,27,28,30,30,30,29]
[{"$f":"INDEX(CO_Index,A346+1)","v":58},{"$f":"INDEX(CO_Names,A352)","v":"ΠΥΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G351:P351/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A352)","v":1456},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B354*Capacity_Yearly_Copper_avg/1000000","v":0.49128068376068373},0.5997442968553458,0.71875906426229486,0.88160848401388847,1.0816178969039734,1.3374909608940233,1.5965344535332351,1.8397704870946829,2.1190952617038588,2.4242670532981903]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G351:P351*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},27,27,27,27,28,30,30,30,29]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B360*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},5,5,4,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A352+1)","v":59},{"$f":"INDEX(CO_Names,A358)","v":"ΑΓΡΙΛΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G357:P357/VDSL_Cards_per_MSAN,0)","v":1},2,2,1,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A358)","v":220},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B360*Capacity_Yearly_Copper_avg/1000000","v":7.4231971447356063E-2},9.0620704195175886E-2,0.10860370476490719,0.13321007313396668,0.16343127563109486,0.2020934144208002,0.24123460149540638,0.2779872988741966,0.32019296536734126,0.3663040877236276]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G357:P357*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},5,5,4,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B366*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A358+1)","v":60},{"$f":"INDEX(CO_Names,A364)","v":"ΒΑΣΙΛΙΤΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G363:P363/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A364)","v":288},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B366*Capacity_Yearly_Copper_avg/1000000","v":9.7176398985629756E-2},0.11863074003732116,0.14217212260133308,0.17438409573901092,0.21394639718979688,0.2645586516054112,0.31579802377580474,0.36391064579894833,0.41916170011724679,0.47952535120183976]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G363:P363*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B372*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},14,14,13,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A364+1)","v":61},{"$f":"INDEX(CO_Names,A370)","v":"ΚΟΡΩΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G369:P369/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A370)","v":713},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B372*Capacity_Yearly_Copper_avg/1000000","v":0.24057907109984034},0.2936934640507291,0.35197473407899466,0.43172173702053745,0.52966590693168469,0.6549663840092298,0.78181941302829439,0.90093156407864627,1.0377162923041561,1.1871582479406657]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G369:P369*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},14,14,13,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B378*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A370+1)","v":62},{"$f":"INDEX(CO_Names,A376)","v":"ΑΓΓΕΛΟΚΑΣΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G375:P375/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A376)","v":85},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B378*Capacity_Yearly_Copper_avg/1000000","v":2.8680534422842113E-2},3.5012544802681594E-2,4.1960522295532328E-2,5.1467528256305302E-2,6.3143901948377559E-2,7.8081546480763722E-2,9.3204277850497924E-2,0.10740418365593959,0.12371091843738184,0.14152657934776522]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G375:P375*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B384*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A376+1)","v":63},{"$f":"INDEX(CO_Names,A382)","v":"ΑΜΑΡΥΛΛΙΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G381:P381/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A382)","v":188},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B384*Capacity_Yearly_Copper_avg/1000000","v":6.3434593782286081E-2},7.7439510857695751E-2,9.2806802253647971E-2,0.11383406249629881,0.13965945372111743,0.17269800868686563,0.2061459321869836,0.23755278267431343,0.27361944313209158,0.31302349314564543]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G381:P381*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B390*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},17,17,16,17,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A382+1)","v":64},{"$f":"INDEX(CO_Names,A388)","v":"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G387:P387/VDSL_Cards_per_MSAN,0)","v":4},5,5,4,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A388)","v":878},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B390*Capacity_Yearly_Copper_avg/1000000","v":0.29625304968535737},0.36165899219711106,0.43342751265267515,0.53162929187101238,0.65223936365500579,0.80653644482482989,0.96274536414984901,1.1094220382342936,1.277861016329662,1.4618863137333868]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G387:P387*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},17,17,16,17,17,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B396*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":278},280,279,278,279,293,305,305,306,305]
[{"$f":"INDEX(CO_Index,A388+1)","v":65},{"$f":"INDEX(CO_Names,A394)","v":"ΚΟΡΙΝΘΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G393:P393/VDSL_Cards_per_MSAN,0)","v":70},70,70,70,70,74,77,77,77,77]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A394)","v":15281},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B396*Capacity_Yearly_Copper_avg/1000000","v":5.1560852531229457},6.2944317309385571,7.5435146023297586,9.2526505798188392,11.351787831448911,14.037224844382946,16.755936115687749,19.308745064075449,22.240312289901553,25.443148929567066]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G393:P393*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":278},280,279,278,279,293,305,305,306,305]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B402*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":57},57,57,57,57,60,63,63,63,63]
[{"$f":"INDEX(CO_Index,A394+1)","v":66},{"$f":"INDEX(CO_Names,A400)","v":"ΠΕΡΙΓΙΑΛΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G399:P399/VDSL_Cards_per_MSAN,0)","v":15},15,15,15,15,15,16,16,16,16]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A400)","v":3118},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B402*Capacity_Yearly_Copper_avg/1000000","v":1.0520694862402553},1.2843425258207199,1.5392106884408212,1.8879500365077639,2.3162668973534259,2.8642148462002499,3.4189522157394414,3.9398381722261138,4.5380075727971363,5.1915279341921412]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G399:P399*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":57},57,57,57,57,60,63,63,63,63]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B408*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A400+1)","v":67},{"$f":"INDEX(CO_Names,A406)","v":"ΚΡΥΟΝΕΡΙ ΚΟΡ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G405:P405/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A406)","v":375},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B408*Capacity_Yearly_Copper_avg/1000000","v":0.12653176951253875},0.15446710942359526,0.18511995130381909,0.22706262466017049,0.2785760380075481,0.34447741094454581,0.41119534345807901,0.47384198671738059,0.54578346369433173,0.62438196771072896]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G405:P405*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B414*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A406+1)","v":68},{"$f":"INDEX(CO_Names,A412)","v":"ZEMENO"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G411:P411/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A412)","v":68},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B414*Capacity_Yearly_Copper_avg/1000000","v":2.2944427538273693E-2},2.8010035842145273E-2,3.3568417836425862E-2,4.1174022605044241E-2,5.0515121558702039E-2,6.2465237184610972E-2,7.4563422280398334E-2,8.592334692475169E-2,9.8968734749905488E-2,0.11322126347821218]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G411:P411*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B420*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A412+1)","v":69},{"$f":"INDEX(CO_Names,A418)","v":"ΠΑΝΑΡΙΤΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G417:P417/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A418)","v":120},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B420*Capacity_Yearly_Copper_avg/1000000","v":4.0490166244012388E-2},4.9429475015550485E-2,5.9238384417222109E-2,7.2660039891254552E-2,8.9144332162415379E-2,0.11023277150225465,0.13158250990658529,0.15162943574956178,0.17465070838218613,0.19980222966743325]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G417:P417*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B426*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[{"$f":"INDEX(CO_Index,A418+1)","v":70},{"$f":"INDEX(CO_Names,A424)","v":"ΡΙΖΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G423:P423/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A424)","v":103},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B426*Capacity_Yearly_Copper_avg/1000000","v":3.4754059359443971E-2},4.2426966055014163E-2,5.0846279958115644E-2,6.2366534239993492E-2,7.6515551772739859E-2,9.4616462206101912E-2,0.1129416543364857,0.13014859901837386,0.14990852469470978,0.17149691379788021]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G423:P423*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B432*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A424+1)","v":71},{"$f":"INDEX(CO_Names,A430)","v":"ΤΡΙΚΑΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G429:P429/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A430)","v":200},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B432*Capacity_Yearly_Copper_avg/1000000","v":6.7483610406687322E-2},8.2382458359250801E-2,9.8730640695370186E-2,0.12110006648542426,0.14857388693735896,0.1837212858370911,0.21930418317764216,0.25271572624926963,0.29108451397031021,0.33300371611238877]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G429:P429*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B438*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A430+1)","v":72},{"$f":"INDEX(CO_Names,A436)","v":"ΠΥΡΓΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G435:P435/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A436)","v":129},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B438*Capacity_Yearly_Copper_avg/1000000","v":4.3526928712313326E-2},5.3136685641716773E-2,6.3681263248513767E-2,7.810954288309864E-2,9.5830157074596523E-2,0.11850022936492376,0.14145119814957921,0.16300164343077894,0.18774951151085009,0.21478739689249074]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G435:P435*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B444*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A436+1)","v":73},{"$f":"INDEX(CO_Names,A442)","v":"ΗΡΑΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G441:P441/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A442)","v":162},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B444*Capacity_Yearly_Copper_avg/1000000","v":5.466172442941674E-2},6.6729791270993155E-2,7.9971818963249841E-2,9.8091053853193652E-2,0.12034484841926076,0.14881424152804379,0.17763638837389015,0.20469973826190838,0.23577845631595126,0.26973301005103484]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G441:P441*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B450*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A442+1)","v":74},{"$f":"INDEX(CO_Names,A448)","v":"ΛΕΟΝΤΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G447:P447/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A448)","v":69},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B450*Capacity_Yearly_Copper_avg/1000000","v":2.3281845590307125E-2},2.842194813394153E-2,3.4062071039902712E-2,4.1779522937471364E-2,5.125799099338884E-2,6.3383843613796426E-2,7.5659943196286536E-2,8.7186925555998024E-2,0.10042415731975703,0.11488628205877412]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G447:P447*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B456*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A448+1)","v":75},{"$f":"INDEX(CO_Names,A454)","v":"ΓΚΟΥΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G453:P453/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A454)","v":205},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B456*Capacity_Yearly_Copper_avg/1000000","v":6.9170700666854504E-2},8.4442019818232072E-2,0.10119890671275443,0.12412756814755986,0.15228823411079292,0.18831431798301834,0.22478678775708322,0.2590336194055014,0.29836162681956802,0.34132880901519852]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G453:P453*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B462*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A454+1)","v":76},{"$f":"INDEX(CO_Names,A460)","v":"ΚΑΛΙΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G459:P459/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A460)","v":297},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B462*Capacity_Yearly_Copper_avg/1000000","v":0.10021316145393069},0.12233795066348746,0.14661500143262474,0.17983359873085503,0.22063222210197803,0.27282610946808028,0.3256667120187986,0.37528285348016543,0.43226050324591075,0.49451051842689731]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G459:P459*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B468*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A460+1)","v":77},{"$f":"INDEX(CO_Names,A466)","v":"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ."},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G465:P465/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A466)","v":308},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B468*Capacity_Yearly_Copper_avg/1000000","v":0.1039247600262985},0.12686898587324624,0.15204518667087008,0.18649410238755335,0.22880378588353278,0.28293078018912027,0.33772844209356889,0.38918221842387524,0.44827015151427779,0.5128257228130787]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G465:P465*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B474*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A466+1)","v":78},{"$f":"INDEX(CO_Names,A472)","v":"ΙΡΙΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G471:P471/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A472)","v":226},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B474*Capacity_Yearly_Copper_avg/1000000","v":7.6256479759556683E-2},9.3092177945953411E-2,0.11156562398576832,0.13684307512852942,0.16788849223921562,0.20760505299591295,0.24781372699073564,0.28556877066167469,0.32892550078645055,0.37629419920699925]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G471:P471*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B480*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[{"$f":"INDEX(CO_Index,A472+1)","v":79},{"$f":"INDEX(CO_Names,A478)","v":"Ν.ΤΙΡΥΝΘΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G477:P477/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A478)","v":406},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B480*Capacity_Yearly_Copper_avg/1000000","v":0.13699172912557528},0.16723639046927913,0.20042320061160146,0.24583313496541123,0.30160499048283873,0.37295421024929493,0.44518749185061363,0.5130129242860173,0.59090156335972988,0.67599754370814913]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G477:P477*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B486*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":188},189,189,188,189,199,207,207,207,206]
[{"$f":"INDEX(CO_Index,A478+1)","v":80},{"$f":"INDEX(CO_Names,A484)","v":"ΑΡΓΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G483:P483/VDSL_Cards_per_MSAN,0)","v":47},48,48,47,48,50,52,52,52,52]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A484)","v":10340},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B486*Capacity_Yearly_Copper_avg/1000000","v":3.4889026580257352},4.2591730971732673,5.1043741239506382,6.260873437296433,7.6812699546614587,9.49839047777761,11.3380262702841,13.065403047087241,15.049069372265039,17.216292123010497]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G483:P483*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":188},189,189,188,189,199,207,207,207,206]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B492*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A484+1)","v":81},{"$f":"INDEX(CO_Names,A490)","v":"ΑΧΛΑΔΟΚΑΜΠΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G489:P489/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A490)","v":182},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B492*Capacity_Yearly_Copper_avg/1000000","v":6.1410085470085467E-2},7.4968037106918226E-2,8.9844883032786857E-2,0.11020106050173606,0.13520223711299667,0.16718637011175291,0.19956680669165439,0.22997131088683537,0.26488690771298234,0.30303338166227378]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G489:P489*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B498*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,13,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A490+1)","v":82},{"$f":"INDEX(CO_Names,A496)","v":"ΚΟΥΤΣΟΠΟΔΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G495:P495/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A496)","v":716},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B498*Capacity_Yearly_Copper_avg/1000000","v":0.24159132525594063},0.29492920092611791,0.35345569368942531,0.43353823801781882,0.53189451523574505,0.65772220329678621,0.78510897577595895,0.90472229997238529,1.0420825600137107,1.1921533036823517]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G495:P495*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,13,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B504*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A496+1)","v":83},{"$f":"INDEX(CO_Names,A502)","v":"ΛΥΡΚΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G501:P501/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A502)","v":62},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B504*Capacity_Yearly_Copper_avg/1000000","v":2.0919919226073076E-2},2.5538562091367747E-2,3.0606498615564758E-2,3.7541020610481514E-2,4.6057904950581277E-2,5.6953598609498238E-2,6.7984296785069079E-2,7.8341875137273587E-2,9.0236199330796171E-2,0.10323115199484052]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G501:P501*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B510*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,20,20,20,20]
[{"$f":"INDEX(CO_Index,A502+1)","v":84},{"$f":"INDEX(CO_Names,A508)","v":"ΜΥΛΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G507:P507/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A508)","v":985},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B510*Capacity_Yearly_Copper_avg/1000000","v":0.33235678125293505},0.40573360741931025,0.48624840542469816,0.59641782744071448,0.73172639316649291,0.90482733274767357,1.0800731021498875,1.2446249517776531,1.4335912313037777,1.6400433018535148]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G507:P507*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,20,20,20,20]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B516*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,9,10,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A508+1)","v":85},{"$f":"INDEX(CO_Names,A514)","v":"ΔΙΔΥΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G513:P513/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A514)","v":496},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B516*Capacity_Yearly_Copper_avg/1000000","v":0.1673593538085846},0.20430849673094198,0.24485198892451807,0.30032816488385211,0.36846323960465022,0.4556287888759859,0.54387437428055263,0.62673500109818869,0.72188959464636937,0.82584921595872418]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G513:P513*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,9,10,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B522*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A514+1)","v":86},{"$f":"INDEX(CO_Names,A520)","v":"ΚΟΙΛΑΔΑ ΑΡΓ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G519:P519/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A520)","v":535},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B522*Capacity_Yearly_Copper_avg/1000000","v":0.18051865783788859},0.22037307611099591,0.26410446386011521,0.32394267784850989,0.3974351475574352,0.4914544396142187,0.58663869000019275,0.67601456771679636,0.77865107487057994,0.89078494060063995]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G519:P519*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B528*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A520+1)","v":87},{"$f":"INDEX(CO_Names,A526)","v":"ΑΡΑΧΝΑΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G525:P525/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A526)","v":137},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B528*Capacity_Yearly_Copper_avg/1000000","v":4.6226273128580818E-2},5.64319839760868E-2,6.7630488876328568E-2,8.2953545542515605E-2,0.1017731125520909,0.1258490807984074,0.15022336547668488,0.17311027248074967,0.19939289206966249,0.22810754553698631]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G525:P525*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B534*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[{"$f":"INDEX(CO_Index,A526+1)","v":88},{"$f":"INDEX(CO_Names,A532)","v":"ΝΕΑ ΕΠΙΔΑΥΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G531:P531/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A532)","v":815},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B534*Capacity_Yearly_Copper_avg/1000000","v":0.2749957124072509},0.33570851781394706,0.40232736083363346,0.49348277092810378,0.6054385892697377,0.74866423978614616,0.89366454644889171,1.0298165844657738,1.1861693944290144,1.3569901431579841]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G531:P531*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B540*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A532+1)","v":89},{"$f":"INDEX(CO_Names,A538)","v":"ΗΛΙΟΚΑΣΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G537:P537/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A538)","v":222},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B540*Capacity_Yearly_Copper_avg/1000000","v":7.4906807551422941E-2},9.1444528778768394E-2,0.10959101117186092,0.1344210737988209,0.16491701450046842,0.20393062727917111,0.24342764332718281,0.28051445613668929,0.3231038105070444,0.3696341248847515]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G537:P537*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B546*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,13,13,13,13,13]
[{"$f":"INDEX(CO_Index,A538+1)","v":90},{"$f":"INDEX(CO_Names,A544)","v":"ΔΡΕΠΑΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G543:P543/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A544)","v":632},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B546*Capacity_Yearly_Copper_avg/1000000","v":0.21324820888513196},0.26032856841523255,0.31198882459736976,0.38267621009394059,0.46949348272205427,0.58055926324520779,0.69300121884134924,0.79858169494769204,0.91982706414618043,1.0522917429151484]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G543:P543*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,13,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B552*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,17,17,17,17]
[{"$f":"INDEX(CO_Index,A544+1)","v":91},{"$f":"INDEX(CO_Names,A550)","v":"ΤΟΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G549:P549/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A550)","v":843},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B552*Capacity_Yearly_Copper_avg/1000000","v":0.28444341786418709},0.34724206198424218,0.41614965053098535,0.5104367802360632,0.62623893344096793,0.77438521980333896,0.92436713209376153,1.0651967861406715,1.2269212263848577,1.4036106634137187]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G549:P549*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B558*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A550+1)","v":92},{"$f":"INDEX(CO_Names,A556)","v":"ΑΜΑΛΙΑΠΟΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G555:P555/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A556)","v":209},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B558*Capacity_Yearly_Copper_avg/1000000","v":7.052037287498826E-2},8.6089668985417103E-2,0.10317351952666184,0.12654956947726834,0.1552597118495401,0.19198874369976018,0.22917287142063605,0.2640879339304868,0.30418331709897417,0.34798888333744626]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G555:P555*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B564*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},15,15,14,15,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A556+1)","v":93},{"$f":"INDEX(CO_Names,A562)","v":"ΑΡΓΑΛΑΣΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G561:P561/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A562)","v":770},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B564*Capacity_Yearly_Copper_avg/1000000","v":0.25981190006574623},0.31717246468311561,0.3801129666771752,0.46623525596888332,0.57200946470883196,0.7073269504728007,0.84432110523392234,0.97295554605968804,1.1206753787856942,1.2820643070326969]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G561:P561*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},15,15,14,15,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B570*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A562+1)","v":94},{"$f":"INDEX(CO_Names,A568)","v":"ΑΦΥΣΣΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G567:P567/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A568)","v":424},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B570*Capacity_Yearly_Copper_avg/1000000","v":0.14306525406217716},0.1746508117216117,0.2093089582741848,0.25673214094909946,0.31497664030720096,0.38948912597463309,0.46492486833660135,0.53575733964845162,0.61709916961705769,0.70596787815826412]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G567:P567*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B576*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A568+1)","v":95},{"$f":"INDEX(CO_Names,A574)","v":"ΠΡΟΜΥΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G573:P573/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A574)","v":258},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B576*Capacity_Yearly_Copper_avg/1000000","v":8.7053857424626652E-2},0.10627337128343355,0.12736252649702753,0.15621908576619728,0.19166031414919305,0.23700045872984751,0.28290239629915842,0.32600328686155788,0.37549902302170018,0.42957479378498148]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G573:P573*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B582*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A574+1)","v":96},{"$f":"INDEX(CO_Names,A580)","v":"ΤΡΙΚΕΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G579:P579/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A580)","v":205},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B582*Capacity_Yearly_Copper_avg/1000000","v":6.9170700666854504E-2},8.4442019818232072E-2,0.10119890671275443,0.12412756814755986,0.15228823411079292,0.18831431798301834,0.22478678775708322,0.2590336194055014,0.29836162681956802,0.34132880901519852]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G579:P579*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B588*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A580+1)","v":97},{"$f":"INDEX(CO_Names,A586)","v":"ΠΕΡΙΒΛΕΠΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G585:P585/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A586)","v":96},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B588*Capacity_Yearly_Copper_avg/1000000","v":3.2392132995209919E-2},3.9543580012440384E-2,4.7390707533777693E-2,5.8128031913003642E-2,7.131546572993229E-2,8.8186217201803724E-2,0.10526600792526825,0.12130354859964942,0.13972056670574889,0.15984178373394659]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G585:P585*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B594*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A586+1)","v":98},{"$f":"INDEX(CO_Names,A592)","v":"ΡΙΖΟΜΥΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G591:P591/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A592)","v":331},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B594*Capacity_Yearly_Copper_avg/1000000","v":0.11168537522306754},0.1363429685845601,0.16339921035083765,0.20042061003337713,0.24588978288132907,0.30405872806038575,0.36294842315899778,0.41824452694254116,0.48174487062086346,0.55112115016600338]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G591:P591*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B600*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":35},35,35,35,35,37,38,38,38,38]
[{"$f":"INDEX(CO_Index,A592+1)","v":99},{"$f":"INDEX(CO_Names,A598)","v":"ΑΓΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G597:P597/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A598)","v":1890},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B600*Capacity_Yearly_Copper_avg/1000000","v":0.63772011834319531},0.77851423149492005,0.93300455457124809,1.1443956282872592,1.4040232315580421,1.7361661511605107,2.0724245310287186,2.3881636130555979,2.7507486570194315,3.146885117262074]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G597:P597*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":35},35,35,35,35,37,38,38,38,38]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B606*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":408},411,410,408,410,431,448,449,449,447]
[{"$f":"INDEX(CO_Index,A598+1)","v":100},{"$f":"INDEX(CO_Names,A604)","v":"ΓΥΜΝΑΣΤΗΡΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G603:P603/VDSL_Cards_per_MSAN,0)","v":102},103,103,102,103,108,112,113,113,112]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A604)","v":22450},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B606*Capacity_Yearly_Copper_avg/1000000","v":7.5750352681506525},9.2474309508259029,11.082514418055304,13.593482462988872,16.677418808718542,20.622714335213473,24.616894561690334,28.367340271480515,32.674236693167323,37.379667133615641]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G603:P603*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":408},411,410,408,410,431,448,449,449,447]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B612*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[{"$f":"INDEX(CO_Index,A604+1)","v":101},{"$f":"INDEX(CO_Names,A610)","v":"ΚΑΝΑΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G609:P609/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A610)","v":617},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B612*Capacity_Yearly_Copper_avg/1000000","v":0.20818693810463043},0.25414988403828875,0.30458402654521705,0.37359370510753381,0.45835044120175239,0.56678016680742604,0.67655340510302608,0.77962801547899674,0.89799572559840701,1.0273164642067194]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G609:P609*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B618*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":35},35,35,35,35,37,38,38,38,38]
[{"$f":"INDEX(CO_Index,A610+1)","v":102},{"$f":"INDEX(CO_Names,A616)","v":"Ν.ΑΓΧΙΑΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G615:P615/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A616)","v":1900},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B618*Capacity_Yearly_Copper_avg/1000000","v":0.64109429886352953},0.78263335441288262,0.93794108660601672,1.1504506316115304,1.4114519259049101,1.7453522154523653,2.0833897401876005,2.4007993993680619,2.7653028827179473,3.1635353030676936]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G615:P615*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":35},35,35,35,35,37,38,38,38,38]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B624*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":36},36,36,36,36,38,39,39,39,39]
[{"$f":"INDEX(CO_Index,A616+1)","v":103},{"$f":"INDEX(CO_Names,A622)","v":"ΠΑΓΑΣΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G621:P621/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A622)","v":1935},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B624*Capacity_Yearly_Copper_avg/1000000","v":0.65290393068469987},0.79705028462575156,0.95521894872770641,1.1716431432464796,1.4374523561189481,1.7775034404738561,2.121767972243688,2.4450246514616838,2.8162426726627512,3.2218109533873616]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G621:P621*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":36},36,36,36,36,38,39,39,39,39]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B630*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A622+1)","v":104},{"$f":"INDEX(CO_Names,A628)","v":"ΠΟΡΤΑΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G627:P627/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A628)","v":780},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B630*Capacity_Yearly_Copper_avg/1000000","v":0.26318608058608056},0.32129158760107818,0.38504949871194366,0.4722902592931546,0.57943815905569995,0.71651301476465523,0.85528631439280456,0.98559133237215157,1.1352296044842098,1.2987144928383161]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G627:P627*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B636*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A628+1)","v":105},{"$f":"INDEX(CO_Names,A634)","v":"ΤΣΑΓΚΑΡΑΔΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G633:P633/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A634)","v":709},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B636*Capacity_Yearly_Copper_avg/1000000","v":0.23922939889170658},0.29204581488354409,0.35000012126508728,0.42929973569082891,0.52669442919293741,0.65129195829248787,0.77743332936474141,0.89587724955366088,1.0318946020247499,1.1804981736184181]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G633:P633*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B642*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A634+1)","v":106},{"$f":"INDEX(CO_Names,A640)","v":"ΚΟΥΚΟΥΝΑΡΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G639:P639/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A640)","v":424},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B642*Capacity_Yearly_Copper_avg/1000000","v":0.14306525406217716},0.1746508117216117,0.2093089582741848,0.25673214094909946,0.31497664030720096,0.38948912597463309,0.46492486833660135,0.53575733964845162,0.61709916961705769,0.70596787815826412]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G639:P639*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B648*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":31},32,31,31,31,33,34,34,34,34]
[{"$f":"INDEX(CO_Index,A640+1)","v":107},{"$f":"INDEX(CO_Names,A646)","v":"ΣΚΟΠΕΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G645:P645/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A646)","v":1698},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B648*Capacity_Yearly_Copper_avg/1000000","v":0.57293585235277544},0.69942707147003935,0.83822313950369287,1.0281395644612519,1.2613923000981775,1.5597937167569034,1.861892515178182,2.145556515856299,2.4713075236079338,2.8272015497941809]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G645:P645*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":31},32,31,31,31,33,34,34,34,34]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B654*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":38},38,38,38,38,40,41,41,41,41]
[{"$f":"INDEX(CO_Index,A646+1)","v":108},{"$f":"INDEX(CO_Names,A652)","v":"ΑΒΕΡΩΦ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G651:P651/VDSL_Cards_per_MSAN,0)","v":10},10,10,10,10,10,11,11,11,11]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A652)","v":2041},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B654*Capacity_Yearly_Copper_avg/1000000","v":0.68867024420024414},0.84071298755615453,1.0075461882962526,1.2358261784837545,1.516196516195748,1.8748757219675145,2.2379991893278381,2.5789639863737968,2.9705174650670161,3.3983029229269275]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G651:P651*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":38},38,38,38,38,40,41,41,41,41]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B660*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A652+1)","v":109},{"$f":"INDEX(CO_Names,A658)","v":"ΑΓ.ΣΟΦΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G657:P657/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A658)","v":332},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B660*Capacity_Yearly_Copper_avg/1000000","v":0.11202279327510098},0.13675488087635634,0.16389286355431451,0.20102611036580426,0.24663265231601586,0.30497733448957121,0.36404494407488597,0.41950810557378759,0.48320029319071495,0.55278616874656539]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G657:P657*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B666*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":420},422,422,419,422,443,461,461,462,460]
[{"$f":"INDEX(CO_Index,A658+1)","v":110},{"$f":"INDEX(CO_Names,A664)","v":"ΑΚΑΔΗΜΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G663:P663/VDSL_Cards_per_MSAN,0)","v":105},106,106,105,106,111,116,116,116,115]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A664)","v":23089},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B666*Capacity_Yearly_Copper_avg/1000000","v":7.7906454034000188},9.51064290528371,11.397958815077011,13.980397175409804,17.152112377483405,21.209703843462982,25.317571426942894,29.174767016846932,33.604251715302468,38.443614006594714]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G663:P663*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":420},422,422,419,422,443,461,461,462,460]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B672*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A664+1)","v":111},{"$f":"INDEX(CO_Names,A670)","v":"ΓΥΡΤΩΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G669:P669/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A670)","v":300},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B672*Capacity_Yearly_Copper_avg/1000000","v":0.101225415610031},0.12357368753887621,0.14809596104305525,0.18165009972813639,0.22286083040603843,0.2755819287556367,0.32895627476646327,0.37907358937390445,0.43662677095546537,0.49950557416858316]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G669:P669*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B678*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A670+1)","v":112},{"$f":"INDEX(CO_Names,A676)","v":"ΔΟΞΑΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G675:P675/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A676)","v":83},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B678*Capacity_Yearly_Copper_avg/1000000","v":2.8005698318775245E-2},3.4188720219089086E-2,4.0973215888578628E-2,5.0256527591451064E-2,6.1658163079003965E-2,7.6244333622392801E-2,9.1011236018721492E-2,0.1048770263934469,0.12080007329767874,0.13819654218664135]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G675:P675*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B684*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A676+1)","v":113},{"$f":"INDEX(CO_Names,A682)","v":"ΖΑΠΠΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G681:P681/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A682)","v":198},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B684*Capacity_Yearly_Copper_avg/1000000","v":6.6808774302620458E-2},8.1558633775658293E-2,9.7743334288416472E-2,0.11988906582057,0.14708814806798537,0.1818840729787202,0.21711114134586573,0.25018856898677694,0.28817366883060713,0.32967367895126487]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G681:P681*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B690*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A682+1)","v":114},{"$f":"INDEX(CO_Names,A688)","v":"Κ.ΑΙΓΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G687:P687/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A688)","v":272},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B690*Capacity_Yearly_Copper_avg/1000000","v":9.1777710153094771E-2},0.11204014336858109,0.13427367134570345,0.16469609042017697,0.20206048623480816,0.24986094873844389,0.29825368912159334,0.34369338769900676,0.39587493899962195,0.45288505391284872]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G687:P687*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B696*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},5,4,4,4,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A688+1)","v":115},{"$f":"INDEX(CO_Names,A694)","v":"ΚΑΛΟΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G693:P693/VDSL_Cards_per_MSAN,0)","v":1},2,1,1,1,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A694)","v":219},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B696*Capacity_Yearly_Copper_avg/1000000","v":7.3894553395322624E-2},9.0208791903379618E-2,0.10811005156143036,0.13260457280153956,0.16268840619640806,0.20117480799161475,0.24013808057951816,0.27672372024295028,0.31873754279748967,0.36463906914306565]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G693:P693*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},5,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B702*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A694+1)","v":116},{"$f":"INDEX(CO_Names,A700)","v":"ΚΑΡΥΤΣΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G699:P699/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A700)","v":147},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B702*Capacity_Yearly_Copper_avg/1000000","v":4.9600453648915195E-2},6.0551106894049342E-2,7.2567020911097069E-2,8.9008548866786816E-2,0.10920180689895884,0.13503514509026196,0.16118857463556699,0.18574605879321315,0.21394711776817801,0.24475773134260573]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G699:P699*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B708*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A700+1)","v":117},{"$f":"INDEX(CO_Names,A706)","v":"ΚΥΠΑΡΙΣΣΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G705:P705/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A706)","v":85},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B708*Capacity_Yearly_Copper_avg/1000000","v":2.8680534422842113E-2},3.5012544802681594E-2,4.1960522295532328E-2,5.1467528256305302E-2,6.3143901948377559E-2,7.8081546480763722E-2,9.3204277850497924E-2,0.10740418365593959,0.12371091843738184,0.14152657934776522]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G705:P705*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B714*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A706+1)","v":118},{"$f":"INDEX(CO_Names,A712)","v":"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G711:P711/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A712)","v":177},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B714*Capacity_Yearly_Copper_avg/1000000","v":5.9722995209918285E-2},7.2908475647936968E-2,8.73766170154026E-2,0.10717355883960046,0.13148788993956267,0.16259333796582559,0.19408420211221331,0.22365341773060363,0.25760979486372454,0.29470828875946403]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G711:P711*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B720*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":388},390,390,387,390,409,426,426,427,425]
[{"$f":"INDEX(CO_Index,A712+1)","v":119},{"$f":"INDEX(CO_Names,A718)","v":"ΜΕΤΑΜΟΡΦΩΣΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G717:P717/VDSL_Cards_per_MSAN,0)","v":97},98,98,97,98,103,107,107,107,107]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A718)","v":21345},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B720*Capacity_Yearly_Copper_avg/1000000","v":7.202188320653705},8.7922678683910434,10.537027628213382,12.924404595656904,15.856548083389635,19.607654230963547,23.405238949633858,26.971085883953304,31.065994753481363,35.53982160209469]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G717:P717*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":388},390,390,387,390,409,426,426,427,425]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B726*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A718+1)","v":120},{"$f":"INDEX(CO_Names,A724)","v":"ΜΑΚΡΥΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G723:P723/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A724)","v":756},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B726*Capacity_Yearly_Copper_avg/1000000","v":0.25508804733727808},0.31140569259796808,0.37320182182849931,0.45775825131490366,0.5616092926232169,0.69446646046420435,0.82896981241148737,0.95526544522223922,1.1002994628077727,1.2587540469048295]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G723:P723*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B732*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A724+1)","v":121},{"$f":"INDEX(CO_Names,A730)","v":"ΜΟΣΧΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G729:P729/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A730)","v":197},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B732*Capacity_Yearly_Copper_avg/1000000","v":6.6471356250587019E-2},8.1146721483862039E-2,9.7249681084939643E-2,0.11928356548814288,0.14634527863329855,0.18096546654953474,0.21601462042997754,0.24892499035553059,0.28671824626075559,0.32800866037070292]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G729:P729*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B738*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":26},26,26,25,26,27,28,28,28,28]
[{"$f":"INDEX(CO_Index,A730+1)","v":122},{"$f":"INDEX(CO_Names,A736)","v":"ΝΙΚΑΙΑ ΛΑΡ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G735:P735/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A736)","v":1378},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B738*Capacity_Yearly_Copper_avg/1000000","v":0.46496207570207571},0.56761513809523811,0.68025411439110062,0.83437945808457314,1.0236740809984031,1.2658396594175576,1.5110058220939544,1.7412113538574678,2.0055723012554374,2.2943956040143583]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G735:P735*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":26},26,26,25,26,27,28,28,28,28]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B744*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":78},78,78,78,78,82,85,85,85,85]
[{"$f":"INDEX(CO_Index,A736+1)","v":123},{"$f":"INDEX(CO_Names,A742)","v":"ΚΑΝΗΘΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G741:P741/VDSL_Cards_per_MSAN,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A742)","v":4249},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B744*Capacity_Yearly_Copper_avg/1000000","v":1.4336893030900721},1.7502153278422836,2.0975324615731399,2.572770912482838,3.1564522279841909,3.9031587176090006,4.6591173716090077,5.3689456041657335,6.1840904992992414,7.0746639488076983]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G741:P741*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":78},78,78,78,78,82,85,85,85,85]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B750*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A742+1)","v":124},{"$f":"INDEX(CO_Names,A748)","v":"ΟΜΟΛΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G747:P747/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A748)","v":145},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B750*Capacity_Yearly_Copper_avg/1000000","v":4.892561754484831E-2},5.9727282310456833E-2,7.1579714504143382E-2,8.7797548201932571E-2,0.10771606802958525,0.13319793223189103,0.15899553280379058,0.18321890153072046,0.21103627262847494,0.24142769418148186]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G747:P747*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B756*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A748+1)","v":125},{"$f":"INDEX(CO_Names,A754)","v":"ΟΜΟΡΦΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G753:P753/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A754)","v":498},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B756*Capacity_Yearly_Copper_avg/1000000","v":0.16803418991265145},0.20513232131453449,0.24583929533147178,0.30153916554870636,0.3699489784740238,0.45746600173435681,0.54606741611232901,0.62926215836068133,0.72480043978607245,0.82917925311984797]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G753:P753*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B762*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A754+1)","v":126},{"$f":"INDEX(CO_Names,A760)","v":"ΡΑΨΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G759:P759/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A760)","v":223},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B762*Capacity_Yearly_Copper_avg/1000000","v":7.524422560345638E-2},9.1856441070564648E-2,0.11008466437533776,0.13502657413124802,0.16565988393515524,0.20484923370835656,0.24452416424307102,0.28177803476793561,0.32455923307689588,0.37129914346531345]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G759:P759*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B768*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,17,17,18,19,19,19,19]
[{"$f":"INDEX(CO_Index,A760+1)","v":127},{"$f":"INDEX(CO_Names,A766)","v":"ΣΥΚΟΥΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G765:P765/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A766)","v":915},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B768*Capacity_Yearly_Copper_avg/1000000","v":0.30873751761059454},0.37689974699357243,0.45169268118131861,0.55403280417081602,0.67972553273841729,0.84052488270469172,1.003316638037713,1.1561744475904085,1.3317116514141691,1.5234920012141786]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G765:P765*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,18,19,19,19,19]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B774*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A766+1)","v":128},{"$f":"INDEX(CO_Names,A772)","v":"ΤΕΜΠΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G771:P771/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A772)","v":189},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B774*Capacity_Yearly_Copper_avg/1000000","v":6.377201183431952E-2},7.7851423149492019E-2,9.3300455457124828E-2,0.11443956282872592,0.14040232315580423,0.17361661511605109,0.20724245310287184,0.2388163613055598,0.27507486570194317,0.31468851172620738]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G771:P771*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B780*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":262},264,263,262,263,276,288,288,289,287]
[{"$f":"INDEX(CO_Index,A772+1)","v":129},{"$f":"INDEX(CO_Names,A778)","v":"ΦΙΛΕΛΛΗΝΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G777:P777/VDSL_Cards_per_MSAN,0)","v":66},66,66,66,66,69,72,72,73,72]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A778)","v":14405},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B780*Capacity_Yearly_Copper_avg/1000000","v":4.8605070395416545},5.9335965633250387,7.111074396084037,8.7222322886126822,10.701034206663278,13.232525612416485,15.795383793369677,18.201850183103645,20.965362118711596,23.984592652994799]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G777:P777*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":262},264,263,262,263,276,288,288,289,287]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B786*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A778+1)","v":130},{"$f":"INDEX(CO_Names,A784)","v":"ΧΑΛΚΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G783:P783/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A784)","v":476},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B786*Capacity_Yearly_Copper_avg/1000000","v":0.16061099276791582},0.19607025089501692,0.23497892485498104,0.28821815823530977,0.35360585091091429,0.43725666029227683,0.52194395596278831,0.60146342847326173,0.69278114324933837,0.79254884434748518]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G783:P783*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B792*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A784+1)","v":131},{"$f":"INDEX(CO_Names,A790)","v":"ΓΑΛΑΝΟΒΡΥΣΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G789:P789/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A790)","v":239},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B792*Capacity_Yearly_Copper_avg/1000000","v":8.064291443599135E-2},9.844703773930473E-2,0.11798311563096736,0.14471457945008198,0.17754579489014394,0.21954693657532387,0.2620684988972824,0.30199529286787724,0.34784599419452078,0.3979394407543046]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G789:P789*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B798*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A790+1)","v":132},{"$f":"INDEX(CO_Names,A796)","v":"ΔΟΜΕΝΙΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G795:P795/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A796)","v":185},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B798*Capacity_Yearly_Copper_avg/1000000","v":6.2422339626185784E-2},7.6203773982307002E-2,9.1325842643217414E-2,0.11201756149901743,0.13743084541705705,0.16994218939930925,0.20285636943931898,0.23376204678057444,0.26925317542253696,0.30802843740395958]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G795:P795*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B804*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A796+1)","v":133},{"$f":"INDEX(CO_Names,A802)","v":"ΕΥΑΓΓΕΛΙΣΜΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G801:P801/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A802)","v":393},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B804*Capacity_Yearly_Copper_avg/1000000","v":0.13260529444914057},0.16188153067592784,0.19400570896640243,0.23796163064385864,0.29194768783191033,0.36101232666988398,0.43093271994406684,0.49658640207981486,0.57198106995165965,0.65435230216084395]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G801:P801*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B810*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A802+1)","v":134},{"$f":"INDEX(CO_Names,A808)","v":"ΛΥΚΟΥΔΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G807:P807/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A808)","v":249},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B810*Capacity_Yearly_Copper_avg/1000000","v":8.4017094956325727E-2},0.10256616065726724,0.12291964766573589,0.15076958277435318,0.1849744892370119,0.2287330008671784,0.2730337080561645,0.31463107918034067,0.36240021989303622,0.41458962655992398]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G807:P807*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B816*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A808+1)","v":135},{"$f":"INDEX(CO_Names,A814)","v":"ΜΗΛΕΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G813:P813/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A814)","v":125},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B816*Capacity_Yearly_Copper_avg/1000000","v":4.2177256504179583E-2},5.1489036474531749E-2,6.170665043460636E-2,7.568754155339015E-2,9.2858679335849348E-2,0.11482580364818193,0.13706511448602635,0.15794732890579352,0.18192782123144391,0.20812732257024297]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G813:P813*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B822*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A814+1)","v":136},{"$f":"INDEX(CO_Names,A820)","v":"ΣΑΡΑΝΤΑΠΟΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G819:P819/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A820)","v":107},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B822*Capacity_Yearly_Copper_avg/1000000","v":3.6103731567577721E-2},4.4074615222199187E-2,5.2820892772023051E-2,6.4788535569701974E-2,7.9487029511487034E-2,9.8290887922843739E-2,0.11732773800003854,0.13520291354335925,0.15573021497411599,0.17815698812012801]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G819:P819*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B828*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A820+1)","v":137},{"$f":"INDEX(CO_Names,A826)","v":"ΑΓΙΟΚΑΜΠΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G825:P825/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A826)","v":575},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B828*Capacity_Yearly_Copper_avg/1000000","v":0.19401537991922607},0.23684956778284608,0.28385059199918927,0.34816269114559478,0.427149924944907,0.52819869678163689,0.63049952663572117,0.72655771296665028,0.83686797766464194,0.95738568382311773]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G825:P825*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B834*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A826+1)","v":138},{"$f":"INDEX(CO_Names,A832)","v":"ΑΝΑΒΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G831:P831/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A832)","v":266},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B834*Capacity_Yearly_Copper_avg/1000000","v":8.9753201840894151E-2},0.10956866961780358,0.13131175212484233,0.16106308842561426,0.19760326962668739,0.24434931016333117,0.29167456362626404,0.33611191591152861,0.38714240358051261,0.44289494242947708]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G831:P831*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B840*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A832+1)","v":139},{"$f":"INDEX(CO_Names,A838)","v":"ΚΑΛΑΜΑΚΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G837:P837/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A838)","v":230},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B840*Capacity_Yearly_Copper_avg/1000000","v":7.7606151967690426E-2},9.4739827113138428E-2,0.1135402367996757,0.13926507645823788,0.17085996997796282,0.21127947871265476,0.25219981065428848,0.29062308518666008,0.33474719106585676,0.38295427352924705]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G837:P837*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B846*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A838+1)","v":140},{"$f":"INDEX(CO_Names,A844)","v":"ΜΕΛΙΒΟΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G843:P843/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A844)","v":225},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B846*Capacity_Yearly_Copper_avg/1000000","v":7.5919061707523244E-2},9.2680265654157143E-2,0.11107197078229145,0.1362375747961023,0.16714562280452883,0.20668644656672747,0.24671720607484743,0.28430519203042831,0.32747007821659901,0.37462918062643735]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G843:P843*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B852*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A844+1)","v":141},{"$f":"INDEX(CO_Names,A850)","v":"ΔΕΛΕΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G849:P849/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A850)","v":333},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B852*Capacity_Yearly_Copper_avg/1000000","v":0.11236021132713442},0.13716679316815258,0.16438651675779137,0.20163161069823138,0.24737552175070263,0.30589594091875671,0.36514146499077416,0.42077168420503391,0.4846557157605666,0.55445118732712728]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G849:P849*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B858*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A850+1)","v":142},{"$f":"INDEX(CO_Names,A856)","v":"ΒΡΥΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G855:P855/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A856)","v":107},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B858*Capacity_Yearly_Copper_avg/1000000","v":3.6103731567577721E-2},4.4074615222199187E-2,5.2820892772023051E-2,6.4788535569701974E-2,7.9487029511487034E-2,9.8290887922843739E-2,0.11732773800003854,0.13520291354335925,0.15573021497411599,0.17815698812012801]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G855:P855*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B864*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A856+1)","v":143},{"$f":"INDEX(CO_Names,A862)","v":"ΔΑΣΟΛΟΦΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G861:P861/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A862)","v":190},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B864*Capacity_Yearly_Copper_avg/1000000","v":6.4109429886352959E-2},7.8263335441288273E-2,9.3794108660601672E-2,0.11504506316115304,0.14114519259049099,0.17453522154523654,0.20833897401876003,0.24007993993680615,0.27653028827179471,0.31635353030676933]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G861:P861*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B870*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A862+1)","v":144},{"$f":"INDEX(CO_Names,A868)","v":"ΜΕΓ.ΕΥΥΔΡΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G867:P867/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A868)","v":117},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B870*Capacity_Yearly_Copper_avg/1000000","v":3.9477912087912084E-2},4.8193738140161722E-2,5.7757424806791559E-2,7.0843538893973185E-2,8.6915723858354998E-2,0.10747695221469829,0.12829294715892067,0.14783869985582274,0.17028444067263149,0.19480717392574742]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G867:P867*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B876*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":66},66,66,66,66,69,72,72,72,72]
[{"$f":"INDEX(CO_Index,A868+1)","v":145},{"$f":"INDEX(CO_Names,A874)","v":"ΦΑΡΣΑΛΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G873:P873/VDSL_Cards_per_MSAN,0)","v":17},17,17,17,17,18,18,18,18,18]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A874)","v":3589},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B876*Capacity_Yearly_Copper_avg/1000000","v":1.210993388748004},1.4783532152567558,1.7717213472784181,2.1731406930809385,2.6661584010909065,3.2968784743466002,3.9354135671227888,4.5349837075431427,5.2235116031972177,5.9757516856368165]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G873:P873*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":66},66,66,66,66,69,72,72,72,72]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B882*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A874+1)","v":146},{"$f":"INDEX(CO_Names,A880)","v":"ΔΑΦΝΟΣΠΗΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G879:P879/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A880)","v":261},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B882*Capacity_Yearly_Copper_avg/1000000","v":8.8066111580726969E-2},0.10750910815882231,0.12884348610745808,0.15803558676347865,0.19388892245325345,0.23975627801740387,0.28619195904682304,0.32979402275529685,0.37986529073125486,0.43456984952666733]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G879:P879*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B888*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A880+1)","v":147},{"$f":"INDEX(CO_Names,A886)","v":"ΕΛΛΗΝΟΠΥΡΓΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G885:P885/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A886)","v":67},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B888*Capacity_Yearly_Copper_avg/1000000","v":2.2607009486240254E-2},2.7598123550349022E-2,3.3074764632949012E-2,4.0568522272617126E-2,4.9772252124015252E-2,6.1546630755425512E-2,7.3466901364510118E-2,8.4659768293505328E-2,9.7513312180053921E-2,0.11155624489765023]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G885:P885*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B894*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":352},354,354,351,354,371,386,387,387,385]
[{"$f":"INDEX(CO_Index,A886+1)","v":148},{"$f":"INDEX(CO_Names,A892)","v":"ΚΑΡΔΙΤΣΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G891:P891/VDSL_Cards_per_MSAN,0)","v":88},89,89,88,89,93,97,97,97,97]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A892)","v":19346},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B894*Capacity_Yearly_Copper_avg/1000000","v":6.5276896346388655},7.9688551970903303,9.5502148744631583,11.714009431135086,14.371552083450732,17.77135997902182,21.213293638773326,24.445192200091849,28.156605036348108,32.211449459551368]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G891:P891*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":352},354,354,351,354,371,386,387,387,385]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B900*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A892+1)","v":149},{"$f":"INDEX(CO_Names,A898)","v":"ΚΑΣΤΑΝΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G897:P897/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A898)","v":58},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B900*Capacity_Yearly_Copper_avg/1000000","v":1.9570247017939323E-2},2.3890912924182738E-2,2.8631885801657354E-2,3.5119019280773031E-2,4.3086427211834095E-2,5.3279172892756417E-2,6.3598213121516228E-2,7.3287560612288208E-2,8.4414509051389974E-2,9.6571077672592737E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G897:P897*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B906*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A898+1)","v":150},{"$f":"INDEX(CO_Names,A904)","v":"ΜΥΡΙΝΑ ΚΑΡΔ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G903:P903/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A904)","v":333},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B906*Capacity_Yearly_Copper_avg/1000000","v":0.11236021132713442},0.13716679316815258,0.16438651675779137,0.20163161069823138,0.24737552175070263,0.30589594091875671,0.36514146499077416,0.42077168420503391,0.4846557157605666,0.55445118732712728]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G903:P903*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B912*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[{"$f":"INDEX(CO_Index,A904+1)","v":151},{"$f":"INDEX(CO_Names,A910)","v":"ΞΥΝΟΝΕΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G909:P909/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A910)","v":415},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B912*Capacity_Yearly_Copper_avg/1000000","v":0.1400284915938762},0.17094360109544543,0.20486607944289312,0.25128263795725531,0.30829081539501985,0.38122166811196401,0.45505618009360754,0.52438513196723446,0.60400036648839373,0.69098271093320673]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G909:P909*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B918*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A910+1)","v":152},{"$f":"INDEX(CO_Names,A916)","v":"ΡΑΧΟΥΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G915:P915/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A916)","v":121},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B918*Capacity_Yearly_Copper_avg/1000000","v":4.0827584296045834E-2},4.9841387307346739E-2,5.9732037620698959E-2,7.3265540223681674E-2,8.9887201597102159E-2,0.11115137793144012,0.13267903082247348,0.15289301438080813,0.1761061309520377,0.2014672482479952]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G915:P915*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B924*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A916+1)","v":153},{"$f":"INDEX(CO_Names,A922)","v":"ΜΑΡΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G921:P921/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A922)","v":93},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B924*Capacity_Yearly_Copper_avg/1000000","v":3.1379878839109608E-2},3.8307843137051628E-2,4.5909747923347136E-2,5.6311530915722281E-2,6.9086857425871923E-2,8.543039791424735E-2,0.1019764451776036,0.11751281270591037,0.13535429899619428,0.15484672799226076]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G921:P921*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B930*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A922+1)","v":154},{"$f":"INDEX(CO_Names,A928)","v":"ΑΝΑΒΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G927:P927/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A928)","v":249},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B930*Capacity_Yearly_Copper_avg/1000000","v":8.4017094956325727E-2},0.10256616065726724,0.12291964766573589,0.15076958277435318,0.1849744892370119,0.2287330008671784,0.2730337080561645,0.31463107918034067,0.36240021989303622,0.41458962655992398]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G927:P927*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B936*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A928+1)","v":155},{"$f":"INDEX(CO_Names,A934)","v":"ΚΑΡΠΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G933:P933/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A934)","v":180},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B936*Capacity_Yearly_Copper_avg/1000000","v":6.0735249366018595E-2},7.4144212523325731E-2,8.8857576625833157E-2,0.10899005983688183,0.13371649824362306,0.16534915725338198,0.19737376485987793,0.22744415362434267,0.26197606257327921,0.29970334450114988]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G933:P933*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B942*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A934+1)","v":156},{"$f":"INDEX(CO_Names,A940)","v":"ΚΥΨΕΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G939:P939/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A940)","v":150},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B942*Capacity_Yearly_Copper_avg/1000000","v":5.0612707805015499E-2},6.1786843769438105E-2,7.4047980521527626E-2,9.0825049864068197E-2,0.11143041520301922,0.13779096437781835,0.16447813738323164,0.18953679468695223,0.21831338547773269,0.24975278708429158]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G939:P939*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B948*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A940+1)","v":157},{"$f":"INDEX(CO_Names,A946)","v":"ΛΟΥΤΡΟΠΗΓΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G945:P945/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A946)","v":106},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B948*Capacity_Yearly_Copper_avg/1000000","v":3.5766313515544289E-2},4.3662702930402926E-2,5.2327239568546201E-2,6.4183035237274866E-2,7.874416007680024E-2,9.7372281493658272E-2,0.11623121708415034,0.13393933491211291,0.15427479240426442,0.17649196953956603]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G945:P945*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B954*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A946+1)","v":158},{"$f":"INDEX(CO_Names,A952)","v":"ΠΑΣΧΑΛΙΤΣΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G951:P951/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A952)","v":144},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B954*Capacity_Yearly_Copper_avg/1000000","v":4.8588199492814878E-2},5.9315370018660579E-2,7.1086061300666539E-2,8.7192047869505462E-2,0.10697319859489844,0.1322793258027056,0.15789901188790237,0.18195532289947416,0.2095808500586234,0.23976267560091988]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G951:P951*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B960*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A952+1)","v":159},{"$f":"INDEX(CO_Names,A958)","v":"ΦΙΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G957:P957/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A958)","v":227},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B960*Capacity_Yearly_Copper_avg/1000000","v":7.6593897811590109E-2},9.3504090237749665E-2,0.11205927718924517,0.13744857546095651,0.16863136167390241,0.2085236594250984,0.24891024790662383,0.28683234929292106,0.33038092335630209,0.37795921778756125]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G957:P957*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B966*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A958+1)","v":160},{"$f":"INDEX(CO_Names,A964)","v":"ΑΡΓΙΘΕΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G963:P963/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A964)","v":34},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B966*Capacity_Yearly_Copper_avg/1000000","v":1.1472213769136846E-2},1.4005017921072636E-2,1.6784208918212931E-2,2.0587011302522121E-2,2.525756077935102E-2,3.1232618592305486E-2,3.7281711140199167E-2,4.2961673462375845E-2,4.9484367374952744E-2,5.661063173910609E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G963:P963*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B972*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A964+1)","v":161},{"$f":"INDEX(CO_Names,A970)","v":"ΓΟΡΓΟΓΥΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G969:P969/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A970)","v":396},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B972*Capacity_Yearly_Copper_avg/1000000","v":0.13361754860524092},0.16311726755131659,0.19548666857683294,0.23977813164114001,0.29417629613597074,0.36376814595744039,0.43422228269173146,0.50037713797355388,0.57634733766121427,0.65934735790252974]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G969:P969*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B978*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},9,9,8,9,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A970+1)","v":162},{"$f":"INDEX(CO_Names,A976)","v":"ΔΙΑΛΕΚΤΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G975:P975/VDSL_Cards_per_MSAN,0)","v":2},3,3,2,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A976)","v":440},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B978*Capacity_Yearly_Copper_avg/1000000","v":0.14846394289471213},0.18124140839035177,0.21720740952981438,0.26642014626793337,0.32686255126218972,0.4041868288416004,0.48246920299081275,0.5559745977483932,0.64038593073468253,0.73260817544725521]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G975:P975*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},9,9,8,9,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B984*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,17,17,17,17]
[{"$f":"INDEX(CO_Index,A976+1)","v":163},{"$f":"INDEX(CO_Names,A982)","v":"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G981:P981/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A982)","v":836},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B984*Capacity_Yearly_Copper_avg/1000000","v":0.28208149149995304},0.34435867594166841,0.41269407810664738,0.50619827790907335,0.6210388473981604,0.76795497479904073,0.91669148568254422,1.0563517357219472,1.2167332683958967,1.3919555333497851]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G981:P981*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B990*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[{"$f":"INDEX(CO_Index,A982+1)","v":164},{"$f":"INDEX(CO_Names,A988)","v":"ΠΗΓΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G987:P987/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A988)","v":738},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B990*Capacity_Yearly_Copper_avg/1000000","v":0.24901452240067629},0.30399127134563547,0.36431606416591594,0.44685924533121546,0.54823764279885467,0.67793154473886619,0.80923243592549965,0.9325210298598049,1.0741018565504448,1.2287837124547145]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G987:P987*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B996*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[{"$f":"INDEX(CO_Index,A988+1)","v":165},{"$f":"INDEX(CO_Names,A994)","v":"ΡΙΖΩΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G993:P993/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A994)","v":461},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B996*Capacity_Yearly_Copper_avg/1000000","v":0.15554972198741429},0.1898915665180731,0.22757412680282829,0.27913565324890288,0.34246280939061241,0.42347756385449503,0.50549614222446515,0.58250974900456653,0.67094980470156507,0.7675735656390561]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G993:P993*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1002*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A994+1)","v":166},{"$f":"INDEX(CO_Names,A1000)","v":"ΑΓΙΟΦΥΛΛΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G999:P999/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1000)","v":109},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1002*Capacity_Yearly_Copper_avg/1000000","v":3.6778567671644599E-2},4.4898439805791682E-2,5.3808199178976751E-2,6.5999536234556219E-2,8.0972768380860635E-2,0.10012810078121465,0.11952077983181499,0.13773007080585195,0.15864106011381909,0.18148702528125188]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G999:P999*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1008*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1000+1)","v":167},{"$f":"INDEX(CO_Names,A1006)","v":"ΑΥΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1005:P1005/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1006)","v":222},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1008*Capacity_Yearly_Copper_avg/1000000","v":7.4906807551422941E-2},9.1444528778768394E-2,0.10959101117186092,0.1344210737988209,0.16491701450046842,0.20393062727917111,0.24342764332718281,0.28051445613668929,0.3231038105070444,0.3696341248847515]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1005:P1005*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1014*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1006+1)","v":168},{"$f":"INDEX(CO_Names,A1012)","v":"ΘΕΟΠΕΤΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1011:P1011/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1012)","v":340},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1014*Capacity_Yearly_Copper_avg/1000000","v":0.11472213769136845},0.14005017921072638,0.16784208918212931,0.20587011302522121,0.25257560779351024,0.31232618592305489,0.3728171114019917,0.42961673462375838,0.49484367374952737,0.56610631739106088]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1011:P1011*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1020*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1012+1)","v":169},{"$f":"INDEX(CO_Names,A1018)","v":"ΚΟΝΙΣΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1017:P1017/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1018)","v":102},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1020*Capacity_Yearly_Copper_avg/1000000","v":3.4416641307410539E-2},4.2015053763217909E-2,5.03526267546388E-2,6.1761033907566369E-2,7.5772682338053066E-2,9.3697855776916458E-2,0.1118451334205975,0.12888502038712751,0.14845310212485824,0.16983189521731826]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1017:P1017*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1026*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1018+1)","v":170},{"$f":"INDEX(CO_Names,A1024)","v":"ΜΕΓ.ΚΕΡΑΣΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1023:P1023/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1024)","v":73},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1026*Capacity_Yearly_Copper_avg/1000000","v":2.4631517798440875E-2},3.006959730112654E-2,3.6036683853810113E-2,4.4201524267179847E-2,5.4229468732136021E-2,6.7058269330538253E-2,8.0046026859839386E-2,9.2241240080983403E-2,0.10624584759916324,0.1215463563810219]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1023:P1023*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1032*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1024+1)","v":171},{"$f":"INDEX(CO_Names,A1030)","v":"ΠΑΝΑΓΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1029:P1029/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1030)","v":150},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1032*Capacity_Yearly_Copper_avg/1000000","v":5.0612707805015499E-2},6.1786843769438105E-2,7.4047980521527626E-2,9.0825049864068197E-2,0.11143041520301922,0.13779096437781835,0.16447813738323164,0.18953679468695223,0.21831338547773269,0.24975278708429158]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1029:P1029*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1038*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1030+1)","v":172},{"$f":"INDEX(CO_Names,A1036)","v":"ΣΚΕΠΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1035:P1035/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1036)","v":145},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1038*Capacity_Yearly_Copper_avg/1000000","v":4.892561754484831E-2},5.9727282310456833E-2,7.1579714504143382E-2,8.7797548201932571E-2,0.10771606802958525,0.13319793223189103,0.15899553280379058,0.18321890153072046,0.21103627262847494,0.24142769418148186]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1035:P1035*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1044*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1036+1)","v":173},{"$f":"INDEX(CO_Names,A1042)","v":"ΝΕΡΑΪΔΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1041:P1041/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1042)","v":136},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1044*Capacity_Yearly_Copper_avg/1000000","v":4.5888855076547386E-2},5.6020071684290546E-2,6.7136835672851725E-2,8.2348045210088483E-2,0.10103024311740408,0.12493047436922194,0.14912684456079667,0.17184669384950338,0.19793746949981098,0.22644252695642436]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1041:P1041*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1050*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A1042+1)","v":174},{"$f":"INDEX(CO_Names,A1048)","v":"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1047:P1047/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1048)","v":576},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1050*Capacity_Yearly_Copper_avg/1000000","v":0.19435279797125951},0.23726148007464232,0.28434424520266616,0.34876819147802185,0.42789279437959377,0.5291173032108224,0.63159604755160947,0.72782129159789666,0.83832340023449359,0.95905070240367951]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1047:P1047*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1056*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A1048+1)","v":175},{"$f":"INDEX(CO_Names,A1054)","v":"ΡΟΠΩΤΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1053:P1053/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1054)","v":50},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1056*Capacity_Yearly_Copper_avg/1000000","v":1.6870902601671831E-2},2.05956145898127E-2,2.4682660173842547E-2,3.0275016621356066E-2,3.7143471734339739E-2,4.5930321459272776E-2,5.4826045794410541E-2,6.3178931562317409E-2,7.2771128492577553E-2,8.3250929028097193E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1053:P1053*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1062*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1054+1)","v":176},{"$f":"INDEX(CO_Names,A1060)","v":"ΒΑΣΙΛΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1059:P1059/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1060)","v":169},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1062*Capacity_Yearly_Copper_avg/1000000","v":5.7023650793650793E-2},6.9613177313566921E-2,8.3427391387587813E-2,0.10232955618018348,0.12554493446206832,0.15524448653234196,0.18531203478510766,0.21354478868063287,0.24596641430491212,0.28138814011496849]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1059:P1059*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1068*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1060+1)","v":177},{"$f":"INDEX(CO_Names,A1066)","v":"ΧΑΙΡΩΝΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1065:P1065/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1066)","v":296},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1068*Capacity_Yearly_Copper_avg/1000000","v":9.9875743401897255E-2},0.12192603837169119,0.14612134822914788,0.1792280983984279,0.21988935266729123,0.27190750303889477,0.32457019110291041,0.37401927484891906,0.4308050806760591,0.49284549984633541]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1065:P1065*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1074*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A1066+1)","v":178},{"$f":"INDEX(CO_Names,A1072)","v":"ΑΓ.ΒΑΣΙΛΕΙΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1071:P1071/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1072)","v":35},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1074*Capacity_Yearly_Copper_avg/1000000","v":1.1809631821170282E-2},1.4416930212868891E-2,1.7277862121689781E-2,2.1192511634949247E-2,2.6000430214037817E-2,3.2151225021490946E-2,3.8378232056087376E-2,4.4225252093622186E-2,5.0939789944804297E-2,5.8275650319668026E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1071:P1071*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1080*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[{"$f":"INDEX(CO_Index,A1072+1)","v":179},{"$f":"INDEX(CO_Names,A1078)","v":"ΒΑΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1077:P1077/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1078)","v":811},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1080*Capacity_Yearly_Copper_avg/1000000","v":0.27364604019911709},0.33406086864676204,0.40035274801972615,0.49106076959839534,0.60246711153099053,0.74498981406940434,0.88927846278533895,1.0247622699407883,1.180347704149608,1.3503300688357365]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1077:P1077*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1086*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,16,17,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A1078+1)","v":180},{"$f":"INDEX(CO_Names,A1084)","v":"ΕΛΕΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1083:P1083/VDSL_Cards_per_MSAN,0)","v":5},5,5,4,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1084)","v":882},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1086*Capacity_Yearly_Copper_avg/1000000","v":0.29760272189349113},0.36330664136429608,0.43540212546658247,0.53405129320072087,0.65521084139375296,0.81021087054157159,0.96713144781340188,1.1144763527592791,1.2836827066090679,1.4685463880556344]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1083:P1083*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,16,17,17,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1092*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1084+1)","v":181},{"$f":"INDEX(CO_Names,A1090)","v":"ΜΑΥΡΟΜΜΑΤΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1089:P1089/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1090)","v":497},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1092*Capacity_Yearly_Copper_avg/1000000","v":0.16769677186061802},0.20472040902273825,0.24534564212799492,0.30093366521627929,0.36920610903933704,0.45654739530517136,0.54497089519644071,0.62799857972943507,0.72334501721622091,0.82751423453928608]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1089:P1089*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1098*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1090+1)","v":182},{"$f":"INDEX(CO_Names,A1096)","v":"ΝΕΟΧΩΡΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1095:P1095/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1096)","v":264},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1098*Capacity_Yearly_Copper_avg/1000000","v":8.9078365736827272E-2},0.10874484503421107,0.13032444571788865,0.15985208776076001,0.19611753075731383,0.24251209730496023,0.28948152179448766,0.33358475864903592,0.38423155844080953,0.43956490526835312]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1095:P1095*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1104*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1096+1)","v":183},{"$f":"INDEX(CO_Names,A1102)","v":"ΠΛΑΤΑΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1101:P1101/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1102)","v":227},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1104*Capacity_Yearly_Copper_avg/1000000","v":7.6593897811590109E-2},9.3504090237749665E-2,0.11205927718924517,0.13744857546095651,0.16863136167390241,0.2085236594250984,0.24891024790662383,0.28683234929292106,0.33038092335630209,0.37795921778756125]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1101:P1101*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1110*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1102+1)","v":184},{"$f":"INDEX(CO_Names,A1108)","v":"ΑΚΡΑΙΦΝΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1107:P1107/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1108)","v":471},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1110*Capacity_Yearly_Copper_avg/1000000","v":0.15892390250774865},0.19401068943603564,0.23251065883759678,0.28519065657317411,0.34989150373748035,0.43266362814634951,0.51646135138334726,0.59514553531703007,0.68550403040008057,0.7842237514446756]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1107:P1107*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1116*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A1108+1)","v":185},{"$f":"INDEX(CO_Names,A1114)","v":"ΚΟΚΚΙΝΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1113:P1113/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1114)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1116*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1113:P1113*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1122*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A1114+1)","v":186},{"$f":"INDEX(CO_Names,A1120)","v":"ΔΙΣΤΟΜΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1119:P1119/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1120)","v":592},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1122*Capacity_Yearly_Copper_avg/1000000","v":0.19975148680379451},0.24385207674338238,0.29224269645829576,0.35845619679685581,0.43977870533458246,0.54381500607778954,0.64914038220582082,0.74803854969783812,0.86161016135211821,0.98569099969267082]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1119:P1119*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1128*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":31},31,31,31,31,32,34,34,34,34]
[{"$f":"INDEX(CO_Index,A1120+1)","v":187},{"$f":"INDEX(CO_Names,A1126)","v":"ΟΡΧΟΜΕΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1125:P1125/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1126)","v":1659},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1128*Capacity_Yearly_Copper_avg/1000000","v":0.55977654832347146},0.68336249208998545,0.81897066456809575,1.004525051496594,1.2324203921453925,1.5239680660186705,1.8191281994585418,2.0962769492376916,2.4145460433837229,2.7622658251522649]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1125:P1125*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":31},31,31,31,31,32,34,34,34,34]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1134*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A1126+1)","v":188},{"$f":"INDEX(CO_Names,A1132)","v":"ΠΑΥΛΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1131:P1131/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1132)","v":392},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1134*Capacity_Yearly_Copper_avg/1000000","v":0.13226787639710716},0.16146961838413157,0.19351205576292557,0.23735613031143152,0.29120481839722356,0.36009372024069852,0.42983619902817866,0.49532282344856848,0.570525647381808,0.65268728358028194]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1131:P1131*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1140*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":35},35,35,35,35,37,39,39,39,38]
[{"$f":"INDEX(CO_Index,A1132+1)","v":189},{"$f":"INDEX(CO_Names,A1138)","v":"ΣΧΗΜΑΤΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1137:P1137/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1138)","v":1908},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1140*Capacity_Yearly_Copper_avg/1000000","v":0.64379364327979705},0.78592865274725277,0.94189031223383146,1.1552946342709474,1.4173948813824044,1.7527010668858489,2.0921619075147064,2.4109080284180324,2.7769462632767596,3.1768554517121887]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1137:P1137*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":35},35,35,35,35,37,39,39,39,38]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1146*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1138+1)","v":190},{"$f":"INDEX(CO_Names,A1144)","v":"ΑΓ.ΤΡΙΑΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1143:P1143/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1144)","v":91},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1146*Capacity_Yearly_Copper_avg/1000000","v":3.0705042735042733E-2},3.7484018553459113E-2,4.4922441516393428E-2,5.5100530250868029E-2,6.7601118556498335E-2,8.3593185055876457E-2,9.9783403345827193E-2,0.11498565544341768,0.13244345385649117,0.15151669083113689]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1143:P1143*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1152*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":62},62,62,62,62,65,68,68,68,68]
[{"$f":"INDEX(CO_Index,A1144+1)","v":191},{"$f":"INDEX(CO_Names,A1150)","v":"ΚΑΡΠΕΝΗΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1149:P1149/VDSL_Cards_per_MSAN,0)","v":16},16,16,16,16,17,17,17,17,17]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1150)","v":3380},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1152*Capacity_Yearly_Copper_avg/1000000","v":1.1404730158730159},1.3922635462713386,1.668547827751756,2.0465911236036698,2.5108986892413663,3.1048897306468395,3.7062406957021525,4.2708957736126569,4.919328286098243,5.6277628022993698]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1149:P1149*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":62},62,62,62,62,65,68,68,68,68]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1158*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1150+1)","v":192},{"$f":"INDEX(CO_Names,A1156)","v":"ΚΕΡΑΣΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1155:P1155/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1156)","v":52},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1158*Capacity_Yearly_Copper_avg/1000000","v":1.7545738705738705E-2},2.1419439173405212E-2,2.5669966580796247E-2,3.1486017286210304E-2,3.8629210603713326E-2,4.776753431764369E-2,5.7019087626186966E-2,6.5706088824810105E-2,7.5681973632280672E-2,8.6580966189221065E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1155:P1155*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1164*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1156+1)","v":193},{"$f":"INDEX(CO_Names,A1162)","v":"ΦΟΥΡΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1161:P1161/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1162)","v":206},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1164*Capacity_Yearly_Copper_avg/1000000","v":6.9508118718887943E-2},8.4853932110028327E-2,0.10169255991623129,0.12473306847998698,0.15303110354547972,0.18923292441220382,0.22588330867297141,0.26029719803674772,0.29981704938941955,0.34299382759576041]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1161:P1161*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1170*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1162+1)","v":194},{"$f":"INDEX(CO_Names,A1168)","v":"ΑΘ.ΔΙΑΚΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1167:P1167/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1168)","v":115},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1170*Capacity_Yearly_Copper_avg/1000000","v":3.8803075983845213E-2},4.7369913556569214E-2,5.6770118399837852E-2,6.963253822911894E-2,8.5429984988981411E-2,0.10563973935632738,0.12609990532714424,0.14531154259333004,0.16737359553292838,0.19147713676462352]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1167:P1167*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1176*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,11,11,11,11]
[{"$f":"INDEX(CO_Index,A1168+1)","v":195},{"$f":"INDEX(CO_Names,A1174)","v":"ΔΕΣΦΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1173:P1173/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1174)","v":512},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1176*Capacity_Yearly_Copper_avg/1000000","v":0.17275804264111957},0.21089909339968205,0.2527504401801477,0.31001617020268613,0.38034915055963892,0.47032649174295321,0.56141870893476387,0.64695225919813026,0.7451763557639941,0.85248951324771516]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1173:P1173*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1182*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1174+1)","v":196},{"$f":"INDEX(CO_Names,A1180)","v":"ΚΑΛΟΣΚΟΠΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1179:P1179/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1180)","v":227},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1182*Capacity_Yearly_Copper_avg/1000000","v":7.6593897811590109E-2},9.3504090237749665E-2,0.11205927718924517,0.13744857546095651,0.16863136167390241,0.2085236594250984,0.24891024790662383,0.28683234929292106,0.33038092335630209,0.37795921778756125]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1179:P1179*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1188*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[{"$f":"INDEX(CO_Index,A1180+1)","v":197},{"$f":"INDEX(CO_Names,A1186)","v":"ΔΕΛΦΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1185:P1185/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1186)","v":678},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1188*Capacity_Yearly_Copper_avg/1000000","v":0.22876943927867002},0.27927653383786022,0.33469687195730491,0.41052922538558817,0.50366547671764683,0.62281515898773876,0.74344118097220691,0.856706311985024,0.98677650235935177,1.128882597620998]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1185:P1185*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,13,14,14,14,14]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1194*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":44},45,45,44,45,47,49,49,49,49]
[{"$f":"INDEX(CO_Index,A1186+1)","v":198},{"$f":"INDEX(CO_Names,A1192)","v":"ΙΤΕΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1191:P1191/VDSL_Cards_per_MSAN,0)","v":11},12,12,11,12,12,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1192)","v":2420},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1194*Capacity_Yearly_Copper_avg/1000000","v":0.81655168592091665},0.9968277461469347,1.1946407524139793,1.4653108044736334,1.7977440319420435,2.223027558628802,2.65358061644947,3.0578602876161622,3.5221226190407537,4.029344964959904]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1191:P1191*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":44},45,45,44,45,47,49,49,49,49]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1200*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1192+1)","v":199},{"$f":"INDEX(CO_Names,A1198)","v":"ΓΛΥΦΑΔΑ ΦΩΚ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1197:P1197/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1198)","v":346},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1200*Capacity_Yearly_Copper_avg/1000000","v":0.11674664600356909},0.14252165296150388,0.1708040084029904,0.20950311501978397,0.257032824401631,0.31783782449816755,0.37939623689732094,0.43719820641123647,0.50357620916863666,0.57609642887443258]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1197:P1197*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1206*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1198+1)","v":200},{"$f":"INDEX(CO_Names,A1204)","v":"ΚΡΟΚΥΛΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1203:P1203/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1204)","v":113},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1206*Capacity_Yearly_Copper_avg/1000000","v":3.8128239879778342E-2},4.6546088972976706E-2,5.5782811992884158E-2,6.8421537564264709E-2,8.394424611960781E-2,0.10380252649795647,0.12390686349536782,0.14278438533083734,0.16446275039322528,0.18814709960349962]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1203:P1203*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1212*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":85},85,85,84,85,89,93,93,93,93]
[{"$f":"INDEX(CO_Index,A1204+1)","v":201},{"$f":"INDEX(CO_Names,A1210)","v":"ΑΡΤΑΚΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1209:P1209/VDSL_Cards_per_MSAN,0)","v":22},22,22,21,22,23,24,24,24,24]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1210)","v":4629},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1212*Capacity_Yearly_Copper_avg/1000000","v":1.5619081628627782},1.9067419987248599,2.285120678894343,2.802861038805144,3.4387426131651733,4.252229160699474,5.0757953196465282,5.8491054840393462,6.7371510758428315,7.7073710094212373]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1209:P1209*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":85},85,85,84,85,89,93,93,93,93]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1218*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":81},81,81,81,81,85,89,89,89,88]
[{"$f":"INDEX(CO_Index,A1210+1)","v":202},{"$f":"INDEX(CO_Names,A1216)","v":"ΒΑΣΙΛΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1215:P1215/VDSL_Cards_per_MSAN,0)","v":21},21,21,21,21,22,23,23,23,22]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1216)","v":4414},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1218*Capacity_Yearly_Copper_avg/1000000","v":1.4893632816755893},1.8181808559886652,2.1789852401468202,2.6726784673333133,3.2790256847075128,4.0547287784246002,4.8400433227305628,5.5774360783213819,6.4242352233247466,7.3493920146004204]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1215:P1215*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":81},81,81,81,81,85,89,89,89,88]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1224*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1216+1)","v":203},{"$f":"INDEX(CO_Names,A1222)","v":"ΘΕΟΛΟΓΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1221:P1221/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1222)","v":158},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1224*Capacity_Yearly_Copper_avg/1000000","v":5.3312052221282991E-2},6.5082142103808138E-2,7.7997206149342441E-2,9.5669052523485149E-2,0.11737337068051357,0.14513981581130195,0.17325030471033731,0.19964542373692301,0.22995676603654511,0.26307293572878709]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1221:P1221*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1230*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1222+1)","v":204},{"$f":"INDEX(CO_Names,A1228)","v":"ΜΙΣΤΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1227:P1227/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1228)","v":89},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1230*Capacity_Yearly_Copper_avg/1000000","v":3.0030206630975862E-2},3.6660193969866611E-2,4.3935135109439735E-2,5.3889529586013792E-2,6.6115379687124734E-2,8.175597219750555E-2,9.7590361514050761E-2,0.11245849818092497,0.12953260871678807,0.14818665367001299]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1227:P1227*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1236*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":45},46,45,45,45,48,50,50,50,50]
[{"$f":"INDEX(CO_Index,A1228+1)","v":205},{"$f":"INDEX(CO_Names,A1234)","v":"ΦΑΡΟΥ ΨΗΦΙΑΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1233:P1233/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1234)","v":2465},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1236*Capacity_Yearly_Copper_avg/1000000","v":0.83173549826242121},1.0153637992777662,1.2168551465704374,1.492558319432854,1.8311731565029492,2.2643648479421477,2.7029240576644393,3.1147213260222482,3.5876166346840739,4.1042708010851916]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1233:P1233*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":45},46,45,45,45,48,50,50,50,50]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1242*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,17,17,18,18,18,18,18]
[{"$f":"INDEX(CO_Index,A1234+1)","v":206},{"$f":"INDEX(CO_Names,A1240)","v":"ΚΟΝΙΣΤΡΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1239:P1239/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1240)","v":892},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1242*Capacity_Yearly_Copper_avg/1000000","v":0.30097690241382552},0.36742576428225859,0.44033865750135104,0.54010629652499209,0.66263953574062096,0.81939693483342624,0.9780966569722841,1.1271121390717425,1.2982369323075835,1.4851965738612538]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1239:P1239*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,18,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1248*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":30},30,30,30,30,32,33,33,33,33]
[{"$f":"INDEX(CO_Index,A1240+1)","v":207},{"$f":"INDEX(CO_Names,A1246)","v":"ΚΥΜΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1245:P1245/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1246)","v":1624},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1248*Capacity_Yearly_Copper_avg/1000000","v":0.54796691650230112},0.66894556187711651,0.80169280244640584,0.98333253986164493,1.2064199619313549,1.4918168409971797,1.7807499674024545,2.0520516971440692,2.3636062534389195,2.7039901748325965]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1245:P1245*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":30},30,30,30,30,32,33,33,33,33]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1254*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1246+1)","v":208},{"$f":"INDEX(CO_Names,A1252)","v":"ΠΛΑΤΑΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1251:P1251/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1252)","v":299},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1254*Capacity_Yearly_Copper_avg/1000000","v":0.10088799755799756},0.12316177524707995,0.14760230783957839,0.18104459939570927,0.22211796097135164,0.27466332232645113,0.32785975385057503,0.37781001074265808,0.43517134838561378,0.49784055558802126]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1251:P1251*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1260*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1252+1)","v":209},{"$f":"INDEX(CO_Names,A1258)","v":"ΑΓ.ΑΠΟΣΤΟΛΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1257:P1257/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1258)","v":236},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1260*Capacity_Yearly_Copper_avg/1000000","v":7.9630660279891047E-2},9.7211300863915953E-2,0.11650215602053682,0.14289807845280061,0.17531718658608356,0.21679111728776751,0.25877893614961772,0.29820455697413811,0.34347972648496611,0.39294438501261875]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1257:P1257*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1266*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":43},43,43,43,43,46,47,47,48,47]
[{"$f":"INDEX(CO_Index,A1258+1)","v":210},{"$f":"INDEX(CO_Names,A1264)","v":"ΑΛΙΒΕΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1263:P1263/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1264)","v":2353},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1266*Capacity_Yearly_Copper_avg/1000000","v":0.79394467643467637},0.96922962259658574,1.16156598778103,1.4247422822010163,1.7479717798180283,2.1614809278733769,2.5801137150849596,2.9732005193226576,3.4246093068607002,3.9177887200622536]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1263:P1263*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":43},43,43,43,43,46,47,47,48,47]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1272*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1264+1)","v":211},{"$f":"INDEX(CO_Names,A1270)","v":"ΑΡΓΥΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1269:P1269/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1270)","v":87},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1272*Capacity_Yearly_Copper_avg/1000000","v":2.9355370526908987E-2},3.5836369386274096E-2,4.2947828702486035E-2,5.2678528921159554E-2,6.4629640817751147E-2,7.9918759339134629E-2,9.5397319682274342E-2,0.10993134091843229,0.12662176357708493,0.14485661650888909]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1269:P1269*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1278*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1270+1)","v":212},{"$f":"INDEX(CO_Names,A1276)","v":"ΘΑΡΟΥΝΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1275:P1275/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1276)","v":114},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1278*Capacity_Yearly_Copper_avg/1000000","v":3.8465657931811781E-2},4.695800126477296E-2,5.6276465196361002E-2,6.9027037896691817E-2,8.4687115554294604E-2,0.10472113292714193,0.12500338441125602,0.14404796396208369,0.16591817296307682,0.18981211818406157]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1275:P1275*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1284*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1276+1)","v":213},{"$f":"INDEX(CO_Names,A1282)","v":"ΟΚΤΩΝΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1281:P1281/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1282)","v":182},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1284*Capacity_Yearly_Copper_avg/1000000","v":6.1410085470085467E-2},7.4968037106918226E-2,8.9844883032786857E-2,0.11020106050173606,0.13520223711299667,0.16718637011175291,0.19956680669165439,0.22997131088683537,0.26488690771298234,0.30303338166227378]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1281:P1281*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1290*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":36},37,37,36,37,38,40,40,40,40]
[{"$f":"INDEX(CO_Index,A1282+1)","v":214},{"$f":"INDEX(CO_Names,A1288)","v":"ΑΜΑΡΥΝΘΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1287:P1287/VDSL_Cards_per_MSAN,0)","v":9},10,10,9,10,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1288)","v":1978},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1290*Capacity_Yearly_Copper_avg/1000000","v":0.66741290692213773},0.81476251317299053,0.97644603647721118,1.1976796575408459,1.4693957418104802,1.8170035169288308,2.1689183716268809,2.4993585326052767,2.8788258431663682,3.2934067523515247]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1287:P1287*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":36},37,37,36,37,38,40,40,40,40]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1296*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1288+1)","v":215},{"$f":"INDEX(CO_Names,A1294)","v":"ΒΑΣΙΛΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1293:P1293/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1294)","v":264},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1296*Capacity_Yearly_Copper_avg/1000000","v":8.9078365736827272E-2},0.10874484503421107,0.13032444571788865,0.15985208776076001,0.19611753075731383,0.24251209730496023,0.28948152179448766,0.33358475864903592,0.38423155844080953,0.43956490526835312]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1293:P1293*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1302*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":39},39,39,39,39,41,43,43,43,43]
[{"$f":"INDEX(CO_Index,A1294+1)","v":216},{"$f":"INDEX(CO_Names,A1300)","v":"ΙΣΤΙΑΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1299:P1299/VDSL_Cards_per_MSAN,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1300)","v":2127},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1302*Capacity_Yearly_Copper_avg/1000000","v":0.71768819667511974},0.87613744465063237,1.0500003637952617,1.2878992070724868,1.5800832875788124,1.9538758748774638,2.3322999880942246,2.6876317486609826,3.0956838060742493,3.5414945208552546]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1299:P1299*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":39},39,39,39,39,41,43,43,43,43]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1308*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,13,13,13,13,13]
[{"$f":"INDEX(CO_Index,A1300+1)","v":217},{"$f":"INDEX(CO_Names,A1306)","v":"ΜΑΡΜΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1305:P1305/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1306)","v":645},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1308*Capacity_Yearly_Copper_avg/1000000","v":0.21763464356156662},0.26568342820858387,0.31840631624256882,0.39054771441549319,0.47915078537298267,0.59250114682461863,0.70725599074789591,0.81500821715389449,0.93874755755425043,1.0739369844624538]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1305:P1305*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,13,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1314*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1306+1)","v":218},{"$f":"INDEX(CO_Names,A1312)","v":"ΑΓ.ΑΝΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1311:P1311/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1312)","v":308},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1314*Capacity_Yearly_Copper_avg/1000000","v":0.1039247600262985},0.12686898587324624,0.15204518667087008,0.18649410238755335,0.22880378588353278,0.28293078018912027,0.33772844209356889,0.38918221842387524,0.44827015151427779,0.5128257228130787]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1311:P1311*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1320*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1312+1)","v":219},{"$f":"INDEX(CO_Names,A1318)","v":"ΚΕΧΡΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1317:P1317/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1318)","v":339},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1320*Capacity_Yearly_Copper_avg/1000000","v":0.11438471963933501},0.13963826691893011,0.16734843597865245,0.20526461269279409,0.25183273835882342,0.31140757949386938,0.37172059048610345,0.428353155992512,0.49338825117967589,0.56444129881049898]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1317:P1317*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1326*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1318+1)","v":220},{"$f":"INDEX(CO_Names,A1324)","v":"ΜΕΤΟΧΙ ΚΗΡΕΩΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1323:P1323/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1324)","v":130},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1326*Capacity_Yearly_Copper_avg/1000000","v":4.3864346764346765E-2},5.3548597933513027E-2,6.4174916451990624E-2,7.8715043215525762E-2,9.657302650928333E-2,0.11941883579410921,0.1425477190654674,0.16426522206202529,0.18920493408070166,0.21645241547305269]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1323:P1323*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1332*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1324+1)","v":221},{"$f":"INDEX(CO_Names,A1330)","v":"ΠΡΟΚΟΠΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1329:P1329/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1330)","v":327},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1332*Capacity_Yearly_Copper_avg/1000000","v":0.11033570301493378},0.13469531941737506,0.16142459753693025,0.19799860870366867,0.24291830514258186,0.30038430234364399,0.35856233949544497,0.41319021241755588,0.47592318034145725,0.54446107584375558]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1329:P1329*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1338*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":19},19,19,19,19,20,21,21,21,21]
[{"$f":"INDEX(CO_Index,A1330+1)","v":222},{"$f":"INDEX(CO_Names,A1336)","v":"ΠΟΛΙΤΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1335:P1335/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1336)","v":1026},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1338*Capacity_Yearly_Copper_avg/1000000","v":0.34619092138630597},0.42262201138295663,0.50648818676724905,0.62124334107022638,0.76218403998865136,0.94249019634427722,1.1250304597013043,1.2964316756587531,1.4932635566676915,1.7083090636565543]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1335:P1335*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":19},19,19,19,19,20,21,21,21,21]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1344*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1336+1)","v":223},{"$f":"INDEX(CO_Names,A1342)","v":"ΣΤΕΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1341:P1341/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1342)","v":227},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1344*Capacity_Yearly_Copper_avg/1000000","v":7.6593897811590109E-2},9.3504090237749665E-2,0.11205927718924517,0.13744857546095651,0.16863136167390241,0.2085236594250984,0.24891024790662383,0.28683234929292106,0.33038092335630209,0.37795921778756125]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1341:P1341*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1350*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1342+1)","v":224},{"$f":"INDEX(CO_Names,A1348)","v":"ΤΡΙΑΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1347:P1347/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1348)","v":224},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1350*Capacity_Yearly_Copper_avg/1000000","v":7.5581643655489805E-2},9.2268353362360903E-2,0.1105783175788146,0.13563207446367517,0.166402753369842,0.20576784013754201,0.24562068515895924,0.28304161339918199,0.32601465564674742,0.3729641620458754]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1347:P1347*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1356*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":25},25,25,25,25,26,27,27,27,27]
[{"$f":"INDEX(CO_Index,A1348+1)","v":225},{"$f":"INDEX(CO_Names,A1354)","v":"ΣΚΥΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1353:P1353/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1354)","v":1346},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1356*Capacity_Yearly_Copper_avg/1000000","v":0.45416469803700571},0.55443394475775798,0.6644572118798413,0.81500344744690534,0.99990225908842589,1.2364442536836229,1.4759171527855317,1.7007768376575845,1.9589987790201877,2.2411150094363763]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1353:P1353*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":25},25,25,25,25,26,27,27,27,27]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1362*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A1354+1)","v":226},{"$f":"INDEX(CO_Names,A1360)","v":"ΑΝΘΗΛΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1359:P1359/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1360)","v":595},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1362*Capacity_Yearly_Copper_avg/1000000","v":0.20076374095989483},0.24508781361877116,0.29372365606872625,0.36027269779413712,0.44200731363864287,0.54657082536534596,0.65242994495348539,0.75182928559157713,0.86597642906167294,0.99068605543435673]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1359:P1359*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1368*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":463},466,465,462,465,488,509,509,510,507]
[{"$f":"INDEX(CO_Index,A1360+1)","v":227},{"$f":"INDEX(CO_Names,A1366)","v":"ΛΑΜΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1365:P1365/VDSL_Cards_per_MSAN,0)","v":116},117,117,116,117,122,128,128,128,127]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1366)","v":25467},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1368*Capacity_Yearly_Copper_avg/1000000","v":8.593025531135531},10.4901703351752,12.571866132944962,15.420276965921497,18.918655893168602,23.394149932065993,27.92509816492506,32.179557001950748,37.065246586409458,42.403028191171025]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1365:P1365*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":463},466,465,462,465,488,509,509,510,507]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1374*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1366+1)","v":228},{"$f":"INDEX(CO_Names,A1372)","v":"ΛΟΥΤΡΑ ΥΠΑΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1371:P1371/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1372)","v":331},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1374*Capacity_Yearly_Copper_avg/1000000","v":0.11168537522306754},0.1363429685845601,0.16339921035083765,0.20042061003337713,0.24588978288132907,0.30405872806038575,0.36294842315899778,0.41824452694254116,0.48174487062086346,0.55112115016600338]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1371:P1371*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1380*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":19},19,19,19,19,20,20,20,20,20]
[{"$f":"INDEX(CO_Index,A1372+1)","v":229},{"$f":"INDEX(CO_Names,A1378)","v":"ΜΟΣΧΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1377:P1377/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1378)","v":995},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1380*Capacity_Yearly_Copper_avg/1000000","v":0.33573096177326944},0.40985273033727276,0.49118493745946662,0.60247283076498559,0.73915508751336079,0.91401339703952811,1.0910383113087698,1.2572607380901164,1.4481454570022934,1.6566934876591339]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1377:P1377*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":19},19,19,19,19,20,20,20,20,20]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1386*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,20,20,20,20]
[{"$f":"INDEX(CO_Index,A1378+1)","v":230},{"$f":"INDEX(CO_Names,A1384)","v":"ΣΤΑΥΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1383:P1383/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1384)","v":979},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1386*Capacity_Yearly_Copper_avg/1000000","v":0.33033227294073447},0.4032621336685327,0.48328648620383702,0.59278482544615174,0.72726917655837209,0.89931569417256085,1.0734939766545584,1.2370434799901751,1.4248586958846685,1.630053190370143]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1383:P1383*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,20,20,20,20]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1392*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1384+1)","v":231},{"$f":"INDEX(CO_Names,A1390)","v":"ΥΠΑΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1389:P1389/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1390)","v":181},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1392*Capacity_Yearly_Copper_avg/1000000","v":6.1072667418052035E-2},7.4556124815121971E-2,8.9351229829310014E-2,0.10959556016930894,0.13445936767830985,0.16626776368256743,0.19847028577576614,0.22870773225558902,0.26343148514313075,0.30136836308171183]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1389:P1389*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1398*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":35},36,35,35,36,37,39,39,39,39]
[{"$f":"INDEX(CO_Index,A1390+1)","v":232},{"$f":"INDEX(CO_Names,A1396)","v":"ΑΤΑΛΑΝΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1395:P1395/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1396)","v":1918},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1398*Capacity_Yearly_Copper_avg/1000000","v":0.64716782380013149},0.79004777566521522,0.94682684426860009,1.1613496375952186,1.4248235757292724,1.7618871311777036,2.1031271166735883,2.4235438147304955,2.7915004889752755,3.1935056375178079]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1395:P1395*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":35},36,35,35,36,37,39,39,39,39]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1404*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1396+1)","v":233},{"$f":"INDEX(CO_Names,A1402)","v":"ΖΕΛΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1401:P1401/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1402)","v":308},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1404*Capacity_Yearly_Copper_avg/1000000","v":0.1039247600262985},0.12686898587324624,0.15204518667087008,0.18649410238755335,0.22880378588353278,0.28293078018912027,0.33772844209356889,0.38918221842387524,0.44827015151427779,0.5128257228130787]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1401:P1401*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1410*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1402+1)","v":234},{"$f":"INDEX(CO_Names,A1408)","v":"ΚΥΡΤΩΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1407:P1407/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1408)","v":95},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1410*Capacity_Yearly_Copper_avg/1000000","v":3.2054714943176479E-2},3.9131667720644137E-2,4.6897054330300836E-2,5.7522531580576519E-2,7.0572596295245496E-2,8.726761077261827E-2,0.10416948700938002,0.12003996996840308,0.13826514413589736,0.15817676515338466]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1407:P1407*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1416*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1408+1)","v":235},{"$f":"INDEX(CO_Names,A1414)","v":"ΤΡΑΓΑΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1413:P1413/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1414)","v":338},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1416*Capacity_Yearly_Copper_avg/1000000","v":0.11404730158730159},0.13922635462713384,0.16685478277517563,0.20465911236036696,0.25108986892413665,0.31048897306468393,0.37062406957021532,0.42708957736126574,0.49193282860982424,0.56277628022993698]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1413:P1413*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1422*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A1414+1)","v":236},{"$f":"INDEX(CO_Names,A1420)","v":"ΑΜΦΙΚΛΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1419:P1419/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1420)","v":871},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1422*Capacity_Yearly_Copper_avg/1000000","v":0.29389112332112333},0.35877560615453724,0.42997194022833718,0.52739078954402263,0.64703927761219826,0.80010619982053166,0.9550697177386317,1.1005769878155693,1.267673058340701,1.450231183669453]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1419:P1419*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1428*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[{"$f":"INDEX(CO_Index,A1420+1)","v":237},{"$f":"INDEX(CO_Names,A1426)","v":"ΕΛΑΤΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1425:P1425/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1426)","v":689},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1428*Capacity_Yearly_Copper_avg/1000000","v":0.23248103785103785},0.28380756904761906,0.34012705719555031,0.41718972904228657,0.51183704049920153,0.6329198297087788,0.7555029110469772,0.87060567692873392,1.0027861506277187,1.1471978020071791]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1425:P1425*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1434*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1426+1)","v":238},{"$f":"INDEX(CO_Names,A1432)","v":"ΤΙΘΟΡΕΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1431:P1431/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1432)","v":247},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1434*Capacity_Yearly_Copper_avg/1000000","v":8.3342258852258849E-2},0.10174233607367474,0.12193234125878218,0.14955858210949893,0.18348875036763831,0.22689578800880753,0.27084066622438807,0.31210392191784797,0.35948937475333315,0.41125958939880009]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1431:P1431*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1440*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1432+1)","v":239},{"$f":"INDEX(CO_Names,A1438)","v":"ΒΟΥΖΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1437:P1437/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1438)","v":130},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1440*Capacity_Yearly_Copper_avg/1000000","v":4.3864346764346765E-2},5.3548597933513027E-2,6.4174916451990624E-2,7.8715043215525762E-2,9.657302650928333E-2,0.11941883579410921,0.1425477190654674,0.16426522206202529,0.18920493408070166,0.21645241547305269]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1437:P1437*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1446*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1438+1)","v":240},{"$f":"INDEX(CO_Names,A1444)","v":"ΕΚΚΑΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1443:P1443/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1444)","v":235},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1446*Capacity_Yearly_Copper_avg/1000000","v":7.9293242227857608E-2},9.6799388572119699E-2,0.11600850281705996,0.14229257812037349,0.17457431715139676,0.21587251085858203,0.25768241523372953,0.29694097834289185,0.34202430391511457,0.39127936643205674]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1443:P1443*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1452*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1444+1)","v":241},{"$f":"INDEX(CO_Names,A1450)","v":"ΜΑΚΡΥΡΑΧΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1449:P1449/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1450)","v":208},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1452*Capacity_Yearly_Copper_avg/1000000","v":7.0182954822954821E-2},8.5677756693620849E-2,0.10267986632318499,0.12594406914484121,0.15451684241485331,0.19107013727057476,0.22807635050474787,0.26282435529924042,0.30272789452912269,0.34632386475688426]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1449:P1449*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1458*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1450+1)","v":242},{"$f":"INDEX(CO_Names,A1456)","v":"Ν.ΜΟΝΑΣΤΗΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1455:P1455/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1456)","v":337},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1458*Capacity_Yearly_Copper_avg/1000000","v":0.11370988353526815},0.1388144423353376,0.16636112957169874,0.20405361202793984,0.25034699948944983,0.30957036663549847,0.36952754865432708,0.42582599873001931,0.49047740603997275,0.56111126164937508]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1455:P1455*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1464*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1456+1)","v":243},{"$f":"INDEX(CO_Names,A1462)","v":"ΞΙΝΙΑΔΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1461:P1461/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1462)","v":200},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1464*Capacity_Yearly_Copper_avg/1000000","v":6.7483610406687322E-2},8.2382458359250801E-2,9.8730640695370186E-2,0.12110006648542426,0.14857388693735896,0.1837212858370911,0.21930418317764216,0.25271572624926963,0.29108451397031021,0.33300371611238877]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1461:P1461*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1470*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1462+1)","v":244},{"$f":"INDEX(CO_Names,A1468)","v":"ΠΕΤΡΩΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1467:P1467/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1468)","v":102},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1470*Capacity_Yearly_Copper_avg/1000000","v":3.4416641307410539E-2},4.2015053763217909E-2,5.03526267546388E-2,6.1761033907566369E-2,7.5772682338053066E-2,9.3697855776916458E-2,0.1118451334205975,0.12888502038712751,0.14845310212485824,0.16983189521731826]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1467:P1467*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1476*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A1468+1)","v":245},{"$f":"INDEX(CO_Names,A1474)","v":"ΚΑΙΝΟΥΡΓΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1473:P1473/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1474)","v":870},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1476*Capacity_Yearly_Copper_avg/1000000","v":0.29355370526908992},0.35836369386274097,0.42947828702486029,0.52678528921159551,0.64629640817751155,0.79918759339134615,0.9539731968227434,1.0993134091843229,1.2662176357708494,1.448566165088891]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1473:P1473*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,18,18,18,18]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1482*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":29},29,29,29,29,31,32,32,32,32]
[{"$f":"INDEX(CO_Index,A1474+1)","v":246},{"$f":"INDEX(CO_Names,A1480)","v":"ΚΑΜ.ΒΟΥΡΛΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1479:P1479/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1480)","v":1576},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1482*Capacity_Yearly_Copper_avg/1000000","v":0.53177085000469615},0.64917377187089631,0.77799744867951715,0.95426852390514305,1.1707622290663884,1.4477237323962779,1.7281169634398204,1.9913999228442447,2.2937459700860447,2.6240692829656234]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1479:P1479*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":29},29,29,29,29,31,32,32,32,32]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1488*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1480+1)","v":247},{"$f":"INDEX(CO_Names,A1486)","v":"ΡΕΓΚΙΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1485:P1485/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1486)","v":258},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1488*Capacity_Yearly_Copper_avg/1000000","v":8.7053857424626652E-2},0.10627337128343355,0.12736252649702753,0.15621908576619728,0.19166031414919305,0.23700045872984751,0.28290239629915842,0.32600328686155788,0.37549902302170018,0.42957479378498148]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1485:P1485*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1494*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1486+1)","v":248},{"$f":"INDEX(CO_Names,A1492)","v":"ΑΓ.ΓΕΩΡΓΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1491:P1491/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1492)","v":235},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1494*Capacity_Yearly_Copper_avg/1000000","v":7.9293242227857608E-2},9.6799388572119699E-2,0.11600850281705996,0.14229257812037349,0.17457431715139676,0.21587251085858203,0.25768241523372953,0.29694097834289185,0.34202430391511457,0.39127936643205674]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1491:P1491*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1500*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1492+1)","v":249},{"$f":"INDEX(CO_Names,A1498)","v":"ΓΑΡΔΙΚΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1497:P1497/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1498)","v":89},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1500*Capacity_Yearly_Copper_avg/1000000","v":3.0030206630975862E-2},3.6660193969866611E-2,4.3935135109439735E-2,5.3889529586013792E-2,6.6115379687124734E-2,8.175597219750555E-2,9.7590361514050761E-2,0.11245849818092497,0.12953260871678807,0.14818665367001299]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1497:P1497*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1506*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1498+1)","v":250},{"$f":"INDEX(CO_Names,A1504)","v":"ΓΡΑΜΜΕΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1503:P1503/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1504)","v":244},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1506*Capacity_Yearly_Copper_avg/1000000","v":8.2330004696158532E-2},0.10050659919828599,0.12045138164835163,0.14774208111221759,0.18126014206357793,0.22413996872125111,0.26755110347672345,0.30831318602410895,0.35512310704377847,0.40626453365711424]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1503:P1503*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1512*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1504+1)","v":251},{"$f":"INDEX(CO_Names,A1510)","v":"ΤΥΜΦΡΗΣΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1509:P1509/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1510)","v":98},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1512*Capacity_Yearly_Copper_avg/1000000","v":3.306696909927679E-2},4.0367404596032892E-2,4.8378013940731393E-2,5.9339032577857879E-2,7.2801204599305891E-2,9.0023430060174631E-2,0.10745904975704466,0.12383070586214212,0.142631411845452,0.16317182089507049]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1509:P1509*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1518*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1510+1)","v":252},{"$f":"INDEX(CO_Names,A1516)","v":"ΓΛΥΦΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1515:P1515/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1516)","v":209},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1518*Capacity_Yearly_Copper_avg/1000000","v":7.052037287498826E-2},8.6089668985417103E-2,0.10317351952666184,0.12654956947726834,0.1552597118495401,0.19198874369976018,0.22917287142063605,0.2640879339304868,0.30418331709897417,0.34798888333744626]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1515:P1515*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1524*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1516+1)","v":253},{"$f":"INDEX(CO_Names,A1522)","v":"ΝΕΑ ΣΠΑΡΤΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1521:P1521/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1522)","v":116},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1524*Capacity_Yearly_Copper_avg/1000000","v":3.9140494035878645E-2},4.7781825848365475E-2,5.7263771603314709E-2,7.0238038561546062E-2,8.6172854423668191E-2,0.10655834578551283,0.12719642624303246,0.14657512122457642,0.16882901810277995,0.19314215534518547]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1521:P1521*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1530*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1522+1)","v":254},{"$f":"INDEX(CO_Names,A1528)","v":"ΑΓ.ΔΗΜΗΤΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1527:P1527/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1528)","v":500},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1530*Capacity_Yearly_Copper_avg/1000000","v":0.16870902601671833},0.205956145898127,0.24682660173842544,0.3027501662135606,0.37143471734339739,0.45930321459272772,0.54826045794410538,0.63178931562317409,0.72771128492577564,0.83250929028097187]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1527:P1527*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1536*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1528+1)","v":255},{"$f":"INDEX(CO_Names,A1534)","v":"ΒΑΘΥΛΑΚΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1533:P1533/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1534)","v":461},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1536*Capacity_Yearly_Copper_avg/1000000","v":0.15554972198741429},0.1898915665180731,0.22757412680282829,0.27913565324890288,0.34246280939061241,0.42347756385449503,0.50549614222446515,0.58250974900456653,0.67094980470156507,0.7675735656390561]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1533:P1533*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1542*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A1534+1)","v":256},{"$f":"INDEX(CO_Names,A1540)","v":"ΖΕΠ ΚΟΖΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1539:P1539/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1540)","v":533},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1542*Capacity_Yearly_Copper_avg/1000000","v":0.17984382173382174},0.2195492515274034,0.26311715745316155,0.32273167718365564,0.39594940868806155,0.48961722675584779,0.58444564816841638,0.6734874104543036,0.77574022973087686,0.88745490343951605]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1539:P1539*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1548*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[{"$f":"INDEX(CO_Index,A1540+1)","v":257},{"$f":"INDEX(CO_Names,A1546)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1545:P1545/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1546)","v":808},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1548*Capacity_Yearly_Copper_avg/1000000","v":0.27263378604301675},0.33282513177137329,0.39887178840929555,0.48924426860111397,0.60023850322693018,0.74223399478184804,0.88598890003767439,1.0209715340470493,1.1759814364400534,1.3453350130940507]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1545:P1545*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1554*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":394},396,396,393,396,415,432,433,434,431]
[{"$f":"INDEX(CO_Index,A1546+1)","v":258},{"$f":"INDEX(CO_Names,A1552)","v":"ΚΟΖΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1551:P1551/VDSL_Cards_per_MSAN,0)","v":99},99,99,99,99,104,108,109,109,108]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1552)","v":21653},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1554*Capacity_Yearly_Copper_avg/1000000","v":7.306113080680003},8.9191368542642895,10.689072814884252,13.110898698044457,16.085351869273168,19.89058501115267,23.742967391727429,27.36026810237718,31.514264904995638,36.052647324907767]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1551:P1551*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":394},396,396,393,396,415,432,433,434,431]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1560*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[{"$f":"INDEX(CO_Index,A1552+1)","v":259},{"$f":"INDEX(CO_Names,A1558)","v":"ΚΑΤΩ ΚΩΜΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1557:P1557/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1558)","v":621},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1560*Capacity_Yearly_Copper_avg/1000000","v":0.20953661031276416},0.25579753320547371,0.30655863935912442,0.37601570643724236,0.46132191894049956,0.57045459252416786,0.68093948876657895,0.78468233000398213,0.90381741587781328,1.033976538528967]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1557:P1557*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1566*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[{"$f":"INDEX(CO_Index,A1558+1)","v":260},{"$f":"INDEX(CO_Names,A1564)","v":"ΚΡΟΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1563:P1563/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1564)","v":1161},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1566*Capacity_Yearly_Copper_avg/1000000","v":0.39174235841081989},0.47823017077545088,0.57313136923662389,0.7029858859478878,0.86247141367136881,1.0665020642843137,1.2730607833462129,1.4670147908770101,1.689745603597651,1.9330865720324166]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1563:P1563*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1572*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1564+1)","v":261},{"$f":"INDEX(CO_Names,A1570)","v":"ΛΥΓΕΡΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1569:P1569/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1570)","v":123},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1572*Capacity_Yearly_Copper_avg/1000000","v":4.1502420400112705E-2},5.0665211890939248E-2,6.0719344027652659E-2,7.4476540888535905E-2,9.1372940466475761E-2,0.11298859078981104,0.13487207265424994,0.15542017164330083,0.1790169760917408,0.20479728540911907]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1569:P1569*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1578*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,13,14,14,14,13]
[{"$f":"INDEX(CO_Index,A1570+1)","v":262},{"$f":"INDEX(CO_Names,A1576)","v":"ΠΟΝΤΟΚΩΜΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1575:P1575/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1576)","v":652},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1578*Capacity_Yearly_Copper_avg/1000000","v":0.21999656992580069},0.26856681425115764,0.32186188866690679,0.3947862167424831,0.4843508714157902,0.59893139182891697,0.71493163715911345,0.82385326757261901,0.94893551554321132,1.0855921145263874]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1575:P1575*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,13,14,14,14,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1584*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1576+1)","v":263},{"$f":"INDEX(CO_Names,A1582)","v":"ΑΡΔΑΣΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1581:P1581/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1582)","v":290},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1584*Capacity_Yearly_Copper_avg/1000000","v":9.785123508969662E-2},0.11945456462091367,0.14315942900828676,0.17559509640386514,0.2154321360591705,0.26639586446378205,0.31799106560758117,0.36643780306144091,0.42207254525694987,0.48285538836296371]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1581:P1581*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1590*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1582+1)","v":264},{"$f":"INDEX(CO_Names,A1588)","v":"ΒΑΡΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1587:P1587/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1588)","v":184},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1590*Capacity_Yearly_Copper_avg/1000000","v":6.2084921574152338E-2},7.5791861690510748E-2,9.0832189439740571E-2,0.1114120611665903,0.13668797598237023,0.16902358297012379,0.20175984852343079,0.23249846814932809,0.26779775285268542,0.30636341882339768]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1587:P1587*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1596*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1588+1)","v":265},{"$f":"INDEX(CO_Names,A1594)","v":"ΓΑΛΑΤΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1593:P1593/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1594)","v":458},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1596*Capacity_Yearly_Copper_avg/1000000","v":0.154537467831314},0.18865582964268435,0.22609316719239772,0.27731915225162151,0.340234201086552,0.42072174456693862,0.50220657947680059,0.57871901311082741,0.66658353699201045,0.76257850989737019]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1593:P1593*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1602*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A1594+1)","v":266},{"$f":"INDEX(CO_Names,A1600)","v":"ΕΜΠΟΡΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1599:P1599/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1600)","v":774},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1602*Capacity_Yearly_Copper_avg/1000000","v":0.26116157227387993},0.31882011385030062,0.38208757949108263,0.46865725729859181,0.57498094244757914,0.71100137618954251,0.8487071888974751,0.97800986058467343,1.1264970690651006,1.2887243813549445]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1599:P1599*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1608*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1600+1)","v":267},{"$f":"INDEX(CO_Names,A1606)","v":"ΚΑΡΥΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1605:P1605/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1606)","v":285},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1608*Capacity_Yearly_Copper_avg/1000000","v":9.6164144829529438E-2},0.1173950031619324,0.14069116299090248,0.17256759474172956,0.21171778888573653,0.26180283231785478,0.31250846102814012,0.3601199099052092,0.41479543240769207,0.47453029546015402]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1605:P1605*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1614*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A1606+1)","v":268},{"$f":"INDEX(CO_Names,A1612)","v":"ΜΑΥΡΟΠΗΓΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1611:P1611/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1612)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1614*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1611:P1611*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1620*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A1612+1)","v":269},{"$f":"INDEX(CO_Names,A1618)","v":"ΠΕΡΔΙΚΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1617:P1617/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1618)","v":533},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1620*Capacity_Yearly_Copper_avg/1000000","v":0.17984382173382174},0.2195492515274034,0.26311715745316155,0.32273167718365564,0.39594940868806155,0.48961722675584779,0.58444564816841638,0.6734874104543036,0.77574022973087686,0.88745490343951605]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1617:P1617*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1626*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":239},241,240,239,240,252,263,263,263,262]
[{"$f":"INDEX(CO_Index,A1618+1)","v":270},{"$f":"INDEX(CO_Names,A1624)","v":"ΠΤΟΛΕΜΑΪΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1623:P1623/VDSL_Cards_per_MSAN,0)","v":60},61,60,60,60,63,66,66,66,66]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1624)","v":13140},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1626*Capacity_Yearly_Copper_avg/1000000","v":4.4336732037193576},5.412527514202778,6.4866030936858206,7.9562743680923731,9.7613043717844832,12.070488479496886,14.40828483477109,16.603423214577017,19.124252567849382,21.878344148583942]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1623:P1623*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":239},241,240,239,240,252,263,263,263,262]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1632*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A1624+1)","v":271},{"$f":"INDEX(CO_Names,A1630)","v":"ΠΥΡΓΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1629:P1629/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1630)","v":487},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1632*Capacity_Yearly_Copper_avg/1000000","v":0.16432259134028362},0.20060128610477571,0.24040911009322641,0.29487866189200801,0.36177741469246905,0.44736133101331682,0.53400568603755871,0.61536279341697153,0.70879079151770541,0.81086404873366669]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1629:P1629*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1638*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1630+1)","v":272},{"$f":"INDEX(CO_Names,A1636)","v":"ΑΥΓΕΡΙΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1635:P1635/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1636)","v":97},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1638*Capacity_Yearly_Copper_avg/1000000","v":3.2729551047243351E-2},3.9955492304236638E-2,4.7884360737254536E-2,5.8733532245430764E-2,7.2058335164619083E-2,8.9104823630989177E-2,0.10636252884115645,0.12256712723089579,0.14117598927560043,0.16150680231450854]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1635:P1635*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1644*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1636+1)","v":273},{"$f":"INDEX(CO_Names,A1642)","v":"ΚΟΡΥΦΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1641:P1641/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1642)","v":239},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1644*Capacity_Yearly_Copper_avg/1000000","v":8.064291443599135E-2},9.844703773930473E-2,0.11798311563096736,0.14471457945008198,0.17754579489014394,0.21954693657532387,0.2620684988972824,0.30199529286787724,0.34784599419452078,0.3979394407543046]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1641:P1641*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1650*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A1642+1)","v":274},{"$f":"INDEX(CO_Names,A1648)","v":"ΠΑΝΑΡΕΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1647:P1647/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1648)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1650*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1647:P1647*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1656*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1648+1)","v":275},{"$f":"INDEX(CO_Names,A1654)","v":"ΠΕΝΤΑΛΟΦΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1653:P1653/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1654)","v":212},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1656*Capacity_Yearly_Copper_avg/1000000","v":7.1532627031088578E-2},8.7325405860805852E-2,0.1046544791370924,0.12836607047454973,0.15748832015360048,0.19474456298731654,0.23246243416830067,0.26787866982422581,0.30854958480852884,0.35298393907913206]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1653:P1653*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1662*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[{"$f":"INDEX(CO_Index,A1654+1)","v":276},{"$f":"INDEX(CO_Names,A1660)","v":"ΤΣΟΤΥΛΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1659:P1659/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1660)","v":1092},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1662*Capacity_Yearly_Copper_avg/1000000","v":0.36846051282051279},0.44980822264150938,0.53906929819672122,0.66120636301041646,0.8112134226779798,1.0031182206705174,1.1974008401499263,1.3798278653210123,1.589321446277894,1.8182002899736425]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1659:P1659*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,22,22,22,22]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1668*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[{"$f":"INDEX(CO_Index,A1660+1)","v":277},{"$f":"INDEX(CO_Names,A1666)","v":"ΒΕΛΒΕΝΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1665:P1665/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1666)","v":1169},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1668*Capacity_Yearly_Copper_avg/1000000","v":0.3944417028270874},0.48152546910982091,0.57708059486443875,0.70782988860730478,0.86841436914886316,1.0738509157177976,1.2818329506733184,1.4771234199269812,1.7013889841564633,1.9464067206769124]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1665:P1665*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1674*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1666+1)","v":278},{"$f":"INDEX(CO_Names,A1672)","v":"ΛΙΒΑΔΕΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1671:P1671/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1672)","v":347},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1674*Capacity_Yearly_Copper_avg/1000000","v":0.11708406405560252},0.14293356525330014,0.17129766160646728,0.21010861535221109,0.25777569383631777,0.31875643092735306,0.38049275781320913,0.43846178504248279,0.50503163173848831,0.57776144745499458]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1671:P1671*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1680*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A1672+1)","v":279},{"$f":"INDEX(CO_Names,A1678)","v":"ΜΕΤΑΞΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1677:P1677/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1678)","v":202},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1680*Capacity_Yearly_Copper_avg/1000000","v":6.8158446510754186E-2},8.3206282942843324E-2,9.9717947102323887E-2,0.12231106715027849,0.15005962580673254,0.18555849869546201,0.2214972250094186,0.25524288351176233,0.29399535911001334,0.33633375327351267]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1677:P1677*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1686*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1678+1)","v":280},{"$f":"INDEX(CO_Names,A1684)","v":"ΜΙΚΡΟΚΑΣΤΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1683:P1683/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1684)","v":260},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1686*Capacity_Yearly_Copper_avg/1000000","v":8.772869352869353E-2},0.10709719586702605,0.12834983290398125,0.15743008643105152,0.19314605301856666,0.23883767158821842,0.2850954381309348,0.32853044412405058,0.37840986816140332,0.43290483094610538]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1683:P1683*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1692*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1684+1)","v":281},{"$f":"INDEX(CO_Names,A1690)","v":"ΠΕΛΕΚΑΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1689:P1689/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1690)","v":163},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1692*Capacity_Yearly_Copper_avg/1000000","v":5.4999142481450172E-2},6.7141703562789409E-2,8.0465472166726698E-2,9.8696554185620775E-2,0.12108771785394755,0.14973284795722924,0.17873290928977836,0.20596331689315475,0.23723387888580283,0.27139802863159684]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1689:P1689*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1698*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1690+1)","v":282},{"$f":"INDEX(CO_Names,A1696)","v":"ΠΑΛΑΙΟΚΑΣΤΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1695:P1695/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1696)","v":67},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1698*Capacity_Yearly_Copper_avg/1000000","v":2.2607009486240254E-2},2.7598123550349022E-2,3.3074764632949012E-2,4.0568522272617126E-2,4.9772252124015252E-2,6.1546630755425512E-2,7.3466901364510118E-2,8.4659768293505328E-2,9.7513312180053921E-2,0.11155624489765023]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1695:P1695*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1704*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1696+1)","v":283},{"$f":"INDEX(CO_Names,A1702)","v":"ΒΑΤΟΛΑΚΚΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1701:P1701/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1702)","v":346},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1704*Capacity_Yearly_Copper_avg/1000000","v":0.11674664600356909},0.14252165296150388,0.1708040084029904,0.20950311501978397,0.257032824401631,0.31783782449816755,0.37939623689732094,0.43719820641123647,0.50357620916863666,0.57609642887443258]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1701:P1701*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1710*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":132},133,133,132,133,140,145,145,146,145]
[{"$f":"INDEX(CO_Index,A1702+1)","v":284},{"$f":"INDEX(CO_Names,A1708)","v":"ΓΡΕΒΕΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1707:P1707/VDSL_Cards_per_MSAN,0)","v":33},34,34,33,34,35,37,37,37,37]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1708)","v":7263},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1710*Capacity_Yearly_Copper_avg/1000000","v":2.45066731191885},2.9917189753161928,3.5854032168523684,4.3977489144181812,5.3954607041301905,6.6718384951739624,7.9640314120960749,9.1773715987422282,10.570734124831816,12.093029950621398]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1707:P1707*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":132},133,133,132,133,140,145,145,146,145]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1716*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A1708+1)","v":285},{"$f":"INDEX(CO_Names,A1714)","v":"ΚΗΠΟΥΡΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1713:P1713/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1714)","v":80},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1716*Capacity_Yearly_Copper_avg/1000000","v":2.6993444162674931E-2},3.2952983343700323E-2,3.949225627814807E-2,4.844002659416969E-2,5.9429554774943584E-2,7.3488514334836441E-2,8.7721673271056858E-2,0.10108629049970785,0.11643380558812411,0.1332014864449555]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1713:P1713*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1722*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1714+1)","v":286},{"$f":"INDEX(CO_Names,A1720)","v":"ΜΕΓΑΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1719:P1719/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1720)","v":139},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1722*Capacity_Yearly_Copper_avg/1000000","v":4.6901109232647696E-2},5.7255808559679308E-2,6.8617795283282282E-2,8.4164546207369864E-2,0.10325885142146447,0.1276862936567783,0.15241640730846129,0.1756374297432424,0.20230373720936562,0.23143758269811021]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1719:P1719*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1728*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1720+1)","v":287},{"$f":"INDEX(CO_Names,A1726)","v":"ΣΑΜΑΡΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1725:P1725/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1726)","v":128},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1728*Capacity_Yearly_Copper_avg/1000000","v":4.3189510660279894E-2},5.2724773349920512E-2,6.3187610045036924E-2,7.7504042550671531E-2,9.5087287639909729E-2,0.1175816229357383,0.14035467723369097,0.16173806479953257,0.18629408894099853,0.21312237831192879]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1725:P1725*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1734*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[{"$f":"INDEX(CO_Index,A1726+1)","v":288},{"$f":"INDEX(CO_Names,A1732)","v":"ΔΕΣΚΑΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1731:P1731/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1732)","v":1163},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1734*Capacity_Yearly_Copper_avg/1000000","v":0.39241719451488682},0.47905399535904347,0.57411867564357755,0.70419688661274205,0.86395715254074235,1.0683392771426847,1.275253825177989,1.4695419481395031,1.6926564487373541,1.9364166091935406]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1731:P1731*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1740*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1732+1)","v":289},{"$f":"INDEX(CO_Names,A1738)","v":"ΒΑΣΙΛΕΙΑΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1737:P1737/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1738)","v":185},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1740*Capacity_Yearly_Copper_avg/1000000","v":6.2422339626185784E-2},7.6203773982307002E-2,9.1325842643217414E-2,0.11201756149901743,0.13743084541705705,0.16994218939930925,0.20285636943931898,0.23376204678057444,0.26925317542253696,0.30802843740395958]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1737:P1737*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1746*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1738+1)","v":290},{"$f":"INDEX(CO_Names,A1744)","v":"ΓΕΡΜΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1743:P1743/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1744)","v":157},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1746*Capacity_Yearly_Copper_avg/1000000","v":5.2974634169249545E-2},6.4670229812011884E-2,7.7503552945865584E-2,9.5063552191058026E-2,0.11663050124582679,0.14422120938211649,0.17215378379444909,0.19838184510567666,0.22850134346669354,0.2614079171482252]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1743:P1743*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1752*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1744+1)","v":291},{"$f":"INDEX(CO_Names,A1750)","v":"ΔΙΠΟΤΑΜΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1749:P1749/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1750)","v":109},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1752*Capacity_Yearly_Copper_avg/1000000","v":3.6778567671644599E-2},4.4898439805791682E-2,5.3808199178976751E-2,6.5999536234556219E-2,8.0972768380860635E-2,0.10012810078121465,0.11952077983181499,0.13773007080585195,0.15864106011381909,0.18148702528125188]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1749:P1749*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1758*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":97},98,97,97,97,102,107,107,107,106]
[{"$f":"INDEX(CO_Index,A1750+1)","v":292},{"$f":"INDEX(CO_Names,A1756)","v":"ΚΑΣΤΟΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1755:P1755/VDSL_Cards_per_MSAN,0)","v":25},25,25,25,25,26,27,27,27,27]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1756)","v":5314},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1758*Capacity_Yearly_Copper_avg/1000000","v":1.7930395285056822},2.188901918605294,2.6232731232759856,3.2176287665177226,3.9476081759256276,4.8814745646915103,5.8269121470299519,6.714656846443094,7.7341155361911431,8.8479087371061684]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1755:P1755*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":97},98,97,97,97,102,107,107,107,106]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1764*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[{"$f":"INDEX(CO_Index,A1756+1)","v":293},{"$f":"INDEX(CO_Names,A1762)","v":"ΚΟΡΗΣΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1761:P1761/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1762)","v":623},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1764*Capacity_Yearly_Copper_avg/1000000","v":0.21021144641683101},0.25662135778906625,0.30754594576607808,0.3772267071020966,0.46280765780987315,0.57229180538253865,0.68313253059835533,0.78720948726647488,0.90672826101751625,1.0373065756900912]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1761:P1761*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1770*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A1762+1)","v":294},{"$f":"INDEX(CO_Names,A1768)","v":"ΜΑΥΡΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1767:P1767/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1768)","v":729},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1770*Capacity_Yearly_Copper_avg/1000000","v":0.24597775993237531},0.30028406071946923,0.35987318533462431,0.44140974233937141,0.54155181788667339,0.66966408687619705,0.79936374768250562,0.92114882217858784,1.0610030534217807,1.2137985452296571]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1767:P1767*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1776*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A1768+1)","v":295},{"$f":"INDEX(CO_Names,A1774)","v":"ΟΙΝΟΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1773:P1773/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1774)","v":120},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1776*Capacity_Yearly_Copper_avg/1000000","v":4.0490166244012388E-2},4.9429475015550485E-2,5.9238384417222109E-2,7.2660039891254552E-2,8.9144332162415379E-2,0.11023277150225465,0.13158250990658529,0.15162943574956178,0.17465070838218613,0.19980222966743325]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1773:P1773*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1782*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[{"$f":"INDEX(CO_Index,A1774+1)","v":296},{"$f":"INDEX(CO_Names,A1780)","v":"ΤΟΙΧΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1779:P1779/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1780)","v":407},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1782*Capacity_Yearly_Copper_avg/1000000","v":0.13732914717760872},0.1676483027610754,0.20091685381507832,0.24643863529783835,0.3023478599175255,0.37387281667848038,0.44628401276650176,0.51427650291726368,0.5923569859295813,0.67766256228871125]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1779:P1779*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1788*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1780+1)","v":297},{"$f":"INDEX(CO_Names,A1786)","v":"Ν.ΚΩΣΤΑΡΑΖΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1785:P1785/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1786)","v":336},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1788*Capacity_Yearly_Copper_avg/1000000","v":0.11337246548323472},0.13840253004354133,0.16586747636822188,0.20344811169551275,0.24960413005476306,0.30865176020631302,0.36843102773843889,0.42456242009877304,0.48902198347012121,0.55944624306881308]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1785:P1785*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1794*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A1786+1)","v":298},{"$f":"INDEX(CO_Names,A1792)","v":"ΠΕΝΤΑΒΡΥΣΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1791:P1791/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1792)","v":304},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1794*Capacity_Yearly_Copper_avg/1000000","v":0.10257508781816473},0.12522133670606123,0.15007057385696268,0.18407210105784488,0.22583230814478564,0.27925635447237845,0.33334235843001608,0.3841279038988899,0.44244846123487153,0.5061656484908309]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1791:P1791*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1800*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1792+1)","v":299},{"$f":"INDEX(CO_Names,A1798)","v":"ΒΕΥΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1797:P1797/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1798)","v":267},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1800*Capacity_Yearly_Copper_avg/1000000","v":9.009061989292759E-2},0.10998058190959983,0.13180540532831919,0.16166858875804138,0.19834613906137419,0.24526791659251662,0.29277108454215228,0.33737549454277493,0.3885978261503642,0.44455996101003897]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1797:P1797*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1806*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A1798+1)","v":300},{"$f":"INDEX(CO_Names,A1804)","v":"ΛΕΠΤΟΚΑΡΥΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1803:P1803/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1804)","v":185},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1806*Capacity_Yearly_Copper_avg/1000000","v":6.2422339626185784E-2},7.6203773982307002E-2,9.1325842643217414E-2,0.11201756149901743,0.13743084541705705,0.16994218939930925,0.20285636943931898,0.23376204678057444,0.26925317542253696,0.30802843740395958]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1803:P1803*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1812*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A1804+1)","v":301},{"$f":"INDEX(CO_Names,A1810)","v":"ΤΡΟΠΑΙΟΥΧΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1809:P1809/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1810)","v":523},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1812*Capacity_Yearly_Copper_avg/1000000","v":0.17646964121348738},0.21543012860944083,0.25818062541839304,0.31667667385938436,0.38852071434119367,0.4804311624639932,0.57348043900953427,0.66085162414184018,0.76118600403236136,0.87080471763389666]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1809:P1809*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1818*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":146},147,146,145,146,154,160,160,160,160]
[{"$f":"INDEX(CO_Index,A1810+1)","v":302},{"$f":"INDEX(CO_Names,A1816)","v":"ΦΛΩΡΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1815:P1815/VDSL_Cards_per_MSAN,0)","v":37},37,37,37,37,39,40,40,40,40]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1816)","v":7995},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1818*Capacity_Yearly_Copper_avg/1000000","v":2.697657326007326},3.2932387729110513,3.946757361797423,4.8409751577548334,5.9392411303209247,7.3442584013377168,8.7666847225262448,10.102311156814554,11.636103445963151,13.311823551592742]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1815:P1815*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":146},147,146,145,146,154,160,160,160,160]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1824*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A1816+1)","v":303},{"$f":"INDEX(CO_Names,A1822)","v":"ΑΕΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1821:P1821/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1822)","v":427},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1824*Capacity_Yearly_Copper_avg/1000000","v":0.14407750821827744},0.17588654859700048,0.21078991788461535,0.25854864194638078,0.31720524861126137,0.39224494526218945,0.46821443108426603,0.53954807554219064,0.6214654373266123,0.71096293389995002]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1821:P1821*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1830*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":37},37,37,37,37,39,40,40,40,40]
[{"$f":"INDEX(CO_Index,A1822+1)","v":304},{"$f":"INDEX(CO_Names,A1828)","v":"ΑΜΥΝΤΑΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1827:P1827/VDSL_Cards_per_MSAN,0)","v":10},10,10,10,10,10,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1828)","v":1997},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1830*Capacity_Yearly_Copper_avg/1000000","v":0.67382384991077282},0.82258884671711929,0.98582544734327138,1.2091841638569611,1.4835102610695292,1.8344570390833543,2.189752269028757,2.5233665265989575,2.9064788719935479,3.3250421053822019]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1827:P1827*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":37},37,37,37,37,39,40,40,40,40]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1836*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A1828+1)","v":305},{"$f":"INDEX(CO_Names,A1834)","v":"ΣΚΛΗΘΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1833:P1833/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1834)","v":280},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1836*Capacity_Yearly_Copper_avg/1000000","v":9.4477054569362257E-2},0.11533544170295112,0.13822289697351825,0.16954009307959397,0.20800344171230253,0.25720980017192757,0.30702585644869901,0.35380201674897749,0.40751831955843437,0.46620520255734421]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1833:P1833*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1842*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":710},714,713,709,713,749,780,780,782,778]
[{"$f":"INDEX(CO_Index,A1834+1)","v":306},{"$f":"INDEX(CO_Names,A1840)","v":"ΗΡΑΚΛΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1839:P1839/VDSL_Cards_per_MSAN,0)","v":178},179,179,178,179,188,195,195,196,195]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1840)","v":39065},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1842*Capacity_Yearly_Copper_avg/1000000","v":13.181236202686202},16.091353679020667,19.28456239382318,23.653870486265493,29.020194466039641,35.885360156129821,42.835589579172954,49.361699229638589,56.856082691250855,65.043950849652333]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1839:P1839*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":710},714,713,709,713,749,780,780,782,778]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1848*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":639},642,642,638,642,674,702,702,703,700]
[{"$f":"INDEX(CO_Index,A1840+1)","v":307},{"$f":"INDEX(CO_Names,A1846)","v":"Ν.ΙΩΝΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1845:P1845/VDSL_Cards_per_MSAN,0)","v":160},161,161,160,161,169,176,176,176,175]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1846)","v":35142},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1848*Capacity_Yearly_Copper_avg/1000000","v":11.857545184559031},14.475421758303959,17.347960876583493,21.278492682153896,26.105917673763347,32.281667134435274,38.53393802614351,44.404680259259166,51.146459949723216,58.512082958107833]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1845:P1845*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":639},642,642,638,642,674,702,702,703,700]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1854*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":766},770,769,765,770,808,841,841,843,839]
[{"$f":"INDEX(CO_Index,A1846+1)","v":308},{"$f":"INDEX(CO_Names,A1852)","v":"ΧΑΛΑΝΔΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1851:P1851/VDSL_Cards_per_MSAN,0)","v":192},193,193,192,193,202,211,211,211,210]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1852)","v":42141},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1854*Capacity_Yearly_Copper_avg/1000000","v":14.219134130741054},17.358395888585942,20.803039647717974,25.516389508811319,31.305260847136218,38.710993532304279,46.208487916445094,53.248467099352361,61.332962516114222,70.16554800346087]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1851:P1851*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":766},770,769,765,770,808,841,841,843,839]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1860*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":505},507,507,504,507,532,554,554,555,553]
[{"$f":"INDEX(CO_Index,A1852+1)","v":309},{"$f":"INDEX(CO_Names,A1858)","v":"ΨΥΧΙΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1857:P1857/VDSL_Cards_per_MSAN,0)","v":127},127,127,126,127,133,139,139,139,139]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1858)","v":27749},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1860*Capacity_Yearly_Copper_avg/1000000","v":9.3630135258758322},11.430154185054255,13.698382743279135,16.802028724520188,20.61388394312387,25.490409803467202,30.42735889498196,35.063043438454919,40.386520890810694,46.202600592013376]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1857:P1857*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":505},507,507,504,507,532,554,554,555,553]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1866*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":165},166,166,165,166,174,181,181,182,181]
[{"$f":"INDEX(CO_Index,A1858+1)","v":310},{"$f":"INDEX(CO_Names,A1864)","v":"ΑΝΟΙΞΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1863:P1863/VDSL_Cards_per_MSAN,0)","v":42},42,42,42,42,44,46,46,46,46]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1864)","v":9063},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1866*Capacity_Yearly_Copper_avg/1000000","v":3.0580198055790362},3.7331611005494501,4.4739789831107002,5.4876495127870006,6.732625686566422,8.3253300677077817,9.9377690606948548,11.451813134985654,13.190494750564609,15.090063395632896]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1863:P1863*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":165},166,166,165,166,174,181,181,182,181]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1872*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":76},77,77,76,77,81,84,84,84,84]
[{"$f":"INDEX(CO_Index,A1864+1)","v":311},{"$f":"INDEX(CO_Names,A1870)","v":"ΔΙΟΝΥΣΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1869:P1869/VDSL_Cards_per_MSAN,0)","v":19},20,20,19,20,21,21,21,21,21]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1870)","v":4179},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1872*Capacity_Yearly_Copper_avg/1000000","v":1.4100700394477319},1.7213814674165455,2.0629767373297603,2.5303858892129401,3.1044513675561149,3.8388562675660181,4.5823609074968337,5.2804950999784888,6.0822109194096319,6.9581126481683624]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1869:P1869*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":76},77,77,76,77,81,84,84,84,84]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1878*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":131},132,132,131,132,139,144,144,145,144]
[{"$f":"INDEX(CO_Index,A1870+1)","v":312},{"$f":"INDEX(CO_Names,A1876)","v":"ΕΚΑΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1875:P1875/VDSL_Cards_per_MSAN,0)","v":33},33,33,33,33,35,36,36,37,36]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1876)","v":7206},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1878*Capacity_Yearly_Copper_avg/1000000","v":2.4314344829529446},2.9682399746838066,3.5572649842541875,4.363235395469836,5.3531171463530436,6.619477928710392,7.9015297198904477,9.1053476167611844,10.487775038350277,11.998123891529366]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1875:P1875*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":131},132,132,131,132,139,144,144,145,144]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1884*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":46},47,47,46,47,49,51,51,51,51]
[{"$f":"INDEX(CO_Index,A1876+1)","v":313},{"$f":"INDEX(CO_Names,A1882)","v":"ΚΡΥΟΝΕΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1881:P1881/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,13,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1882)","v":2523},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1884*Capacity_Yearly_Copper_avg/1000000","v":0.85130574528036074},1.0392547122019489,1.245487032372095,1.5276773387136269,1.8742595837147833,2.3176440208349041,2.7665222707859556,3.188008886634536,3.6720311437354636,4.2008418787577844]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1881:P1881*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":46},47,47,46,47,49,51,51,51,51]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1890*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":629},633,632,628,632,664,691,691,693,689]
[{"$f":"INDEX(CO_Index,A1882+1)","v":314},{"$f":"INDEX(CO_Names,A1888)","v":"ΑΜΑΡΟΥΣΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1887:P1887/VDSL_Cards_per_MSAN,0)","v":158},159,158,157,158,166,173,173,174,173]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1888)","v":34609},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1890*Capacity_Yearly_Copper_avg/1000000","v":11.677701362825209},14.255872506776557,17.084843719130333,20.955761004970242,25.709968265075279,31.792049907679427,37.949492377975083,43.731192848804859,50.37071971999233,57.624628054668314]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1887:P1887*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":629},633,632,628,632,664,691,691,693,689]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1896*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":426},428,428,425,428,449,468,468,469,467]
[{"$f":"INDEX(CO_Index,A1888+1)","v":315},{"$f":"INDEX(CO_Names,A1894)","v":"ΝΕΑΣ ΚΗΦΙΣΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1893:P1893/VDSL_Cards_per_MSAN,0)","v":107},107,107,107,107,113,117,117,118,117]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1894)","v":23424},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1896*Capacity_Yearly_Copper_avg/1000000","v":7.90368045083122},9.6486335230354552,11.563332638241755,14.183239786772889,17.40097363810348,21.517436997240111,25.68490593376545,29.598065858314463,34.091818276202737,39.001395231082967]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1893:P1893*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":426},428,428,425,428,449,468,468,469,467]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1902*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":112},113,113,112,113,119,124,124,124,123]
[{"$f":"INDEX(CO_Index,A1894+1)","v":316},{"$f":"INDEX(CO_Names,A1900)","v":"ΓΛΥΚΑ ΝΕΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1899:P1899/VDSL_Cards_per_MSAN,0)","v":28},29,29,28,29,30,31,31,31,31]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1900)","v":6166},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1902*Capacity_Yearly_Copper_avg/1000000","v":2.0805197088381706},2.5398511912157025,3.0438656526382628,3.73351504974563,4.5805329342787768,5.6641272423575186,6.7611479673667079,7.7912258402649828,8.974135565704664,10.266504567744946]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1899:P1899*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":112},113,113,112,113,119,124,124,124,123]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1908*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":169},170,170,169,170,179,186,186,186,185]
[{"$f":"INDEX(CO_Index,A1900+1)","v":317},{"$f":"INDEX(CO_Names,A1906)","v":"ΚΟΡΩΠΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1905:P1905/VDSL_Cards_per_MSAN,0)","v":43},43,43,43,43,45,47,47,47,47]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1906)","v":9293},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1908*Capacity_Yearly_Copper_avg/1000000","v":3.1356259575467269},3.827900927662589,4.5875192199103747,5.6269145892452386,6.903485656544385,8.5366095464204363,10.189968871349143,11.742436220172312,13.525241941630464,15.473017669162145]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1905:P1905*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":169},170,170,169,170,179,186,186,186,185]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1914*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":126},126,126,125,126,133,138,138,138,138]
[{"$f":"INDEX(CO_Index,A1906+1)","v":318},{"$f":"INDEX(CO_Names,A1912)","v":"ΠΑΙΑΝΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1911:P1911/VDSL_Cards_per_MSAN,0)","v":32},32,32,32,32,34,35,35,35,35]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1912)","v":6893},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1914*Capacity_Yearly_Copper_avg/1000000","v":2.3258226326664788},2.8393114273515789,3.4027515315659334,4.1737137914201474,5.1205990132960757,6.3319541163753446,7.5583186732174372,8.7098475051810773,10.032227773986742,11.476973075813477]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1911:P1911*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":126},126,126,125,126,133,138,138,138,138]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1920*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":162},163,162,161,162,171,178,178,178,177]
[{"$f":"INDEX(CO_Index,A1912+1)","v":319},{"$f":"INDEX(CO_Names,A1918)","v":"ΠΑΛΛΗΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1917:P1917/VDSL_Cards_per_MSAN,0)","v":41},41,41,41,41,43,45,45,45,45]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1918)","v":8875},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1920*Capacity_Yearly_Copper_avg/1000000","v":2.9945852117967502},3.6557215896917543,4.3811721808570523,5.3738154502907012,6.5929662328453036,8.1526320590209185,9.7316231285078718,11.21426035231134,12.916875307432518,14.777039902487251]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1917:P1917*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":162},163,162,161,162,171,178,178,178,177]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1926*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":81},82,81,81,81,86,89,89,89,89]
[{"$f":"INDEX(CO_Index,A1918+1)","v":320},{"$f":"INDEX(CO_Names,A1924)","v":"ΣΠΑΤΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1923:P1923/VDSL_Cards_per_MSAN,0)","v":21},21,21,21,21,22,23,23,23,23]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1924)","v":4438},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1926*Capacity_Yearly_Copper_avg/1000000","v":1.4974613149243918},1.8280667509917754,2.1908329170302645,2.6872104753115638,3.2968545511399951,4.0767753327250507,4.8663598247118793,5.607761965471294,6.4591653650011835,7.3893524605339067]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1923:P1923*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":81},82,81,81,81,86,89,89,89,89]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1932*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":150},151,151,150,151,158,165,165,165,164]
[{"$f":"INDEX(CO_Index,A1924+1)","v":321},{"$f":"INDEX(CO_Names,A1930)","v":"ΑΡΤΕΜΙΔΑ Α"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1929:P1929/VDSL_Cards_per_MSAN,0)","v":38},38,38,38,38,40,42,42,42,41]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1930)","v":8236},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1932*Capacity_Yearly_Copper_avg/1000000","v":2.7789750765473844},3.3925096352339481,4.0657277838353441,4.9869007378697701,6.1182726640804423,7.5656425507714102,9.0309462632553039,10.406833606944923,11.986860285297375,13.713093029508169]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1929:P1929*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":150},151,151,150,151,158,165,165,165,164]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1938*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":67},68,68,67,68,71,74,74,74,74]
[{"$f":"INDEX(CO_Index,A1930+1)","v":322},{"$f":"INDEX(CO_Names,A1936)","v":"ΑΡΤΕΜΙΔΑ Β"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1935:P1935/VDSL_Cards_per_MSAN,0)","v":17},17,17,17,17,18,19,19,19,19]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1936)","v":3675},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1938*Capacity_Yearly_Copper_avg/1000000","v":1.2400113412228797},1.5137776723512335,1.814175522777427,2.2252137216696708,2.7300451724739707,3.3758786272565491,4.0297143658891752,4.6436514698303295,5.348677944204451,6.1189432835651445]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1935:P1935*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":67},68,68,67,68,71,74,74,74,74]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1944*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[{"$f":"INDEX(CO_Index,A1936+1)","v":323},{"$f":"INDEX(CO_Names,A1942)","v":"ΓΡΑΜΜΑΤΙΚΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1941:P1941/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1942)","v":525},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1944*Capacity_Yearly_Copper_avg/1000000","v":0.17714447731755423},0.21625395319303337,0.2591679318253467,0.31788767452423866,0.39000645321056732,0.48226837532236416,0.57567348084131065,0.66337878140433282,0.76409684917206444,0.87413475479502056]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1941:P1941*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1950*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":27},27,27,27,27,28,29,29,29,29]
[{"$f":"INDEX(CO_Index,A1942+1)","v":324},{"$f":"INDEX(CO_Names,A1948)","v":"ΜΑΡΑΘΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1947:P1947/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1948)","v":1447},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1950*Capacity_Yearly_Copper_avg/1000000","v":0.48824392129238275},0.59603708622917961,0.71431618543100339,0.87615898102204448,1.0749320719917919,1.3292235030313539,1.5866657652902409,1.8283982794134659,2.1059964585751949,2.4092818860731331]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1947:P1947*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},27,27,27,27,28,29,29,29,29]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1956*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":30},30,30,30,30,31,33,33,33,33]
[{"$f":"INDEX(CO_Index,A1948+1)","v":325},{"$f":"INDEX(CO_Names,A1954)","v":"ΤΥΜΒΟΣ ΜΑΡΑΘΩΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1953:P1953/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1954)","v":1615},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1956*Capacity_Yearly_Copper_avg/1000000","v":0.54493015403400025},0.66523835125095021,0.79724992361511415,0.97788303686980094,1.1997341370191736,1.4835493831345106,1.7708812791594604,2.0406794894628524,2.3505074503102548,2.6890050076075398]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1953:P1953*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":30},30,30,30,30,31,33,33,33,33]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1962*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":48},48,48,48,48,50,52,52,52,52]
[{"$f":"INDEX(CO_Index,A1954+1)","v":326},{"$f":"INDEX(CO_Names,A1960)","v":"ΑΓ.ΑΠΟΣΤΟΛΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1959:P1959/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,13,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1960)","v":2599},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1962*Capacity_Yearly_Copper_avg/1000000","v":0.87694951723490178},1.0705600463784641,1.2830046758363356,1.5736953639780882,1.9307176607509795,2.3874581094529987,2.8498578603934592,3.2840408626092588,3.7826432590441814,4.3273832908804923]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1959:P1959*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":48},48,48,48,48,50,52,52,52,52]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1968*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":26},26,26,26,26,27,28,28,29,28]
[{"$f":"INDEX(CO_Index,A1960+1)","v":327},{"$f":"INDEX(CO_Names,A1966)","v":"ΑΥΛΩΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1965:P1965/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,8,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1966)","v":1401},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1968*Capacity_Yearly_Copper_avg/1000000","v":0.47272269089884478},0.57708912080655184,0.69160813807106813,0.84830596573039685,1.0407600779961996,1.2869676072888232,1.5362258031593834,1.7702736623761337,2.0390470203620232,2.3326910313672835]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1965:P1965*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":26},26,26,26,26,27,28,28,29,28]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1974*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,7]
[{"$f":"INDEX(CO_Index,A1966+1)","v":328},{"$f":"INDEX(CO_Names,A1972)","v":"ΜΑΛΑΚΑΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1971:P1971/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1972)","v":351},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1974*Capacity_Yearly_Copper_avg/1000000","v":0.11843373626373625},0.14458121442048516,0.17327227442037466,0.21253061668191958,0.260747171575065,0.32243085664409488,0.38487884147676199,0.44351609956746818,0.51085332201789446,0.58442152177724227]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1971:P1971*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1980*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":109},109,109,108,109,114,119,119,119,119]
[{"$f":"INDEX(CO_Index,A1972+1)","v":329},{"$f":"INDEX(CO_Names,A1978)","v":"Ν.ΠΑΛΑΤΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1977:P1977/VDSL_Cards_per_MSAN,0)","v":28},28,28,27,28,29,30,30,30,30]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1978)","v":5948},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1980*Capacity_Yearly_Copper_avg/1000000","v":2.0069625734948811},2.4500543116041196,2.9362492542803094,3.6015159772765175,4.4185873975170553,5.4638710407950883,6.5221064077030775,7.5157656986532793,8.6568534454770276,9.9035305171824426]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1977:P1977*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":109},109,109,108,109,114,119,119,119,119]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1986*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":42},43,43,42,43,45,47,47,47,46]
[{"$f":"INDEX(CO_Index,A1978+1)","v":330},{"$f":"INDEX(CO_Names,A1984)","v":"ΧΑΛΚΟΥΤΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1983:P1983/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1984)","v":2307},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1986*Capacity_Yearly_Copper_avg/1000000","v":0.77842344604113833},0.95028165717395807,1.1388579404210948,1.3968892669093689,1.7137997858224356,2.1192250321308457,2.529673752954102,2.9150759022853254,3.3576598686475285,3.8411978653564045]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1983:P1983*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":42},43,43,42,43,45,47,47,47,46]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1992*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":25},25,25,25,25,27,28,28,28,28]
[{"$f":"INDEX(CO_Index,A1984+1)","v":331},{"$f":"INDEX(CO_Names,A1990)","v":"ΑΦΙΔΝΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1989:P1989/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1990)","v":1363},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1992*Capacity_Yearly_Copper_avg/1000000","v":0.45990080492157415},0.56143645371829431,0.67284931633894784,0.82529695309816642,1.0125310394781013,1.2520605629797759,1.4945580083556314,1.7222576743887723,1.9837409627076643,2.2694203253059295]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1989:P1989*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":25},25,25,25,25,27,28,28,28,28]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B1998*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":30},30,30,30,30,31,33,33,33,33]
[{"$f":"INDEX(CO_Index,A1990+1)","v":332},{"$f":"INDEX(CO_Names,A1996)","v":"ΚΑΠΑΝΔΡΙΤΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G1995:P1995/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A1996)","v":1610},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B1998*Capacity_Yearly_Copper_avg/1000000","v":0.54324306377383302},0.66317878979196898,0.7947816575977299,0.97485553520766521,1.1960197898457396,1.4789563509885832,1.7653986745800194,2.0343615963066206,2.3432303374609975,2.6806799147047293]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G1995:P1995*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":30},30,30,30,30,31,33,33,33,33]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2004*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2010*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,17,17,18,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2007:P2007*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,18,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2013:P2013*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},8,8,7,8,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2022*Capacity_Yearly_Copper_avg/1000000","v":0.13159304029304028},0.16064579380053909,0.19252474935597183,0.2361451296465773,0.28971907952784998,0.35825650738232762,0.42764315719640228,0.49279566618607579,0.56761480224210492,0.64935724641915804]
[null,{"$f":"INDEX(CO_Subs,A2026)","v":1005},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2032)","v":8416},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2031:P2031*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":153},154,154,153,154,162,168,168,169,168]
[null,{"$f":"INDEX(CO_Subs,A2044)","v":17087},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2050+1)","v":342},{"$f":"INDEX(CO_Names,A2056)","v":"ΓΕΩΡΓΙΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2055:P2055/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2056+1)","v":343},{"$f":"INDEX(CO_Names,A2062)","v":"ΟΡΦΑΝΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2061:P2061/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2070*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2082*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":33},33,33,33,33,35,37,37,37,36]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2088*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2085:P2085*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2094*Capacity_Yearly_Copper_avg/1000000","v":0.42345965530196306},0.5169499262042988,0.61953477036344784,0.7599029171960372,0.93230114053192747,1.1528510686277464,1.3761337494397046,1.585791182214167,1.8265553251636966,2.0895983186052391]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2100*Capacity_Yearly_Copper_avg/1000000","v":0.32155940358786511},0.39255241408183011,0.47045150291343896,0.57704181680304645,0.70795457125651529,0.87543192701373918,1.0449844328414648,1.2041904355777697,1.3870177090685283,1.5867627072755324]
[null,{"$f":"INDEX(CO_Subs,A2104)","v":241},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2110)","v":115},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2110+1)","v":352},{"$f":"INDEX(CO_Names,A2116)","v":"ΚΡΗΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2115:P2115/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2122)","v":130},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2128+1)","v":355},{"$f":"INDEX(CO_Names,A2134)","v":"ΠΗΓΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2133:P2133/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A2134+1)","v":356},{"$f":"INDEX(CO_Names,A2140)","v":"ΧΡΥΣΟΥΠΟΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2139:P2139/VDSL_Cards_per_MSAN,0)","v":16},16,16,15,16,16,17,17,17,17]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2148*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2148*Capacity_Yearly_Copper_avg/1000000","v":8.8066111580726969E-2},0.10750910815882231,0.12884348610745808,0.15803558676347865,0.19388892245325345,0.23975627801740387,0.28619195904682304,0.32979402275529685,0.37986529073125486,0.43456984952666733]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2160*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},14,14,13,14,14,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2157:P2157*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},14,14,13,14,14,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2163:P2163*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":30},30,30,30,30,32,33,33,33,33]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2172*Capacity_Yearly_Copper_avg/1000000","v":0.10527443223443222},0.12851663504043126,0.15401979948477751,0.18891610371726184,0.23177526362227996,0.28660520590586208,0.34211452575712176,0.39423653294886063,0.45409184179368395,0.51948579713532639]
[null,{"$f":"INDEX(CO_Subs,A2176)","v":7230},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2182)","v":649},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2188)","v":435},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2194)","v":2186},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2206+1)","v":368},{"$f":"INDEX(CO_Names,A2212)","v":"ΚΑΛΑΜΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2211:P2211/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2212+1)","v":369},{"$f":"INDEX(CO_Names,A2218)","v":"ΚΑΛΛΙΦΥΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2217:P2217/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2226*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":214},215,215,214,215,226,235,235,236,234]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2238*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2235:P2235*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2244*Capacity_Yearly_Copper_avg/1000000","v":4.0827584296045834E-2},4.9841387307346739E-2,5.9732037620698959E-2,7.3265540223681674E-2,8.9887201597102159E-2,0.11115137793144012,0.13267903082247348,0.15289301438080813,0.1761061309520377,0.2014672482479952]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2250*Capacity_Yearly_Copper_avg/1000000","v":0.23281845590307129},0.28421948133941533,0.34062071039902708,0.41779522937471364,0.51257990993388847,0.6338384361379642,0.75659943196286539,0.87186925555998029,1.0042415731975702,1.1488628205877411]
[null,{"$f":"INDEX(CO_Subs,A2254)","v":246},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2256*Capacity_Yearly_Copper_avg/1000000","v":8.300484080022541E-2},0.1013304237818785,0.12143868805530532,0.14895308177707181,0.18274588093295152,0.22597718157962207,0.26974414530849988,0.31084034328660165,0.35803395218348161,0.40959457081823814]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2259:P2259*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A2266)","v":121},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2272)","v":103},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2284+1)","v":381},{"$f":"INDEX(CO_Names,A2290)","v":"ΚΟΚΚΙΝΟΓΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2289:P2289/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2298*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2304*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2304*Capacity_Yearly_Copper_avg/1000000","v":0.4103003512726589},0.5008853468242449,0.60028229542785072,0.73628840423137953,0.90332923257914255,1.1170254178895138,1.3333694337200643,1.5365116155955596,1.7697938449394861,2.0246625939633236]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2307:P2307*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2313:P2313*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2322*Capacity_Yearly_Copper_avg/1000000","v":6.3434593782286081E-2},7.7439510857695751E-2,9.2806802253647971E-2,0.11383406249629881,0.13965945372111743,0.17269800868686563,0.2061459321869836,0.23755278267431343,0.27361944313209158,0.31302349314564543]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2319:P2319*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2328*Capacity_Yearly_Copper_avg/1000000","v":7.9151526646003578},9.662638540956527,11.580116847159969,14.203826798075411,17.426231198882832,21.548669615832413,25.722187644905649,29.641027531776835,34.141302643577689,39.058005862822078]
[null,{"$f":"INDEX(CO_Subs,A2332)","v":82},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2338+1)","v":390},{"$f":"INDEX(CO_Names,A2344)","v":"ΜΟΙΡΑΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2343:P2343/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A2344)","v":119},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2356+1)","v":393},{"$f":"INDEX(CO_Names,A2362)","v":"ΠΡΟΣΚΥΝΗΤΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2361:P2361/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2362+1)","v":394},{"$f":"INDEX(CO_Names,A2368)","v":"ΣΤΡΥΜΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2367:P2367/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2376*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2373:P2373*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2388*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2385:P2385*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2394*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},21,21,20,21,22,22,22,22,22]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2391:P2391*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},21,21,20,21,22,22,22,22,22]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2400*Capacity_Yearly_Copper_avg/1000000","v":5.229979806518268E-2},6.3846405228419376E-2,7.6516246538911883E-2,9.3852551526203795E-2,0.11514476237645319,0.14238399652374559,0.16996074196267269,0.19585468784318397,0.22559049832699041,0.2580778799871013]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2406*Capacity_Yearly_Copper_avg/1000000","v":3.0705042735042733E-2},3.7484018553459113E-2,4.4922441516393428E-2,5.5100530250868029E-2,6.7601118556498335E-2,8.3593185055876457E-2,9.9783403345827193E-2,0.11498565544341768,0.13244345385649117,0.15151669083113689]
[null,{"$f":"INDEX(CO_Subs,A2410)","v":519},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2415:P2415*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,{"$f":"INDEX(CO_Subs,A2422)","v":984},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2434+1)","v":406},{"$f":"INDEX(CO_Names,A2440)","v":"ΑΙΣΥΜΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2439:P2439/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2448*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":407},409,409,406,409,429,447,447,448,446]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2454*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2457:P2457*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,9,10,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2466*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2463:P2463*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2469:P2469*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2478*Capacity_Yearly_Copper_avg/1000000","v":0.12180791678407063},0.14870033733844767,0.17820880645514317,0.21858562000619075,0.26817586592193293,0.33161692093594941,0.3958440506356441,0.45615188587993172,0.52540754771640996,0.60107170758286177]
[null,{"$f":"INDEX(CO_Subs,A2482)","v":325},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2488)","v":8090},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2488+1)","v":415},{"$f":"INDEX(CO_Names,A2494)","v":"ΡΙΖΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2493:P2493/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A2500)","v":177},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2506+1)","v":418},{"$f":"INDEX(CO_Names,A2512)","v":"ΜΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2511:P2511/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2512+1)","v":419},{"$f":"INDEX(CO_Names,A2518)","v":"ΜΕΤΑΞΑΔΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2517:P2517/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2526*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2523:P2523*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2532*Capacity_Yearly_Copper_avg/1000000","v":0.10662410444256598},0.13016428420761628,0.15599441229868488,0.1913381050469703,0.23474674136102713,0.2902796316226039,0.34650060942067462,0.39929084747384602,0.45991353207309021,0.52614587145757419]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2538*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2544*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2541:P2541*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2550*Capacity_Yearly_Copper_avg/1000000","v":9.2115128205128197E-2},0.11245205566037735,0.13476732454918031,0.16530159075260412,0.20280335566949495,0.25077955516762934,0.29935021003748158,0.34495696633025308,0.39733036156947349,0.45455007249341062]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2556*Capacity_Yearly_Copper_avg/1000000","v":0.51355027519489049},0.62693050811389872,0.75134017569176714,0.92157150595407855,1.1306472795933018,1.3981189852202633,1.6689048339818566,1.923166676756942,2.2151531513140608,2.5341582796152782]
[null,{"$f":"INDEX(CO_Subs,A2560)","v":72},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2566)","v":444},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2572)","v":415},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2584+1)","v":431},{"$f":"INDEX(CO_Names,A2590)","v":"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2589:P2589/VDSL_Cards_per_MSAN,0)","v":113},113,113,112,113,119,124,124,124,123]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2598*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":731},735,734,729,734,771,802,803,804,800]
[{"$f":"INDEX(CO_Index,A2590+1)","v":432},{"$f":"INDEX(CO_Names,A2596)","v":"ΑΡΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2595:P2595/VDSL_Cards_per_MSAN,0)","v":183},184,184,183,184,193,201,201,201,200]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2604*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":315},317,317,315,317,333,346,346,347,345]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2610*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":580},583,583,579,583,612,637,637,639,635]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2616*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":226},227,227,226,227,239,248,248,249,248]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2613:P2613*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":226},227,227,226,227,239,248,248,249,248]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2619:P2619*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":517},520,519,516,519,545,568,568,569,566]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2628*Capacity_Yearly_Copper_avg/1000000","v":4.5811248924579697},5.5925331857177412,6.7023295436052051,8.2208780133630253,10.085938314742613,12.471919489050929,14.887464475014239,17.155607076431668,19.760272230874513,22.605957268289512]
[null,{"$f":"INDEX(CO_Subs,A2632)","v":32541},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2638)","v":50265},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2637:P2637*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":913},919,918,912,918,964,1003,1004,1006,1001]
[null,{"$f":"INDEX(CO_Subs,A2650)","v":39851},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2656+1)","v":443},{"$f":"INDEX(CO_Names,A2662)","v":"ΒΟΥΛΙΑΓΜΕΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2661:P2661/VDSL_Cards_per_MSAN,0)","v":17},18,18,17,18,18,19,19,19,19]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2662+1)","v":444},{"$f":"INDEX(CO_Names,A2668)","v":"ΒΑΡΚΙΖΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2667:P2667/VDSL_Cards_per_MSAN,0)","v":46},46,46,46,46,48,50,50,50,50]
[{"$f":"INDEX(CO_Index,A2668+1)","v":445},{"$f":"INDEX(CO_Names,A2674)","v":"ΚΑΛΥΒΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2673:P2673/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2682*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":154},155,155,154,155,162,169,169,169,169]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2682*Capacity_Yearly_Copper_avg/1000000","v":2.8501702855264393},3.4794231288029573,4.16988860976896,5.1146613080118932,6.2750181147993551,7.759468507329542,9.2623121765077165,10.673448698137904,12.293954447536054,14.064411950006738]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2694*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2691:P2691*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2700*Capacity_Yearly_Copper_avg/1000000","v":0.15251295951911337},0.18618435589190682,0.22313124797153663,0.27368615025705884,0.33577698447843124,0.4152101059918259,0.49562745398147129,0.57113754132334937,0.65785100157290111,0.75258839841399849]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2706*Capacity_Yearly_Copper_avg/1000000","v":0.74771840330609551},0.9127976386204989,1.0939354989047017,1.3417887366585008,1.6461986672659372,2.0356318470749692,2.4298903496082751,2.8000902468419073,3.2252164147910376,3.6896811745252669]
[null,{"$f":"INDEX(CO_Subs,A2710)","v":4162},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2716)","v":27656},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2716+1)","v":453},{"$f":"INDEX(CO_Names,A2722)","v":"ΑΙΓΑΛΕΩ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2721:P2721/VDSL_Cards_per_MSAN,0)","v":116},117,117,116,117,122,128,128,128,127]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2728)","v":16580},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2740+1)","v":457},{"$f":"INDEX(CO_Names,A2746)","v":"ΠΕΡΙΣΤΕΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2745:P2745/VDSL_Cards_per_MSAN,0)","v":273},274,274,272,274,288,299,299,300,299]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2754*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":205},206,206,204,206,216,225,225,225,224]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2760*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":21},21,21,21,21,22,23,23,23,23]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2766*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2763:P2763*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2769:P2769*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2778*Capacity_Yearly_Copper_avg/1000000","v":9.7513817037663195E-2},0.11904265232911743,0.14266577580480991,0.17498959607143802,0.2146892666244837,0.26547725803459665,0.31689454469169293,0.36517422443019465,0.42061712268709828,0.48119036978240176]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2784*Capacity_Yearly_Copper_avg/1000000","v":8.8740947684793833E-2},0.10833293274241482,0.12983079251441179,0.15924658742833289,0.19537466132262704,0.24159349087577478,0.28838500087859942,0.33232118001778954,0.38277613587095799,0.43789988668779123]
[null,{"$f":"INDEX(CO_Subs,A2788)","v":404},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2794)","v":1956},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2800)","v":2847},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2812+1)","v":469},{"$f":"INDEX(CO_Names,A2818)","v":"ΒΡΥΣΟΥΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2817:P2817/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2818+1)","v":470},{"$f":"INDEX(CO_Names,A2824)","v":"ΚΑΣΤΡΟΣΥΚΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2823:P2823/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2832*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2844*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2841:P2841*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2847:P2847*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2856*Capacity_Yearly_Copper_avg/1000000","v":0.1309182041889734},0.15982196921694655,0.19153744294901814,0.23493412898172306,0.28823334065847633,0.35641929452395671,0.42545011536462579,0.49026850892358315,0.56470395710240173,0.64602720925803414]
[null,{"$f":"INDEX(CO_Subs,A2860)","v":186},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2862*Capacity_Yearly_Copper_avg/1000000","v":6.2759757678219216E-2},7.6615686274103256E-2,9.1819495846694271E-2,0.11262306183144456,0.13817371485174385,0.1708607958284947,0.20395289035520719,0.23502562541182073,0.27070859799238856,0.30969345598452153]
[null,{"$f":"INDEX(CO_Subs,A2866)","v":2222},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2872+1)","v":479},{"$f":"INDEX(CO_Names,A2878)","v":"ΒΑΡΛΑΑΜ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2877:P2877/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A2878)","v":175},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2890+1)","v":482},{"$f":"INDEX(CO_Names,A2896)","v":"ΔΕΡΒΙΖΙΑΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2895:P2895/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2904*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2910*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2910*Capacity_Yearly_Copper_avg/1000000","v":3.8465657931811781E-2},4.695800126477296E-2,5.6276465196361002E-2,6.9027037896691817E-2,8.4687115554294604E-2,0.10472113292714193,0.12500338441125602,0.14404796396208369,0.16591817296307682,0.18981211818406157]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2913:P2913*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":511},514,513,510,513,539,561,561,562,560]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2919:P2919*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2928*Capacity_Yearly_Copper_avg/1000000","v":8.7391275476660091E-2},0.1066852835752298,0.12785617970050439,0.1568245860986244,0.19240318358387984,0.23791906515903297,0.28399891721504661,0.3272668654928042,0.37695444559155178,0.43123981236554343]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2925:P2925*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B2934*Capacity_Yearly_Copper_avg/1000000","v":0.1400284915938762},0.17094360109544543,0.20486607944289312,0.25128263795725531,0.30829081539501985,0.38122166811196401,0.45505618009360754,0.52438513196723446,0.60400036648839373,0.69098271093320673]
[null,{"$f":"INDEX(CO_Subs,A2938)","v":663},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2944)","v":228},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2950)","v":91},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A2956)","v":3267},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A2962+1)","v":494},{"$f":"INDEX(CO_Names,A2968)","v":"ΠΛΑΤΑΝΟΥΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2967:P2967/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A2968+1)","v":495},{"$f":"INDEX(CO_Names,A2974)","v":"ΡΑΔΟΒΙΖΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G2973:P2973/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2982*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},3,3,2,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2979:P2979*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},3,3,2,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B2994*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},18,18,17,18,18,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2991:P2991*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},18,18,17,18,18,19,19,19,19]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3000*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G2997:P2997*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3006*Capacity_Yearly_Copper_avg/1000000","v":7.9968078331924486E-2},9.7623213155712207E-2,0.11699580922401367,0.14350357878522776,0.17606005602077035,0.21770972371695294,0.25987545706550597,0.29946813560538449,0.34493514905481765,0.39460940359318064]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3012*Capacity_Yearly_Copper_avg/1000000","v":0.47103560063867755},0.57502955934757061,0.68913987205368388,0.84527846406826135,1.0370457308227656,1.2823745751428959,1.530743198579942,1.7639557692199019,2.0317699075127655,2.3243659384644735]
[null,{"$f":"INDEX(CO_Subs,A3016)","v":294},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3022)","v":775},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3028)","v":2203},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3040+1)","v":507},{"$f":"INDEX(CO_Names,A3046)","v":"ΑΡΓΥΡΑΔΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3045:P3045/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3054*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3060*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3057:P3057*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3072*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3069:P3069*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3075:P3075*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},28,28,27,28,29,30,30,30,30]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3084*Capacity_Yearly_Copper_avg/1000000","v":0.26790993331454871},0.32705835968622571,0.3919606435606196,0.48076726394713432,0.58983833114131501,0.72937350477325169,0.87063760721523931,1.0032814332096003,1.1556055204621316,1.3220247529661835]
[null,{"$f":"INDEX(CO_Subs,A3088)","v":1006},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3094)","v":174},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3094+1)","v":516},{"$f":"INDEX(CO_Names,A3100)","v":"ΜΑΓΟΥΛΑΔΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3099:P3099/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Subs,A3106)","v":770},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3112+1)","v":519},{"$f":"INDEX(CO_Names,A3118)","v":"ΣΙΔΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3117:P3117/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A3118+1)","v":520},{"$f":"INDEX(CO_Names,A3124)","v":"ΣΠΑΡΤΙΛΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3123:P3123/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3132*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":128},129,129,128,129,135,141,141,141,141]
[{"$f":"INDEX(CO_Index,A3124+1)","v":521},{"$f":"INDEX(CO_Names,A3130)","v":"ΗΓΟΥΜΕΝΙΤΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3129:P3129/VDSL_Cards_per_MSAN,0)","v":32},33,33,32,33,34,36,36,36,36]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3138*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3144*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3150*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3147:P3147*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3156*Capacity_Yearly_Copper_avg/1000000","v":0.21021144641683101},0.25662135778906625,0.30754594576607808,0.3772267071020966,0.46280765780987315,0.57229180538253865,0.68313253059835533,0.78720948726647488,0.90672826101751625,1.0373065756900912]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3162*Capacity_Yearly_Copper_avg/1000000","v":0.14205299990607684},0.17341507484622293,0.20782799866375423,0.25491563995181804,0.31274803200314061,0.38673330668707673,0.46163530558893678,0.53196660375471261,0.61273290190750307,0.70097282241657843]
[null,{"$f":"INDEX(CO_Subs,A3166)","v":473},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3172)","v":1499},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3178)","v":29},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3190+1)","v":532},{"$f":"INDEX(CO_Names,A3196)","v":"ΑΓΝΑΝΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3195:P3195/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3204*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[{"$f":"INDEX(CO_Index,A3196+1)","v":533},{"$f":"INDEX(CO_Names,A3202)","v":"ΑΓ ΠΑΡΑΣΚΕΥΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3201:P3201/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3210*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3216*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3219:P3219*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3225:P3225*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3234*Capacity_Yearly_Copper_avg/1000000","v":5.601139663755049E-2},6.8377440438178172E-2,8.1946431777157255E-2,0.10051305518290213,0.12331632615800793,0.1524886672447856,0.18202247203744298,0.2097540527868938,0.24160014659535747,0.27639308437328269]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3240*Capacity_Yearly_Copper_avg/1000000","v":0.13597947496947496},0.16600065359389041,0.19894224100117092,0.24401663396812986,0.29937638217877832,0.37019839096173851,0.44189792910294895,0.50922218839227829,0.58653529565017515,0.67100248796646345]
[null,{"$f":"INDEX(CO_Subs,A3244)","v":1253},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3249:P3249*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3262+1)","v":544},{"$f":"INDEX(CO_Names,A3268)","v":"ΝΕΜΕΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3267:P3267/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3268+1)","v":545},{"$f":"INDEX(CO_Names,A3274)","v":"ΜΟΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3273:P3273/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A3274+1)","v":546},{"$f":"INDEX(CO_Names,A3280)","v":"ΧΙΛΙΟΜΟΔΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3279:P3279/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3288*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3288*Capacity_Yearly_Copper_avg/1000000","v":5.0612707805015499E-2},6.1786843769438105E-2,7.4047980521527626E-2,9.0825049864068197E-2,0.11143041520301922,0.13779096437781835,0.16447813738323164,0.18953679468695223,0.21831338547773269,0.24975278708429158]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3300*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3297:P3297*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3303:P3303*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,20,20,20,20]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3312*Capacity_Yearly_Copper_avg/1000000","v":9.785123508969662E-2},0.11945456462091367,0.14315942900828676,0.17559509640386514,0.2154321360591705,0.26639586446378205,0.31799106560758117,0.36643780306144091,0.42207254525694987,0.48285538836296371]
[null,{"$f":"INDEX(CO_Subs,A3316)","v":462},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3322)","v":312},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3328)","v":1503},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3334)","v":90},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3346+1)","v":558},{"$f":"INDEX(CO_Names,A3352)","v":"ΣΤΡΑΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3351:P3351/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3360*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3366*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":981},987,986,979,986,1035,1078,1078,1080,1075]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3372*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3369:P3369*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3375:P3375*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3384*Capacity_Yearly_Copper_avg/1000000","v":7.9293242227857608E-2},9.6799388572119699E-2,0.11600850281705996,0.14229257812037349,0.17457431715139676,0.21587251085858203,0.25768241523372953,0.29694097834289185,0.34202430391511457,0.39127936643205674]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3390*Capacity_Yearly_Copper_avg/1000000","v":0.10156283366206442},0.12398559983067248,0.14858961424653211,0.18225560006056352,0.22360369984072523,0.27650053518482209,0.33005279568235146,0.38033716800515083,0.43808219352531691,0.50117059274914511]
[null,{"$f":"INDEX(CO_Subs,A3394)","v":128},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3400)","v":143},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3405:P3405*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A3412)","v":75},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3418+1)","v":570},{"$f":"INDEX(CO_Names,A3424)","v":"ΓΟΥΜΕΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3423:P3423/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A3424+1)","v":571},{"$f":"INDEX(CO_Names,A3430)","v":"ΒΥΡΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3429:P3429/VDSL_Cards_per_MSAN,0)","v":117},118,117,117,117,123,128,128,129,128]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3438*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3435:P3435*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3447:P3447*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3453:P3453*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3462*Capacity_Yearly_Copper_avg/1000000","v":0.17916898562975486},0.21872542694381089,0.26212985104620784,0.32152067651880145,0.39446366981868802,0.48778001389747683,0.58225260633663989,0.67096025319181085,0.77282938459117378,0.88412486627839215]
[null,{"$f":"INDEX(CO_Subs,A3466)","v":191},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3468*Capacity_Yearly_Copper_avg/1000000","v":6.4446847938386398E-2},7.8675247733084527E-2,9.4287761864078529E-2,0.11565056349358016,0.14188806202517779,0.17545382797442199,0.20943549493464825,0.2413435185680525,0.27798571084164625,0.31801854888733128]
[null,{"$f":"INDEX(CO_Subs,A3472)","v":319},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3477:P3477*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Subs,A3484)","v":139},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3496+1)","v":583},{"$f":"INDEX(CO_Names,A3502)","v":"ΑΝΔΡΙΤΣΑΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3501:P3501/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3510*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3516*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":106},107,107,106,107,112,116,116,117,116]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3513:P3513*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":106},107,107,106,107,112,116,116,117,116]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3522*Capacity_Yearly_Copper_avg/1000000","v":3.6778567671644599E-2},4.4898439805791682E-2,5.3808199178976751E-2,6.5999536234556219E-2,8.0972768380860635E-2,0.10012810078121465,0.11952077983181499,0.13773007080585195,0.15864106011381909,0.18148702528125188]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3525:P3525*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3534*Capacity_Yearly_Copper_avg/1000000","v":3.4278299906076826},4.1846169723581452,5.0150228941213282,6.151277877127125,7.5468105869831481,9.3321227140950409,11.139555984508334,12.836695314831651,14.785637887121908,16.914923759928786]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3531:P3531*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":185},186,186,185,186,195,203,203,204,203]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3540*Capacity_Yearly_Copper_avg/1000000","v":0.39714104724335492},0.484820767444191,0.58102982049225349,0.71267389126672165,0.8743573246263574,1.081199767151281,1.2906051180004243,1.4872320489769519,1.7130323647152756,1.9597268693214078]
[null,{"$f":"INDEX(CO_Subs,A3544)","v":55},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3550)","v":1055},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3556)","v":587},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3562)","v":2219},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3568+1)","v":595},{"$f":"INDEX(CO_Names,A3574)","v":"ΛΟΥΣΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3573:P3573/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A3574+1)","v":596},{"$f":"INDEX(CO_Names,A3580)","v":"ΙΣΩΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3579:P3579/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3588*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3594*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3591:P3591*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3606*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3603:P3603*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3612*Capacity_Yearly_Copper_avg/1000000","v":2.4968935850474314E-2},3.0481509592922798E-2,3.653033705728697E-2,4.4807024599606976E-2,5.4972338166822808E-2,6.7976875759723693E-2,8.1142547775727603E-2,9.3504818712229765E-2,0.10770127016901478,0.12321137496158385]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3618*Capacity_Yearly_Copper_avg/1000000","v":0.11370988353526815},0.1388144423353376,0.16636112957169874,0.20405361202793984,0.25034699948944983,0.30957036663549847,0.36952754865432708,0.42582599873001931,0.49047740603997275,0.56111126164937508]
[null,{"$f":"INDEX(CO_Subs,A3622)","v":343},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3628)","v":365},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3633:P3633*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":142},142,142,141,142,149,155,156,156,155]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3646+1)","v":608},{"$f":"INDEX(CO_Names,A3652)","v":"ΛΥΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3651:P3651/VDSL_Cards_per_MSAN,0)","v":5},6,6,5,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3660*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,11,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3666*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},9,9,8,9,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3663:P3663*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},9,9,8,9,9,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3678*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3675:P3675*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3681:P3681*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3690*Capacity_Yearly_Copper_avg/1000000","v":0.11978340847187001},0.1462288635876702,0.17524688723428206,0.21495261801162804,0.26371864931381217,0.32610528236083669,0.3892649251403148,0.44857041409245363,0.51667501229730073,0.59108159609949007]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3696*Capacity_Yearly_Copper_avg/1000000","v":0.5294089236404621},0.64629038582832254,0.77454187625517901,0.95003002157815319,1.165562143023581,1.4412934873919796,1.7204413170286028,1.9825548724255204,2.283558012097084,2.6124141529016898]
[null,{"$f":"INDEX(CO_Subs,A3700)","v":346},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3706+1)","v":618},{"$f":"INDEX(CO_Names,A3712)","v":"ΑΓΚΑΘΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3711:P3711/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3718+1)","v":620},{"$f":"INDEX(CO_Names,A3724)","v":"ΓΕΩΡΓΙΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3723:P3723/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A3724+1)","v":621},{"$f":"INDEX(CO_Names,A3730)","v":"ΝΕΑ ΝΙΚΟΜΗΔΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3729:P3729/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3738*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[{"$f":"INDEX(CO_Index,A3730+1)","v":622},{"$f":"INDEX(CO_Names,A3736)","v":"ΚΑΜΠΟΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3735:P3735/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3744*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3750*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3756*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3753:P3753*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3759:P3759*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":131},132,132,131,132,138,144,144,144,144]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3768*Capacity_Yearly_Copper_avg/1000000","v":0.16972128017281862},0.2071918827735158,0.24830756134885601,0.30456666721084202,0.37366332564745774,0.46205903388028413,0.55155002069177006,0.6355800515169131,0.73207755263533025,0.83750434602265766]
[null,{"$f":"INDEX(CO_Subs,A3772)","v":771},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3778)","v":416},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3783:P3783*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":49},49,49,49,49,52,54,54,54,54]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3796+1)","v":633},{"$f":"INDEX(CO_Names,A3802)","v":"ΛΙΜΕΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3801:P3801/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3802+1)","v":634},{"$f":"INDEX(CO_Names,A3808)","v":"ΕΔΕΣΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3807:P3807/VDSL_Cards_per_MSAN,0)","v":39},39,39,39,39,41,43,43,43,43]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3816*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3822*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3825:P3825*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3831:P3831*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3840*Capacity_Yearly_Copper_avg/1000000","v":0.12518209730440499},0.15281946025641024,0.18314533848991169,0.22464062333046197,0.27560456026880087,0.34080298522780395,0.4068092597945262,0.46878767219239514,0.53996177341492546,0.61772189338848127]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3846*Capacity_Yearly_Copper_avg/1000000","v":9.785123508969662E-2},0.11945456462091367,0.14315942900828676,0.17559509640386514,0.2154321360591705,0.26639586446378205,0.31799106560758117,0.36643780306144091,0.42207254525694987,0.48285538836296371]
[null,{"$f":"INDEX(CO_Subs,A3850)","v":330},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3855:P3855*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3868)","v":36154},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3874+1)","v":646},{"$f":"INDEX(CO_Names,A3880)","v":"ΣΟΛΩΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3879:P3879/VDSL_Cards_per_MSAN,0)","v":65},66,66,65,66,69,72,72,72,72]
[{"$f":"INDEX(CO_Index,A3880+1)","v":647},{"$f":"INDEX(CO_Names,A3886)","v":"ΑΚΡΟΠΟΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3885:P3885/VDSL_Cards_per_MSAN,0)","v":110},110,110,109,110,116,120,120,121,120]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3894*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3891:P3891*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3900*Capacity_Yearly_Copper_avg/1000000","v":0.17478255095332018},0.2133705671504596,0.25571235940100878,0.3136491721972488,0.38480636716775968,0.47583813031806593,0.56799783443009322,0.65453373098560841,0.75390889118310356,0.86247962473108686]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3903:P3903*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":190},191,191,189,191,200,208,208,209,208]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3909:P3909*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3918*Capacity_Yearly_Copper_avg/1000000","v":2.3956681694374E-2},2.9245772717534032E-2,3.5049377446856413E-2,4.2990523602325609E-2,5.2743729862762434E-2,6.5221056472167332E-2,7.7852985028062982E-2,8.9714082818490734E-2,0.10333500245946013,0.118216319219898]
[null,{"$f":"INDEX(CO_Subs,A3922)","v":763},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A3928)","v":228},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3934+1)","v":656},{"$f":"INDEX(CO_Names,A3940)","v":"ΑΣΠΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3939:P3939/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A3940)","v":332},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A3952+1)","v":659},{"$f":"INDEX(CO_Names,A3958)","v":"ΝΕΟΧΩΡΙ ΣΕΡ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G3957:P3957/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3966*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},21,20,20,21,21,22,22,22,22]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3972*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,8,9,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3969:P3969*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,8,9,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B3984*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G3981:P3981*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3990*Capacity_Yearly_Copper_avg/1000000","v":0.2243830046022354},0.27392167404450896,0.3282793803121058,0.40265772106403558,0.49400817406671854,0.61087327540832792,0.72918640906566023,0.84027978977882167,0.96785600895128154,1.1072373560736928]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B3996*Capacity_Yearly_Copper_avg/1000000","v":0.22505784070630225},0.27474549862810144,0.32926668671905951,0.40386872172888993,0.49549391293609213,0.61271048826669883,0.73137945089743661,0.8428069470413142,0.97076685409098451,1.1105673932348166]
[null,{"$f":"INDEX(CO_Subs,A4000)","v":557},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4006)","v":448},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4011:P4011*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Subs,A4018)","v":870},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4024+1)","v":671},{"$f":"INDEX(CO_Names,A4030)","v":"ΧΕΙΜΑΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4029:P4029/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A4030+1)","v":672},{"$f":"INDEX(CO_Names,A4036)","v":"ΑΓ.ΠΡΟΔΡΟΜΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4035:P4035/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4044*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4050*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,17,18,18,19,19,19,19]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4053:P4053*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4059:P4059*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,15]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4068*Capacity_Yearly_Copper_avg/1000000","v":0.61747503522118907},0.75379949398714485,0.90338536236263722,1.108065608341632,1.3594510654768346,1.6810497654093834,2.006633276075426,2.3123488951808171,2.6634233028283383,3.0469840024283572]
[null,{"$f":"INDEX(CO_Subs,A4072)","v":834},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4074*Capacity_Yearly_Copper_avg/1000000","v":0.28140665539588616},0.34353485135807588,0.41170677169969372,0.5049872772442191,0.61955310852878676,0.76611776194066983,0.91449844385076784,1.0538245784594542,1.2138224232561938,1.388625496188661]
[null,{"$f":"INDEX(CO_Subs,A4078)","v":2159},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4084)","v":2007},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4084+1)","v":681},{"$f":"INDEX(CO_Names,A4090)","v":"ΑΡΙΑΔΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4089:P4089/VDSL_Cards_per_MSAN,0)","v":119},119,119,118,119,125,130,130,131,130]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4102+1)","v":684},{"$f":"INDEX(CO_Names,A4108)","v":"ΖΑΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4107:P4107/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4116*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4122*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4119:P4119*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4128*Capacity_Yearly_Copper_avg/1000000","v":0.12045824457593689},0.14705268817126271,0.1762341936412358,0.21616361867648229,0.2652043881831857,0.3279424952192076,0.39145796697209123,0.45109757135494627,0.51958585743700381,0.59441163326061397]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4131:P4131*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4140*Capacity_Yearly_Copper_avg/1000000","v":9.4814472621395696E-2},0.11574735399474738,0.13871655017699511,0.1701455934120211,0.20874631114698933,0.25812840660111297,0.3081223773645872,0.35506559538022381,0.40897374212828586,0.46787022113790611]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4137:P4137*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4146*Capacity_Yearly_Copper_avg/1000000","v":5.3312052221282991E-2},6.5082142103808138E-2,7.7997206149342441E-2,9.5669052523485149E-2,0.11737337068051357,0.14513981581130195,0.17325030471033731,0.19964542373692301,0.22995676603654511,0.26307293572878709]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4152*Capacity_Yearly_Copper_avg/1000000","v":0.59149384521461446},0.72208224751883343,0.8653740656949197,1.0614420827447437,1.3022501190059512,1.6103170703621035,1.9222011655520332,2.2150533405748485,2.5513557649497693,2.9187775717250877]
[null,{"$f":"INDEX(CO_Subs,A4156)","v":966},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4168)","v":531},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4174+1)","v":696},{"$f":"INDEX(CO_Names,A4180)","v":"ΑΝΤΙΣΚΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4179:P4179/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A4180+1)","v":697},{"$f":"INDEX(CO_Names,A4186)","v":"ΑΠΕΣΩΚΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4185:P4185/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4194*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4200*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":50},50,50,50,50,53,55,55,55,55]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4197:P4197*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":50},50,50,50,50,53,55,55,55,55]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4212*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4209:P4209*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4215:P4215*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4224*Capacity_Yearly_Copper_avg/1000000","v":0.26284866253404715},0.32087967530928191,0.38455584550846689,0.47168475896072748,0.57869528962101313,0.71559440833546983,0.85418979347691626,0.98432775374090531,1.1337741819143583,1.2970494742577541]
[null,{"$f":"INDEX(CO_Subs,A4228)","v":1834},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4234)","v":1016},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4240+1)","v":707},{"$f":"INDEX(CO_Names,A4246)","v":"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4245:P4245/VDSL_Cards_per_MSAN,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4252+1)","v":709},{"$f":"INDEX(CO_Names,A4258)","v":"ΑΣΗΜΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4257:P4257/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A4258+1)","v":710},{"$f":"INDEX(CO_Names,A4264)","v":"ΠΥΡΓΟΣ ΜΟΝΟΦ."},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4263:P4263/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4272*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4269:P4269*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4278*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4284*Capacity_Yearly_Copper_avg/1000000","v":0.31818522306753078},0.3884332911638676,0.46551497087867044,0.57098681347877533,0.70052587690964752,0.86624586272188453,1.0340192236825827,1.1915546492653064,1.3724634833700129,1.570112521469913]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4281:P4281*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4287:P4287*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":70},70,70,70,70,74,77,77,77,77]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4296*Capacity_Yearly_Copper_avg/1000000","v":4.9600453648915195E-2},6.0551106894049342E-2,7.2567020911097069E-2,8.9008548866786816E-2,0.10920180689895884,0.13503514509026196,0.16118857463556699,0.18574605879321315,0.21394711776817801,0.24475773134260573]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4302*Capacity_Yearly_Copper_avg/1000000","v":0.22303333239410159},0.27227402487732394,0.32630476749819848,0.40023571973432709,0.49103669632797131,0.607198849691586,0.72480032540210737,0.83522547525383617,0.96203431867187528,1.1005772817514448]
[null,{"$f":"INDEX(CO_Subs,A4306)","v":198},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4312+1)","v":719},{"$f":"INDEX(CO_Names,A4318)","v":"ΠΕΠΑΓΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4317:P4317/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4330+1)","v":722},{"$f":"INDEX(CO_Names,A4336)","v":"ΑΛΙΚΙΑΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4335:P4335/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4344*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A4336+1)","v":723},{"$f":"INDEX(CO_Names,A4342)","v":"ΛΑΚΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4341:P4341/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4350*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4347:P4347*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4362*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":319},321,321,319,321,337,351,351,351,350]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4359:P4359*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":319},321,321,319,321,337,351,351,351,350]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4365:P4365*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,15,16,16,16,16]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4374*Capacity_Yearly_Copper_avg/1000000","v":0.1076363585986663},0.13140002108300503,0.15747537190911542,0.19315460604425166,0.23697534966508757,0.29303545091016031,0.34979017216833924,0.40308158336758504,0.46427979978264483,0.53114092719926009]
[null,{"$f":"INDEX(CO_Subs,A4378)","v":383},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4384)","v":193},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4389:P4389*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},12,12,11,12,12,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4402+1)","v":734},{"$f":"INDEX(CO_Names,A4408)","v":"ΒΟΥΚΟΛΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4407:P4407/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4408+1)","v":735},{"$f":"INDEX(CO_Names,A4414)","v":"ΚΑΚΟΠΕΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4413:P4413/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4422*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":32},32,32,32,32,34,35,35,35,35]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4428*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":24},24,24,24,24,25,26,26,26,26]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4425:P4425*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":24},24,24,24,24,25,26,26,26,26]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4437:P4437*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":43},43,43,43,43,45,47,47,47,47]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4446*Capacity_Yearly_Copper_avg/1000000","v":4.2852092608246455E-2},5.2312861058124258E-2,6.2693956841560067E-2,7.6898542218244395E-2,9.4344418205222935E-2,0.11666301650655284,0.13925815631780278,0.16047448616828622,0.18483866637114701,0.21145735973136687]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4452*Capacity_Yearly_Copper_avg/1000000","v":5.8373323001784543E-2},7.1260826480751938E-2,8.5402004201495199E-2,0.10475155750989198,0.1285164122008155,0.15891891224908378,0.18969811844866047,0.21859910320561823,0.25178810458431833,0.28804821443721629]
[null,{"$f":"INDEX(CO_Subs,A4456)","v":100},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4468+1)","v":745},{"$f":"INDEX(CO_Names,A4474)","v":"ΕΠΙΣΚΟΠΗΣ ΡΕΘ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4473:P4473/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A4474)","v":536},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4480+1)","v":747},{"$f":"INDEX(CO_Names,A4486)","v":"ΠΗΓΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4485:P4485/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,12,13,13,13,13]
[{"$f":"INDEX(CO_Index,A4486+1)","v":748},{"$f":"INDEX(CO_Names,A4492)","v":"ΠΡΙΝΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4491:P4491/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4500*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":381},383,383,380,383,402,418,419,420,417]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4506*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4506*Capacity_Yearly_Copper_avg/1000000","v":0.19738956043956041},0.24096869070080862,0.28878712403395779,0.35421769446986595,0.43457861929177499,0.53738476107349153,0.64146473579460328,0.73919349927911371,0.85142220336315744,0.97403586962873712]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4509:P4509*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4515:P4515*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4524*Capacity_Yearly_Copper_avg/1000000","v":0.1076363585986663},0.13140002108300503,0.15747537190911542,0.19315460604425166,0.23697534966508757,0.29303545091016031,0.34979017216833924,0.40308158336758504,0.46427979978264483,0.53114092719926009]
[null,{"$f":"INDEX(CO_Subs,A4528)","v":249},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4534)","v":268},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4540)","v":531},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4546)","v":405},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4558+1)","v":760},{"$f":"INDEX(CO_Names,A4564)","v":"ΠΑΝΟΡΜΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4563:P4563/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4572*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4578*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4575:P4575*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4590*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4587:P4587*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4596*Capacity_Yearly_Copper_avg/1000000","v":7.288229923922232E-2},8.8973055027990883E-2,0.1066290919509998,0.13078807180425819,0.16045979789234768,0.19841898870405836,0.23684851783185351,0.27293298434921121,0.31437127508793505,0.35964401340137986]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4602*Capacity_Yearly_Copper_avg/1000000","v":0.26419833474218091},0.32252732447646693,0.38653045832237432,0.47410676029043597,0.5816667673597602,0.71926883405221165,0.85857587714046901,0.9893820682658907,1.1395958721937645,1.3037095485800021]
[null,{"$f":"INDEX(CO_Subs,A4606)","v":535},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4608*Capacity_Yearly_Copper_avg/1000000","v":0.18051865783788859},0.22037307611099591,0.26410446386011521,0.32394267784850989,0.3974351475574352,0.4914544396142187,0.58663869000019275,0.67601456771679636,0.77865107487057994,0.89078494060063995]
[null,{"$f":"INDEX(CO_Subs,A4612)","v":657},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4623:P4623*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":36},36,36,36,36,38,40,40,40,39]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4630+1)","v":772},{"$f":"INDEX(CO_Names,A4636)","v":"ΙΕΡΑΠΕΤΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4635:P4635/VDSL_Cards_per_MSAN,0)","v":32},32,32,32,32,34,35,35,35,35]
[{"$f":"INDEX(CO_Index,A4636+1)","v":773},{"$f":"INDEX(CO_Names,A4642)","v":"ΚΑΒΒΟΥΣΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4641:P4641/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4650*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4656*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4653:P4653*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4662*Capacity_Yearly_Copper_avg/1000000","v":3.7115985723678031E-2},4.5310352097587943E-2,5.4301852382453594E-2,6.6605036566983342E-2,8.1715637815547429E-2,0.1010467072104001,0.12061730074770319,0.1389936494370983,0.16009648268367063,0.1831520438618138]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4665:P4665*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4674*Capacity_Yearly_Copper_avg/1000000","v":5.0275289752982059E-2},6.137493147764185E-2,7.3554327318050797E-2,9.0219549531641061E-2,0.11068754576833241,0.13687235794863284,0.16338161646734342,0.18827321605570588,0.21685796290788112,0.2480877685037296]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4671:P4671*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4680*Capacity_Yearly_Copper_avg/1000000","v":0.12686918756457216},0.1548790217153915,0.18561360450729594,0.22766812499259761,0.27931890744223487,0.34539601737373127,0.4122918643739672,0.47510556534862686,0.54723888626418316,0.62604698629129085]
[null,{"$f":"INDEX(CO_Subs,A4684)","v":204},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4690)","v":5587},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4690+1)","v":782},{"$f":"INDEX(CO_Names,A4696)","v":"ΣΚΟΠΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4695:P4695/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4708+1)","v":785},{"$f":"INDEX(CO_Names,A4714)","v":"ΤΖΕΡΜΙΑΔΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4713:P4713/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A4714+1)","v":786},{"$f":"INDEX(CO_Names,A4720)","v":"ΝΙΚΑΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4719:P4719/VDSL_Cards_per_MSAN,0)","v":150},151,151,150,151,159,165,165,165,165]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4728*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4725:P4725*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4731:P4731*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4740*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":167},168,167,166,167,176,183,183,183,182]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4746*Capacity_Yearly_Copper_avg/1000000","v":1.1246143674274443},1.3729036685569147,1.6453461271883441,2.0181326079795952,2.4759838258110873,3.0617152284751232,3.6547042126554063,4.2115075779440785,4.8509234253152202,5.5495069290129591]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4743:P4743*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":61},61,61,61,61,64,67,67,67,67]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4752*Capacity_Yearly_Copper_avg/1000000","v":1.846014162674932},2.2535721484173057,2.7007766762218512,3.31269231870878,4.0642386771714545,5.0256957740736272,5.9990659308244005,6.9130386915487705,7.9626168796578369,9.1093166542543944]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4758*Capacity_Yearly_Copper_avg/1000000","v":9.7027935042735045},11.844949862893081,14.195491519180326,17.411767559274303,21.361953463853471,26.415446477656957,31.531555457281392,36.335467120119986,41.852131418651211,47.87927430263926]
[null,{"$f":"INDEX(CO_Subs,A4762)","v":616},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4774)","v":88},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4786+1)","v":798},{"$f":"INDEX(CO_Names,A4792)","v":"ΑΓΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4791:P4791/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4800*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4806*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4803:P4803*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4812*Capacity_Yearly_Copper_avg/1000000","v":0.27195894993894992},0.33200130718778081,0.39788448200234183,0.48803326793625973,0.59875276435755664,0.74039678192347702,0.8837958582058979,1.0184443767845566,1.1730705913003503,1.3420049759329269]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4815:P4815*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4821:P4821*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4830*Capacity_Yearly_Copper_avg/1000000","v":0.11168537522306754},0.1363429685845601,0.16339921035083765,0.20042061003337713,0.24588978288132907,0.30405872806038575,0.36294842315899778,0.41824452694254116,0.48174487062086346,0.55112115016600338]
[null,{"$f":"INDEX(CO_Subs,A4834)","v":1452},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4840)","v":546},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4846+1)","v":808},{"$f":"INDEX(CO_Names,A4852)","v":"ΣΤΥΨΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4851:P4851/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4858+1)","v":810},{"$f":"INDEX(CO_Names,A4864)","v":"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4863:P4863/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A4864+1)","v":811},{"$f":"INDEX(CO_Names,A4870)","v":"ΚΟΡΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4869:P4869/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4878*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4875:P4875*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4884*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,13,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4890*Capacity_Yearly_Copper_avg/1000000","v":0.12248275288813751},0.14952416192204018,0.17919611286209688,0.219796620671045,0.26966160479130646,0.33345413379432026,0.39803709246742058,0.45867904314242441,0.52831839285611304,0.60440174474398556]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4896*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4893:P4893*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4902*Capacity_Yearly_Copper_avg/1000000","v":0.26014931811777964},0.31758437697491182,0.38060661988065203,0.4668407563013105,0.57275233414351867,0.7082455569019861,0.84541762614981053,0.97421912469093441,1.1221308013555458,1.2837293256132587]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4908*Capacity_Yearly_Copper_avg/1000000","v":0.12416984314830468},0.1515837233810215,0.18166437887948114,0.22282412233318061,0.27337595196474046,0.33804716594024758,0.40351969704686158,0.46499693629865618,0.53559550570537084,0.61272683764679536]
[null,{"$f":"INDEX(CO_Subs,A4912)","v":166},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4930)","v":305},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A4936+1)","v":823},{"$f":"INDEX(CO_Names,A4942)","v":"ΚΑΡΥΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4941:P4941/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4950*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":21},21,21,21,21,22,23,23,23,23]
[{"$f":"INDEX(CO_Index,A4942+1)","v":824},{"$f":"INDEX(CO_Names,A4948)","v":"ΧΑΛΚΕΙΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G4947:P4947/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4956*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4962*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B4968*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4965:P4965*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G4971:P4971*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":43},44,43,43,43,46,48,48,48,47]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B4980*Capacity_Yearly_Copper_avg/1000000","v":0.19300312576312578},0.23561383090745727,0.28236963238875873,0.34634619014831336,0.42492131664084659,0.52544287749408058,0.62720996388805661,0.72276697707291127,0.83250170995508732,0.95239062808143182]
[null,{"$f":"INDEX(CO_Subs,A4984)","v":7422},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A4990)","v":304},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5001:P5001*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[{"$f":"INDEX(CO_Index,A5008+1)","v":835},{"$f":"INDEX(CO_Names,A5014)","v":"ΚΑΤΤΑΒΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5013:P5013/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5014+1)","v":836},{"$f":"INDEX(CO_Names,A5020)","v":"ΚΙΟΤΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5019:P5019/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5028*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5034*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5031:P5031*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5043:P5043*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5052*Capacity_Yearly_Copper_avg/1000000","v":0.11539697379543531},0.14087400379431889,0.16882939558908303,0.20708111369007545,0.25406134666288377,0.3141633987814258,0.37501015323376813,0.43214389188625107,0.4977545188892305,0.56943635455218478]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5058*Capacity_Yearly_Copper_avg/1000000","v":0.23551780031933878},0.2875147796737853,0.34456993602684194,0.42263923203413067,0.51852286541138282,0.64118728757144794,0.76537159928997101,0.88197788460995097,1.0158849537563828,1.1621829692322367]
[null,{"$f":"INDEX(CO_Subs,A5062)","v":1142},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5068)","v":9381},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5074+1)","v":846},{"$f":"INDEX(CO_Names,A5080)","v":"ΠΑΤΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5079:P5079/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,{"$f":"INDEX(CO_Subs,A5080)","v":2256},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5086+1)","v":848},{"$f":"INDEX(CO_Names,A5092)","v":"ΑΠΟΛΛΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5091:P5091/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[{"$f":"INDEX(CO_Index,A5092+1)","v":849},{"$f":"INDEX(CO_Names,A5098)","v":"ΕΜΠΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5097:P5097/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5106*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5112*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5109:P5109*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5124*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5121:P5121*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5130*Capacity_Yearly_Copper_avg/1000000","v":4.2514674556213015E-2},5.190094876632801E-2,6.2200303638083217E-2,7.6293041885817273E-2,9.3601548770536128E-2,0.11574441007736738,0.13816163540191456,0.15921090753703987,0.18338324380129545,0.20979234115080492]
[null,{"$f":"INDEX(CO_Subs,A5134)","v":168},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5140)","v":2630},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5146)","v":4831},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5152)","v":1738},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5164+1)","v":861},{"$f":"INDEX(CO_Names,A5170)","v":"ΘΗΡΑΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5169:P5169/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A5170+1)","v":862},{"$f":"INDEX(CO_Names,A5176)","v":"ΖΕΦΥΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5175:P5175/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5184*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":51},51,51,51,51,53,56,56,56,55]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5181:P5181*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":51},51,51,51,51,53,56,56,56,55]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5187:P5187*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":29},29,29,29,29,31,32,32,32,32]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5202*Capacity_Yearly_Copper_avg/1000000","v":0.11573439184746875},0.14128591608611515,0.16932304879255988,0.20768661402250257,0.25480421609757059,0.31508200521061119,0.37610667414965632,0.43340747051749745,0.49920994145908199,0.57110137313274678]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5208*Capacity_Yearly_Copper_avg/1000000","v":2.3956681694374E-2},2.9245772717534032E-2,3.5049377446856413E-2,4.2990523602325609E-2,5.2743729862762434E-2,6.5221056472167332E-2,7.7852985028062982E-2,8.9714082818490734E-2,0.10333500245946013,0.118216319219898]
[null,{"$f":"INDEX(CO_Subs,A5212)","v":507},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5214*Capacity_Yearly_Copper_avg/1000000","v":0.17107095238095241},0.20883953194070082,0.25028217416276338,0.30698866854055051,0.37663480338620492,0.46573345959702589,0.55593610435532292,0.6406343660418985,0.73789924291473641,0.84416442034490557]
[null,{"$f":"INDEX(CO_Subs,A5218)","v":4838},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5229:P5229*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5242+1)","v":874},{"$f":"INDEX(CO_Names,A5248)","v":"ΑΡΚΕΣΙΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5247:P5247/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5256*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5262*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":24},24,24,24,24,25,26,26,26,26]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5259:P5259*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":24},24,24,24,24,25,26,26,26,26]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5268*Capacity_Yearly_Copper_avg/1000000","v":7.828098807175729E-2},9.556365169673095E-2,0.11452754320662942,0.14047607712309212,0.17234570884733638,0.21311669157102567,0.25439285248606491,0.29315024244915283,0.3376580362055599,0.38628431069037095]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5274*Capacity_Yearly_Copper_avg/1000000","v":0.12551951535643843},0.15323137254820651,0.18363899169338854,0.22524612366288913,0.27634742970348769,0.3417215916569894,0.40790578071041439,0.47005125082364146,0.54141719598477711,0.61938691196904305]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5280*Capacity_Yearly_Copper_avg/1000000","v":4.1502420400112705E-2},5.0665211890939248E-2,6.0719344027652659E-2,7.4476540888535905E-2,9.1372940466475761E-2,0.11298859078981104,0.13487207265424994,0.15542017164330083,0.1790169760917408,0.20479728540911907]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5277:P5277*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5286*Capacity_Yearly_Copper_avg/1000000","v":0.11708406405560252},0.14293356525330014,0.17129766160646728,0.21010861535221109,0.25777569383631777,0.31875643092735306,0.38049275781320913,0.43846178504248279,0.50503163173848831,0.57776144745499458]
[null,{"$f":"INDEX(CO_Subs,A5290)","v":547},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5296)","v":131},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5308)","v":209},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5314+1)","v":886},{"$f":"INDEX(CO_Names,A5320)","v":"ΣΑΡΔΗΝΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5319:P5319/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A5320+1)","v":887},{"$f":"INDEX(CO_Names,A5326)","v":"ΣΠΑΡΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5325:P5325/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5334*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,17,17,18,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5331:P5331*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,18,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5337:P5337*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5346*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5352*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5349:P5349*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5358*Capacity_Yearly_Copper_avg/1000000","v":0.11640922795153565},0.14210974066970766,0.17031035519951354,0.20889761468735682,0.25628995496694423,0.3169192180689821,0.37829971598143269,0.43593462777999015,0.50212078659878512,0.57443141029387057]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5364*Capacity_Yearly_Copper_avg/1000000","v":6.0397831313985156E-2},7.3732300231529477E-2,8.8363923422356327E-2,0.10838455950445471,0.13297362880893626,0.16443055082419655,0.19627724394398974,0.22618057499309632,0.26052064000342767,0.29803832592058793]
[null,{"$f":"INDEX(CO_Subs,A5368)","v":98},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5379:P5379*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5392+1)","v":899},{"$f":"INDEX(CO_Names,A5398)","v":"ΚΑΡΑΤΟΥΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5397:P5397/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5406*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5412*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5409:P5409*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5418*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5421:P5421*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":128},129,129,128,129,135,141,141,141,140]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5427:P5427*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5436*Capacity_Yearly_Copper_avg/1000000","v":8.6716439372593213E-2},0.10586145899163729,0.12686887329355068,0.15561358543377019,0.19091744471450625,0.23608185230066206,0.28180587538327012,0.32473970823031145,0.37404360045184865,0.42790977520441958]
[null,{"$f":"INDEX(CO_Subs,A5440)","v":523},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5446)","v":374},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5458+1)","v":910},{"$f":"INDEX(CO_Names,A5464)","v":"ΛΥΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5463:P5463/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A5464+1)","v":911},{"$f":"INDEX(CO_Names,A5470)","v":"ΤΡΑΓΑΝΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5469:P5469/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
[{"$f":"INDEX(CO_Index,A5470+1)","v":912},{"$f":"INDEX(CO_Names,A5476)","v":"ΚΟΥΜΑΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5475:P5475/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5484*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5481:P5481*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5490*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5487:P5487*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5496*Capacity_Yearly_Copper_avg/1000000","v":0.24496550577627502},0.29904832384408037,0.35839222572419377,0.43959324134208999,0.53932320958261293,0.66690826758864052,0.79607418493484117,0.91735808628484883,1.0566367857122261,1.2088034894879711]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5499:P5499*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5508*Capacity_Yearly_Copper_avg/1000000","v":0.58609515638207943},0.71549165085009336,0.85747561443928999,1.0517540774259098,1.2903642080509625,1.595619367495136,1.904656830897822,2.1948360824749069,2.5280690038321447,2.8921372744360965]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5514*Capacity_Yearly_Copper_avg/1000000","v":7.3894553395322624E-2},9.0208791903379618E-2,0.10811005156143036,0.13260457280153956,0.16268840619640806,0.20117480799161475,0.24013808057951816,0.27672372024295028,0.31873754279748967,0.36463906914306565]
[null,{"$f":"INDEX(CO_Subs,A5518)","v":426},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5524)","v":17068},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5536)","v":30777},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5542+1)","v":924},{"$f":"INDEX(CO_Names,A5548)","v":"ΒΟΥΝΤΕΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5547:P5547/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5556*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":508},511,511,508,511,536,558,559,560,557]
[{"$f":"INDEX(CO_Index,A5548+1)","v":925},{"$f":"INDEX(CO_Names,A5554)","v":"ΚΩΝ/ΠΟΛΕΩΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5553:P5553/VDSL_Cards_per_MSAN,0)","v":127},128,128,127,128,134,140,140,140,140]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5562*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":103},103,103,102,103,108,113,113,113,112]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5568*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5565:P5565*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5577:P5577*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5586*Capacity_Yearly_Copper_avg/1000000","v":0.29186661500892269},0.35630413240375974,0.42701002100747604,0.52375778754945979,0.64258206100407755,0.79459456124541894,0.94849059224330223,1.0929955160280913,1.2589405229215918,1.4402410721860814]
[null,{"$f":"INDEX(CO_Subs,A5590)","v":2381},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5596)","v":379},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5607:P5607*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A5614+1)","v":936},{"$f":"INDEX(CO_Names,A5620)","v":"ΕΡΥΜΑΝΘΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5619:P5619/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5620+1)","v":937},{"$f":"INDEX(CO_Names,A5626)","v":"ΚΑΛΑΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5625:P5625/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A5626+1)","v":938},{"$f":"INDEX(CO_Names,A5632)","v":"ΣΤΑΥΡΟΔΡΟΜΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5631:P5631/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5640*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5637:P5637*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5643:P5643*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5652*Capacity_Yearly_Copper_avg/1000000","v":8.4354513008359153E-3},1.029780729490635E-2,1.2341330086921273E-2,1.5137508310678033E-2,1.857173586716987E-2,2.2965160729636388E-2,2.7413022897205271E-2,3.1589465781158704E-2,3.6385564246288776E-2,4.1625464514048596E-2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5658*Capacity_Yearly_Copper_avg/1000000","v":0.12788144172067248},0.15611475859078028,0.18709456411772649,0.22948462598987895,0.28154751574629522,0.34815183666128757,0.41558142712163193,0.47889630124236598,0.55160515397373788,0.63104204203297676]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5664*Capacity_Yearly_Copper_avg/1000000","v":2.2100882408190099},2.6980255112654636,3.2334284827733732,3.9660271773976445,4.8657947971985065,6.0168721111647336,7.1822119990677802,8.2764400346635796,9.5330178325276602,10.905871702680733]
[null,{"$f":"INDEX(CO_Subs,A5668)","v":1334},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5674)","v":312},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5680+1)","v":947},{"$f":"INDEX(CO_Names,A5686)","v":"ΝΕΟΧΩΡΙ ΑΙΤ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5685:P5685/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A5686+1)","v":948},{"$f":"INDEX(CO_Names,A5692)","v":"ΓΑΒΑΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5691:P5691/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5698+1)","v":950},{"$f":"INDEX(CO_Names,A5704)","v":"ΑΝΩ ΧΩΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5703:P5703/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5712*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5718*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5715:P5715*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5730*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5727:P5727*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5736*Capacity_Yearly_Copper_avg/1000000","v":0.13699172912557528},0.16723639046927913,0.20042320061160146,0.24583313496541123,0.30160499048283873,0.37295421024929493,0.44518749185061363,0.5130129242860173,0.59090156335972988,0.67599754370814913]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5742*Capacity_Yearly_Copper_avg/1000000","v":0.3991655555555555},0.4872922411949685,0.58399173971311469,0.71630689326128449,0.87881454123447822,1.086711405726394,1.2971842434957535,1.49481352076443,1.7217649001343851,1.9697169808047794]
[null,{"$f":"INDEX(CO_Subs,A5746)","v":233},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5752)","v":1258},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5763:P5763*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5770+1)","v":962},{"$f":"INDEX(CO_Names,A5776)","v":"ΣΤΑΥΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5775:P5775/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A5776+1)","v":963},{"$f":"INDEX(CO_Names,A5782)","v":"ΧΑΥΔΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5781:P5781/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5790*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5787:P5787*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5793:P5793*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5805:P5805*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":171},172,172,171,172,180,188,188,188,187]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5814*Capacity_Yearly_Copper_avg/1000000","v":7.7815351159951165},9.499521273405211,11.384630178583135,13.964048666434271,17.132054902746859,21.184901469874973,25.287965362213917,29.140650393803281,33.56495530591647,38.398658504919553]
[null,{"$f":"INDEX(CO_Subs,A5818)","v":18347},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5820*Capacity_Yearly_Copper_avg/1000000","v":6.1906090006574628},7.5573548175858729,9.0570553241897844,11.109114599040394,13.629425518198623,16.853672156265549,20.117869243801007,23.182877147476752,26.702637889066409,30.548095897569979]
[null,{"$f":"INDEX(CO_Subs,A5824)","v":30760},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5836+1)","v":973},{"$f":"INDEX(CO_Names,A5842)","v":"ΦΙΛΥΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5841:P5841/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,9,10,10,10,10]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5848+1)","v":975},{"$f":"INDEX(CO_Names,A5854)","v":"ΣΤΑΥΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5853:P5853/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5862*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5868*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5865:P5865*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5871:P5871*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5880*Capacity_Yearly_Copper_avg/1000000","v":8.8403529632760394E-2},0.10792102045061855,0.12933713931093493,0.15864108709590577,0.19463179188794022,0.24067488444658933,0.28728847996271123,0.33105760138654317,0.3813207133011064,0.43623486810722922]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5886*Capacity_Yearly_Copper_avg/1000000","v":5.9385577157884846E-2},7.24965633561407E-2,8.6882963811925756E-2,0.10656805850717335,0.13074502050487588,0.16167473153664014,0.19298768119632512,0.22238983909935728,0.256154372293873,0.29304327017890208]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5883:P5883*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5892*Capacity_Yearly_Copper_avg/1000000","v":0.24800226824457591},0.30275553447024678,0.3628351045554854,0.44504274433393415,0.54600903449479421,0.67517572545130977,0.80594287317783486,0.92873029396606588,1.0697355888408902,1.2237886567130287]
[null,{"$f":"INDEX(CO_Subs,A5896)","v":773},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5902)","v":4165},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5908+1)","v":985},{"$f":"INDEX(CO_Names,A5914)","v":"ΞΥΛΟΥΠΟΛΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5913:P5913/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5920+1)","v":987},{"$f":"INDEX(CO_Names,A5926)","v":"ΣΟΧΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5925:P5925/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A5926+1)","v":988},{"$f":"INDEX(CO_Names,A5932)","v":"ΦΙΛΑΔΕΛΦΕΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G5931:P5931/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5940*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":52},53,53,52,53,55,57,57,58,57]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5937:P5937*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":52},53,53,52,53,55,57,57,58,57]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5943:P5943*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":33},33,33,33,33,35,36,36,36,36]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5952*Capacity_Yearly_Copper_avg/1000000","v":0.47272269089884478},0.57708912080655184,0.69160813807106813,0.84830596573039685,1.0407600779961996,1.2869676072888232,1.5362258031593834,1.7702736623761337,2.0390470203620232,2.3326910313672835]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B5958*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},17,17,16,17,17,18,18,18,18]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5955:P5955*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},17,17,16,17,17,18,18,18,18]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5964*Capacity_Yearly_Copper_avg/1000000","v":0.20042632290786139},0.24467590132697492,0.29323000286524947,0.35966719746171005,0.44126444420395605,0.54565221893616056,0.6513334240375972,0.75056570696033087,0.86452100649182151,0.98902103685379461]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B5970*Capacity_Yearly_Copper_avg/1000000","v":0.32527100216023291},0.3970834492915889,0.4758816881516843,0.58370232045974491,0.7161261350380701,0.885536597734779,1.0570461629162351,1.2180898005214797,1.4030273573368952,1.6050779116617138]
[null,{"$f":"INDEX(CO_Subs,A5974)","v":790},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A5980)","v":5266},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G5985:P5985*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":160},161,160,159,160,168,175,175,176,175]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A5998+1)","v":1000},{"$f":"INDEX(CO_Names,A6004)","v":"ΡΟΣΤΑΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6003:P6003/VDSL_Cards_per_MSAN,0)","v":207},208,208,207,208,218,227,227,228,227]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6012*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":63},63,63,63,63,66,69,69,69,69]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6018*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":27},27,27,27,27,28,29,29,29,29]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6015:P6015*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},27,27,27,27,28,29,29,29,29]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6024*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6021:P6021*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6030*Capacity_Yearly_Copper_avg/1000000","v":1.7326416971916974},2.1151696183737645,2.5349091998536295,3.1092442070132678,3.8146345471166914,4.7170440138673131,5.6306349030859622,6.4884762714499979,7.4735948961877146,8.5498704111855819]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6033:P6033*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":529},532,532,528,532,558,581,581,583,580]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6042*Capacity_Yearly_Copper_avg/1000000","v":0.18186833004602235},0.22202072527818092,0.26607907667402264,0.32636467917821838,0.40040662529618237,0.4951288653309604,0.59102477366374573,0.68106888224178164,0.78447276514998598,0.89744501492288775]
[null,{"$f":"INDEX(CO_Subs,A6046)","v":710},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6052)","v":20169},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6064+1)","v":1011},{"$f":"INDEX(CO_Names,A6070)","v":"ΜΕΛΙΚΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6069:P6069/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A6070+1)","v":1012},{"$f":"INDEX(CO_Names,A6076)","v":"ΡΙΖΩΜΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6075:P6075/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A6076+1)","v":1013},{"$f":"INDEX(CO_Names,A6082)","v":"ΑΛΕΞΑΝΔΡΕΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6081:P6081/VDSL_Cards_per_MSAN,0)","v":28},28,28,28,28,29,30,30,30,30]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6090*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[{"$f":"INDEX(CO_Index,A6082+1)","v":1014},{"$f":"INDEX(CO_Names,A6088)","v":"ΠΛΑΤΑΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6087:P6087/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6096*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6093:P6093*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6102*Capacity_Yearly_Copper_avg/1000000","v":0.30232657462195922},0.36907341344944361,0.44231327031525841,0.54252829785470069,0.66561101347936802,0.82307136055016805,0.98248274063583696,1.132166453596728,1.3040586225869897,1.4918566481835016]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6105:P6105*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6114*Capacity_Yearly_Copper_avg/1000000","v":0.23922939889170658},0.29204581488354409,0.35000012126508728,0.42929973569082891,0.52669442919293741,0.65129195829248787,0.77743332936474141,0.89587724955366088,1.0318946020247499,1.1804981736184181]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6120*Capacity_Yearly_Copper_avg/1000000","v":0.25373837512914432},0.309758043430783,0.37122720901459189,0.45533624998519523,0.55863781488446973,0.69079203474746254,0.8245837287479344,0.95021113069725371,1.0944777725283663,1.2520939725825817]
[null,{"$f":"INDEX(CO_Subs,A6124)","v":25382},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6130)","v":247},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6136+1)","v":1023},{"$f":"INDEX(CO_Names,A6142)","v":"ΡΗΤΙΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6141:P6141/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,{"$f":"INDEX(CO_Subs,A6142)","v":607},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6148+1)","v":1025},{"$f":"INDEX(CO_Names,A6154)","v":"ΜΕΘΩΜΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6153:P6153/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6154+1)","v":1026},{"$f":"INDEX(CO_Names,A6160)","v":"ΛΕΠΤΟΚΑΡΥΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6159:P6159/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6168*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":52},52,52,52,52,54,57,57,57,57]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6174*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6171:P6171*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6183:P6183*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6192*Capacity_Yearly_Copper_avg/1000000","v":9.9875743401897255E-2},0.12192603837169119,0.14612134822914788,0.1792280983984279,0.21988935266729123,0.27190750303889477,0.32457019110291041,0.37401927484891906,0.4308050806760591,0.49284549984633541]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6198*Capacity_Yearly_Copper_avg/1000000","v":8.7053857424626652E-2},0.10627337128343355,0.12736252649702753,0.15621908576619728,0.19166031414919305,0.23700045872984751,0.28290239629915842,0.32600328686155788,0.37549902302170018,0.42957479378498148]
[null,{"$f":"INDEX(CO_Subs,A6202)","v":511},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6214+1)","v":1036},{"$f":"INDEX(CO_Names,A6220)","v":"ΕΣΩΒΑΛΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6219:P6219/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A6220+1)","v":1037},{"$f":"INDEX(CO_Names,A6226)","v":"ΚΑΡΥΩΤΙΣΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6225:P6225/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6226+1)","v":1038},{"$f":"INDEX(CO_Names,A6232)","v":"ΚΡΥΑ ΒΡΥΣΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6231:P6231/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A6232+1)","v":1039},{"$f":"INDEX(CO_Names,A6238)","v":"ΝΕΑ ΠΕΛΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6237:P6237/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6246*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":68},68,68,68,68,72,75,75,75,74]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6243:P6243*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":68},68,68,68,68,72,75,75,75,74]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6249:P6249*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6258*Capacity_Yearly_Copper_avg/1000000","v":0.25137644876491033},0.30687465738820924,0.36777163659025391,0.45109774765820532,0.5534377288416622,0.68436178974316431,0.81690808233671708,0.9413660802785293,1.0842898145394055,1.2404388425186481]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6261:P6261*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6270*Capacity_Yearly_Copper_avg/1000000","v":0.12518209730440499},0.15281946025641024,0.18314533848991169,0.22464062333046197,0.27560456026880087,0.34080298522780395,0.4068092597945262,0.46878767219239514,0.53996177341492546,0.61772189338848127]
[null,{"$f":"INDEX(CO_Subs,A6274)","v":314},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6280)","v":618},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6286+1)","v":1048},{"$f":"INDEX(CO_Names,A6292)","v":"ΚΑΛΥΒΙΑ ΠΕΛ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6291:P6291/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6298)","v":510},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6304+1)","v":1051},{"$f":"INDEX(CO_Names,A6310)","v":"ΣΚΥΔΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6309:P6309/VDSL_Cards_per_MSAN,0)","v":15},15,15,15,15,16,17,17,17,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6318*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6324*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6321:P6321*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6330*Capacity_Yearly_Copper_avg/1000000","v":0.10898603080680003},0.13304767025019004,0.15944998472302285,0.19557660737396018,0.23994682740383469,0.29670987662690207,0.35417625583189205,0.40813589789257049,0.47010149006205104,0.53780100152150789]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6342*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6342*Capacity_Yearly_Copper_avg/1000000","v":8.1317750540058228E-2},9.9270862322897224E-2,0.11897042203792108,0.14592558011493623,0.17903153375951752,0.22138414943369475,0.26426154072905877,0.30452245013036994,0.3507568393342238,0.40126947791542844]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6348*Capacity_Yearly_Copper_avg/1000000","v":0.27094669578284963},0.33076557031239195,0.39640352239191129,0.48621676693897836,0.59652415605349618,0.73764096263592072,0.88050629545823322,1.0146536408908176,1.1687043235907957,1.3370099201912409]
[null,{"$f":"INDEX(CO_Subs,A6352)","v":145},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6358)","v":248},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6370)","v":647},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6376+1)","v":1063},{"$f":"INDEX(CO_Names,A6382)","v":"Σ.Σ ΜΟΥΡΙΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6381:P6381/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A6382+1)","v":1064},{"$f":"INDEX(CO_Names,A6388)","v":"ΧΕΡΣΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6387:P6387/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6396*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6393:P6393*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6399:P6399*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":32},32,32,32,32,34,35,35,35,35]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6408*Capacity_Yearly_Copper_avg/1000000","v":6.5121684042453276E-2},7.9499072316677022E-2,9.5275068271032229E-2,0.11686156415843439,0.14337380089455137,0.1772910408327929,0.21162853676642468,0.24387067583054522,0.28089655598134938,0.32134858604845518]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6420*Capacity_Yearly_Copper_avg/1000000","v":0.14475234432234432},0.17671037318059299,0.21177722429156906,0.25975964261123502,0.31869098748063496,0.39408215812056041,0.47040747291604246,0.54207523280468339,0.62437628246631538,0.71429297106107392]
[null,{"$f":"INDEX(CO_Subs,A6424)","v":227},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6426*Capacity_Yearly_Copper_avg/1000000","v":7.6593897811590109E-2},9.3504090237749665E-2,0.11205927718924517,0.13744857546095651,0.16863136167390241,0.2085236594250984,0.24891024790662383,0.28683234929292106,0.33038092335630209,0.37795921778756125]
[null,{"$f":"INDEX(CO_Subs,A6430)","v":1596},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6436)","v":641},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6442+1)","v":1074},{"$f":"INDEX(CO_Names,A6448)","v":"ΠΑΡΑΛΗΜΝΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6447:P6447/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6454+1)","v":1076},{"$f":"INDEX(CO_Names,A6460)","v":"ΧΡΙΣΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6459:P6459/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6468*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6474*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":52},52,52,52,52,55,57,57,57,57]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6471:P6471*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":52},52,52,52,52,55,57,57,57,57]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6477:P6477*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6486*Capacity_Yearly_Copper_avg/1000000","v":0.21189853667699818},0.25868091924804754,0.31001421178346233,0.3802542087642321,0.46652200498330715,0.57688483752846598,0.68861513517779638,0.79352738042270665,0.91400537386677416,1.0456316685929008]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6492*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6489:P6489*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6498*Capacity_Yearly_Copper_avg/1000000","v":0.17815673147365454},0.21748969006842214,0.2606488914357773,0.31970417552152003,0.39223506151462767,0.48502419460992047,0.57896304358897532,0.66716951729807183,0.76846311688161906,0.87912981053670625]
[null,{"$f":"INDEX(CO_Subs,A6502)","v":769},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6508)","v":503},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6526)","v":100},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6526+1)","v":1088},{"$f":"INDEX(CO_Names,A6532)","v":"ΣΙΔΗΡΟΚΑΣΤΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6531:P6531/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,13,13,13,14,13]
[{"$f":"INDEX(CO_Index,A6532+1)","v":1089},{"$f":"INDEX(CO_Names,A6538)","v":"ΣΤΡΥΜΟΝΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6537:P6537/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6546*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":44},45,45,44,45,47,49,49,49,49]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6552*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6549:P6549*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6558*Capacity_Yearly_Copper_avg/1000000","v":0.28444341786418709},0.34724206198424218,0.41614965053098535,0.5104367802360632,0.62623893344096793,0.77438521980333896,0.92436713209376153,1.0651967861406715,1.2269212263848577,1.4036106634137187]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6564*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6561:P6561*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6570*Capacity_Yearly_Copper_avg/1000000","v":5.8373323001784543E-2},7.1260826480751938E-2,8.5402004201495199E-2,0.10475155750989198,0.1285164122008155,0.15891891224908378,0.18969811844866047,0.21859910320561823,0.25178810458431833,0.28804821443721629]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6576*Capacity_Yearly_Copper_avg/1000000","v":0.99943227012303926},1.2200842083005043,1.4622007886984323,1.7934919846491331,2.2003792655422862,2.720912243247319,3.24789495286088,3.7427199057516831,4.3109616519002953,4.9317850356244781]
[null,{"$f":"INDEX(CO_Subs,A6580)","v":466},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6586)","v":780},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6592+1)","v":1099},{"$f":"INDEX(CO_Names,A6598)","v":"ΠΑΛΑΙΟΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6597:P6597/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6597:P6597*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A6604+1)","v":1101},{"$f":"INDEX(CO_Names,A6610)","v":"Ν.ΣΚΙΩΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6609:P6609/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A6610+1)","v":1102},{"$f":"INDEX(CO_Names,A6616)","v":"ΠΑΛΙΟΥΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6615:P6615/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6624*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":45},45,45,45,45,47,49,49,49,49]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6621:P6621*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":45},45,45,45,45,47,49,49,49,49]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6630*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6627:P6627*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6636*Capacity_Yearly_Copper_avg/1000000","v":1.811260103315488},2.2111451823622916,2.6499303962637359,3.2503257844687874,3.987723125398714,4.9310793118675251,5.8861242764879158,6.7828900925303968,7.8127083549631262,8.9378197404565132]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6639:P6639*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6648*Capacity_Yearly_Copper_avg/1000000","v":0.28579309007232084},0.34888971115142714,0.41812426334489272,0.51285878156577169,0.62921041117971521,0.77805964552008078,0.92875321575731462,1.0702511006656568,1.2327429166642638,1.4102707377359665]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6654*Capacity_Yearly_Copper_avg/1000000","v":0.46766142011834322},0.57091043642960804,0.68420334001891536,0.83922346074399001,1.0296170364758976,1.2731885108510412,1.5197779894210603,1.7513199829074386,2.0172156818142497,2.3077157526588543]
[null,{"$f":"INDEX(CO_Subs,A6658)","v":561},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6670+1)","v":1112},{"$f":"INDEX(CO_Names,A6676)","v":"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6675:P6675/VDSL_Cards_per_MSAN,0)","v":15},15,15,15,15,16,16,16,17,16]
[null,{"$f":"INDEX(CO_Subs,A6676)","v":3202},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6682+1)","v":1114},{"$f":"INDEX(CO_Names,A6688)","v":"ΜΕΤΑΓΚΙΤΣΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6687:P6687/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6696*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":34},34,34,34,34,36,37,37,38,37]
[{"$f":"INDEX(CO_Index,A6688+1)","v":1115},{"$f":"INDEX(CO_Names,A6694)","v":"ΝΙΚΗΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6693:P6693/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6702*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6699:P6699*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6705:P6705*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6720*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":41},42,41,41,41,44,45,45,45,45]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6717:P6717*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":41},42,41,41,41,44,45,45,45,45]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6726*Capacity_Yearly_Copper_avg/1000000","v":5.5336560533483604E-2},6.7553615854585664E-2,8.0959125370203555E-2,9.9302054518047897E-2,0.12183058728863434,0.1506514543864147,0.17982943020566655,0.2072268955244011,0.2386893014556544,0.27306304721215879]
[null,{"$f":"INDEX(CO_Subs,A6730)","v":571},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6736)","v":124},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6742+1)","v":1124},{"$f":"INDEX(CO_Names,A6748)","v":"ΚΟΚΚΙΝΗ ΧΑΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6747:P6747/VDSL_Cards_per_MSAN,0)","v":10},10,10,10,10,10,11,11,11,11]
[null,{"$f":"INDEX(CO_Subs,A6748)","v":2057},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6754+1)","v":1126},{"$f":"INDEX(CO_Names,A6760)","v":"ΕΠΙΣΚΟΠΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6759:P6759/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6760+1)","v":1127},{"$f":"INDEX(CO_Names,A6766)","v":"ΑΡΧΑΝΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6765:P6765/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6774*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6780*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6777:P6777*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6786*Capacity_Yearly_Copper_avg/1000000","v":0.12079566262797031},0.14746460046305895,0.17672784684471265,0.21676911900890941,0.26594725761787252,0.32886110164839311,0.39255448788797948,0.45236114998619265,0.52104128000685535,0.59607665184117586]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6798*Capacity_Yearly_Copper_avg/1000000","v":0.75176741993049678},0.917740586122054,1.0998593373464238,1.3490547406476261,1.6551131004821789,2.0466551242251949,2.4430486005989338,2.8152531904168638,3.2426814856292565,3.7096613974920105]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6804*Capacity_Yearly_Copper_avg/1000000","v":0.18355542030618954},0.22408028673716218,0.2685473426914069,0.32939218084035393,0.40412097246961631,0.49972189747688778,0.59650737824318667,0.68738677539801352,0.7917498779992439,0.90577010782569745]
[null,{"$f":"INDEX(CO_Subs,A6808)","v":181},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6820+1)","v":1137},{"$f":"INDEX(CO_Names,A6826)","v":"ΑΣΠΡΟΠΥΡΓΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6825:P6825/VDSL_Cards_per_MSAN,0)","v":42},42,42,42,42,45,46,46,46,46]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6825:P6825*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":167},168,168,167,168,177,184,184,184,183]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6832+1)","v":1139},{"$f":"INDEX(CO_Names,A6838)","v":"ΜΑΡΤΙΝΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6837:P6837/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,3]
[{"$f":"INDEX(CO_Index,A6838+1)","v":1140},{"$f":"INDEX(CO_Names,A6844)","v":"ΕΞΑΡΧΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6843:P6843/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6852*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6849:P6849*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6855:P6855*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":25},26,25,25,26,27,28,28,28,28]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6864*Capacity_Yearly_Copper_avg/1000000","v":1.2892743768197614},1.5739168669534866,1.8862488904850474,2.3136167702040304,2.8385041099382429,3.5099951659176254,4.1898064196088534,4.8281339499922966,5.5611696394027765,6.3620359963271866]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6870*Capacity_Yearly_Copper_avg/1000000","v":8.9753201840894151E-2},0.10956866961780358,0.13131175212484233,0.16106308842561426,0.19760326962668739,0.24434931016333117,0.29167456362626404,0.33611191591152861,0.38714240358051261,0.44289494242947708]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6876*Capacity_Yearly_Copper_avg/1000000","v":0.12248275288813751},0.14952416192204018,0.17919611286209688,0.219796620671045,0.26966160479130646,0.33345413379432026,0.39803709246742058,0.45867904314242441,0.52831839285611304,0.60440174474398556]
[null,{"$f":"INDEX(CO_Subs,A6880)","v":1912},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6886)","v":851},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6892)","v":418},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6904)","v":7799},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A6910+1)","v":1152},{"$f":"INDEX(CO_Names,A6916)","v":"ΤΕΜΕΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6915:P6915/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6924*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6930*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6927:P6927*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6933:P6933*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":95},96,96,95,96,100,105,105,105,104]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B6948*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":50},50,50,50,50,53,55,55,55,55]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6948*Capacity_Yearly_Copper_avg/1000000","v":0.92047644594721512},1.1236967320201812,1.3466859390848493,1.6518049068611866,2.026547817825576,2.5059583388179227,2.9913090585430391,3.447042506040038,3.9703927705550321,4.5421706877729831]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B6954*Capacity_Yearly_Copper_avg/1000000","v":0.11168537522306754},0.1363429685845601,0.16339921035083765,0.20042061003337713,0.24588978288132907,0.30405872806038575,0.36294842315899778,0.41824452694254116,0.48174487062086346,0.55112115016600338]
[null,{"$f":"INDEX(CO_Subs,A6958)","v":5561},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A6964)","v":762},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G6981:P6981*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A6982+1)","v":1164},{"$f":"INDEX(CO_Names,A6988)","v":"ΜΟΝΟΔΡΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6987:P6987/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A6988+1)","v":1165},{"$f":"INDEX(CO_Names,A6994)","v":"ΑΓΙΟΣ ΚΗΡΥΚΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G6993:P6993/VDSL_Cards_per_MSAN,0)","v":7},8,8,7,8,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7002*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7008*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7005:P7005*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7014*Capacity_Yearly_Copper_avg/1000000","v":0.47609687141917911},0.58120824372451441,0.69654467010583654,0.85436096905466807,1.0481887723430674,1.2961536715806776,1.5471910123182657,1.7829094486885975,2.0536012460605386,2.3493412171729027]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7026*Capacity_Yearly_Copper_avg/1000000","v":7.1532627031088578E-2},8.7325405860805852E-2,0.1046544791370924,0.12836607047454973,0.15748832015360048,0.19474456298731654,0.23246243416830067,0.26787866982422581,0.30854958480852884,0.35298393907913206]
[null,{"$f":"INDEX(CO_Subs,A7030)","v":32715},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7032*Capacity_Yearly_Copper_avg/1000000","v":11.03863157227388},13.47571062611445,16.149864551745175,19.808943375353273,24.302973555778493,30.052209330802171,35.872681763282813,41.33797492122428,47.614149372693497,54.471082863083986]
[null,{"$f":"INDEX(CO_Subs,A7036)","v":1993},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7042)","v":19940},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7048+1)","v":1175},{"$f":"INDEX(CO_Names,A7054)","v":"ΑΜΥΓΔΑΛΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7053:P7053/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A7054+1)","v":1176},{"$f":"INDEX(CO_Names,A7060)","v":"ΑΦΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7059:P7059/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A7060+1)","v":1177},{"$f":"INDEX(CO_Names,A7066)","v":"ΜΥΡΣΙΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7065:P7065/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A7066+1)","v":1178},{"$f":"INDEX(CO_Names,A7072)","v":"ΚΑΛΟΥΔΙΑΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7071:P7071/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7080*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":41},42,42,41,42,44,45,45,45,45]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7077:P7077*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":41},42,42,41,42,44,45,45,45,45]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7083:P7083*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7092*Capacity_Yearly_Copper_avg/1000000","v":2.5346844068751762},3.0942851359734607,3.7083228645181041,4.5485184971925348,5.5804351933672027,6.9005714960411417,8.2370651201522396,9.4920026779225672,10.933134344724852,12.507619577181323]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7098*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7095:P7095*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":16},16,16,16,16,17,18,18,18,18]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7104*Capacity_Yearly_Copper_avg/1000000","v":0.3067130092983939},0.37442827324279493,0.44873076196045747,0.55039980217625317,0.67526831613029648,0.835013244129579,0.99673751254238363,1.1485929758029305,1.3229791159950599,1.513501889730807]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7110*Capacity_Yearly_Copper_avg/1000000","v":0.33066969099276794},0.40367404596032896,0.4837801394073139,0.59339032577857886,0.72801204599305891,0.90023430060174625,1.0745904975704468,1.2383070586214213,1.4263141184545201,1.631718208950705]
[null,{"$f":"INDEX(CO_Subs,A7114)","v":353},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7132)","v":377},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7132+1)","v":1189},{"$f":"INDEX(CO_Names,A7138)","v":"ΝΕΡΑΪΑΔΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7137:P7137/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A7138+1)","v":1190},{"$f":"INDEX(CO_Names,A7144)","v":"ΜΑΡΓΑΡΙΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7143:P7143/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7152*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7158*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":523},526,526,522,526,552,575,575,576,573]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7155:P7155*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":523},526,526,522,526,552,575,575,576,573]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7164*Capacity_Yearly_Copper_avg/1000000","v":0.15150070536301305},0.18494861901651807,0.22165028836110606,0.27186964925977747,0.33354837617437083,0.41245428670426948,0.49233789123380661,0.56734680542961036,0.65348473386334638,0.7475933426723127]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7161:P7161*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,9,9,9,9]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7173:P7173*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7182*Capacity_Yearly_Copper_avg/1000000","v":0.12045824457593689},0.14705268817126271,0.1762341936412358,0.21616361867648229,0.2652043881831857,0.3279424952192076,0.39145796697209123,0.45109757135494627,0.51958585743700381,0.59441163326061397]
[null,{"$f":"INDEX(CO_Subs,A7186)","v":173},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7192)","v":150},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7198+1)","v":1200},{"$f":"INDEX(CO_Names,A7204)","v":"ΜΗΛΙΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7203:P7203/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7203:P7203*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A7210+1)","v":1202},{"$f":"INDEX(CO_Names,A7216)","v":"ΜΗΛΙΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7215:P7215/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A7216+1)","v":1203},{"$f":"INDEX(CO_Names,A7222)","v":"ΠΑΝΟΡΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7221:P7221/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7230*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7227:P7227*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7236*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7233:P7233*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7242*Capacity_Yearly_Copper_avg/1000000","v":0.17781931342162111},0.21707777777662587,0.26015523823230047,0.31909867518909291,0.39149219207994085,0.48410558818073501,0.57786652267308702,0.66590593866682557,0.76700769431176752,0.87746479195614435]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7248*Capacity_Yearly_Copper_avg/1000000","v":0.16196066497604955},0.19771790006220194,0.23695353766888844,0.29064015956501821,0.35657732864966152,0.44093108600901859,0.52633003962634117,0.60651774299824712,0.69860283352874453,0.79920891866973298]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7254*Capacity_Yearly_Copper_avg/1000000","v":0.72882299239222315},0.88973055027990866,1.0662909195099979,1.3078807180425818,1.6045979789234768,1.9841898870405839,2.3684851783185348,2.7293298434921121,3.1437127508793505,3.5964401340137981]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7260*Capacity_Yearly_Copper_avg/1000000","v":0.19570247017939324},0.23890912924182733,0.28631885801657353,0.35119019280773028,0.430864272118341,0.5327917289275641,0.63598213121516234,0.73287560612288183,0.84414509051389974,0.96571077672592742]
[null,{"$f":"INDEX(CO_Subs,A7264)","v":445},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7276+1)","v":1213},{"$f":"INDEX(CO_Names,A7282)","v":"ΚΕΡΚΥΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7281:P7281/VDSL_Cards_per_MSAN,0)","v":118},119,119,118,119,125,130,130,130,130]
[{"$f":"INDEX(CO_Index,A7282+1)","v":1214},{"$f":"INDEX(CO_Names,A7288)","v":"ΚΑΣΤΕΛΛΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7287:P7287/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A7288+1)","v":1215},{"$f":"INDEX(CO_Names,A7294)","v":"ΤΡΙΚΛΙΝΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7293:P7293/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7302*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":16},16,16,16,16,17,17,17,18,17]
[{"$f":"INDEX(CO_Index,A7294+1)","v":1216},{"$f":"INDEX(CO_Names,A7300)","v":"ΜΑΝΔΡΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7299:P7299/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7308*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7305:P7305*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7311:P7311*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7320*Capacity_Yearly_Copper_avg/1000000","v":0.52097347233962621},0.63599257853341618,0.76220054616825783,0.93489251326747513,1.146990407156411,1.4183283266623432,1.6930282941313974,1.9509654066443618,2.2471724478507951,2.5707886883876414]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7332*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,15,16,16,16,16]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7332*Capacity_Yearly_Copper_avg/1000000","v":0.26116157227387993},0.31882011385030062,0.38208757949108263,0.46865725729859181,0.57498094244757914,0.71100137618954251,0.8487071888974751,0.97800986058467343,1.1264970690651006,1.2887243813549445]
[null,{"$f":"INDEX(CO_Subs,A7336)","v":1046},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7342)","v":792},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7354+1)","v":1226},{"$f":"INDEX(CO_Names,A7360)","v":"ΞΥΛΑΓΑΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7359:P7359/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7359:P7359*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,13,13,13,13,13]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7366+1)","v":1228},{"$f":"INDEX(CO_Names,A7372)","v":"ΑΣΩΜΑΤΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7371:P7371/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7380*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,10,11,11,11,11]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7386*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":30},30,30,30,30,31,33,33,33,32]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7383:P7383*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":30},30,30,30,30,31,33,33,33,32]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7389:P7389*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},19,19,18,19,19,20,20,20,20]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7404*Capacity_Yearly_Copper_avg/1000000","v":5.1962380013149248E-2},6.3434492936623121E-2,7.602259333543504E-2,9.3247051193776673E-2,0.11440189294176639,0.14146539009456013,0.16886422104678445,0.19459110921193762,0.2241350757571389,0.25641286140653935]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7410*Capacity_Yearly_Copper_avg/1000000","v":4.4876600920447075E-2},5.478433480890179E-2,6.5655876062421167E-2,8.053154421280713E-2,9.8801634813343697E-2,0.12217465508166558,0.14583728181313202,0.16805595795576431,0.1935712017902563,0.22144747121473854]
[null,{"$f":"INDEX(CO_Subs,A7414)","v":2005},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7426+1)","v":1238},{"$f":"INDEX(CO_Names,A7432)","v":"ΚΑΠΝΟΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7431:P7431/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7432+1)","v":1239},{"$f":"INDEX(CO_Names,A7438)","v":"ΕΡΑΤΥΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7437:P7437/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A7438+1)","v":1240},{"$f":"INDEX(CO_Names,A7444)","v":"ΓΑΛΑΤΙΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7443:P7443/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A7444+1)","v":1241},{"$f":"INDEX(CO_Names,A7450)","v":"ΓΑΡΓΑΛΙΑΝΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7449:P7449/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7458*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7464*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7461:P7461*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7470*Capacity_Yearly_Copper_avg/1000000","v":0.58845708274631359},0.71837503689266691,0.86093118686362802,1.0559925797528995,1.2955642940937702,1.6020496124994343,1.9123324773090398,2.2036811328936312,2.5382569618211055,2.9037924045000301]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7476*Capacity_Yearly_Copper_avg/1000000","v":0.13193045834507372},0.16105770609233533,0.19301840255944872,0.23675062997900442,0.29046194896253674,0.35917511381151312,0.42873967811229041,0.49405924481732211,0.56907022481195657,0.65102226499972005]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7482*Capacity_Yearly_Copper_avg/1000000","v":0.12619435146050531},0.15405519713179902,0.18462629810034223,0.22645712432774337,0.27783316857286128,0.34355880451536031,0.41009882254219082,0.47257840808613416,0.54432804112448008,0.62271694913016695]
[null,{"$f":"INDEX(CO_Subs,A7486)","v":694},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7492)","v":318},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7498)","v":30450},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7504+1)","v":1251},{"$f":"INDEX(CO_Names,A7510)","v":"ΚΡΙΚΕΛΛΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7509:P7509/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A7516)","v":237},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7516+1)","v":1253},{"$f":"INDEX(CO_Names,A7522)","v":"ΟΘΟΥΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7521:P7521/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7530*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7536*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":82},83,83,82,83,87,90,90,91,90]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7533:P7533*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":82},83,83,82,83,87,90,90,91,90]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7539:P7539*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7548*Capacity_Yearly_Copper_avg/1000000","v":0.21628497135343289},0.26403577904139885,0.31643170342866145,0.38812571308578475,0.47617930763423544,0.58882672110787693,0.70286990708434316,0.80995390262890909,0.93292586727484428,1.067276910140206]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7560*Capacity_Yearly_Copper_avg/1000000","v":0.11404730158730159},0.13922635462713384,0.16685478277517563,0.20465911236036696,0.25108986892413665,0.31048897306468393,0.37062406957021532,0.42708957736126574,0.49193282860982424,0.56277628022993698]
[null,{"$f":"INDEX(CO_Subs,A7564)","v":493},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7566*Capacity_Yearly_Copper_avg/1000000","v":0.16634709965248426},0.20307275985555326,0.24337102931408749,0.2985116638865708,0.36623463130058981,0.45287296958842954,0.54058481153288784,0.62294426520444968,0.71752332693681475,0.82085416021703839]
[null,{"$f":"INDEX(CO_Subs,A7570)","v":1001},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7587:P7587*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":60},60,60,60,60,63,66,66,66,66]
[{"$f":"INDEX(CO_Index,A7588+1)","v":1265},{"$f":"INDEX(CO_Names,A7594)","v":"ΜΕΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7593:P7593/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A7594+1)","v":1266},{"$f":"INDEX(CO_Names,A7600)","v":"ΠΛΑΤΥΚΑΜΠΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7599:P7599/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7608*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7614*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7611:P7611*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7620*Capacity_Yearly_Copper_avg/1000000","v":1.8645721555367709},2.2762273244660993,2.7279276024130783,3.3459948369922721,4.105096496079228,5.0762191276788275,6.059374581198254,6.9825355162673199,8.042665120999672,9.2008926761853029]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7626*Capacity_Yearly_Copper_avg/1000000","v":0.21291079083309852},0.25991665612343634,0.31149517139389293,0.38207070976151353,0.46875061328736745,0.57964065681602239,0.69190469792546094,0.79731811631644567,0.91837164157632878,1.0506267243345866]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7632*Capacity_Yearly_Copper_avg/1000000","v":0.3856688334742181},0.47081574952311833,0.56424561157404063,0.69208687996419949,0.84909976384700636,1.0499671485589757,1.2533234068602248,1.444270375514576,1.6635479973403229,1.9031162375823019]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7629:P7629*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":21},21,21,21,21,22,23,23,23,23]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7638*Capacity_Yearly_Copper_avg/1000000","v":0.33741805203343667},0.41191229179625399,0.49365320347685088,0.6055003324271212,0.74286943468679478,0.91860642918545543,1.0965209158882108,1.2635786312463482,1.4554225698515513,1.6650185805619437]
[null,{"$f":"INDEX(CO_Subs,A7642)","v":317},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7648)","v":427},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7654+1)","v":1276},{"$f":"INDEX(CO_Names,A7660)","v":"ΛΑΓΟΝΗΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7659:P7659/VDSL_Cards_per_MSAN,0)","v":25},26,25,25,25,27,28,28,28,28]
[{"$f":"INDEX(CO_Index,A7660+1)","v":1277},{"$f":"INDEX(CO_Names,A7666)","v":"ΑΒΔΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7665:P7665/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A7666+1)","v":1278},{"$f":"INDEX(CO_Names,A7672)","v":"ΠΡΙΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7671:P7671/VDSL_Cards_per_MSAN,0)","v":5},5,5,4,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A7672+1)","v":1279},{"$f":"INDEX(CO_Names,A7678)","v":"ΠΕΡΑΧΩΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7677:P7677/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7686*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7683:P7683*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7689:P7689*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":29},29,29,29,29,31,32,32,32,32]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7698*Capacity_Yearly_Copper_avg/1000000","v":0.13159304029304028},0.16064579380053909,0.19252474935597183,0.2361451296465773,0.28971907952784998,0.35825650738232762,0.42764315719640228,0.49279566618607579,0.56761480224210492,0.64935724641915804]
[null,{"$f":"INDEX(CO_Subs,A7702)","v":502},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7710*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7710*Capacity_Yearly_Copper_avg/1000000","v":0.22910685733070346},0.27968844612965643,0.33519052516078179,0.41113472571801535,0.50440834615233365,0.62373376541692427,0.74453770188809509,0.85796989061627049,0.98823192492920331,1.1305476162015597]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7716*Capacity_Yearly_Copper_avg/1000000","v":0.27432087630318402},0.33488469323035452,0.4013400544266798,0.49227177026324959,0.60395285040036417,0.74682702692777536,0.89147150461711533,1.0272894272032811,1.1832585492893113,1.3536601059968605]
[null,{"$f":"INDEX(CO_Subs,A7720)","v":190},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7732+1)","v":1289},{"$f":"INDEX(CO_Names,A7738)","v":"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7737:P7737/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Subs,A7744)","v":4160},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7744+1)","v":1291},{"$f":"INDEX(CO_Names,A7750)","v":"Ν.ΤΡΙΓΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7749:P7749/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7758*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7764*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7761:P7761*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7770*Capacity_Yearly_Copper_avg/1000000","v":9.4477054569362257E-2},0.11533544170295112,0.13822289697351825,0.16954009307959397,0.20800344171230253,0.25720980017192757,0.30702585644869901,0.35380201674897749,0.40751831955843437,0.46620520255734421]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7767:P7767*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7779:P7779*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":19},19,19,19,19,20,21,21,21,21]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7788*Capacity_Yearly_Copper_avg/1000000","v":2.0919919226073076E-2},2.5538562091367747E-2,3.0606498615564758E-2,3.7541020610481514E-2,4.6057904950581277E-2,5.6953598609498238E-2,6.7984296785069079E-2,7.8341875137273587E-2,9.0236199330796171E-2,0.10323115199484052]
[null,{"$f":"INDEX(CO_Subs,A7792)","v":1843},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7798)","v":611},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7810+1)","v":1302},{"$f":"INDEX(CO_Names,A7816)","v":"ΑΣΙΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7815:P7815/VDSL_Cards_per_MSAN,0)","v":4},5,5,4,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A7816+1)","v":1303},{"$f":"INDEX(CO_Names,A7822)","v":"ΑΓ.ΑΔΡΙΑΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7821:P7821/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A7822+1)","v":1304},{"$f":"INDEX(CO_Names,A7828)","v":"ΡΟΔΟΛΙΒΟΥΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7827:P7827/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7836*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7833:P7833*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7842*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7839:P7839*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7845:P7845*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7854*Capacity_Yearly_Copper_avg/1000000","v":0.16364775523621677},0.1997774615211832,0.23942180368627267,0.29366766122715376,0.36029167582309551,0.44552411815494591,0.53181264420578223,0.61283563615447889,0.70587994637800233,0.80753401157254268]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7860*Capacity_Yearly_Copper_avg/1000000","v":0.23113136564290407},0.28215991988043404,0.33815244438164288,0.41476772771257808,0.50886556276045447,0.6292454039920371,0.75111682738342433,0.86555136240374841,0.99696446034831265,1.1405377276849313]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7866*Capacity_Yearly_Copper_avg/1000000","v":0.55539011364703672},0.67800763229663419,0.81255317292289664,0.99665354717504162,1.2227630894944643,1.5120261824392596,1.8048734275519949,2.0798504270314893,2.3956255499756534,2.7406205836049593]
[null,{"$f":"INDEX(CO_Subs,A7870)","v":302},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7882+1)","v":1314},{"$f":"INDEX(CO_Names,A7888)","v":"Ν.ΗΡΑΚΛΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7887:P7887/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A7888+1)","v":1315},{"$f":"INDEX(CO_Names,A7894)","v":"ΒΟΥΡΒΟΥΡΟΥΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7893:P7893/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A7894)","v":461},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7908*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A7900+1)","v":1317},{"$f":"INDEX(CO_Names,A7906)","v":"ΤΟΡΩΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7905:P7905/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7914*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,11,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7920*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7917:P7917*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7926*Capacity_Yearly_Copper_avg/1000000","v":0.23315587395510473},0.28463139363121154,0.34111436360250402,0.41840072970714076,0.51332277936857518,0.63475704256714971,0.75769595287875369,0.87313283419122656,1.005696995767422,1.1505278391683031]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7938*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B7938*Capacity_Yearly_Copper_avg/1000000","v":9.5826726777495999E-2},0.11698309087013613,0.14019750978742565,0.17196209440930244,0.21097491945104974,0.26088422588866933,0.31141194011225193,0.35885633127396294,0.41334000983784053,0.47286527687959201]
[null,{"$f":"INDEX(CO_Subs,A7942)","v":1686},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A7948)","v":177},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7960+1)","v":1327},{"$f":"INDEX(CO_Names,A7966)","v":"ΠΛΑΤΥΣ ΓΥΑΛΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7965:P7965/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7965:P7965*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A7972+1)","v":1329},{"$f":"INDEX(CO_Names,A7978)","v":"ΡΥΣΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G7977:P7977/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7986*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B7992*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":542},545,544,541,545,572,595,595,597,594]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7989:P7989*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":542},545,544,541,545,572,595,595,597,594]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G7995:P7995*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":190},191,191,189,191,200,208,208,209,208]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8004*Capacity_Yearly_Copper_avg/1000000","v":0.45281502582887201},0.55278629559057291,0.66248259906593399,0.81258144611719685,0.9969307813496785,1.2327698279668813,1.471531069121979,1.6957225231325992,1.9531770887407816,2.2344549351141283]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8010*Capacity_Yearly_Copper_avg/1000000","v":0.79428209448670983},0.96964153488838201,1.162059640984507,1.4253477825334433,1.7487146492527148,2.1623995343025619,2.5812102360008486,2.9744640979539039,3.4260647294305513,3.9194537386428157]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8016*Capacity_Yearly_Copper_avg/1000000","v":0.16162324692401614},0.19730598777040567,0.23645988446541161,0.29003465923259109,0.35583445921497464,0.44001247957983314,0.52523351871045298,0.60525416436700064,0.69714741095889299,0.79754390008917109]
[null,{"$f":"INDEX(CO_Subs,A8020)","v":1439},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8026)","v":824},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8032+1)","v":1339},{"$f":"INDEX(CO_Names,A8038)","v":"ΛΥΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8037:P8037/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8038+1)","v":1340},{"$f":"INDEX(CO_Names,A8044)","v":"ΑΡΧΑΓΓΕΛΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8043:P8043/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A8044+1)","v":1341},{"$f":"INDEX(CO_Names,A8050)","v":"ΑΝΑΤΟΛΙΚΟ ΚΟΖ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8049:P8049/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A8050+1)","v":1342},{"$f":"INDEX(CO_Names,A8056)","v":"ΒΛΑΣΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8055:P8055/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8064*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8070*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},7,7,6,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8067:P8067*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},7,7,6,7,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8076*Capacity_Yearly_Copper_avg/1000000","v":2.1294453263830189},2.5995784735261593,3.1154453671424065,3.821312597947562,4.6882490023083623,5.7973251745894094,6.9201435001704983,7.9744447417957032,9.1851718383331384,10.507932261926427]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8082*Capacity_Yearly_Copper_avg/1000000","v":6.972069209166901},8.5113436853859969,10.200356143442171,12.511453368941606,15.34991112893324,18.981164646259067,22.657411684998102,26.109325257443292,30.073396560842603,34.404278930151449]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8088*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8094*Capacity_Yearly_Copper_avg/1000000","v":0.22100882408190101},0.26980255112654639,0.32334284827733734,0.39660271773976441,0.4865794797198506,0.60168721111647328,0.71822119990677813,0.82764400346635791,0.95330178325276604,1.0905871702680732]
[null,{"$f":"INDEX(CO_Subs,A8098)","v":267},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8104)","v":400},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8110+1)","v":1352},{"$f":"INDEX(CO_Names,A8116)","v":"ΠΕΝΤΑΠΟΛΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8115:P8115/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A8122)","v":623},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8122+1)","v":1354},{"$f":"INDEX(CO_Names,A8128)","v":"ΣΤΡΥΜΟΝΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8127:P8127/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A8128+1)","v":1355},{"$f":"INDEX(CO_Names,A8134)","v":"ΚΟΛΥΜΠΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8133:P8133/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8142*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8139:P8139*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8145:P8145*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8154*Capacity_Yearly_Copper_avg/1000000","v":0.12585693340847187},0.15364328484000275,0.18413264489686543,0.22585162399531625,0.27709029913817446,0.34264019808617491,0.40900230162630263,0.4713148294548879,0.54287261855462854,0.62105193054960506]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8166*Capacity_Yearly_Copper_avg/1000000","v":0.11168537522306754},0.1363429685845601,0.16339921035083765,0.20042061003337713,0.24588978288132907,0.30405872806038575,0.36294842315899778,0.41824452694254116,0.48174487062086346,0.55112115016600338]
[null,{"$f":"INDEX(CO_Subs,A8170)","v":514},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8172*Capacity_Yearly_Copper_avg/1000000","v":0.17343287874518643},0.21172291798327458,0.25373774658710135,0.31122717086754037,0.3818348894290125,0.47216370460132412,0.56361175076654024,0.6494794164606229,0.74808720090369729,0.85581955040883917]
[null,{"$f":"INDEX(CO_Subs,A8176)","v":450},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8188+1)","v":1365},{"$f":"INDEX(CO_Names,A8194)","v":"ΚΑΡΟΥΣΑΔΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8193:P8193/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8193:P8193*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,16]
[{"$f":"INDEX(CO_Index,A8200+1)","v":1367},{"$f":"INDEX(CO_Names,A8206)","v":"ΧΑΡΑΚΤΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8205:P8205/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8214*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8220*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":95},96,96,95,96,100,105,105,105,104]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8217:P8217*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":95},96,96,95,96,100,105,105,105,104]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8226*Capacity_Yearly_Copper_avg/1000000","v":4.3526928712313326E-2},5.3136685641716773E-2,6.3681263248513767E-2,7.810954288309864E-2,9.5830157074596523E-2,0.11850022936492376,0.14145119814957921,0.16300164343077894,0.18774951151085009,0.21478739689249074]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8232*Capacity_Yearly_Copper_avg/1000000","v":0.28781759838452142},0.35136118490220475,0.42108618256575386,0.51649178356033443,0.63366762778783592,0.7835712840951935,0.93533234125264386,1.077832572453135,1.2414754520833733,1.420260849219338]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8238*Capacity_Yearly_Copper_avg/1000000","v":0.47980846999154686},0.58573927893427324,0.70197485534408199,0.86102147271136642,1.0563603361246221,1.3062583423017176,1.5592527423930356,1.796808813632307,2.0696108943289055,2.3676564215590843]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8235:P8235*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":26},26,26,26,26,28,29,29,29,29]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8244*Capacity_Yearly_Copper_avg/1000000","v":9.0289696543627329},11.022361016175962,13.209666071837052,16.202583395417339,19.878443202783942,24.580989438573603,29.34180318825263,33.812100593521031,38.945652546657662,44.554232197257051]
[null,{"$f":"INDEX(CO_Subs,A8248)","v":334},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8254)","v":472},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8260+1)","v":1377},{"$f":"INDEX(CO_Names,A8266)","v":"ΑΓ ΠΕΛΑΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8265:P8265/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A8266+1)","v":1378},{"$f":"INDEX(CO_Names,A8272)","v":"ΤΥΛΙΣΣΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8271:P8271/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A8278)","v":2652},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8278+1)","v":1380},{"$f":"INDEX(CO_Names,A8284)","v":"ΦΟΛΕΓΑΝΔΡΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8283:P8283/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8292*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":156},157,157,156,157,165,172,172,172,171]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8289:P8289*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":156},157,157,156,157,165,172,172,172,171]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8295:P8295*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8304*Capacity_Yearly_Copper_avg/1000000","v":5.1668826307880149},6.3076129242760377,7.5593115048410189,9.2720265904565089,11.375559653358888,14.066620250116879,16.791024784996171,19.349179580275329,22.286885812136802,25.496429524145043]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8301:P8301*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":279},280,280,278,280,294,306,306,307,305]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8316*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8316*Capacity_Yearly_Copper_avg/1000000","v":0.14272783601014372},0.17423889942981544,0.20881530507070795,0.25612664061667234,0.3142337708725142,0.38857051954544769,0.46382834742071316,0.53449376101720536,0.61564374704720615,0.70430285957770222]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8322*Capacity_Yearly_Copper_avg/1000000","v":9.4814472621395696E-2},0.11574735399474738,0.13871655017699511,0.1701455934120211,0.20874631114698933,0.25812840660111297,0.3081223773645872,0.35506559538022381,0.40897374212828586,0.46787022113790611]
[null,{"$f":"INDEX(CO_Subs,A8326)","v":215},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8338+1)","v":1390},{"$f":"INDEX(CO_Names,A8344)","v":"ΜΕΓΑΛΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8343:P8343/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A8344+1)","v":1391},{"$f":"INDEX(CO_Names,A8350)","v":"ΠΑΡΑΠΟΤΑΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8349:P8349/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8349:P8349*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8364*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":64},64,64,64,64,67,70,70,70,70]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8370*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,11,12,12,12,12]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8367:P8367*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,11,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8376*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8373:P8373*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8382*Capacity_Yearly_Copper_avg/1000000","v":0.30367624683009298},0.37072106261662857,0.44428788312916578,0.54495029918440918,0.6685824912181153,0.82674578626690987,0.98686882429938971,1.1372207681217132,1.3098803128663961,1.4985167225057494]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8394*Capacity_Yearly_Copper_avg/1000000","v":0.28950468864468865},0.35342074636118598,0.42355444858313812,0.51951928522247004,0.63738197496126991,0.78816431624112082,0.94081494583208491,1.0841504656093668,1.2487525649326308,1.4285859421221478]
[null,{"$f":"INDEX(CO_Subs,A8398)","v":1491},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8404)","v":573},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8416+1)","v":1403},{"$f":"INDEX(CO_Names,A8422)","v":"ΠΟΛΥΣΙΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8421:P8421/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A8422+1)","v":1404},{"$f":"INDEX(CO_Names,A8428)","v":"Ν. ΚΕΣΣΑΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8427:P8427/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A8428+1)","v":1405},{"$f":"INDEX(CO_Names,A8434)","v":"ΕΡΑΣΜΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8433:P8433/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8442*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":135},135,135,134,135,142,148,148,148,147]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8439:P8439*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":135},135,135,134,135,142,148,148,148,147]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8448*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8445:P8445*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8451:P8451*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8460*Capacity_Yearly_Copper_avg/1000000","v":0.75581643655489805},0.922683533623609,1.105783175788146,1.3563207446367518,1.6640275336984203,2.0576784013754206,2.4562068515895921,2.8304161339918199,3.260146556467475,3.7296416204587537]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8472*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":80},81,81,80,81,85,88,88,88,88]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8472*Capacity_Yearly_Copper_avg/1000000","v":1.48059041232272},1.8074711364019627,2.1661502568564219,2.6569354586902079,3.2597110794056552,4.0308450112657788,4.811533778917469,5.5445830339089763,6.3863942365086057,7.30610153150581]
[null,{"$f":"INDEX(CO_Subs,A8476)","v":586},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8482)","v":7527},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8488+1)","v":1415},{"$f":"INDEX(CO_Names,A8494)","v":"ΑΓΡΙΝΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8493:P8493/VDSL_Cards_per_MSAN,0)","v":111},112,112,111,112,117,122,122,123,122]
[{"$f":"INDEX(CO_Index,A8494+1)","v":1416},{"$f":"INDEX(CO_Names,A8500)","v":"ΚΑΛΥΒΙΑ ΑΙΤ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8499:P8499/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A8500)","v":245},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8514*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,20,20,20,20]
[{"$f":"INDEX(CO_Index,A8506+1)","v":1418},{"$f":"INDEX(CO_Names,A8512)","v":"ΜΟΚΑΜΠΟ - ΧΑΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8511:P8511/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8520*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8526*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8523:P8523*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8532*Capacity_Yearly_Copper_avg/1000000","v":0.6107266741805204},0.74556124815121982,0.89351229829310008,1.0959556016930894,1.3445936767830986,1.6626776368256744,1.9847028577576618,2.2870773225558905,2.6343148514313075,3.0136836308171184]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8538*Capacity_Yearly_Copper_avg/1000000","v":8.064291443599135E-2},9.844703773930473E-2,0.11798311563096736,0.14471457945008198,0.17754579489014394,0.21954693657532387,0.2620684988972824,0.30199529286787724,0.34784599419452078,0.3979394407543046]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8550*Capacity_Yearly_Copper_avg/1000000","v":0.11640922795153565},0.14210974066970766,0.17031035519951354,0.20889761468735682,0.25628995496694423,0.3169192180689821,0.37829971598143269,0.43593462777999015,0.50212078659878512,0.57443141029387057]
[null,{"$f":"INDEX(CO_Subs,A8554)","v":871},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8566+1)","v":1428},{"$f":"INDEX(CO_Names,A8572)","v":"ΑΥΓΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8571:P8571/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8580*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":17},17,17,17,17,17,18,18,18,18]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8577:P8577*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,17,18,18,18,18]
[{"$f":"INDEX(CO_Index,A8578+1)","v":1430},{"$f":"INDEX(CO_Names,A8584)","v":"ΜΠΑΤΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8583:P8583/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A8584+1)","v":1431},{"$f":"INDEX(CO_Names,A8590)","v":"ΖΑΧΑΡΩ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8589:P8589/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8598*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":585},589,588,584,588,618,643,643,645,641]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8595:P8595*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":585},589,588,584,588,618,643,643,645,641]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8601:P8601*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8610*Capacity_Yearly_Copper_avg/1000000","v":0.69271926082464541},0.84565593505770953,1.013470026737975,1.24309218247288,1.5251109494119897,1.8858989991177399,2.2511574403184964,2.5941269299487528,2.9879825359052345,3.4182831458936707]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8616*Capacity_Yearly_Copper_avg/1000000","v":0.11438471963933501},0.13963826691893011,0.16734843597865245,0.20526461269279409,0.25183273835882342,0.31140757949386938,0.37172059048610345,0.428353155992512,0.49338825117967589,0.56444129881049898]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8622*Capacity_Yearly_Copper_avg/1000000","v":0.3650863323001784},0.44568909972354687,0.5341327661619526,0.65515135968614524,0.80378472833111181,0.99393215637866295,1.186435630991044,1.3671920790085486,1.5747672205793786,1.8015501041680233]
[null,{"$f":"INDEX(CO_Subs,A8626)","v":520},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8632)","v":557},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8638+1)","v":1440},{"$f":"INDEX(CO_Names,A8644)","v":"ΙΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8643:P8643/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8644+1)","v":1441},{"$f":"INDEX(CO_Names,A8650)","v":"ΣΥΚΟΛΟΓΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8649:P8649/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A8650+1)","v":1442},{"$f":"INDEX(CO_Names,A8656)","v":"ΑΡΓΟΣΤΟΛΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8655:P8655/VDSL_Cards_per_MSAN,0)","v":30},30,30,30,30,31,33,33,33,33]
[{"$f":"INDEX(CO_Index,A8656+1)","v":1443},{"$f":"INDEX(CO_Names,A8662)","v":"ΒΛΑΧΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8661:P8661/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8670*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":191},192,192,191,192,202,210,210,211,210]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8676*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8673:P8673*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":18},18,18,18,18,19,19,19,19,19]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8682*Capacity_Yearly_Copper_avg/1000000","v":0.19300312576312578},0.23561383090745727,0.28236963238875873,0.34634619014831336,0.42492131664084659,0.52544287749408058,0.62720996388805661,0.72276697707291127,0.83250170995508732,0.95239062808143182]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8688*Capacity_Yearly_Copper_avg/1000000","v":0.24327841551610782},0.29698876238509914,0.35592395970680957,0.43656573967995449,0.53560886240917893,0.66231523544271342,0.7905915803554,0.91104019312861706,1.0493596728629684,1.2004783965851613]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8694*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,16,16,16,16,16]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8700*Capacity_Yearly_Copper_avg/1000000","v":0.22370816849816852},0.27309784946091642,0.32729207390515214,0.40144672039918133,0.49252243519734495,0.6090360625499569,0.72699336723388386,0.83775263251632881,0.96494516381157858,1.1039073189125688]
[null,{"$f":"INDEX(CO_Subs,A8704)","v":697},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8710)","v":741},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8716+1)","v":1453},{"$f":"INDEX(CO_Names,A8722)","v":"ΧΑΛΚΙΔΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8721:P8721/VDSL_Cards_per_MSAN,0)","v":91},92,92,91,92,96,100,100,100,100]
[{"$f":"INDEX(CO_Index,A8722+1)","v":1454},{"$f":"INDEX(CO_Names,A8728)","v":"ΔΡΟΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8727:P8727/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8727:P8727*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":31},32,32,31,32,33,34,34,35,34]
[{"$f":"INDEX(CO_Index,A8734+1)","v":1456},{"$f":"INDEX(CO_Names,A8740)","v":"Δ. ΜΕΓΑΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8739:P8739/VDSL_Cards_per_MSAN,0)","v":34},34,34,34,34,36,37,37,37,37]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8748*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8745:P8745*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8751:P8751*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8760*Capacity_Yearly_Copper_avg/1000000","v":0.41806096646942797},0.51035932953555874,0.61163631910781835,0.75021491187720313,0.92041522957693878,1.1381533657607794,1.3585894147854931,1.5655739241142255,1.8032685640460722,2.0629580213162484]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8766*Capacity_Yearly_Copper_avg/1000000","v":9.785123508969662E-2},0.11945456462091367,0.14315942900828676,0.17559509640386514,0.2154321360591705,0.26639586446378205,0.31799106560758117,0.36643780306144091,0.42207254525694987,0.48285538836296371]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8776)","v":744},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8778*Capacity_Yearly_Copper_avg/1000000","v":0.25103903071287686},0.30646274509641303,0.36727798338677708,0.45049224732577825,0.55269485940697538,0.6834431833139788,0.81581156142082878,0.94010250164728293,1.0828343919695542,1.2387738239380861]
[null,{"$f":"INDEX(CO_Subs,A8782)","v":154},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8794+1)","v":1466},{"$f":"INDEX(CO_Names,A8800)","v":"ΦΟΥΣΤΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8799:P8799/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8799:P8799*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A8806+1)","v":1468},{"$f":"INDEX(CO_Names,A8812)","v":"ΓΙΑΛΤΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8811:P8811/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8820*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8826*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8823:P8823*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8829:P8829*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8838*Capacity_Yearly_Copper_avg/1000000","v":0.11505955574340189},0.14046209150252265,0.16833574238560617,0.20647561335764833,0.253318477228197,0.31324479235224034,0.37391363231787988,0.43088031325500475,0.49629909631937902,0.56777133597162288]
[null,{"$f":"INDEX(CO_Subs,A8842)","v":213},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8844*Capacity_Yearly_Copper_avg/1000000","v":7.1870045083122003E-2},8.7737318152602106E-2,0.10514813234056924,0.12897157080697683,0.1582311895882873,0.195663169416502,0.23355895508418889,0.26914224845547219,0.31000500737838038,0.35464895765969401]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8850*Capacity_Yearly_Copper_avg/1000000","v":0.56753716352024042},0.69283647480129928,0.83032468824806327,1.0184515591424179,1.2495063891431888,1.5450960138899363,1.8443481805239705,2.1253392577563575,2.4480207624903092,2.8005612525051893]
[null,{"$f":"INDEX(CO_Subs,A8854)","v":483},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8860)","v":455},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8872+1)","v":1479},{"$f":"INDEX(CO_Names,A8878)","v":"ΑΛΜΥΡΟΠΟΤΑΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8877:P8877/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A8884)","v":684},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8884+1)","v":1481},{"$f":"INDEX(CO_Names,A8890)","v":"ΑΥΛΩΝΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8889:P8889/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8898*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8895:P8895*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8901:P8901*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8910*Capacity_Yearly_Copper_avg/1000000","v":0.49330519207288437},0.60221577060612352,0.72172098348315605,0.88524148600845132,1.0860751135120938,1.3430025994691359,1.603113579028564,1.847351958882161,2.127827797122968,2.4342571647815618]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8907:P8907*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":27},27,27,27,27,29,30,30,30,30]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8916*Capacity_Yearly_Copper_avg/1000000","v":4.6128421893491121},5.631252941146589,6.748732944732029,8.2777950446111745,10.155768041603171,12.558268493394362,14.99053744110773,17.274383467768825,19.897081952440555,22.762469014862337]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8928*Capacity_Yearly_Copper_avg/1000000","v":6.4446847938386398E-2},7.8675247733084527E-2,9.4287761864078529E-2,0.11565056349358016,0.14188806202517779,0.17545382797442199,0.20943549493464825,0.2413435185680525,0.27798571084164625,0.31801854888733128]
[null,{"$f":"INDEX(CO_Subs,A8932)","v":1677},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A8938)","v":943},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A8944+1)","v":1491},{"$f":"INDEX(CO_Names,A8950)","v":"ΕΠΙΣΚΟΠΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8949:P8949/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A8950+1)","v":1492},{"$f":"INDEX(CO_Names,A8956)","v":"ΜΟΔΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G8955:P8955/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8955:P8955*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8970*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8976*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8973:P8973*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B8982*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":40},40,40,39,40,42,43,43,43,43]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G8979:P8979*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":40},40,40,39,40,42,43,43,43,43]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B8988*Capacity_Yearly_Copper_avg/1000000","v":0.61882470742932283},0.75544714315432981,0.90535997517654454,1.1104876096713403,1.3624225432155816,1.6847241911261253,2.0110193597389787,2.3174032097058026,2.6692449931077449,3.0536440767506048]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9000*Capacity_Yearly_Copper_avg/1000000","v":0.17309546069315299},0.21131100569147832,0.25324409338362452,0.31062167053511319,0.38109201999432568,0.47124509817213861,0.56251522985065217,0.64821583782937653,0.74663177833384575,0.85415453182827716]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9006*Capacity_Yearly_Copper_avg/1000000","v":0.16837160796468489},0.20554423360633076,0.24633294853494861,0.30214466588113348,0.37069184790871057,0.45838460816354221,0.54716393702821708,0.63052573699192771,0.72625586235592399,0.83084427170040998]
[null,{"$f":"INDEX(CO_Subs,A9010)","v":33593},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9022+1)","v":1504},{"$f":"INDEX(CO_Names,A9028)","v":"ΡΟΔΟΤΟΠΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9027:P9027/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9036*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A9034+1)","v":1506},{"$f":"INDEX(CO_Names,A9040)","v":"ΑΛΜΥΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9039:P9039/VDSL_Cards_per_MSAN,0)","v":20},20,20,20,20,21,22,22,22,22]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9048*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":589},592,591,588,592,621,647,647,648,645]
[{"$f":"INDEX(CO_Index,A9040+1)","v":1507},{"$f":"INDEX(CO_Names,A9046)","v":"ΚΑΛΑΜΑΡΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9045:P9045/VDSL_Cards_per_MSAN,0)","v":148},148,148,147,148,156,162,162,162,162]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9054*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":34},34,34,34,34,36,37,37,37,37]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9051:P9051*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":34},34,34,34,34,36,37,37,37,37]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9057:P9057*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":59},59,59,59,59,62,64,64,65,64]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9066*Capacity_Yearly_Copper_avg/1000000","v":0.11505955574340189},0.14046209150252265,0.16833574238560617,0.20647561335764833,0.253318477228197,0.31324479235224034,0.37391363231787988,0.43088031325500475,0.49629909631937902,0.56777133597162288]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9078*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9078*Capacity_Yearly_Copper_avg/1000000","v":0.41165002348079266},0.50253299599142998,0.60225690824175815,0.73871040556108802,0.90630071031788972,1.1206998436062556,1.3377555173836171,1.5415659301205447,1.7756155352188927,2.0313226682855712]
[null,{"$f":"INDEX(CO_Subs,A9082)","v":2790},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9088)","v":420},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9094+1)","v":1516},{"$f":"INDEX(CO_Names,A9100)","v":"ΚΕΡΑΜΩΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9099:P9099/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A9100+1)","v":1517},{"$f":"INDEX(CO_Names,A9106)","v":"ΠΟΝΤΟΛΙΒΑΔΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9105:P9105/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9114*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,20,20,20,20]
[null,{"$f":"INDEX(CO_Subs,A9112)","v":967},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9112+1)","v":1519},{"$f":"INDEX(CO_Names,A9118)","v":"ΚΗΦΙΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9117:P9117/VDSL_Cards_per_MSAN,0)","v":68},68,68,68,68,72,75,75,75,74]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9126*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":24},24,24,23,24,25,26,26,26,26]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9132*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,21,21,21,21]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9129:P9129*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,21,21,21,21]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9138*Capacity_Yearly_Copper_avg/1000000","v":1.3479851178735793},1.6455896057260349,1.9721445478900195,2.4189738280463495,2.9677633915737451,3.6698326845958946,4.3806010589734026,5.0479966318291609,5.814413166556947,6.6517492293449658]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9144*Capacity_Yearly_Copper_avg/1000000","v":2.834311637080868E-2},3.4600632510885333E-2,4.1466869092055471E-2,5.0862027923878186E-2,6.2401032513690766E-2,7.7162940051578255E-2,9.2107756934609722E-2,0.10614060502469326,0.1222554958675303,0.13986156076720327]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9156*Capacity_Yearly_Copper_avg/1000000","v":16.653267958110266},20.329931161604119,24.364253857599977,29.884468906940569,36.664320948966754,45.337820312448152,54.118789803662644,62.363923345163506,71.832380935023309,82.176992043634741]
[null,{"$f":"INDEX(CO_Subs,A9160)","v":453},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9172+1)","v":1529},{"$f":"INDEX(CO_Names,A9178)","v":"ΚΛΕΙΤΟΡΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9177:P9177/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9186*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9183:P9183*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[{"$f":"INDEX(CO_Index,A9184+1)","v":1531},{"$f":"INDEX(CO_Names,A9190)","v":"ΓΡΑΤΙΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9189:P9189/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A9190+1)","v":1532},{"$f":"INDEX(CO_Names,A9196)","v":"ΑΝΘΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9195:P9195/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9204*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9201:P9201*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9207:P9207*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":397},400,399,397,399,419,436,437,437,435]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9216*Capacity_Yearly_Copper_avg/1000000","v":7.2058999192260726},8.7967989036008003,10.542457813451627,12.931065099313601,15.86471964717119,19.617758901684585,23.417300679708632,26.984985248897011,31.082004401749728,35.558136806480867]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9222*Capacity_Yearly_Copper_avg/1000000","v":0.13732914717760872},0.1676483027610754,0.20091685381507832,0.24643863529783835,0.3023478599175255,0.37387281667848038,0.44628401276650176,0.51427650291726368,0.5923569859295813,0.67766256228871125]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9228*Capacity_Yearly_Copper_avg/1000000","v":1.51298254531793},1.8470147164144028,2.2135409643901993,2.7150634906032116,3.3310265451355878,4.1190312284675814,4.916799786842736,5.6658865825086249,6.5261148032143543,7.4659433152397563]
[null,{"$f":"INDEX(CO_Subs,A9232)","v":296},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9238)","v":1041},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9244+1)","v":1541},{"$f":"INDEX(CO_Names,A9250)","v":"ΣΕΡΒΙΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9249:P9249/VDSL_Cards_per_MSAN,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9250+1)","v":1542},{"$f":"INDEX(CO_Names,A9256)","v":"ΠΕΤΡΑΝΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9255:P9255/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A9256+1)","v":1543},{"$f":"INDEX(CO_Names,A9262)","v":"ΝΕΑΠΟΛΗΣ ΚΟΖ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9261:P9261/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A9262+1)","v":1544},{"$f":"INDEX(CO_Names,A9268)","v":"ΛΕΥΚΟΠΗΓΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9267:P9267/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9276*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9282*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9279:P9279*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9285:P9285*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9294*Capacity_Yearly_Copper_avg/1000000","v":0.21830947966563352},0.26650725279217635,0.31939362264952254,0.39175871508034743,0.48063652424235626,0.59433835968298965,0.7094490325796724,0.81753537441638724,0.94165840269395362,1.0772670216235778]
[null,{"$f":"INDEX(CO_Subs,A9298)","v":212},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9306*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,{"$f":"INDEX(CO_Subs,A9310)","v":430},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9316)","v":1779},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9328+1)","v":1555},{"$f":"INDEX(CO_Names,A9334)","v":"ΚΑΡΑΒΟΜΥΛΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9333:P9333/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9333:P9333*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A9340+1)","v":1557},{"$f":"INDEX(CO_Names,A9346)","v":"Π.ΡΑΧΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9345:P9345/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9354*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9351:P9351*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9357:P9357*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9366*Capacity_Yearly_Copper_avg/1000000","v":0.36542375035221186},0.44610101201534313,0.53462641936542954,0.65575686001857225,0.80452759776579863,0.99485076280784834,1.1875321519069322,1.3684556576397953,1.5762226431492301,1.8032151227485849]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9372*Capacity_Yearly_Copper_avg/1000000","v":0.86750181177796559},1.0590265022081691,1.2691823861389837,1.5567413546701288,1.9099173165797494,2.3617371294358063,2.81915527474859,3.2486606609343611,3.7418914270883379,4.280762770624758]
[null,{"$f":"INDEX(CO_Subs,A9376)","v":1776},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9378*Capacity_Yearly_Copper_avg/1000000","v":0.59925446041138353},0.73155623023014715,0.87672808937488733,1.0753685903905672,1.3193361160037473,1.6314450182333688,1.9474211466174625,2.2441156490935144,2.5848304840563552,2.957072999078012]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9384*Capacity_Yearly_Copper_avg/1000000","v":0.23315587395510473},0.28463139363121154,0.34111436360250402,0.41840072970714076,0.51332277936857518,0.63475704256714971,0.75769595287875369,0.87313283419122656,1.005696995767422,1.1505278391683031]
[null,{"$f":"INDEX(CO_Subs,A9388)","v":613},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9394)","v":579},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9400+1)","v":1567},{"$f":"INDEX(CO_Names,A9406)","v":"ΚΑΣΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9405:P9405/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A9406+1)","v":1568},{"$f":"INDEX(CO_Names,A9412)","v":"ΛΕΧΑΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9411:P9411/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A9412+1)","v":1569},{"$f":"INDEX(CO_Names,A9418)","v":"ΒΑΡΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9417:P9417/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,9,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9426*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":104},105,105,104,105,110,115,115,115,114]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9432*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9429:P9429*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9435:P9435*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":96},97,96,96,96,101,105,105,106,105]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9444*Capacity_Yearly_Copper_avg/1000000","v":0.56719974546820695},0.69242456250950302,0.82983103504458644,1.0178460588099907,1.2487635197085019,1.5441774074607508,1.8432516596080823,2.1240756791251112,2.4465653399204577,2.7988962339246277]
[null,{"$f":"INDEX(CO_Subs,A9448)","v":427},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9450*Capacity_Yearly_Copper_avg/1000000","v":0.14407750821827744},0.17588654859700048,0.21078991788461535,0.25854864194638078,0.31720524861126137,0.39224494526218945,0.46821443108426603,0.53954807554219064,0.6214654373266123,0.71096293389995002]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9456*Capacity_Yearly_Copper_avg/1000000","v":0.55943913027143788},0.68295057979818918,0.81847701136461881,1.0039195511641672,1.2316775227107057,1.523049459589485,1.8180316785426536,2.0950133706064453,2.4130906208138718,2.7606008065717029]
[null,{"$f":"INDEX(CO_Subs,A9460)","v":7905},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9466)","v":8430},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9478+1)","v":1580},{"$f":"INDEX(CO_Names,A9484)","v":"ΕΥΗΝΟΧΩΡΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9483:P9483/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9492*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,{"$f":"INDEX(CO_Subs,A9490)","v":761},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9504*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9510*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9507:P9507*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,10,10,10,9]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9516*Capacity_Yearly_Copper_avg/1000000","v":6.6808774302620458E-2},8.1558633775658293E-2,9.7743334288416472E-2,0.11988906582057,0.14708814806798537,0.1818840729787202,0.21711114134586573,0.25018856898677694,0.28817366883060713,0.32967367895126487]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9513:P9513*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9522*Capacity_Yearly_Copper_avg/1000000","v":0.29186661500892269},0.35630413240375974,0.42701002100747604,0.52375778754945979,0.64258206100407755,0.79459456124541894,0.94849059224330223,1.0929955160280913,1.2589405229215918,1.4402410721860814]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9534*Capacity_Yearly_Copper_avg/1000000","v":0.41097518737672578},0.50170917140783733,0.60126960183480438,0.73749940489623356,0.90481497144851597,1.1188626307478848,1.3355624755518409,1.5390387728580521,1.7727046900791894,2.0279926311244476]
[null,{"$f":"INDEX(CO_Subs,A9538)","v":493},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9544)","v":15640},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9550+1)","v":1592},{"$f":"INDEX(CO_Names,A9556)","v":"ΤΡΙΚΑΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9555:P9555/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
[{"$f":"INDEX(CO_Index,A9556+1)","v":1593},{"$f":"INDEX(CO_Names,A9562)","v":"ΠΛΑΤΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9561:P9561/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9570*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":29},29,29,29,29,31,32,32,32,32]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9567:P9567*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":29},29,29,29,29,31,32,32,32,32]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9582*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":172},173,173,172,173,182,189,189,190,189]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9579:P9579*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":172},173,173,172,173,182,189,189,190,189]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9588*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9585:P9585*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},22,22,22,22,23,24,24,24,24]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9594*Capacity_Yearly_Copper_avg/1000000","v":0.32155940358786511},0.39255241408183011,0.47045150291343896,0.57704181680304645,0.70795457125651529,0.87543192701373918,1.0449844328414648,1.2041904355777697,1.3870177090685283,1.5867627072755324]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9600*Capacity_Yearly_Copper_avg/1000000","v":0.13159304029304028},0.16064579380053909,0.19252474935597183,0.2361451296465773,0.28971907952784998,0.35825650738232762,0.42764315719640228,0.49279566618607579,0.56761480224210492,0.64935724641915804]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9606*Capacity_Yearly_Copper_avg/1000000","v":0.15116328731097961},0.18453670672472181,0.22115663515762921,0.27126414892735035,0.33280550673968401,0.41153568027508403,0.49124137031791848,0.56608322679836398,0.65202931129349484,0.74592832409175081]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9612*Capacity_Yearly_Copper_avg/1000000","v":9.3802218465295392E-2},0.11451161711935862,0.13723559056656456,0.16832909241473973,0.20651770284292895,0.25537258731355661,0.30483281461692258,0.35127485948648479,0.40460747441873124,0.46287516539622042]
[null,{"$f":"INDEX(CO_Subs,A9616)","v":92},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9628+1)","v":1605},{"$f":"INDEX(CO_Names,A9634)","v":"ΞΗΡΟΝΟΜΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9633:P9633/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9642*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,4]
[{"$f":"INDEX(CO_Index,A9640+1)","v":1607},{"$f":"INDEX(CO_Names,A9646)","v":"ΤΑΝΑΓΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9645:P9645/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9654*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[{"$f":"INDEX(CO_Index,A9646+1)","v":1608},{"$f":"INDEX(CO_Names,A9652)","v":"ΒΑΡΥΜΠΟΜΠΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9651:P9651/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9660*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":787},792,791,786,791,830,865,865,867,862]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9657:P9657*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":787},792,791,786,791,830,865,865,867,862]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9663:P9663*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":12},12,12,12,12,12,13,13,13,13]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9672*Capacity_Yearly_Copper_avg/1000000","v":5.229979806518268E-2},6.3846405228419376E-2,7.6516246538911883E-2,9.3852551526203795E-2,0.11514476237645319,0.14238399652374559,0.16996074196267269,0.19585468784318397,0.22559049832699041,0.2580778799871013]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9678*Capacity_Yearly_Copper_avg/1000000","v":0.20008890485582795},0.24426398903517862,0.29273634966177253,0.35906169712928293,0.44052157476926934,0.54473361250697505,0.65023690312170901,0.74930212832908449,0.86306558392196986,0.98735601827323261]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9690*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":40},41,41,40,41,43,44,44,44,44]
[null,{"$f":"INDEX(CO_Subs,A9688)","v":2200},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9694)","v":134},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9700+1)","v":1617},{"$f":"INDEX(CO_Names,A9706)","v":"ΑΓ.ΠΑΝΤΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9705:P9705/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A9706+1)","v":1618},{"$f":"INDEX(CO_Names,A9712)","v":"ΡΙΤΣΩΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9711:P9711/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9720*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,10,10,10,10]
[null,{"$f":"INDEX(CO_Subs,A9718)","v":468},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9718+1)","v":1620},{"$f":"INDEX(CO_Names,A9724)","v":"ΠΕΙΡΑΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9723:P9723/VDSL_Cards_per_MSAN,0)","v":122},122,122,121,122,128,133,134,134,133]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9732*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":18},18,18,18,18,19,19,19,19,19]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9738*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9735:P9735*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9741:P9741*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":15},15,15,15,15,16,17,17,17,17]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9750*Capacity_Yearly_Copper_avg/1000000","v":7.3557135343289198E-2},8.9796879611583363E-2,0.1076163983579535,0.13199907246911244,0.16194553676172127,0.20025620156242929,0.23904155966362997,0.2754601416117039,0.31728212022763819,0.36297405056250376]
[null,{"$f":"INDEX(CO_Subs,A9754)","v":1237},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9766)","v":198},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9778+1)","v":1630},{"$f":"INDEX(CO_Names,A9784)","v":"ΡΕΝΤΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9783:P9783/VDSL_Cards_per_MSAN,0)","v":34},35,35,34,35,36,38,38,38,38]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9784+1)","v":1631},{"$f":"INDEX(CO_Names,A9790)","v":"ΑΝΩΓΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9789:P9789/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A9790+1)","v":1632},{"$f":"INDEX(CO_Names,A9796)","v":"ΠΕΡΑΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9795:P9795/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A9796+1)","v":1633},{"$f":"INDEX(CO_Names,A9802)","v":"ΣΕΡΡΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9801:P9801/VDSL_Cards_per_MSAN,0)","v":76},77,77,76,77,81,84,84,84,84]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9810*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":185},186,186,185,186,195,203,203,204,202]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9807:P9807*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":185},186,186,185,186,195,203,203,204,202]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9813:P9813*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9822*Capacity_Yearly_Copper_avg/1000000","v":3.4416641307410539E-2},4.2015053763217909E-2,5.03526267546388E-2,6.1761033907566369E-2,7.5772682338053066E-2,9.3697855776916458E-2,0.1118451334205975,0.12888502038712751,0.14845310212485824,0.16983189521731826]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9828*Capacity_Yearly_Copper_avg/1000000","v":0.77066283084436937},0.94080767446264413,1.1275039167411276,1.3829627592635449,1.6967137888246391,2.0980970842595803,2.5044537718886737,2.8860135937666591,3.3241851495409427,3.8029024380034797]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9834*Capacity_Yearly_Copper_avg/1000000","v":0.17242062458908614},0.21048718110788581,0.25225678697667081,0.30941066987025895,0.37960628112495215,0.46940788531376776,0.56032218801887568,0.645688680566884,0.74372093319414267,0.85082449466715337]
[null,{"$f":"INDEX(CO_Subs,A9838)","v":342},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9844)","v":3679},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9850)","v":674},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9856+1)","v":1643},{"$f":"INDEX(CO_Names,A9862)","v":"ΚΟΝΟΠΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9861:P9861/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A9862+1)","v":1644},{"$f":"INDEX(CO_Names,A9868)","v":"ΑΕΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9867:P9867/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A9874)","v":204},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9882*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":15},15,15,15,15,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9888*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9885:P9885*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9891:P9891*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9900*Capacity_Yearly_Copper_avg/1000000","v":0.54695466234620083},0.66770982500172782,0.80021184283597535,0.98151603886436356,1.2041913536272943,1.4890610217096232,1.7774604046547897,2.0482609612503304,2.359239985729364,2.6989951190909105]
[null,{"$f":"INDEX(CO_Subs,A9904)","v":45345},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9912*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Subs,A9916)","v":198},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A9922)","v":151},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A9934+1)","v":1656},{"$f":"INDEX(CO_Names,A9940)","v":"ΔΟΜΒΡΑΙΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G9939:P9939/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9948*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9945:P9945*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9960*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B9966*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":458},461,460,457,460,483,503,503,505,502]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G9963:P9963*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":458},461,460,457,460,483,503,503,505,502]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9972*Capacity_Yearly_Copper_avg/1000000","v":0.20211341316802856},0.24673546278595615,0.29569826888263373,0.36269469912384561,0.44497879137739005,0.55024525108208777,0.65681602861703825,0.75688360011656253,0.87179811934107909,0.9973461297566043]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9978*Capacity_Yearly_Copper_avg/1000000","v":0.48419490466798154},0.59109413872762451,0.708392346989281,0.8688929770329189,1.0660176387755504,1.3182002258811285,1.5735075142995827,1.8132353358385096,2.088531387736976,2.3893016631063895]
[null,{"$f":"INDEX(CO_Subs,A9982)","v":406},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9984*Capacity_Yearly_Copper_avg/1000000","v":0.13699172912557528},0.16723639046927913,0.20042320061160146,0.24583313496541123,0.30160499048283873,0.37295421024929493,0.44518749185061363,0.5130129242860173,0.59090156335972988,0.67599754370814913]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B9990*Capacity_Yearly_Copper_avg/1000000","v":1.2157172414764723},1.4841199873419033,1.7786324921270937,2.181617697734918,2.6765585731765218,3.309738964355196,3.9507648599452239,4.5526738083805922,5.2438875191751384,5.9990619457646828]
[null,{"$f":"INDEX(CO_Subs,A9994)","v":990},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10000)","v":844},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10006+1)","v":1668},{"$f":"INDEX(CO_Names,A10012)","v":"ΡΕΤΖΙΚΗ-ΠΕΥΚΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10011:P10011/VDSL_Cards_per_MSAN,0)","v":24},24,24,24,24,26,27,27,27,27]
[{"$f":"INDEX(CO_Index,A10012+1)","v":1669},{"$f":"INDEX(CO_Names,A10018)","v":"ΜΑΚΡΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10017:P10017/VDSL_Cards_per_MSAN,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A10018+1)","v":1670},{"$f":"INDEX(CO_Names,A10024)","v":"ΚΟΥΛΟΥΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10023:P10023/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A10024+1)","v":1671},{"$f":"INDEX(CO_Names,A10030)","v":"ΚΟΙΛΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10029:P10029/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10038*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":32},32,32,32,32,33,35,35,35,35]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10035:P10035*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":32},32,32,32,32,33,35,35,35,35]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10041:P10041*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10050*Capacity_Yearly_Copper_avg/1000000","v":3.1396749741711276},3.8328438751641438,4.593443058352098,5.6341805932343627,6.9124000897606255,8.5476328235706625,10.203127122339803,11.757599163747267,13.542707012468682,15.492997892128887]
[null,{"$f":"INDEX(CO_Subs,A10054)","v":16355},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10056*Capacity_Yearly_Copper_avg/1000000","v":5.5184722410068563},6.7368255323277335,8.073698142863897,9.9029579368455689,12.149629604302529,15.023808149328124,17.933599579351689,20.665828514034025,23.803436129922119,27.231378885090592]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10068*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10068*Capacity_Yearly_Copper_avg/1000000","v":9.1777710153094771E-2},0.11204014336858109,0.13427367134570345,0.16469609042017697,0.20206048623480816,0.24986094873844389,0.29825368912159334,0.34369338769900676,0.39587493899962195,0.45288505391284872]
[null,{"$f":"INDEX(CO_Subs,A10072)","v":2713},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10084+1)","v":1681},{"$f":"INDEX(CO_Names,A10090)","v":"ΓΕΩΡΓΙΤΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10089:P10089/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10098*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Subs,A10096)","v":210},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10110*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10116*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10113:P10113*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":20},20,20,20,20,21,22,22,22,22]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10122*Capacity_Yearly_Copper_avg/1000000","v":0.17613222316145394},0.21501821631764462,0.25768697221491615,0.31607117352695729,0.38777784490650691,0.47951255603480775,0.57238391809364608,0.65958804551059369,0.75973058146250971,0.86913969905333466]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10119:P10119*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10128*Capacity_Yearly_Copper_avg/1000000","v":3.2054714943176479E-2},3.9131667720644137E-2,4.6897054330300836E-2,5.7522531580576519E-2,7.0572596295245496E-2,8.726761077261827E-2,0.10416948700938002,0.12003996996840308,0.13826514413589736,0.15817676515338466]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10134*Capacity_Yearly_Copper_avg/1000000","v":0.11438471963933501},0.13963826691893011,0.16734843597865245,0.20526461269279409,0.25183273835882342,0.31140757949386938,0.37172059048610345,0.428353155992512,0.49338825117967589,0.56444129881049898]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10144)","v":989},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10150)","v":2376},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10156+1)","v":1693},{"$f":"INDEX(CO_Names,A10162)","v":"ΑΠΟΛΑΚΚΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10161:P10161/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A10162+1)","v":1694},{"$f":"INDEX(CO_Names,A10168)","v":"ΒΑΒΔΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10167:P10167/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10176*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":21},21,21,21,21,23,23,23,23,23]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10173:P10173*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":21},21,21,21,21,23,23,23,23,23]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10188*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10185:P10185*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10194*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10191:P10191*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10200*Capacity_Yearly_Copper_avg/1000000","v":5.1624961961115809E-2},6.3022580644826867E-2,7.5528940131958197E-2,9.264155086134955E-2,0.1136590235070796,0.14054678366537468,0.16776770013089626,0.19332753058069127,0.22267965318728733,0.2547478428259774]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10206*Capacity_Yearly_Copper_avg/1000000","v":2.4294099746407439E-2},2.965768500933029E-2,3.554303065033327E-2,4.3596023934752731E-2,5.3486599297449221E-2,6.61396629013528E-2,7.8949505943951184E-2,9.0977661449737082E-2,0.1047904250293117,0.11988133780045994]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10212*Capacity_Yearly_Copper_avg/1000000","v":6.0735249366018595E-2},7.4144212523325731E-2,8.8857576625833157E-2,0.10899005983688183,0.13371649824362306,0.16534915725338198,0.19737376485987793,0.22744415362434267,0.26197606257327921,0.29970334450114988]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10218*Capacity_Yearly_Copper_avg/1000000","v":9.31273823612285E-2},0.11368779253576612,0.13624828415961085,0.16711809174988546,0.20503196397355536,0.2535353744551857,0.30263977278514614,0.3487477022239921,0.40169662927902811,0.45954512823509647]
[null,{"$f":"INDEX(CO_Subs,A10222)","v":343},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10234+1)","v":1706},{"$f":"INDEX(CO_Names,A10240)","v":"ΥΑΜΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10239:P10239/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10240+1)","v":1707},{"$f":"INDEX(CO_Names,A10246)","v":"ΣΠΗΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10245:P10245/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10254*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,{"$f":"INDEX(CO_Subs,A10252)","v":283},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10252+1)","v":1709},{"$f":"INDEX(CO_Names,A10258)","v":"ΤΡΙΚΟΡΦΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10257:P10257/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10266*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10263:P10263*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10269:P10269*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10278*Capacity_Yearly_Copper_avg/1000000","v":0.23889198083967314},0.29163390259174787,0.3495064680616104,0.42869423535840184,0.5259515597582507,0.65037335186330236,0.77633680844885322,0.89461367092241451,1.0304391794548982,1.1788331550378561]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10284*Capacity_Yearly_Copper_avg/1000000","v":5.7361068845684225E-2},7.0025089605363189E-2,8.3921044591064656E-2,0.1029350565126106,0.12628780389675512,0.15616309296152744,0.18640855570099585,0.21480836731187919,0.24742183687476368,0.28305315869553044]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10296*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,{"$f":"INDEX(CO_Subs,A10294)","v":184},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10300)","v":127},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10312+1)","v":1719},{"$f":"INDEX(CO_Names,A10318)","v":"ΜΑΡΑΘΕΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10317:P10317/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10326*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A10318+1)","v":1720},{"$f":"INDEX(CO_Names,A10324)","v":"ΚΑΠΠΑΔΟΚΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10323:P10323/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10329:P10329*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10338*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10344*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10341:P10341*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10347:P10347*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10356*Capacity_Yearly_Copper_avg/1000000","v":0.13429238470930777},0.16394109213490909,0.19647397498378666,0.24098913230599428,0.29566203500534433,0.3656053588158113,0.4364153245235079,0.50290429523604663,0.57925818280091745,0.66267739506365364]
[null,{"$f":"INDEX(CO_Subs,A10360)","v":223},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10372)","v":276},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10384+1)","v":1731},{"$f":"INDEX(CO_Names,A10390)","v":"ΚΡΑΝΕΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10389:P10389/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10390+1)","v":1732},{"$f":"INDEX(CO_Names,A10396)","v":"ΓΑΡΔΙΚΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10395:P10395/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10404*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A10402+1)","v":1734},{"$f":"INDEX(CO_Names,A10408)","v":"ΓΕΦΥΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10407:P10407/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10416*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":20},20,20,20,20,21,22,22,22,22]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10422*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10419:P10419*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10428*Capacity_Yearly_Copper_avg/1000000","v":0.12484467925237157},0.152407547964614,0.18265168528643483,0.22403512299803485,0.2748616908341141,0.33988437879861849,0.40571273887863796,0.46752409356114888,0.53850635084507392,0.61605687480791915]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10434*Capacity_Yearly_Copper_avg/1000000","v":0.15183812341504649},0.18536053130831429,0.22214394156458289,0.27247514959220459,0.33429124560905765,0.41337289313345493,0.49343441214969486,0.56861038406085662,0.65494015643319803,0.74925836125287471]
[null,{"$f":"INDEX(CO_Subs,A10438)","v":728},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10446*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A10450)","v":508},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10456)","v":62},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10462+1)","v":1744},{"$f":"INDEX(CO_Names,A10468)","v":"ΧΩΡΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10467:P10467/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A10468+1)","v":1745},{"$f":"INDEX(CO_Names,A10474)","v":"ΦΡΕΑΤΤΥΔΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10473:P10473/VDSL_Cards_per_MSAN,0)","v":124},125,125,124,125,131,136,136,137,136]
[null,{"$f":"INDEX(CO_Subs,A10480)","v":22991},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10480+1)","v":1747},{"$f":"INDEX(CO_Names,A10486)","v":"ΣΑΛΑΜΙΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10485:P10485/VDSL_Cards_per_MSAN,0)","v":30},30,30,30,30,32,33,33,33,33]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10494*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":72},72,72,72,72,76,79,79,79,79]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10491:P10491*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":72},72,72,72,72,76,79,79,79,79]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10497:P10497*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10506*Capacity_Yearly_Copper_avg/1000000","v":0.19772697849159385},0.24138060299260486,0.28928077723743462,0.35482319480229302,0.4353214887264617,0.53830336750267693,0.64256125671049147,0.74045707791036008,0.85287762593300898,0.97570088820929912]
[null,{"$f":"INDEX(CO_Subs,A10510)","v":266},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10516)","v":144},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10524*Capacity_Yearly_Copper_avg/1000000","v":6.377201183431952E-2},7.7851423149492019E-2,9.3300455457124828E-2,0.11443956282872592,0.14040232315580423,0.17361661511605109,0.20724245310287184,0.2388163613055598,0.27507486570194317,0.31468851172620738]
[null,{"$f":"INDEX(CO_Subs,A10528)","v":456},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10540+1)","v":1757},{"$f":"INDEX(CO_Names,A10546)","v":"ΚΥΠΡΙΝΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10545:P10545/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10554*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10551:P10551*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10566*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10572*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10569:P10569*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10578*Capacity_Yearly_Copper_avg/1000000","v":3.5766313515544289E-2},4.3662702930402926E-2,5.2327239568546201E-2,6.4183035237274866E-2,7.874416007680024E-2,9.7372281493658272E-2,0.11623121708415034,0.13393933491211291,0.15427479240426442,0.17649196953956603]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10584*Capacity_Yearly_Copper_avg/1000000","v":5.9385577157884846E-2},7.24965633561407E-2,8.6882963811925756E-2,0.10656805850717335,0.13074502050487588,0.16167473153664014,0.19298768119632512,0.22238983909935728,0.256154372293873,0.29304327017890208]
[null,{"$f":"INDEX(CO_Subs,A10588)","v":27},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10590*Capacity_Yearly_Copper_avg/1000000","v":9.11028740490279E-3},1.112163187849886E-2,1.3328636493874975E-2,1.6348508975532274E-2,2.005747473654346E-2,2.4802373588007295E-2,2.9606064728981689E-2,3.4116623043651401E-2,3.9296409385991882E-2,4.4955501675172482E-2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10596*Capacity_Yearly_Copper_avg/1000000","v":0.29152919695688928},0.35589222011196353,0.42651636780399921,0.52315228721703277,0.64183919156939073,0.79367595481623343,0.94739407132741404,1.0917319373968448,1.2574851003517402,1.4385760536055194]
[null,{"$f":"INDEX(CO_Subs,A10600)","v":309},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10606)","v":998},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10612+1)","v":1769},{"$f":"INDEX(CO_Names,A10618)","v":"ΜΕΓΑΛΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10617:P10617/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10618+1)","v":1770},{"$f":"INDEX(CO_Names,A10624)","v":"ΑΓ. ΠΑΡΑΣΚΕΥΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10623:P10623/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10632*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A10630+1)","v":1772},{"$f":"INDEX(CO_Names,A10636)","v":"ΑΝΤΙΣΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10635:P10635/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10644*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10641:P10641*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10647:P10647*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},6,6,5,6,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10656*Capacity_Yearly_Copper_avg/1000000","v":0.2908543608528224},0.35506839552837099,0.42552906139704549,0.52194128655217853,0.64035345270001709,0.79183874195786264,0.94520102949563778,1.0892047801343521,1.2545742552120371,1.4352460164443954]
[null,{"$f":"INDEX(CO_Subs,A10660)","v":288},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10662*Capacity_Yearly_Copper_avg/1000000","v":9.7176398985629756E-2},0.11863074003732116,0.14217212260133308,0.17438409573901092,0.21394639718979688,0.2645586516054112,0.31579802377580474,0.36391064579894833,0.41916170011724679,0.47952535120183976]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10674*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":62},63,63,62,63,66,69,69,69,68]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10674*Capacity_Yearly_Copper_avg/1000000","v":1.1516078115901192},1.4058566519006148,1.6848383834664922,2.0665726345737649,2.5354133805860304,3.1352037428099595,3.7424258859264636,4.3125938684437859,4.9673572309033442,5.6827084154579142]
[null,{"$f":"INDEX(CO_Subs,A10678)","v":242},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10690+1)","v":1782},{"$f":"INDEX(CO_Names,A10696)","v":"ΚΑΡΛΟΒΑΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10695:P10695/VDSL_Cards_per_MSAN,0)","v":23},23,23,23,23,24,25,25,25,25]
[{"$f":"INDEX(CO_Index,A10696+1)","v":1783},{"$f":"INDEX(CO_Names,A10702)","v":"ΟΡΜΟΣ ΜΑΡΑΘΟΚΑΜ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10701:P10701/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10710*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10707:P10707*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10722*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":267},268,268,266,268,281,293,293,294,292]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10719:P10719*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":267},268,268,266,268,281,293,293,294,292]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10728*Capacity_Yearly_Copper_avg/1000000","v":0.10561185028646566},0.1289285473322275,0.15451345268825437,0.18952160404968893,0.23251813305696672,0.28752381233504753,0.34321104667301,0.39550011158010701,0.45554726436353549,0.52115081571588839]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10725:P10725*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10734*Capacity_Yearly_Copper_avg/1000000","v":3.3741805203343661E-2},4.1191229179625401E-2,4.9365320347685093E-2,6.0550033242712131E-2,7.4286943468679478E-2,9.1860642918545551E-2,0.10965209158882108,0.12635786312463482,0.14554225698515511,0.16650185805619439]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10740*Capacity_Yearly_Copper_avg/1000000","v":9.1440292101061318E-2},0.11162823107678484,0.13378001814222659,0.16409059008774984,0.20131761680012139,0.24894234230925841,0.29715716820570515,0.34242980906776038,0.39441951642977036,0.45122003533228677]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10750)","v":2360},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10756)","v":214},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10768+1)","v":1795},{"$f":"INDEX(CO_Names,A10774)","v":"ΣΚΑΛΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10773:P10773/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10782*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10788*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":29},30,30,29,30,31,32,32,32,32]
[{"$f":"INDEX(CO_Index,A10780+1)","v":1797},{"$f":"INDEX(CO_Names,A10786)","v":"ΠΗΓΑΔΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10785:P10785/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10791:P10791*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":17},17,17,17,17,18,19,19,19,19]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10800*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10797:P10797*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10803:P10803*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10812*Capacity_Yearly_Copper_avg/1000000","v":0.44606666478820317},0.54454804975464788,0.65260953499639696,0.80047143946865418,0.98207339265594262,1.214397699383172,1.4496006508042147,1.6704509505076723,1.9240686373437506,2.2011545635028895]
[null,{"$f":"INDEX(CO_Subs,A10816)","v":840},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10824*Capacity_Yearly_Copper_avg/1000000","v":0.6070150756081526},0.74103021294146099,0.88808211305485485,1.0892950980363911,1.3364221130015439,1.6525729661046344,1.9726411276828912,2.2731779576121802,2.6183052031629406,2.9953684264309368]
[null,{"$f":"INDEX(CO_Subs,A10828)","v":600},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10840+1)","v":1807},{"$f":"INDEX(CO_Names,A10846)","v":"ΑΝΑΦΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10845:P10845/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A10846+1)","v":1808},{"$f":"INDEX(CO_Names,A10852)","v":"ΕΞΩΓΩΝΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10851:P10851/VDSL_Cards_per_MSAN,0)","v":18},18,18,18,18,19,20,20,20,20]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10860*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,{"$f":"INDEX(CO_Subs,A10858)","v":207},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10858+1)","v":1810},{"$f":"INDEX(CO_Names,A10864)","v":"ΚΙΜΩΛΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10863:P10863/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10872*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":139},140,140,139,140,146,153,153,153,152]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10878*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10875:P10875*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10884*Capacity_Yearly_Copper_avg/1000000","v":2.5643771954541181E-2},3.1305334176515306E-2,3.751764346424067E-2,4.6018025264461221E-2,5.6458077036196409E-2,6.9814088618094614E-2,8.3335589607504021E-2,9.6031975974722475E-2,0.11061211530871788,0.12654141212270772]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10890*Capacity_Yearly_Copper_avg/1000000","v":0.35428895463510846},0.43250790638606673,0.5183358636506934,0.63577534904847732,0.78001290642113463,0.96453675064472832,1.1513469616826213,1.3267575628086656,1.5281936983441289,1.7482695095900411]
[null,{"$f":"INDEX(CO_Subs,A10894)","v":611},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10906)","v":490},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10918+1)","v":1820},{"$f":"INDEX(CO_Names,A10924)","v":"ΑΠΟΛΛΩΝΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10923:P10923/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,10,10,10,10,10]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10932*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":19},19,19,19,19,20,20,20,20,20]
[{"$f":"INDEX(CO_Index,A10924+1)","v":1821},{"$f":"INDEX(CO_Names,A10930)","v":"ΦΙΛΩΤΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10929:P10929/VDSL_Cards_per_MSAN,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10935:P10935*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A10936+1)","v":1823},{"$f":"INDEX(CO_Names,A10942)","v":"ΣΙΑΤΙΣΤΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10941:P10941/VDSL_Cards_per_MSAN,0)","v":9},9,9,9,9,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B10950*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10947:P10947*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G10953:P10953*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10962*Capacity_Yearly_Copper_avg/1000000","v":3.2729551047243351E-2},3.9955492304236638E-2,4.7884360737254536E-2,5.8733532245430764E-2,7.2058335164619083E-2,8.9104823630989177E-2,0.10636252884115645,0.12256712723089579,0.14117598927560043,0.16150680231450854]
[null,{"$f":"INDEX(CO_Subs,A10966)","v":182},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A10972)","v":781},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B10980*Capacity_Yearly_Copper_avg/1000000","v":3.0367624683009298E-2},3.7072106261662865E-2,4.4428788312916578E-2,5.4495029918440914E-2,6.6858249121811528E-2,8.2674578626690989E-2,9.8686882429938963E-2,0.11372207681217134,0.13098803128663961,0.14985167225057494]
[null,{"$f":"INDEX(CO_Subs,A10984)","v":341},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10990+1)","v":1832},{"$f":"INDEX(CO_Names,A10996)","v":"ΑΡΜΕΝΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G10995:P10995/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A10996+1)","v":1833},{"$f":"INDEX(CO_Names,A11002)","v":"ΠΑΠΑΓΙΑΝΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11001:P11001/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11010*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A11008+1)","v":1835},{"$f":"INDEX(CO_Names,A11014)","v":"ΛΕΧΟΒΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11013:P11013/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11022*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":180},181,181,179,181,190,197,197,198,197]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11028*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11025:P11025*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11034*Capacity_Yearly_Copper_avg/1000000","v":0.29490337747722362},0.36001134302992599,0.43145289983876772,0.52920729054130389,0.64926788591625872,0.80286201910808808,0.95835928048629626,1.1043677237093084,1.2720393260502556,1.4552262394111388]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11040*Capacity_Yearly_Copper_avg/1000000","v":0.20852435615666384},0.25456179633008497,0.30507767974869382,0.37419920543996094,0.45909331063643921,0.56769877323661155,0.67764992601891427,0.78089159411024323,0.89945114816825855,1.0289814827872812]
[null,{"$f":"INDEX(CO_Subs,A11044)","v":157},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11052*Capacity_Yearly_Copper_avg/1000000","v":4.0152748191978956E-2},4.9017562723754231E-2,5.8744731213745259E-2,7.2054539558827443E-2,8.8401462727728572E-2,0.10931416507306921,0.13048598899069708,0.15036585711831543,0.17319528581233459,0.1981372110868713]
[null,{"$f":"INDEX(CO_Subs,A11056)","v":115},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11062)","v":1375},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11068+1)","v":1845},{"$f":"INDEX(CO_Names,A11074)","v":"ΑΣΩΠΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11073:P11073/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A11074+1)","v":1846},{"$f":"INDEX(CO_Names,A11080)","v":"ΑΡΑΧΩΒΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11079:P11079/VDSL_Cards_per_MSAN,0)","v":7},7,7,7,7,7,8,8,8,8]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11088*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A11092)","v":181},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11100*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11097:P11097*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11103:P11103*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11112*Capacity_Yearly_Copper_avg/1000000","v":4.0152748191978956E-2},4.9017562723754231E-2,5.8744731213745259E-2,7.2054539558827443E-2,8.8401462727728572E-2,0.10931416507306921,0.13048598899069708,0.15036585711831543,0.17319528581233459,0.1981372110868713]
[null,{"$f":"INDEX(CO_Subs,A11116)","v":1059},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11122)","v":813},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11130*Capacity_Yearly_Copper_avg/1000000","v":0.12788144172067248},0.15611475859078028,0.18709456411772649,0.22948462598987895,0.28154751574629522,0.34815183666128757,0.41558142712163193,0.47889630124236598,0.55160515397373788,0.63104204203297676]
[null,{"$f":"INDEX(CO_Subs,A11134)","v":143},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11146+1)","v":1858},{"$f":"INDEX(CO_Names,A11152)","v":"ΒΙΤΑΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11151:P11151/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A11152+1)","v":1859},{"$f":"INDEX(CO_Names,A11158)","v":"ΜΑΝΙΚΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11157:P11157/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11166*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[{"$f":"INDEX(CO_Index,A11164+1)","v":1861},{"$f":"INDEX(CO_Names,A11170)","v":"ΒΕΛΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11169:P11169/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11178*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11175:P11175*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11184*Capacity_Yearly_Copper_avg/1000000","v":6.9508118718887943E-2},8.4853932110028327E-2,0.10169255991623129,0.12473306847998698,0.15303110354547972,0.18923292441220382,0.22588330867297141,0.26029719803674772,0.29981704938941955,0.34299382759576041]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11190*Capacity_Yearly_Copper_avg/1000000","v":3.8128239879778342E-2},4.6546088972976706E-2,5.5782811992884158E-2,6.8421537564264709E-2,8.394424611960781E-2,0.10380252649795647,0.12390686349536782,0.14278438533083734,0.16446275039322528,0.18814709960349962]
[null,{"$f":"INDEX(CO_Subs,A11194)","v":971},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11196*Capacity_Yearly_Copper_avg/1000000","v":0.32763292852446702},0.39996683533416266,0.47933726057602227,0.58794082278673465,0.72132622108087774,0.89196684273907734,1.0647218093274526,1.226934850940204,1.4132153153258562,1.6167330417256474]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11202*Capacity_Yearly_Copper_avg/1000000","v":0.9542182511505588},1.1648879611998066,1.3960512594325345,1.7123549401038987,2.1008347612942555,2.5978189817364683,3.1009611501318601,3.5734003691646725,4.1159350275401865,4.7086725458291765]
[null,{"$f":"INDEX(CO_Subs,A11206)","v":238},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11212)","v":810},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11224+1)","v":1871},{"$f":"INDEX(CO_Names,A11230)","v":"ΨΑΧΝΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11229:P11229/VDSL_Cards_per_MSAN,0)","v":12},12,12,12,12,12,13,13,13,13]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11238*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,8,9,9,9,9]
[{"$f":"INDEX(CO_Index,A11236+1)","v":1873},{"$f":"INDEX(CO_Names,A11242)","v":"ΒΑΣΙΛΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11241:P11241/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11250*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11247:P11247*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11253:P11253*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11262*Capacity_Yearly_Copper_avg/1000000","v":0.1741077148492533},0.21254674256686709,0.25472505299405507,0.31243817153239456,0.38332062829838609,0.47400091745969503,0.56580479259831684,0.65200657372311577,0.75099804604340037,0.85914958756996296]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11259:P11259*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,10,11,11,11,11]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11268*Capacity_Yearly_Copper_avg/1000000","v":9.2115128205128197E-2},0.11245205566037735,0.13476732454918031,0.16530159075260412,0.20280335566949495,0.25077955516762934,0.29935021003748158,0.34495696633025308,0.39733036156947349,0.45455007249341062]
[null,{"$f":"INDEX(CO_Subs,A11272)","v":464},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11286*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,{"$f":"INDEX(CO_Subs,A11284)","v":231},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11296+1)","v":1883},{"$f":"INDEX(CO_Names,A11302)","v":"ΜΕΛΙΤΑΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11301:P11301/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[{"$f":"INDEX(CO_Index,A11302+1)","v":1884},{"$f":"INDEX(CO_Names,A11308)","v":"ΟΜΒΡΙΑΚΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11307:P11307/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11316*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11313:P11313*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11328*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11325:P11325*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11334*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11331:P11331*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11340*Capacity_Yearly_Copper_avg/1000000","v":0.10662410444256598},0.13016428420761628,0.15599441229868488,0.1913381050469703,0.23474674136102713,0.2902796316226039,0.34650060942067462,0.39929084747384602,0.45991353207309021,0.52614587145757419]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11346*Capacity_Yearly_Copper_avg/1000000","v":0.69946762186531419},0.85389418089363456,1.0233430908075118,1.2552021891214225,1.5399683381057256,1.9042711277014492,2.2730878586362611,2.6193985025736795,3.0170909873022658,3.4515835175049094]
[null,{"$f":"INDEX(CO_Subs,A11350)","v":288},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11358*Capacity_Yearly_Copper_avg/1000000","v":0.17984382173382174},0.2195492515274034,0.26311715745316155,0.32273167718365564,0.39594940868806155,0.48961722675584779,0.58444564816841638,0.6734874104543036,0.77574022973087686,0.88745490343951605]
[null,{"$f":"INDEX(CO_Subs,A11362)","v":916},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11374+1)","v":1896},{"$f":"INDEX(CO_Names,A11380)","v":"ΙΩΛΚΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11379:P11379/VDSL_Cards_per_MSAN,0)","v":77},78,78,77,78,82,85,85,85,85]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11388*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":292},293,293,291,293,308,320,321,321,320]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11394*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,14,14,14,14,14]
[{"$f":"INDEX(CO_Index,A11386+1)","v":1898},{"$f":"INDEX(CO_Names,A11392)","v":"ΑΓ.ΔΗΜΗΤΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11391:P11391/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11397:P11397*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":54},54,54,54,54,57,59,59,59,59]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11406*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11403:P11403*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":10},10,10,10,10,11,11,11,11,11]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11409:P11409*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11418*Capacity_Yearly_Copper_avg/1000000","v":0.21054886446886445},0.25703327008086252,0.30803959896955502,0.37783220743452367,0.46355052724455992,0.57321041181172416,0.68422905151424351,0.78847306589772126,0.9081836835873679,1.0389715942706528]
[null,{"$f":"INDEX(CO_Subs,A11422)","v":90},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11428)","v":247},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11436*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Subs,A11440)","v":126},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11446+1)","v":1908},{"$f":"INDEX(CO_Names,A11452)","v":"ΝΕΕΣ ΚΑΡΥΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11451:P11451/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A11452+1)","v":1909},{"$f":"INDEX(CO_Names,A11458)","v":"ΠΥΡΓΕΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11457:P11457/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11466*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11463:P11463*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Subs,A11470)","v":993},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11478*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11484*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11481:P11481*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11490*Capacity_Yearly_Copper_avg/1000000","v":0.17680705926552079},0.2158420409012371,0.25867427862186987,0.31728217419181154,0.38926358377588044,0.48134976889317865,0.57457695992542246,0.66211520277308633,0.76264142660221279,0.87246973621445845]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11496*Capacity_Yearly_Copper_avg/1000000","v":5.0275289752982059E-2},6.137493147764185E-2,7.3554327318050797E-2,9.0219549531641061E-2,0.11068754576833241,0.13687235794863284,0.16338161646734342,0.18827321605570588,0.21685796290788112,0.2480877685037296]
[null,{"$f":"INDEX(CO_Subs,A11500)","v":1303},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11508*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A11512)","v":139},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11524+1)","v":1921},{"$f":"INDEX(CO_Names,A11530)","v":"ΚΡΗΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11529:P11529/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11538*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11530+1)","v":1922},{"$f":"INDEX(CO_Names,A11536)","v":"ΝΑΡΘΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11535:P11535/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11544*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11541:P11541*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11556*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11553:P11553*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11559:P11559*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,6,6,6,6,6]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11568*Capacity_Yearly_Copper_avg/1000000","v":0.15892390250774865},0.19401068943603564,0.23251065883759678,0.28519065657317411,0.34989150373748035,0.43266362814634951,0.51646135138334726,0.59514553531703007,0.68550403040008057,0.7842237514446756]
[null,{"$f":"INDEX(CO_Subs,A11572)","v":783},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11578)","v":357},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11586*Capacity_Yearly_Copper_avg/1000000","v":0.10257508781816473},0.12522133670606123,0.15007057385696268,0.18407210105784488,0.22583230814478564,0.27925635447237845,0.33334235843001608,0.3841279038988899,0.44244846123487153,0.5061656484908309]
[null,{"$f":"INDEX(CO_Subs,A11590)","v":396},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11596+1)","v":1933},{"$f":"INDEX(CO_Names,A11602)","v":"ΣΟΦΑΔΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11601:P11601/VDSL_Cards_per_MSAN,0)","v":8},8,8,8,8,8,8,8,8,8]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11602+1)","v":1934},{"$f":"INDEX(CO_Names,A11608)","v":"ΔΡΑΚΟΤΡΥΠΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11607:P11607/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A11608+1)","v":1935},{"$f":"INDEX(CO_Names,A11614)","v":"ΜΕΓ.ΚΕΦΑΛΟΒΡΥΣΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11613:P11613/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11622*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[null,{"$f":"INDEX(CO_Subs,A11626)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11634*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},14,14,13,14,14,15,15,15,15]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11631:P11631*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},14,14,13,14,14,15,15,15,15]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11640*Capacity_Yearly_Copper_avg/1000000","v":0.13024336808490655},0.15899814463335404,0.19055013654206446,0.23372312831686878,0.28674760178910275,0.3545820816655858,0.42325707353284936,0.48774135166109045,0.56179311196269877,0.64269717209691035]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11646*Capacity_Yearly_Copper_avg/1000000","v":3.5428895463510843E-2},4.3250790638606672E-2,5.1833586365069344E-2,6.357753490484773E-2,7.8001290642113461E-2,9.6453675064472832E-2,0.11513469616826214,0.13267575628086656,0.15281936983441288,0.17482695095900408]
[null,{"$f":"INDEX(CO_Subs,A11650)","v":104},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11656)","v":178},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11664*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11668)","v":847},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11680+1)","v":1947},{"$f":"INDEX(CO_Names,A11686)","v":"ΠΡΕΒΕΖΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11685:P11685/VDSL_Cards_per_MSAN,0)","v":47},47,47,46,47,49,51,51,51,51]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11694*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Subs,A11698)","v":385},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11706*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11703:P11703*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":7},7,7,7,7,8,8,8,8,8]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11709:P11709*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11718*Capacity_Yearly_Copper_avg/1000000","v":0.14171558185404337},0.17300316255442669,0.20733434546027737,0.25431013961939092,0.31200516256845384,0.38581470025789133,0.46053878467304854,0.53070302512346623,0.61127747933765153,0.69930780383601632]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11724*Capacity_Yearly_Copper_avg/1000000","v":2.9355370526908987E-2},3.5836369386274096E-2,4.2947828702486035E-2,5.2678528921159554E-2,6.4629640817751147E-2,7.9918759339134629E-2,9.5397319682274342E-2,0.10993134091843229,0.12662176357708493,0.14485661650888909]
[null,{"$f":"INDEX(CO_Subs,A11728)","v":203},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11740)","v":762},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11752+1)","v":1959},{"$f":"INDEX(CO_Names,A11758)","v":"ΜΟΛΥΒΑΔΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11757:P11757/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A11758+1)","v":1960},{"$f":"INDEX(CO_Names,A11764)","v":"ΠΑΡΑΚΑΛΑΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11763:P11763/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11772*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[{"$f":"INDEX(CO_Index,A11770+1)","v":1962},{"$f":"INDEX(CO_Names,A11776)","v":"ΠΩΓΩΝΙΑΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11775:P11775/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11784*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11781:P11781*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11787:P11787*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11796*Capacity_Yearly_Copper_avg/1000000","v":4.5888855076547386E-2},5.6020071684290546E-2,6.7136835672851725E-2,8.2348045210088483E-2,0.10103024311740408,0.12493047436922194,0.14912684456079667,0.17184669384950338,0.19793746949981098,0.22644252695642436]
[null,{"$f":"INDEX(CO_Subs,A11800)","v":363},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11802*Capacity_Yearly_Copper_avg/1000000","v":0.12248275288813751},0.14952416192204018,0.17919611286209688,0.219796620671045,0.26966160479130646,0.33345413379432026,0.39803709246742058,0.45867904314242441,0.52831839285611304,0.60440174474398556]
[null,{"$f":"INDEX(CO_Subs,A11806)","v":625},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11820*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":44},45,45,44,45,47,49,49,49,49]
[null,{"$f":"INDEX(CO_Subs,A11818)","v":2419},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11830+1)","v":1972},{"$f":"INDEX(CO_Names,A11836)","v":"ΒΛΑΧΟΚΕΡΑΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11835:P11835/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11844*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11850*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,{"$f":"INDEX(CO_Subs,A11848)","v":100},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11853:P11853*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11859:P11859*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":19},19,19,19,19,20,21,21,21,21]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11868*Capacity_Yearly_Copper_avg/1000000","v":0.16466000939231706},0.20101319839657197,0.24090276329670327,0.29548416222443519,0.36252028412715587,0.44827993744250222,0.5351022069534469,0.61662637204821791,0.71024621408755695,0.81252906731422847]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11865:P11865*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,10,10,10,10,10]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11874*Capacity_Yearly_Copper_avg/1000000","v":0.39376686672302058},0.48070164452622843,0.57609328845748509,0.70661888794245054,0.86692863027948941,1.0720137028594263,1.279639908841542,1.4745962626644882,1.6984781390167603,1.9430766835157882]
[null,{"$f":"INDEX(CO_Subs,A11878)","v":252},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11892*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":54},54,54,54,54,57,59,59,59,59]
[null,{"$f":"INDEX(CO_Subs,A11890)","v":2935},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11896)","v":162},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11902+1)","v":1984},{"$f":"INDEX(CO_Names,A11908)","v":"ΑΜΥΚΛΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11907:P11907/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A11908+1)","v":1985},{"$f":"INDEX(CO_Names,A11914)","v":"ΓΕΡΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11913:P11913/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11922*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11919:P11919*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11925:P11925*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11931:P11931*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":228},230,229,228,229,241,251,251,251,250]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11940*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11937:P11937*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11946*Capacity_Yearly_Copper_avg/1000000","v":6.9170700666854504E-2},8.4442019818232072E-2,0.10119890671275443,0.12412756814755986,0.15228823411079292,0.18831431798301834,0.22478678775708322,0.2590336194055014,0.29836162681956802,0.34132880901519852]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B11952*Capacity_Yearly_Copper_avg/1000000","v":9.4139636517328817E-2},0.11492352941115487,0.13772924377004139,0.16893459274716685,0.20726057227761574,0.25629119374274206,0.30592933553281082,0.35253843811773117,0.40606289698858272,0.46454018397678232]
[null,{"$f":"INDEX(CO_Subs,A11956)","v":1132},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A11968)","v":450},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A11980+1)","v":1997},{"$f":"INDEX(CO_Names,A11986)","v":"ΕΛΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G11985:P11985/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B11994*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12000*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G11997:P11997*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":13},13,13,13,13,13,14,14,14,14]
[{"$f":"INDEX(CO_Index,A11998+1)","v":2000},{"$f":"INDEX(CO_Names,A12004)","v":"ΚΑΜΠΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12003:P12003/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12012*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12009:P12009*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12015:P12015*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":56},56,56,56,56,59,61,61,62,61]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12024*Capacity_Yearly_Copper_avg/1000000","v":5.9722995209918285E-2},7.2908475647936968E-2,8.73766170154026E-2,0.10717355883960046,0.13148788993956267,0.16259333796582559,0.19408420211221331,0.22365341773060363,0.25760979486372454,0.29470828875946403]
[null,{"$f":"INDEX(CO_Subs,A12028)","v":712},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12034)","v":1073},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12042*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":7},7,7,7,7,7,7,7,7,7]
[null,{"$f":"INDEX(CO_Subs,A12046)","v":80},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A12052+1)","v":2009},{"$f":"INDEX(CO_Names,A12058)","v":"ΜΕΣΣΗΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12057:P12057/VDSL_Cards_per_MSAN,0)","v":15},15,15,15,15,16,16,16,16,16]
[{"$f":"INDEX(CO_Index,A12058+1)","v":2010},{"$f":"INDEX(CO_Names,A12064)","v":"ΕΥΑΓΓΕΛΙΣΜΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12063:P12063/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12072*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12064+1)","v":2011},{"$f":"INDEX(CO_Names,A12070)","v":"ΚΥΝΗΓΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12069:P12069/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(CO_Subs,A12076)","v":624},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12084*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":31},31,31,31,31,33,34,34,34,34]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12090*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12087:P12087*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,2,2,2,2,2]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12096*Capacity_Yearly_Copper_avg/1000000","v":0.26858476941861553},0.32788218426981819,0.39294794996757332,0.48197826461198856,0.59132407001068865,0.7312107176316226,0.87283064904701579,1.0058085904720933,1.1585163656018349,1.3253547901273073]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12102*Capacity_Yearly_Copper_avg/1000000","v":0.21324820888513196},0.26032856841523255,0.31198882459736976,0.38267621009394059,0.46949348272205427,0.58055926324520779,0.69300121884134924,0.79858169494769204,0.91982706414618043,1.0522917429151484]
[null,{"$f":"INDEX(CO_Subs,A12106)","v":1147},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12112)","v":68},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A12130+1)","v":2022},{"$f":"INDEX(CO_Names,A12136)","v":"ΑΓ.ΘΕΟΔΩΡΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12135:P12135/VDSL_Cards_per_MSAN,0)","v":12},13,13,12,13,13,14,14,14,14]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A12136+1)","v":2023},{"$f":"INDEX(CO_Names,A12142)","v":"ΣΟΥΛΙΝΑΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12141:P12141/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12150*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":25},25,25,25,25,26,28,28,28,27]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12147:P12147*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":25},25,25,25,25,26,28,28,28,27]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12162*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":28},28,28,28,28,29,30,30,31,30]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12159:P12159*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":28},28,28,28,28,29,30,30,31,30]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12165:P12165*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":632},636,635,631,635,667,694,695,696,693]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12174*Capacity_Yearly_Copper_avg/1000000","v":3.5152212660843429},4.2913022559333749,5.1428790738218328,6.3081024632257492,7.7392137705670292,9.5700417792540726,11.42355490172338,13.163962180324454,15.162592332713459,17.34616357229433]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12180*Capacity_Yearly_Copper_avg/1000000","v":8.8852295641964876},10.846886379870757,12.999369807155915,15.944640253803383,19.561980823607367,24.189663099740599,28.874685278084257,33.273816096610084,38.325642531900897,43.844934281937668]
[null,{"$f":"INDEX(CO_Subs,A12184)","v":296},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12192*Capacity_Yearly_Copper_avg/1000000","v":7.8955824175824169E-2},9.6387476280323445E-2,0.11551484961358312,0.14168707778794637,0.17383144771671,0.21495390442939658,0.25658589431784135,0.29567739971164547,0.34056888134526297,0.38961434785149485]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A12202+1)","v":2034},{"$f":"INDEX(CO_Names,A12208)","v":"ΚΑΛΑΜΩΤΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12207:P12207/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[{"$f":"INDEX(CO_Index,A12208+1)","v":2035},{"$f":"INDEX(CO_Names,A12214)","v":"ΚΡΙΘΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12213:P12213/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12214+1)","v":2036},{"$f":"INDEX(CO_Names,A12220)","v":"ΛΑΓΚΑΔΙΚΙΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12219:P12219/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12228*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(CO_Subs,A12232)","v":471},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12240*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12237:P12237*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":8},8,8,8,8,9,9,9,9,9]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12243:P12243*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12252*Capacity_Yearly_Copper_avg/1000000","v":0.2604867361698131},0.31799628926670809,0.38110027308412892,0.46744625663373757,0.57349520357820549,0.7091641633311716,0.84651414706569872,0.9754827033221809,1.1235862239253975,1.2853943441938207]
[null,{"$f":"INDEX(CO_Subs,A12256)","v":1292},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12262)","v":912},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12270*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":52},53,53,52,53,55,57,57,57,57]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12270*Capacity_Yearly_Copper_avg/1000000","v":0.96164144829529441},1.1739500316193239,1.406911629909025,1.7256759474172958,2.1171778888573649,2.6180283231785482,3.1250846102814007,3.6011990990520926,4.1479543240769212,4.7453029546015406]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12267:P12267*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":52},53,53,52,53,55,57,57,57,57]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12276*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":21},21,21,21,21,22,23,23,23,23]
[{"$f":"INDEX(CO_Index,A12268+1)","v":2045},{"$f":"INDEX(CO_Names,A12274)","v":"ΚΑΛΑΜΑΚΙ ΖΑΚΥΝΘ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12273:P12273/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,6,6,6,6]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12274)","v":1131},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12276*Capacity_Yearly_Copper_avg/1000000","v":0.38161981684981683},0.46587280202156334,0.55832177313231823,0.68482087597507413,0.84018533063076495,1.0389438714087502,1.2401651558695663,1.4291074319396198,1.6460829265021044,1.8831360146155585]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12273:P12273*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":21},21,21,21,21,22,23,23,23,23]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12282*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12274+1)","v":2046},{"$f":"INDEX(CO_Names,A12280)","v":"ΒΙΠΕ ΛΑΜΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12279:P12279/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12280)","v":151},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12282*Capacity_Yearly_Copper_avg/1000000","v":5.0950125857048931E-2},6.2198756061234359E-2,7.4541633725004483E-2,9.1430550196495319E-2,0.11217328463770601,0.1387095708070038,0.16557465829911983,0.19080037331819857,0.21976880804758425,0.2514178056648535]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12279:P12279*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12288*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A12280+1)","v":2047},{"$f":"INDEX(CO_Names,A12286)","v":"ΛΥΓΑΡΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12285:P12285/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12286)","v":297},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12288*Capacity_Yearly_Copper_avg/1000000","v":0.10021316145393069},0.12233795066348746,0.14661500143262474,0.17983359873085503,0.22063222210197803,0.27282610946808028,0.3256667120187986,0.37528285348016543,0.43226050324591075,0.49451051842689731]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12285:P12285*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12294*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":22},23,23,22,23,24,25,25,25,25]
[{"$f":"INDEX(CO_Index,A12286+1)","v":2048},{"$f":"INDEX(CO_Names,A12292)","v":"ΚΩΣΤΑΚΙΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12291:P12291/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12292)","v":1210},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12294*Capacity_Yearly_Copper_avg/1000000","v":0.40827584296045832},0.49841387307346735,0.59732037620698963,0.73265540223681669,0.89887201597102173,1.111513779314401,1.326790308224735,1.5289301438080811,1.7610613095203769,2.014672482479952]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12291:P12291*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":22},23,23,22,23,24,25,25,25,25]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12300*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":56},56,56,56,56,59,61,61,62,61]
[{"$f":"INDEX(CO_Index,A12292+1)","v":2049},{"$f":"INDEX(CO_Names,A12298)","v":"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12297:P12297/VDSL_Cards_per_MSAN,0)","v":14},14,14,14,14,15,16,16,16,16]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12298)","v":3055},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12300*Capacity_Yearly_Copper_avg/1000000","v":1.0308121489621489},1.2583920514375559,1.5081105366217795,1.8498035155648553,2.2694661229681583,2.806342641161566,3.3498713980384842,3.8602327184575937,4.4463159508964889,5.0866317636167384]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12297:P12297*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":56},56,56,56,56,59,61,61,62,61]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12306*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,14,15,15,15,15]
[{"$f":"INDEX(CO_Index,A12298+1)","v":2050},{"$f":"INDEX(CO_Names,A12304)","v":"ΠΑΛΙΑ ΠΕΛΛΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12303:P12303/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12304)","v":718},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12306*Capacity_Yearly_Copper_avg/1000000","v":0.2422661613600075},0.29575302550971039,0.35444300009637891,0.43474923868267307,0.53338025410511869,0.65955941615515701,0.78730201760773544,0.90724945723487793,1.0449934051534138,1.1954833408434757]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12303:P12303*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,14,15,15,15,15]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12312*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12304+1)","v":2051},{"$f":"INDEX(CO_Names,A12310)","v":"ΑΛΕΠΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12309:P12309/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12310)","v":61},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12312*Capacity_Yearly_Copper_avg/1000000","v":2.0582501174039633E-2},2.5126649799571497E-2,3.0112845412087908E-2,3.6935520278054398E-2,4.5315035515894483E-2,5.6034992180312777E-2,6.6887775869180863E-2,7.7078296506027238E-2,8.8780776760944619E-2,0.10156613341427856]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12309:P12309*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12318*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":23},23,23,23,23,24,25,25,25,25]
[{"$f":"INDEX(CO_Index,A12310+1)","v":2052},{"$f":"INDEX(CO_Names,A12316)","v":"ΚΟΣΚΙΝΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12315:P12315/VDSL_Cards_per_MSAN,0)","v":6},6,6,6,6,6,7,7,7,7]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12316)","v":1243},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12318*Capacity_Yearly_Copper_avg/1000000","v":0.41941063867756173},0.5120069787027437,0.61361093192172578,0.75263691320691162,0.92338670731568595,1.1418277914775212,1.3629754984490461,1.5706282386392105,1.8090902543254781,2.0696180956384964]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12315:P12315*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":23},23,23,23,23,24,25,25,25,25]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12324*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":14},14,14,14,14,15,16,16,16,16]
[{"$f":"INDEX(CO_Index,A12316+1)","v":2053},{"$f":"INDEX(CO_Names,A12322)","v":"ΚΑΙΝΟΥΡΓΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12321:P12321/VDSL_Cards_per_MSAN,0)","v":4},4,4,4,4,4,4,4,4,4]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12322)","v":754},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12324*Capacity_Yearly_Copper_avg/1000000","v":0.2544132112332112},0.31058186801437554,0.3722145154215456,0.45654725065004942,0.56012355375384326,0.69262924760583333,0.826776770579711,0.95273828795974658,1.0973886176680694,1.2554240097437057]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12321:P12321*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":14},14,14,14,14,15,16,16,16,16]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12330*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":5},5,5,5,5,5,5,5,5,5]
[{"$f":"INDEX(CO_Index,A12322+1)","v":2054},{"$f":"INDEX(CO_Names,A12328)","v":"ΝΟΣΟΚΟΜΕΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12327:P12327/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12328)","v":236},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12330*Capacity_Yearly_Copper_avg/1000000","v":7.9630660279891047E-2},9.7211300863915953E-2,0.11650215602053682,0.14289807845280061,0.17531718658608356,0.21679111728776751,0.25877893614961772,0.29820455697413811,0.34347972648496611,0.39294438501261875]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12327:P12327*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":5},5,5,5,5,5,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12336*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12328+1)","v":2055},{"$f":"INDEX(CO_Names,A12334)","v":"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12333:P12333/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12334)","v":85},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12336*Capacity_Yearly_Copper_avg/1000000","v":2.8680534422842113E-2},3.5012544802681594E-2,4.1960522295532328E-2,5.1467528256305302E-2,6.3143901948377559E-2,7.8081546480763722E-2,9.3204277850497924E-2,0.10740418365593959,0.12371091843738184,0.14152657934776522]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12333:P12333*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12342*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12334+1)","v":2056},{"$f":"INDEX(CO_Names,A12340)","v":"ΨΑΛΙΔΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12339:P12339/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12340)","v":103},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12342*Capacity_Yearly_Copper_avg/1000000","v":3.4754059359443971E-2},4.2426966055014163E-2,5.0846279958115644E-2,6.2366534239993492E-2,7.6515551772739859E-2,9.4616462206101912E-2,0.1129416543364857,0.13014859901837386,0.14990852469470978,0.17149691379788021]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12339:P12339*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12348*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":9},9,9,9,9,9,9,9,9,9]
[{"$f":"INDEX(CO_Index,A12340+1)","v":2057},{"$f":"INDEX(CO_Names,A12346)","v":"ΠΑΛΑΓΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12345:P12345/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12346)","v":443},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12348*Capacity_Yearly_Copper_avg/1000000","v":0.14947619705081241},0.18247714526574055,0.21868836914024498,0.26823664726521468,0.32909115956625007,0.40694264812915676,0.48575876573847737,0.55976533364213221,0.64475219844423715,0.73760323118894111]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12345:P12345*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":9},9,9,9,9,9,9,9,9,9]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12354*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":11},11,11,11,11,12,12,12,12,12]
[{"$f":"INDEX(CO_Index,A12346+1)","v":2058},{"$f":"INDEX(CO_Names,A12352)","v":"ΧΩΡΑ ΚΥΘΗΡΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12351:P12351/VDSL_Cards_per_MSAN,0)","v":3},3,3,3,3,3,3,3,3,3]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12352)","v":600},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12354*Capacity_Yearly_Copper_avg/1000000","v":0.20245083122006199},0.24714737507775242,0.2961919220861105,0.36330019945627279,0.44572166081207687,0.55116385751127339,0.65791254953292655,0.7581471787478089,0.87325354191093074,0.99901114833716631]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12351:P12351*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":11},11,11,11,11,12,12,12,12,12]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12360*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12352+1)","v":2059},{"$f":"INDEX(CO_Names,A12358)","v":"ΛΙΘΙΝΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12357:P12357/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12358)","v":100},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12360*Capacity_Yearly_Copper_avg/1000000","v":3.3741805203343661E-2},4.1191229179625401E-2,4.9365320347685093E-2,6.0550033242712131E-2,7.4286943468679478E-2,9.1860642918545551E-2,0.10965209158882108,0.12635786312463482,0.14554225698515511,0.16650185805619439]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12357:P12357*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12366*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12358+1)","v":2060},{"$f":"INDEX(CO_Names,A12364)","v":"ΑΜΦΙΤΡΙΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12363:P12363/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12364)","v":53},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12366*Capacity_Yearly_Copper_avg/1000000","v":1.7883156757772144E-2},2.1831351465201463E-2,2.61636197842731E-2,3.2091517618637433E-2,3.937208003840012E-2,4.8686140746829136E-2,5.8115608542075169E-2,6.6969667456056453E-2,7.7137396202132211E-2,8.8245984769783015E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12363:P12363*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12372*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12364+1)","v":2061},{"$f":"INDEX(CO_Names,A12370)","v":"ΣΙΔΗΡΩ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12369:P12369/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12370)","v":37},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12372*Capacity_Yearly_Copper_avg/1000000","v":1.2484467925237157E-2},1.5240754796461399E-2,1.8265168528643485E-2,2.2403512299803488E-2,2.7486169083411404E-2,3.3988437879861846E-2,4.0571273887863801E-2,4.6752409356114882E-2,5.3850635084507388E-2,6.1605687480791926E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12369:P12369*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12378*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12370+1)","v":2062},{"$f":"INDEX(CO_Names,A12376)","v":"ΚΑΤΩ ΚΑΡΥΩΤΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12375:P12375/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12376)","v":134},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12378*Capacity_Yearly_Copper_avg/1000000","v":4.5214018972480507E-2},5.5196247100698044E-2,6.6149529265898024E-2,8.1137044545234252E-2,9.9544504248030505E-2,0.12309326151085102,0.14693380272902024,0.16931953658701066,0.19502662436010784,0.22311248979530046]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12375:P12375*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12384*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12376+1)","v":2063},{"$f":"INDEX(CO_Names,A12382)","v":"ΑΣΤΡΙΔΑ ΘΑΣΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12381:P12381/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12382)","v":31},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12384*Capacity_Yearly_Copper_avg/1000000","v":1.0459959613036538E-2},1.2769281045683874E-2,1.5303249307782379E-2,1.8770510305240757E-2,2.3028952475290639E-2,2.8476799304749119E-2,3.3992148392534539E-2,3.9170937568636793E-2,4.5118099665398086E-2,5.1615575997420261E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12381:P12381*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12390*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12382+1)","v":2064},{"$f":"INDEX(CO_Names,A12388)","v":"ΚΑΤΩ ΤΡΙΤΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12387:P12387/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12388)","v":125},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12390*Capacity_Yearly_Copper_avg/1000000","v":4.2177256504179583E-2},5.1489036474531749E-2,6.170665043460636E-2,7.568754155339015E-2,9.2858679335849348E-2,0.11482580364818193,0.13706511448602635,0.15794732890579352,0.18192782123144391,0.20812732257024297]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12387:P12387*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12396*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,5,5,5,5]
[{"$f":"INDEX(CO_Index,A12388+1)","v":2065},{"$f":"INDEX(CO_Names,A12394)","v":"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12393:P12393/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12394)","v":205},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12396*Capacity_Yearly_Copper_avg/1000000","v":6.9170700666854504E-2},8.4442019818232072E-2,0.10119890671275443,0.12412756814755986,0.15228823411079292,0.18831431798301834,0.22478678775708322,0.2590336194055014,0.29836162681956802,0.34132880901519852]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12393:P12393*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,5,5,5,5]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12402*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,7,7,7,7]
[{"$f":"INDEX(CO_Index,A12394+1)","v":2066},{"$f":"INDEX(CO_Names,A12400)","v":"ΒΙΠΕ ΞΑΝΘΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12399:P12399/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12400)","v":311},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12402*Capacity_Yearly_Copper_avg/1000000","v":0.1049370141823988},0.12810472274863499,0.15352614628130062,0.18831060338483471,0.23103239418759317,0.28568659947667668,0.34101800484123362,0.39297295431761431,0.45263641922383241,0.51782077855476449]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12399:P12399*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12408*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12400+1)","v":2067},{"$f":"INDEX(CO_Names,A12406)","v":"Π.ΜΥΡΩΔΑΤΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12405:P12405/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12406)","v":51},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12408*Capacity_Yearly_Copper_avg/1000000","v":1.720832065370527E-2},2.1007526881608955E-2,2.51763133773194E-2,3.0880516953783185E-2,3.7886341169026533E-2,4.6848927888458229E-2,5.592256671029875E-2,6.4442510193563757E-2,7.4226551062429119E-2,8.4915947608659129E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12405:P12405*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12414*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12406+1)","v":2068},{"$f":"INDEX(CO_Names,A12412)","v":"ΣΜΙΝΘΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12411:P12411/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12412)","v":7},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12414*Capacity_Yearly_Copper_avg/1000000","v":2.3619263642340564E-3},2.8833860425737782E-3,3.4555724243379563E-3,4.2385023269898492E-3,5.2000860428075626E-3,6.4302450042981879E-3,7.6756464112174762E-3,8.8450504187244372E-3,1.0187957988960857E-2,1.1655130063933606E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12411:P12411*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12420*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12412+1)","v":2069},{"$f":"INDEX(CO_Names,A12418)","v":"ΜΕΛΙΒΟΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12417:P12417/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12418)","v":5},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12420*Capacity_Yearly_Copper_avg/1000000","v":1.6870902601671832E-3},2.0595614589812702E-3,2.4682660173842544E-3,3.0275016621356056E-3,3.714347173433974E-3,4.5930321459272776E-3,5.4826045794410536E-3,6.3178931562317409E-3,7.2771128492577566E-3,8.3250929028097186E-3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12417:P12417*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12426*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12418+1)","v":2070},{"$f":"INDEX(CO_Names,A12424)","v":"ΚΑΡΥΔΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12423:P12423/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12424)","v":127},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12426*Capacity_Yearly_Copper_avg/1000000","v":4.2852092608246455E-2},5.2312861058124258E-2,6.2693956841560067E-2,7.6898542218244395E-2,9.4344418205222935E-2,0.11666301650655284,0.13925815631780278,0.16047448616828622,0.18483866637114701,0.21145735973136687]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12423:P12423*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12432*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12424+1)","v":2071},{"$f":"INDEX(CO_Names,A12430)","v":"ΠΑΠΙΓΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12429:P12429/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12430)","v":184},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12432*Capacity_Yearly_Copper_avg/1000000","v":6.2084921574152338E-2},7.5791861690510748E-2,9.0832189439740571E-2,0.1114120611665903,0.13668797598237023,0.16902358297012379,0.20175984852343079,0.23249846814932809,0.26779775285268542,0.30636341882339768]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12429:P12429*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12438*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12430+1)","v":2072},{"$f":"INDEX(CO_Names,A12436)","v":"ΜΠΑΛΝΤΟΥΜΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12435:P12435/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12436)","v":79},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12438*Capacity_Yearly_Copper_avg/1000000","v":2.6656026110641495E-2},3.2541071051904069E-2,3.899860307467122E-2,4.7834526261742574E-2,5.8686685340256783E-2,7.2569907905650974E-2,8.6625152355168655E-2,9.9822711868461506E-2,0.11497838301827255,0.13153646786439355]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12435:P12435*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12444*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12436+1)","v":2073},{"$f":"INDEX(CO_Names,A12442)","v":"ΚΑΤΩ ΚΤΗΜΕΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12441:P12441/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12442)","v":91},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12444*Capacity_Yearly_Copper_avg/1000000","v":3.0705042735042733E-2},3.7484018553459113E-2,4.4922441516393428E-2,5.5100530250868029E-2,6.7601118556498335E-2,8.3593185055876457E-2,9.9783403345827193E-2,0.11498565544341768,0.13244345385649117,0.15151669083113689]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12441:P12441*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12450*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12442+1)","v":2074},{"$f":"INDEX(CO_Names,A12448)","v":"ΓΙΑΝΝΩΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12447:P12447/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12448)","v":84},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12450*Capacity_Yearly_Copper_avg/1000000","v":2.834311637080868E-2},3.4600632510885333E-2,4.1466869092055471E-2,5.0862027923878186E-2,6.2401032513690766E-2,7.7162940051578255E-2,9.2107756934609722E-2,0.10614060502469326,0.1222554958675303,0.13986156076720327]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12447:P12447*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12456*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12448+1)","v":2075},{"$f":"INDEX(CO_Names,A12454)","v":"ΕΛΑΦΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12453:P12453/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12454)","v":54},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12456*Capacity_Yearly_Copper_avg/1000000","v":1.822057480980558E-2},2.2243263756997721E-2,2.665727298774995E-2,3.2697017951064548E-2,4.0114949473086921E-2,4.9604747176014589E-2,5.9212129457963378E-2,6.8233246087302801E-2,7.8592818771983763E-2,8.9911003350344965E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12453:P12453*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12462*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12454+1)","v":2076},{"$f":"INDEX(CO_Names,A12460)","v":"ΛΟΦΙΣΚΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12459:P12459/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12460)","v":71},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12462*Capacity_Yearly_Copper_avg/1000000","v":2.3956681694374E-2},2.9245772717534032E-2,3.5049377446856413E-2,4.2990523602325609E-2,5.2743729862762434E-2,6.5221056472167332E-2,7.7852985028062982E-2,8.9714082818490734E-2,0.10333500245946013,0.118216319219898]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12459:P12459*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12468*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12460+1)","v":2077},{"$f":"INDEX(CO_Names,A12466)","v":"ΠΑΛΑΙΟΚΑΣΤΡΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12465:P12465/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12466)","v":71},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12468*Capacity_Yearly_Copper_avg/1000000","v":2.3956681694374E-2},2.9245772717534032E-2,3.5049377446856413E-2,4.2990523602325609E-2,5.2743729862762434E-2,6.5221056472167332E-2,7.7852985028062982E-2,8.9714082818490734E-2,0.10333500245946013,0.118216319219898]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12465:P12465*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12474*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12466+1)","v":2078},{"$f":"INDEX(CO_Names,A12472)","v":"ΣΥΚΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12471:P12471/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12472)","v":82},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12474*Capacity_Yearly_Copper_avg/1000000","v":2.7668280266741802E-2},3.3776807927292832E-2,4.0479562685101778E-2,4.9651027259023948E-2,6.0915293644317171E-2,7.5325727193207348E-2,8.9914715102833276E-2,0.10361344776220055,0.1193446507278272,0.1365315236060794]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12471:P12471*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12480*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12472+1)","v":2079},{"$f":"INDEX(CO_Names,A12478)","v":"ΑΡΚΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12477:P12477/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12478)","v":62},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12480*Capacity_Yearly_Copper_avg/1000000","v":2.0919919226073076E-2},2.5538562091367747E-2,3.0606498615564758E-2,3.7541020610481514E-2,4.6057904950581277E-2,5.6953598609498238E-2,6.7984296785069079E-2,7.8341875137273587E-2,9.0236199330796171E-2,0.10323115199484052]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12477:P12477*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12486*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12478+1)","v":2080},{"$f":"INDEX(CO_Names,A12484)","v":"ΚΟΡΕΣΤΕΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12483:P12483/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12484)","v":108},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12486*Capacity_Yearly_Copper_avg/1000000","v":3.644114961961116E-2},4.4486527513995441E-2,5.3314545975499901E-2,6.5394035902129097E-2,8.0229898946173842E-2,9.9209494352029179E-2,0.11842425891592676,0.1364664921746056,0.15718563754396753,0.17982200670068993]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12483:P12483*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12492*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12484+1)","v":2081},{"$f":"INDEX(CO_Names,A12490)","v":"ΦΥΣΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12489:P12489/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12490)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12492*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12489:P12489*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12498*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12490+1)","v":2082},{"$f":"INDEX(CO_Names,A12496)","v":"Κ. ΓΡΑΜΜΑΤΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12495:P12495/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12496)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12498*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12495:P12495*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12504*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12496+1)","v":2083},{"$f":"INDEX(CO_Names,A12502)","v":"ΚΕΡΑΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12501:P12501/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12502)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12504*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12501:P12501*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12510*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12502+1)","v":2084},{"$f":"INDEX(CO_Names,A12508)","v":"ΝΕΑ ΖΩΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12507:P12507/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12508)","v":47},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12510*Capacity_Yearly_Copper_avg/1000000","v":1.585864844557152E-2},1.9359877714423938E-2,2.3201700563411993E-2,2.8458515624074702E-2,3.4914863430279358E-2,4.3174502171716408E-2,5.15364830467459E-2,5.9388195668578357E-2,6.8404860783022894E-2,7.8255873286411357E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12507:P12507*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12516*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12508+1)","v":2085},{"$f":"INDEX(CO_Names,A12514)","v":"ΘΕΟΔΩΡΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12513:P12513/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12514)","v":145},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12516*Capacity_Yearly_Copper_avg/1000000","v":4.892561754484831E-2},5.9727282310456833E-2,7.1579714504143382E-2,8.7797548201932571E-2,0.10771606802958525,0.13319793223189103,0.15899553280379058,0.18321890153072046,0.21103627262847494,0.24142769418148186]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12513:P12513*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12522*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12514+1)","v":2086},{"$f":"INDEX(CO_Names,A12520)","v":"ΑΡΩΝΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12519:P12519/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12520)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12522*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12519:P12519*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12528*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12520+1)","v":2087},{"$f":"INDEX(CO_Names,A12526)","v":"ΜΟΥΖΑΚΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12525:P12525/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12526)","v":86},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12528*Capacity_Yearly_Copper_avg/1000000","v":2.9017952474875555E-2},3.5424457094477849E-2,4.2454175499009171E-2,5.2073028588732417E-2,6.3886771383064353E-2,7.9000152909949176E-2,9.4300798766386126E-2,0.10866776228718593,0.12516634100723339,0.14319159792832717]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12525:P12525*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12534*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,6,6,6,6,6]
[{"$f":"INDEX(CO_Index,A12526+1)","v":2088},{"$f":"INDEX(CO_Names,A12532)","v":"ΜΑΚΡΥΩΤΙΚΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12531:P12531/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12532)","v":300},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12534*Capacity_Yearly_Copper_avg/1000000","v":0.101225415610031},0.12357368753887621,0.14809596104305525,0.18165009972813639,0.22286083040603843,0.2755819287556367,0.32895627476646327,0.37907358937390445,0.43662677095546537,0.49950557416858316]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12531:P12531*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,6,6,6,6,6]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12540*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12532+1)","v":2089},{"$f":"INDEX(CO_Names,A12538)","v":"ΓΟΥΔΟΥΡΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12537:P12537/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12538)","v":94},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12540*Capacity_Yearly_Copper_avg/1000000","v":3.171729689114304E-2},3.8719755428847875E-2,4.6403401126823986E-2,5.6917031248149404E-2,6.9829726860558716E-2,8.6349004343432817E-2,0.1030729660934918,0.11877639133715671,0.13680972156604579,0.15651174657282271]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12537:P12537*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12546*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12538+1)","v":2090},{"$f":"INDEX(CO_Names,A12544)","v":"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12543:P12543/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12544)","v":74},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12546*Capacity_Yearly_Copper_avg/1000000","v":2.4968935850474314E-2},3.0481509592922798E-2,3.653033705728697E-2,4.4807024599606976E-2,5.4972338166822808E-2,6.7976875759723693E-2,8.1142547775727603E-2,9.3504818712229765E-2,0.10770127016901478,0.12321137496158385]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12543:P12543*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12552*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12544+1)","v":2091},{"$f":"INDEX(CO_Names,A12550)","v":"ΣΙΣΣΕΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12549:P12549/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12550)","v":1},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12552*Capacity_Yearly_Copper_avg/1000000","v":3.3741805203343667E-4},4.11912291796254E-4,4.9365320347685097E-4,6.0550033242712134E-4,7.4286943468679476E-4,9.1860642918545549E-4,1.0965209158882107E-3,1.2635786312463482E-3,1.455422569851551E-3,1.6650185805619437E-3]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12549:P12549*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12558*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":6},6,6,6,6,7,7,7,7,7]
[{"$f":"INDEX(CO_Index,A12550+1)","v":2092},{"$f":"INDEX(CO_Names,A12556)","v":"ΛΕΥΚΕΣ ΠΑΡΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12555:P12555/VDSL_Cards_per_MSAN,0)","v":2},2,2,2,2,2,2,2,2,2]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12556)","v":318},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12558*Capacity_Yearly_Copper_avg/1000000","v":0.10729894054663285},0.13098810879120878,0.1569817187056386,0.19254910571182454,0.23623248023040072,0.29211684448097486,0.348693651252451,0.40181800473633872,0.46282437721279329,0.52947590861869809]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12555:P12555*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":6},6,6,6,6,7,7,7,7,7]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12564*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12556+1)","v":2093},{"$f":"INDEX(CO_Names,A12562)","v":"ΠΟΥΝΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12561:P12561/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12562)","v":195},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12564*Capacity_Yearly_Copper_avg/1000000","v":6.579652014652014E-2},8.0322896900269544E-2,9.6262374677985915E-2,0.11807256482328865,0.14485953976392499,0.17912825369116381,0.21382157859820114,0.24639783309303789,0.28380740112105246,0.32467862320957902]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12561:P12561*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12570*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":4},4,4,4,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12562+1)","v":2094},{"$f":"INDEX(CO_Names,A12568)","v":"ΚΟΥΦΟΝΗΣΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12567:P12567/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12568)","v":184},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12570*Capacity_Yearly_Copper_avg/1000000","v":6.2084921574152338E-2},7.5791861690510748E-2,9.0832189439740571E-2,0.1114120611665903,0.13668797598237023,0.16902358297012379,0.20175984852343079,0.23249846814932809,0.26779775285268542,0.30636341882339768]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12567:P12567*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":4},4,4,4,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12576*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12568+1)","v":2095},{"$f":"INDEX(CO_Names,A12574)","v":"ΚΑΝΤΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12573:P12573/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12574)","v":160},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12576*Capacity_Yearly_Copper_avg/1000000","v":5.3986888325349862E-2},6.5905966687400647E-2,7.8984512556296141E-2,9.688005318833938E-2,0.11885910954988717,0.14697702866967288,0.17544334654211372,0.20217258099941571,0.23286761117624821,0.26640297288991099]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12573:P12573*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12582*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},3,3,3,3,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12574+1)","v":2096},{"$f":"INDEX(CO_Names,A12580)","v":"ΠΕΤΡΟΘΑΛΑΣΣΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12579:P12579/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12580)","v":144},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12582*Capacity_Yearly_Copper_avg/1000000","v":4.8588199492814878E-2},5.9315370018660579E-2,7.1086061300666539E-2,8.7192047869505462E-2,0.10697319859489844,0.1322793258027056,0.15789901188790237,0.18195532289947416,0.2095808500586234,0.23976267560091988]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12579:P12579*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},3,3,3,3,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12588*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12580+1)","v":2097},{"$f":"INDEX(CO_Names,A12586)","v":"ΣΤΕΦΑΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12585:P12585/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12586)","v":60},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12588*Capacity_Yearly_Copper_avg/1000000","v":2.0245083122006194E-2},2.4714737507775243E-2,2.9619192208611055E-2,3.6330019945627276E-2,4.457216608120769E-2,5.5116385751127324E-2,6.5791254953292647E-2,7.581471787478089E-2,8.7325354191093066E-2,9.9901114833716623E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12585:P12585*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12594*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12586+1)","v":2098},{"$f":"INDEX(CO_Names,A12592)","v":"ΚΥΑΝΗ ΑΚΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12591:P12591/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12592)","v":26},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12594*Capacity_Yearly_Copper_avg/1000000","v":8.7728693528693526E-3},1.0709719586702606E-2,1.2834983290398123E-2,1.5743008643105152E-2,1.9314605301856663E-2,2.3883767158821845E-2,2.8509543813093483E-2,3.2853044412405052E-2,3.7840986816140336E-2,4.3290483094610532E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12591:P12591*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12600*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12592+1)","v":2099},{"$f":"INDEX(CO_Names,A12598)","v":"ΛΑΪΣΤΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12597:P12597/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12598)","v":16},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12600*Capacity_Yearly_Copper_avg/1000000","v":5.3986888325349867E-3},6.590596668740064E-3,7.8984512556296155E-3,9.6880053188339414E-3,1.1885910954988716E-2,1.4697702866967288E-2,1.7544334654211371E-2,2.0217258099941571E-2,2.3286761117624816E-2,2.6640297288991099E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12597:P12597*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12606*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12598+1)","v":2100},{"$f":"INDEX(CO_Names,A12604)","v":"ΑΚΡΙΤΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12603:P12603/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12604)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12606*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12603:P12603*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12612*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12604+1)","v":2101},{"$f":"INDEX(CO_Names,A12610)","v":"ΑΣΠΡΟΚΚΛΗΣΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12609:P12609/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12610)","v":96},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12612*Capacity_Yearly_Copper_avg/1000000","v":3.2392132995209919E-2},3.9543580012440384E-2,4.7390707533777693E-2,5.8128031913003642E-2,7.131546572993229E-2,8.8186217201803724E-2,0.10526600792526825,0.12130354859964942,0.13972056670574889,0.15984178373394659]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12609:P12609*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12618*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12610+1)","v":2102},{"$f":"INDEX(CO_Names,A12616)","v":"ΒΡΥΣΟΧΩΡΙΟΥ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12615:P12615/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12616)","v":29},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12618*Capacity_Yearly_Copper_avg/1000000","v":9.7851235089696613E-3},1.1945456462091369E-2,1.4315942900828677E-2,1.7559509640386516E-2,2.1543213605917048E-2,2.6639586446378209E-2,3.1799106560758114E-2,3.6643780306144104E-2,4.2207254525694987E-2,4.8285538836296368E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12615:P12615*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12624*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12616+1)","v":2103},{"$f":"INDEX(CO_Names,A12622)","v":"ΔΟΥΛΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12621:P12621/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12622)","v":45},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12624*Capacity_Yearly_Copper_avg/1000000","v":1.5183812341504649E-2},1.8536053130831433E-2,2.2214394156458289E-2,2.7247514959220457E-2,3.3429124560905764E-2,4.1337289313345495E-2,4.9343441214969481E-2,5.6861038406085668E-2,6.5494015643319803E-2,7.4925836125287471E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12621:P12621*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12630*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12622+1)","v":2104},{"$f":"INDEX(CO_Names,A12628)","v":"ΚΑΣΤΑΝΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12627:P12627/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12628)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12630*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12627:P12627*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12636*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12628+1)","v":2105},{"$f":"INDEX(CO_Names,A12634)","v":"ΚΡΑΨΗΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12633:P12633/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12634)","v":23},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12636*Capacity_Yearly_Copper_avg/1000000","v":7.7606151967690423E-3},9.4739827113138435E-3,1.1354023679967571E-2,1.3926507645823788E-2,1.7085996997796279E-2,2.1127947871265474E-2,2.5219981065428849E-2,2.9062308518666011E-2,3.3474719106585678E-2,3.829542735292471E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12633:P12633*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12642*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12634+1)","v":2106},{"$f":"INDEX(CO_Names,A12640)","v":"ΝΑΜΑΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12639:P12639/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12640)","v":28},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12642*Capacity_Yearly_Copper_avg/1000000","v":9.4477054569362257E-3},1.1533544170295113E-2,1.3822289697351825E-2,1.6954009307959397E-2,2.0800344171230251E-2,2.5720980017192752E-2,3.0702585644869905E-2,3.5380201674897749E-2,4.0751831955843427E-2,4.6620520255734425E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12639:P12639*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12648*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":3},4,4,3,4,4,4,4,4,4]
[{"$f":"INDEX(CO_Index,A12640+1)","v":2107},{"$f":"INDEX(CO_Names,A12646)","v":"ΟΛΥΜΠΙΑΔΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12645:P12645/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12646)","v":165},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12648*Capacity_Yearly_Copper_avg/1000000","v":5.5673978585517044E-2},6.7965528146381932E-2,8.1452778573680398E-2,9.9907554850475006E-2,0.12257345672332114,0.15157006081560015,0.18092595112155477,0.20849047415564745,0.24014472402550596,0.27472806579272069]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12645:P12645*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":3},4,4,3,4,4,4,4,4,4]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12654*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12646+1)","v":2108},{"$f":"INDEX(CO_Names,A12652)","v":"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12651:P12651/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12652)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12654*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12651:P12651*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12660*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12652+1)","v":2109},{"$f":"INDEX(CO_Names,A12658)","v":"ΡΟΥΚΑΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12657:P12657/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12658)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12660*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12657:P12657*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12666*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12658+1)","v":2110},{"$f":"INDEX(CO_Names,A12664)","v":"ΣΚΟΠΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12663:P12663/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12664)","v":45},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12666*Capacity_Yearly_Copper_avg/1000000","v":1.5183812341504649E-2},1.8536053130831433E-2,2.2214394156458289E-2,2.7247514959220457E-2,3.3429124560905764E-2,4.1337289313345495E-2,4.9343441214969481E-2,5.6861038406085668E-2,6.5494015643319803E-2,7.4925836125287471E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12663:P12663*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12672*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12664+1)","v":2111},{"$f":"INDEX(CO_Names,A12670)","v":"ΦΛΩΡΙΩΝ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12669:P12669/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12670)","v":15},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12672*Capacity_Yearly_Copper_avg/1000000","v":5.0612707805015485E-3},6.1786843769438106E-3,7.4047980521527636E-3,9.082504986406819E-3,1.1143041520301922E-2,1.3779096437781831E-2,1.6447813738323162E-2,1.8953679468695223E-2,2.1831338547773266E-2,2.4975278708429156E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12669:P12669*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12678*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12670+1)","v":2112},{"$f":"INDEX(CO_Names,A12676)","v":"ΑΡΕΤΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12675:P12675/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12676)","v":46},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12678*Capacity_Yearly_Copper_avg/1000000","v":1.5521230393538085E-2},1.8947965422627687E-2,2.2708047359935143E-2,2.7853015291647576E-2,3.4171993995592558E-2,4.2255895742530948E-2,5.0439962130857698E-2,5.8124617037332023E-2,6.6949438213171356E-2,7.659085470584942E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12675:P12675*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12684*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,3,3,3,3,3]
[{"$f":"INDEX(CO_Index,A12676+1)","v":2113},{"$f":"INDEX(CO_Names,A12682)","v":"ΚΑΡΠΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12681:P12681/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12682)","v":105},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12684*Capacity_Yearly_Copper_avg/1000000","v":3.5428895463510843E-2},4.3250790638606672E-2,5.1833586365069344E-2,6.357753490484773E-2,7.8001290642113461E-2,9.6453675064472832E-2,0.11513469616826214,0.13267575628086656,0.15281936983441288,0.17482695095900408]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12681:P12681*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,3,3,3,3,3]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12690*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12682+1)","v":2114},{"$f":"INDEX(CO_Names,A12688)","v":"ΒΟΡΙΖΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12687:P12687/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12688)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12690*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12687:P12687*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12696*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12688+1)","v":2115},{"$f":"INDEX(CO_Names,A12694)","v":"ΛΑΡΑΝΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12693:P12693/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12694)","v":34},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12696*Capacity_Yearly_Copper_avg/1000000","v":1.1472213769136846E-2},1.4005017921072636E-2,1.6784208918212931E-2,2.0587011302522121E-2,2.525756077935102E-2,3.1232618592305486E-2,3.7281711140199167E-2,4.2961673462375845E-2,4.9484367374952744E-2,5.661063173910609E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12693:P12693*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12702*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12694+1)","v":2116},{"$f":"INDEX(CO_Names,A12700)","v":"ΜΕΣΕΛΕΡΟΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12699:P12699/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12700)","v":46},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12702*Capacity_Yearly_Copper_avg/1000000","v":1.5521230393538085E-2},1.8947965422627687E-2,2.2708047359935143E-2,2.7853015291647576E-2,3.4171993995592558E-2,4.2255895742530948E-2,5.0439962130857698E-2,5.8124617037332023E-2,6.6949438213171356E-2,7.659085470584942E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12699:P12699*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12708*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12700+1)","v":2117},{"$f":"INDEX(CO_Names,A12706)","v":"ΣΚΙΝΙΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12705:P12705/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12706)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12708*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12705:P12705*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12714*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12706+1)","v":2118},{"$f":"INDEX(CO_Names,A12712)","v":"ΓΑΒΡΙΑΝΗ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12711:P12711/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12712)","v":42},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12714*Capacity_Yearly_Copper_avg/1000000","v":1.417155818540434E-2},1.7300316255442667E-2,2.0733434546027735E-2,2.5431013961939093E-2,3.1200516256845383E-2,3.8581470025789127E-2,4.6053878467304861E-2,5.307030251234663E-2,6.1127747933765152E-2,6.9930780383601635E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12711:P12711*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12720*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12712+1)","v":2119},{"$f":"INDEX(CO_Names,A12718)","v":"ΛΕΥΚΟΧΩΡΙ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12717:P12717/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12718)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12720*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12717:P12717*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12726*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12718+1)","v":2120},{"$f":"INDEX(CO_Names,A12724)","v":"ΠΕΤΡΩΤΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12723:P12723/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12724)","v":74},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12726*Capacity_Yearly_Copper_avg/1000000","v":2.4968935850474314E-2},3.0481509592922798E-2,3.653033705728697E-2,4.4807024599606976E-2,5.4972338166822808E-2,6.7976875759723693E-2,8.1142547775727603E-2,9.3504818712229765E-2,0.10770127016901478,0.12321137496158385]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12723:P12723*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12732*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"INDEX(CO_Index,A12724+1)","v":2121},{"$f":"INDEX(CO_Names,A12730)","v":"ΘΥΡΕΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12729:P12729/VDSL_Cards_per_MSAN,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12730)","v":0},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12732*Capacity_Yearly_Copper_avg/1000000","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12729:P12729*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":0},0,0,0,0,0,0,0,0,0]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12738*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12730+1)","v":2122},{"$f":"INDEX(CO_Names,A12736)","v":"ΒΑΣΙΛΙΚΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12735:P12735/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12736)","v":80},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12738*Capacity_Yearly_Copper_avg/1000000","v":2.6993444162674931E-2},3.2952983343700323E-2,3.949225627814807E-2,4.844002659416969E-2,5.9429554774943584E-2,7.3488514334836441E-2,8.7721673271056858E-2,0.10108629049970785,0.11643380558812411,0.1332014864449555]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12735:P12735*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12744*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12736+1)","v":2123},{"$f":"INDEX(CO_Names,A12742)","v":"ΜΑΥΡΟΒΟΥΝΙΟ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12741:P12741/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12742)","v":69},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12744*Capacity_Yearly_Copper_avg/1000000","v":2.3281845590307125E-2},2.842194813394153E-2,3.4062071039902712E-2,4.1779522937471364E-2,5.125799099338884E-2,6.3383843613796426E-2,7.5659943196286536E-2,8.7186925555998024E-2,0.10042415731975703,0.11488628205877412]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12741:P12741*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12750*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12742+1)","v":2124},{"$f":"INDEX(CO_Names,A12748)","v":"ΠΗΓΗ (ΛΕΣΒΟΥ)"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12747:P12747/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12748)","v":34},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12750*Capacity_Yearly_Copper_avg/1000000","v":1.1472213769136846E-2},1.4005017921072636E-2,1.6784208918212931E-2,2.0587011302522121E-2,2.525756077935102E-2,3.1232618592305486E-2,3.7281711140199167E-2,4.2961673462375845E-2,4.9484367374952744E-2,5.661063173910609E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12747:P12747*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12756*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12748+1)","v":2125},{"$f":"INDEX(CO_Names,A12754)","v":"ΚΑΛΥΒΙΑ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12753:P12753/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12754)","v":83},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12756*Capacity_Yearly_Copper_avg/1000000","v":2.8005698318775245E-2},3.4188720219089086E-2,4.0973215888578628E-2,5.0256527591451064E-2,6.1658163079003965E-2,7.6244333622392801E-2,9.1011236018721492E-2,0.1048770263934469,0.12080007329767874,0.13819654218664135]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12753:P12753*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12762*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":1},1,1,1,1,1,1,1,1,1]
[{"$f":"INDEX(CO_Index,A12754+1)","v":2126},{"$f":"INDEX(CO_Names,A12760)","v":"ΠΡΟΔΡΟΜΟΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12759:P12759/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12760)","v":14},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12762*Capacity_Yearly_Copper_avg/1000000","v":4.7238527284681128E-3},5.7667720851475564E-3,6.9111448486759127E-3,8.4770046539796983E-3,1.0400172085615125E-2,1.2860490008596376E-2,1.5351292822434952E-2,1.7690100837448874E-2,2.0375915977921714E-2,2.3310260127867213E-2]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12759:P12759*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":1},1,1,1,1,1,1,1,1,1]
["Index","CO Name",null,null,{"$f":"Copper_List","v":"VDSL Cards"},null,{"$f":"ROUNDUP(B12768*Lines_Evolution*(Demand_ADSL+Demand_Copper_30+Demand_Copper_50)/$R$6,0)","v":2},2,2,2,2,2,2,2,2,2]
[{"$f":"INDEX(CO_Index,A12760+1)","v":2127},{"$f":"INDEX(CO_Names,A12766)","v":"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ"},null,null,"VDSL MSANs",null,{"$f":"ROUNDUP(G12765:P12765/VDSL_Cards_per_MSAN,0)","v":1},1,1,1,1,1,1,1,1,1]
[null,"Active Subs",null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,{"$f":"INDEX(CO_Subs,A12766)","v":88},null,null,"-",null,"-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,"Total Traffic (Gbit)",null,{"$f":"Lines_Evolution*B12768*Capacity_Yearly_Copper_avg/1000000","v":2.9692788578942423E-2},3.624828167807035E-2,4.3441481905962878E-2,5.3284029253586676E-2,6.537251025243794E-2,8.0837365768320069E-2,9.6493840598162559E-2,0.11119491954967864,0.1280771861469365,0.14652163508945104]
[null,null,null,null,"Backhaul Ports",null,{"$f":"G12765:P12765*ROUNDUP($R$6*Lines_Evolution*Capacity_Yearly_Copper_avg/1000000/$V$6,0)","v":2},2,2,2,2,2,2,2,2,2]

{"sheet":"Floor Box","index":15,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,"Floor Box"]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2029]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[]
[]
[null,"Demand",null,null,"Labor Wage Cost per minute"]
[null,"Active Floor Boxes",{"$f":"Central_Office_Data!BH6","v":505362.94140045973},null,{"$f":"Labor_Category","v":"IT usage"},null,{"$f":"Labor_Wage_perMin","v":0.22},0.22176000000000001,0.22375583999999998,0.22666466591999998,0.22983797124288,0.23397505472525185,0.23818660571030636,0.24247396461309187,0.24683849597612753,0.25128158890369784]
[null,"Active MDUs",{"$f":"Central_Office_Data!BG6","v":248629.5681572594},null,"coordination & management",null,0.26,0.26208000000000004,0.26443872000000002,0.26787642335999995,0.27162669328703998,0.27651597376620674,0.28149326129399843,0.28656013999729041,0.29171822251724161,0.29696915052255196]
[null,"Average Number of Floor Boxes per MDU",{"$f":"ROUND(C11/C12,0)","v":2},null,"planning",null,0.22,0.22176000000000001,0.22375583999999998,0.22666466591999998,0.22983797124288,0.23397505472525185,0.23818660571030636,0.24247396461309187,0.24683849597612753,0.25128158890369784]
[null,null,null,null,"technical",null,0.31,0.31247999999999998,0.31529232000000001,0.31939112015999993,0.32386259584223998,0.32969212256740033,0.33562658077361351,0.34166785922753856,0.34781788069363423,0.35407860254611967]
[null,null,null,null,"administrative",null,0.31,0.31247999999999998,0.31529232000000001,0.31939112015999993,0.32386259584223998,0.32969212256740033,0.33562658077361351,0.34166785922753856,0.34781788069363423,0.35407860254611967]
[null,null,null,null,"unskilled",null,0.22,0.22176000000000001,0.22375583999999998,0.22666466591999998,0.22983797124288,0.23397505472525185,0.23818660571030636,0.24247396461309187,0.24683849597612753,0.25128158890369784]
[]
[null,null,null,null,"Floor Box Costs"]
[null,null,null,null,"CAPEX",null,{"$f":"INDEX(Capex_Unit_Cost,115,)","v":200},199.584,199.36645343999999,199.93863516137276,200.71039829309569,202.2799536077477,203.86178284496026,205.45598198680784,207.06264776594469,208.68187767147438]
[null,null,null,null,"OPEX",null,{"$f":"INDEX(OPEX_Unit_Cost,115,)","v":8},8.0640000000000001,8.1365759999999998,8.2423514879999988,8.3577444088319996,8.5081838081909762,8.6613311167384133,8.8172350768397045,8.9759453082228191,9.1375123237708298]
[]
[null,null,null,null,"Floor Box Deployment and Replacements"]
[null,null,null,null,"Network Floor Boxes",null,{"$f":"INDEX(Total_NGA_Network,115,)","v":505362.94140045973},505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973]
[null,null,null,null,"Deployment/Replacements",null,{"$f":"INDEX(Incremental_Network,115,)","v":505362.94140045973},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Floor Box in buildings with pre-existing cabling"]
[]
[null,"Costs in buildings with pre-existing cabling","Work minutes","Probability","Labor Type"]
[null,"Planning & Documentation",60,1,"planning",null,{"$f":"INDEX(G$11:G$16,MATCH($E32,Labor_Category,0))*$C32*$D32","v":13.2},13.3056,13.425350399999999,13.599879955199999,13.790278274572799,14.03850328351511,14.291196342618381,14.548437876785512,14.810309758567652,15.07689533422187]
[null,"Testing",30,1,"technical",null,9.3000000000000007,9.3743999999999996,9.4587696000000001,9.5817336047999984,9.7158778752671999,9.8907636770220098,10.068797423208405,10.250035776826158,10.434536420809026,10.622358076383589]
[null,"Cabling",60,1,"technical",null,18.600000000000001,18.748799999999999,18.9175392,19.163467209599997,19.4317557505344,19.78152735404402,20.13759484641681,20.500071553652315,20.869072841618053,21.244716152767179]
[null,"Transport",50,1,"technical",null,15.5,15.623999999999999,15.764616,15.969556007999996,16.193129792112,16.484606128370018,16.781329038680674,17.083392961376926,17.390894034681711,17.703930127305984]
[null,null,null,"Note: In 50% of the cases the installer is not the contractor of the access provider"]
[null,"Floor Box parameters"]
[null,"OPEX (% of CAPEX)",{"$f":"INDEX(Elements_OPEX_Percentage,115)","v":0.04},null,"CAPEX",null,{"$f":"ROUND(SUM(G32:G35)/$C$13,2)","v":28.3},{"$f":"ROUND(SUM(H32:H35)/$C$13,2)","v":28.53},28.78,29.16,29.57,30.1,30.64,31.19,31.75,32.32]
[null,"Lifetime",{"$f":"INDEX(Elements_Lifetime,115)","v":10},null,"OPEX",null,{"$f":"ROUND(G38*$C$38+G20,2)","v":9.1300000000000008},{"$f":"ROUND(H38*$C$38+H20,2)","v":9.2100000000000009},9.2899999999999991,9.41,9.5399999999999991,9.7100000000000009,9.89,10.06,10.25,10.43]
[]
[null,null,null,null,"New CAPEX precentage",null,{"$f":"G38:P38/G19:P19","v":0.14150000000000001},0.14294733044733046,0.14435728530758782,0.14584474869734221,0.14732669683022193,0.14880367264849478,0.15029791053726901,0.15180867307140605,0.15333523618363523,0.1548768889787403]
[null,null,null,null,"New OPEX percentage",null,{"$f":"G39:P39/G20:P20","v":1.1412500000000001},1.1421130952380953,1.1417579089779286,1.1416644890356806,1.141456298893115,1.1412541405901475,1.1418568193158127,1.1409472371247849,1.1419410043207401,1.1414485289247513]
[]
[null,null,null,null,"Final multipliers over annual costs"]
[null,null,null,null,"CAPEX",null,{"$f":"SUM(IF($G$4:G$4-$G$4>(G$4-$G$4)-$C$39,1,0)*$G$24:G24*$G$41:G41)/G23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:H$4-$G$4>(H$4-$G$4)-$C$39,1,0)*$G$24:H24*$G$41:H41)/H23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:I$4-$G$4>(I$4-$G$4)-$C$39,1,0)*$G$24:I24*$G$41:I41)/I23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:J$4-$G$4>(J$4-$G$4)-$C$39,1,0)*$G$24:J24*$G$41:J41)/J23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:K$4-$G$4>(K$4-$G$4)-$C$39,1,0)*$G$24:K24*$G$41:K41)/K23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:L$4-$G$4>(L$4-$G$4)-$C$39,1,0)*$G$24:L24*$G$41:L41)/L23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:M$4-$G$4>(M$4-$G$4)-$C$39,1,0)*$G$24:M24*$G$41:M41)/M23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:N$4-$G$4>(N$4-$G$4)-$C$39,1,0)*$G$24:N24*$G$41:N41)/N23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:O$4-$G$4>(O$4-$G$4)-$C$39,1,0)*$G$24:O24*$G$41:O41)/O23","v":0.14150000000000001},{"$f":"SUM(IF($G$4:P$4-$G$4>(P$4-$G$4)-$C$39,1,0)*$G$24:P24*$G$41:P41)/P23","v":0.14150000000000001},"FB_PreExisting_Cabling_CAPEX_mult"]
[null,null,null,null,"OPEX",null,{"$f":"SUM(IF($G$4:G$4-$G$4>(G$4-$G$4)-$C$39,1,0)*$G$24:G24*$G$42:G42)/G23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:H$4-$G$4>(H$4-$G$4)-$C$39,1,0)*$G$24:H24*$G$42:H42)/H23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:I$4-$G$4>(I$4-$G$4)-$C$39,1,0)*$G$24:I24*$G$42:I42)/I23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:J$4-$G$4>(J$4-$G$4)-$C$39,1,0)*$G$24:J24*$G$42:J42)/J23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:K$4-$G$4>(K$4-$G$4)-$C$39,1,0)*$G$24:K24*$G$42:K42)/K23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:L$4-$G$4>(L$4-$G$4)-$C$39,1,0)*$G$24:L24*$G$42:L42)/L23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:M$4-$G$4>(M$4-$G$4)-$C$39,1,0)*$G$24:M24*$G$42:M42)/M23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:N$4-$G$4>(N$4-$G$4)-$C$39,1,0)*$G$24:N24*$G$42:N42)/N23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:O$4-$G$4>(O$4-$G$4)-$C$39,1,0)*$G$24:O24*$G$42:O42)/O23","v":1.1412500000000001},{"$f":"SUM(IF($G$4:P$4-$G$4>(P$4-$G$4)-$C$39,1,0)*$G$24:P24*$G$42:P42)/P23","v":1.1412500000000001},"FB_PreExisting_Cabling_OPEX_mult"]
[]
[]
[]
[]
[null,"Floor Box adjusted for the Smart Readiness Subsidy Program"]
[]
[null,"Smart Readiness parameters & assumptions",null,null,"Subsidies"]
[null,"Subsidy per BEP",161.29,null,"BEP",null,{"$f":"C54","v":161.29},161.29,161.29,161.29,161.29,161.29,161.29,161.29,161.29,161.29]
[null,"Subsidy per Floor Box",112.9,null,"Floor Box",null,{"$f":"C55","v":112.9},112.9,112.9,112.9,112.9,112.9,112.9,112.9,112.9,112.9]
[null,"Number of floors assumed",4,null,"Total Subsidies",null,{"$f":"G54:P54+G55:P55*C56","v":612.89},612.89,612.89,612.89,612.89,612.89,612.89,612.89,612.89,612.89]
[null,null,null,null,"Rest of CAPEX per Floor Box",null,{"$f":"(G19:P19*C56-G56:P56)/4","v":46.777500000000003},46.361500000000007,46.14395343999999,46.716135161372762,47.487898293095697,49.057453607747703,50.639282844960263,52.233481986807845,53.840147765944693,55.459377671474385]
[]
[]
[null,null,null,null,"CAPEX",null,{"$f":"ROUND(G57:P57,2)","v":46.78},46.36,46.14,46.72,47.49,49.06,50.64,52.23,53.84,55.46]
[null,null,null,null,"OPEX",null,{"$f":"ROUND(G20:P20,2)","v":8},8.06,8.14,8.24,8.36,8.51,8.66,8.82,8.98,9.14]
[]
[null,null,null,null,"New CAPEX precentage",null,{"$f":"G60:P60/G19:P19","v":0.2339},0.23228314894981561,0.23143311827978116,0.23367169612962374,0.23660956484501994,0.24253515548621776,0.24840359626655689,0.25421503669507972,0.26001792491738335,0.26576337446661313]
[null,null,null,null,"New OPEX percentage",null,{"$f":"G61:P61/G20:P20","v":1},0.99950396825396826,1.0004208158321142,0.99971470665823681,1.0002698803717442,1.0002134641011486,0.99984631499241028,1.0003135816541353,1.0004517286634387,1.0002722487413449]
[]
[null,null,null,null,"Final multipliers over annual costs"]
[null,null,null,null,"CAPEX",null,{"$f":"SUM(IF($G$4:G$4-$G$4>(G$4-$G$4)-$C$39,1,0)*$G$24:G24*$G$63:G63)/G23","v":0.2339},{"$f":"SUM(IF($G$4:H$4-$G$4>(H$4-$G$4)-$C$39,1,0)*$G$24:H24*$G$63:H63)/H23","v":0.2339},{"$f":"SUM(IF($G$4:I$4-$G$4>(I$4-$G$4)-$C$39,1,0)*$G$24:I24*$G$63:I63)/I23","v":0.2339},{"$f":"SUM(IF($G$4:J$4-$G$4>(J$4-$G$4)-$C$39,1,0)*$G$24:J24*$G$63:J63)/J23","v":0.2339},{"$f":"SUM(IF($G$4:K$4-$G$4>(K$4-$G$4)-$C$39,1,0)*$G$24:K24*$G$63:K63)/K23","v":0.2339},{"$f":"SUM(IF($G$4:L$4-$G$4>(L$4-$G$4)-$C$39,1,0)*$G$24:L24*$G$63:L63)/L23","v":0.2339},{"$f":"SUM(IF($G$4:M$4-$G$4>(M$4-$G$4)-$C$39,1,0)*$G$24:M24*$G$63:M63)/M23","v":0.2339},{"$f":"SUM(IF($G$4:N$4-$G$4>(N$4-$G$4)-$C$39,1,0)*$G$24:N24*$G$63:N63)/N23","v":0.2339},{"$f":"SUM(IF($G$4:O$4-$G$4>(O$4-$G$4)-$C$39,1,0)*$G$24:O24*$G$63:O63)/O23","v":0.2339},{"$f":"SUM(IF($G$4:P$4-$G$4>(P$4-$G$4)-$C$39,1,0)*$G$24:P24*$G$63:P63)/P23","v":0.2339},"FB_Subsidy_CAPEX_mult"]
[null,null,null,null,"OPEX",null,{"$f":"SUM(IF($G$4:G$4-$G$4>(G$4-$G$4)-$C$39,1,0)*$G$24:G24*$G$64:G64)/G23","v":1},{"$f":"SUM(IF($G$4:H$4-$G$4>(H$4-$G$4)-$C$39,1,0)*$G$24:H24*$G$64:H64)/H23","v":1},{"$f":"SUM(IF($G$4:I$4-$G$4>(I$4-$G$4)-$C$39,1,0)*$G$24:I24*$G$64:I64)/I23","v":1},{"$f":"SUM(IF($G$4:J$4-$G$4>(J$4-$G$4)-$C$39,1,0)*$G$24:J24*$G$64:J64)/J23","v":1},{"$f":"SUM(IF($G$4:K$4-$G$4>(K$4-$G$4)-$C$39,1,0)*$G$24:K24*$G$64:K64)/K23","v":1},{"$f":"SUM(IF($G$4:L$4-$G$4>(L$4-$G$4)-$C$39,1,0)*$G$24:L24*$G$64:L64)/L23","v":1},{"$f":"SUM(IF($G$4:M$4-$G$4>(M$4-$G$4)-$C$39,1,0)*$G$24:M24*$G$64:M64)/M23","v":1},{"$f":"SUM(IF($G$4:N$4-$G$4>(N$4-$G$4)-$C$39,1,0)*$G$24:N24*$G$64:N64)/N23","v":1},{"$f":"SUM(IF($G$4:O$4-$G$4>(O$4-$G$4)-$C$39,1,0)*$G$24:O24*$G$64:O64)/O23","v":1},{"$f":"SUM(IF($G$4:P$4-$G$4>(P$4-$G$4)-$C$39,1,0)*$G$24:P24*$G$64:P64)/P23","v":1},"FB_Subsidy_OPEX_mult"]
[]
[]
[null,"Averaging adjustment of final cost"]
[null,"Buildings with pre-existing cabling",0.3,"FB_PreExisting_Cabling_pct"]
[null,"Buildings with Smart Readiness",{"$f":"1-C72","v":0.7},"FB_Subsidy_pct"]

{"sheet":"Colocation","index":16,"n_rows":302,"n_cols":49,"rows_kept":302,"cut":false,"hidden":false,"merged":[[140,21,141,21],[140,24,141,24],[140,27,141,27],[140,30,141,30],[136,21,137,21],[136,24,137,24],[136,27,137,27],[78,41,80,41],[78,42,80,42],[78,43,80,43],[78,44,80,44],[78,45,80,45],[78,46,80,46],[78,47,80,47],[78,48,80,48],[81,47,83,47],[81,18,83,18],[81,19,83,19],[81,20,83,20],[81,21,83,21],[81,22,83,22],[81,23,83,23],[81,24,83,24],[81,25,83,25],[81,26,83,26],[81,27,83,27],[81,28,83,28],[81,29,83,29],[81,30,83,30],[81,31,83,31],[81,32,83,32],[81,33,83,33],[81,34,83,34],[81,35,83,35],[81,45,83,45],[81,46,83,46],[75,37,77,37],[75,38,77,38],[75,39,77,39],[75,40,77,40],[75,41,77,41],[75,42,77,42],[75,43,77,43],[75,44,77,44],[75,45,77,45],[75,46,77,46],[75,47,77,47],[75,48,77,48],[78,36,80,36],[81,48,83,48],[81,36,83,36],[81,37,83,37],[81,38,83,38],[81,39,83,39],[81,40,83,40],[81,41,83,41],[81,42,83,42],[81,43,83,43],[81,44,83,44],[78,37,80,37],[78,38,80,38],[78,39,80,39],[78,40,80,40],[78,17,80,17],[78,18,80,18],[78,19,80,19],[78,20,80,20],[78,21,80,21],[78,22,80,22],[78,23,80,23],[78,24,80,24],[78,25,80,25],[78,26,80,26],[78,27,80,27],[78,28,80,28],[78,29,80,29],[78,30,80,30],[78,31,80,31],[78,32,80,32],[78,33,80,33],[71,37,73,37],[71,38,73,38],[71,39,73,39],[71,40,73,40],[71,41,73,41],[71,42,73,42],[71,43,73,43],[71,44,73,44],[71,45,73,45],[71,46,73,46],[71,47,73,47],[71,48,73,48],[75,17,77,17],[75,18,77,18],[75,19,77,19],[75,20,77,20],[75,21,77,21],[75,22,77,22],[75,23,77,23],[75,24,77,24],[75,25,77,25],[75,26,77,26],[75,27,77,27],[75,28,77,28],[75,29,77,29],[75,30,77,30],[75,31,77,31],[75,32,77,32],[75,33,77,33],[75,34,77,34],[75,35,77,35],[75,36,77,36],[68,37,70,37],[68,38,70,38],[68,39,70,39],[68,40,70,40],[68,41,70,41],[68,42,70,42],[68,43,70,43],[68,44,70,44],[68,45,70,45],[68,46,70,46],[68,47,70,47],[68,48,70,48],[71,17,73,17],[71,18,73,18],[71,19,73,19],[71,20,73,20],[71,21,73,21],[71,22,73,22],[71,23,73,23],[71,24,73,24],[71,25,73,25],[71,26,73,26],[71,27,73,27],[71,28,73,28],[71,29,73,29],[71,30,73,30],[71,31,73,31],[71,32,73,32],[71,33,73,33],[71,34,73,34],[71,35,73,35],[71,36,73,36],[65,37,67,37],[65,38,67,38],[65,39,67,39],[65,40,67,40],[65,41,67,41],[65,42,67,42],[65,43,67,43],[65,44,67,44],[65,45,67,45],[65,46,67,46],[65,47,67,47],[65,48,67,48],[68,17,70,17],[68,18,70,18],[68,19,70,19],[68,20,70,20],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[68,25,70,25],[68,26,70,26],[68,27,70,27],[68,28,70,28],[68,29,70,29],[68,30,70,30],[68,31,70,31],[68,32,70,32],[68,33,70,33],[68,34,70,34],[68,35,70,35],[68,36,70,36],[62,36,63,36],[62,37,63,37],[62,38,63,38],[62,39,63,39],[62,40,63,40],[62,41,63,41],[62,42,63,42],[62,43,63,43],[62,44,63,44],[62,45,63,45],[62,46,63,46],[62,47,63,47],[62,48,63,48],[65,18,67,18],[65,19,67,19],[65,20,67,20],[65,21,67,21],[65,22,67,22],[65,23,67,23],[65,24,67,24],[65,25,67,25],[65,26,67,26],[65,27,67,27],[65,28,67,28],[65,29,67,29],[65,30,67,30],[65,31,67,31],[65,32,67,32],[65,33,67,33],[65,34,67,34],[65,35,67,35],[65,36,67,36],[60,36,61,36],[60,37,61,37],[60,38,61,38],[60,39,61,39],[60,40,61,40],[60,41,61,41],[60,42,61,42],[60,43,61,43],[60,44,61,44],[60,45,61,45],[60,46,61,46],[60,47,61,47],[60,48,61,48],[62,17,63,17],[62,18,63,18],[62,19,63,19],[62,20,63,20],[62,21,63,21],[62,22,63,22],[62,23,63,23],[62,24,63,24],[62,25,63,25],[62,26,63,26],[62,27,63,27],[62,28,63,28],[62,29,63,29],[62,30,63,30],[62,31,63,31],[62,32,63,32],[62,33,63,33],[62,34,63,34],[62,35,63,35],[58,36,59,36],[58,37,59,37],[58,38,59,38],[58,39,59,39],[58,40,59,40],[58,41,59,41],[58,42,59,42],[58,43,59,43],[58,44,59,44],[58,45,59,45],[58,46,59,46],[58,47,59,47],[58,48,59,48],[60,17,61,17],[60,18,61,18],[60,19,61,19],[60,20,61,20],[60,21,61,21],[60,22,61,22],[60,23,61,23],[60,24,61,24],[60,25,61,25],[60,26,61,26],[60,27,61,27],[60,28,61,28],[60,29,61,29],[60,30,61,30],[60,31,61,31],[60,32,61,32],[60,33,61,33],[60,34,61,34],[60,35,61,35],[56,36,57,36],[56,37,57,37],[56,38,57,38],[56,39,57,39],[56,40,57,40],[56,41,57,41],[56,42,57,42],[56,43,57,43],[56,44,57,44],[56,45,57,45],[56,46,57,46],[56,47,57,47],[56,48,57,48],[58,17,59,17],[58,18,59,18],[58,19,59,19],[58,20,59,20],[58,21,59,21],[58,22,59,22],[58,23,59,23],[58,24,59,24],[58,25,59,25],[58,26,59,26],[58,27,59,27],[58,28,59,28],[58,29,59,29],[58,30,59,30],[58,31,59,31],[58,32,59,32],[58,33,59,33],[58,34,59,34],[58,35,59,35],[54,36,55,36],[54,37,55,37],[54,38,55,38],[54,39,55,39],[54,40,55,40],[54,41,55,41],[54,42,55,42],[54,43,55,43],[54,44,55,44],[54,45,55,45],[54,46,55,46],[54,47,55,47],[54,48,55,48],[56,17,57,17],[56,18,57,18],[56,19,57,19],[56,20,57,20],[56,21,57,21],[56,22,57,22],[56,23,57,23],[56,24,57,24],[56,25,57,25],[56,26,57,26],[56,27,57,27],[56,28,57,28],[56,29,57,29],[56,30,57,30],[56,31,57,31],[56,32,57,32],[56,33,57,33],[56,34,57,34],[56,35,57,35],[54,19,55,19],[54,20,55,20],[54,21,55,21],[54,22,55,22],[54,23,55,23],[54,24,55,24],[54,25,55,25],[54,26,55,26],[54,27,55,27],[54,28,55,28],[54,29,55,29],[54,30,55,30],[54,31,55,31],[54,32,55,32],[54,33,55,33],[54,34,55,34],[54,35,55,35],[54,17,55,17],[65,17,67,17],[81,17,83,17],[68,13,70,13],[68,14,70,14],[68,15,70,15],[68,16,70,16],[71,13,73,13],[71,14,73,14],[71,15,73,15],[71,16,73,16],[75,13,77,13],[75,14,77,14],[75,15,77,15],[75,16,77,16],[60,13,61,13],[54,18,55,18],[58,13,59,13],[58,14,59,14],[58,15,59,15],[58,16,59,16],[60,14,61,14],[60,15,61,15],[60,16,61,16],[62,13,63,13],[62,14,63,14],[62,15,63,15],[62,16,63,16],[65,13,67,13],[65,14,67,14],[65,15,67,15],[65,16,67,16],[78,15,80,15],[78,16,80,16],[157,21,159,21],[157,24,159,24],[157,27,159,27],[157,30,159,30],[157,33,159,33],[157,36,159,36],[157,13,159,13],[157,14,159,14],[157,16,159,16],[157,17,159,17],[157,25,159,25],[157,26,159,26],[157,28,159,28],[157,29,159,29],[157,31,159,31],[157,32,159,32],[157,34,159,34],[157,35,159,35],[151,21,153,21],[151,24,153,24],[151,27,153,27],[151,30,153,30],[151,33,153,33],[151,36,153,36],[145,21,147,21],[145,24,147,24],[145,27,147,27],[145,30,147,30],[78,34,80,34],[78,35,80,35],[154,33,156,33],[154,36,156,36],[151,13,153,13],[151,14,153,14],[154,13,156,13],[154,14,156,14],[151,16,153,16],[151,17,153,17],[154,16,156,16],[154,17,156,17],[151,19,153,19],[151,20,153,20],[154,19,156,19],[154,20,156,20],[151,29,153,29],[154,28,156,28],[154,29,156,29],[151,31,153,31],[151,32,153,32],[154,31,156,31],[154,32,156,32],[151,28,153,28],[154,18,156,18],[154,21,156,21],[154,24,156,24],[154,27,156,27],[154,30,156,30],[145,33,147,33],[145,36,147,36],[148,12,150,12],[148,15,150,15],[148,18,150,18],[148,21,150,21],[148,24,150,24],[148,27,150,27],[148,30,150,30],[148,33,150,33],[148,36,150,36],[145,13,147,13],[145,14,147,14],[148,13,150,13],[148,14,150,14],[145,16,147,16],[145,17,147,17],[148,16,150,16],[148,17,150,17],[145,19,147,19],[145,20,147,20],[148,19,150,19],[148,20,150,20],[145,31,147,31],[145,32,147,32],[148,31,150,31],[148,32,150,32],[145,28,147,28],[145,29,147,29],[148,28,150,28],[148,29,150,29],[140,33,141,33],[140,36,141,36],[142,12,143,12],[142,15,143,15],[142,18,143,18],[142,21,143,21],[142,24,143,24],[142,27,143,27],[142,30,143,30],[142,33,143,33],[142,36,143,36],[140,13,141,13],[140,14,141,14],[142,13,143,13],[142,14,143,14],[142,19,143,19],[142,20,143,20],[142,22,143,22],[142,23,143,23],[142,25,143,25],[140,16,141,16],[140,17,141,17],[142,16,143,16],[142,17,143,17],[140,22,141,22],[140,23,141,23],[140,28,141,28],[140,29,141,29],[142,28,143,28],[142,29,143,29],[142,31,143,31],[142,32,143,32],[136,30,137,30],[136,33,137,33],[136,36,137,36],[138,12,139,12],[138,15,139,15],[138,18,139,18],[138,21,139,21],[138,24,139,24],[138,27,139,27],[138,30,139,30],[138,33,139,33],[138,36,139,36],[136,12,137,12],[136,15,137,15],[136,18,137,18],[136,13,137,13],[136,14,137,14],[138,13,139,13],[138,14,139,14],[138,17,139,17],[136,22,137,22],[136,23,137,23],[138,22,139,22],[138,23,139,23],[136,28,137,28],[136,29,137,29],[138,28,139,28],[138,29,139,29],[128,21,130,21],[128,24,130,24],[128,27,130,27],[128,30,130,30],[128,33,130,33],[128,36,130,36],[131,12,133,12],[131,15,133,15],[131,18,133,18],[131,21,133,21],[131,24,133,24],[131,27,133,27],[131,30,133,30],[131,33,133,33],[131,36,133,36],[128,15,130,15],[128,18,130,18],[128,13,130,13],[128,14,130,14],[131,13,133,13],[131,14,133,14],[128,16,130,16],[128,17,130,17],[131,16,133,16],[128,23,130,23],[131,22,133,22],[131,23,133,23],[128,28,130,28],[128,29,130,29],[131,28,133,28],[131,29,133,29],[131,31,133,31],[122,21,124,21],[122,24,124,24],[122,27,124,27],[122,30,124,30],[122,33,124,33],[122,36,124,36],[125,12,127,12],[125,15,127,15],[125,18,127,18],[125,21,127,21],[125,24,127,24],[125,27,127,27],[125,30,127,30],[125,33,127,33],[125,36,127,36],[125,14,127,14],[122,16,124,16],[122,17,124,17],[125,16,127,16],[125,17,127,17],[122,19,124,19],[122,20,124,20],[125,19,127,19],[125,20,127,20],[122,13,124,13],[122,14,124,14],[122,25,124,25],[122,26,124,26],[125,25,127,25],[125,26,127,26],[116,21,118,21],[116,24,118,24],[116,27,118,27],[116,30,118,30],[116,33,118,33],[116,36,118,36],[119,12,121,12],[119,15,121,15],[119,18,121,18],[119,21,121,21],[119,24,121,24],[119,27,121,27],[119,30,121,30],[119,33,121,33],[119,36,121,36],[116,16,118,16],[116,17,118,17],[119,16,121,16],[119,17,121,17],[116,19,118,19],[116,20,118,20],[119,19,121,19],[119,20,121,20],[116,13,118,13],[116,14,118,14],[119,13,121,13],[119,14,121,14],[116,25,118,25],[116,26,118,26],[119,25,121,25],[119,26,121,26],[119,31,121,31],[110,21,112,21],[110,24,112,24],[110,27,112,27],[110,30,112,30],[110,33,112,33],[110,36,112,36],[113,12,115,12],[113,15,115,15],[113,18,115,18],[113,21,115,21],[113,24,115,24],[113,27,115,27],[113,30,115,30],[113,33,115,33],[113,36,115,36],[110,16,112,16],[110,17,112,17],[113,16,115,16],[113,17,115,17],[110,19,112,19],[110,20,112,20],[113,19,115,19],[113,20,115,20],[113,22,115,22],[110,13,112,13],[110,14,112,14],[113,13,115,13],[113,14,115,14],[110,22,112,22],[110,23,112,23],[113,25,115,25],[113,26,115,26],[104,21,105,21],[104,24,105,24],[104,27,105,27],[104,30,105,30],[104,33,105,33],[104,36,105,36],[107,12,109,12],[107,15,109,15],[107,18,109,18],[107,21,109,21],[107,24,109,24],[107,27,109,27],[107,30,109,30],[107,33,109,33],[107,36,109,36],[104,16,105,16],[104,17,105,17],[107,16,109,16],[107,17,109,17],[104,19,105,19],[104,20,105,20],[107,19,109,19],[107,20,109,20],[104,13,105,13],[104,14,105,14],[107,13,109,13],[107,14,109,14],[104,22,105,22],[104,23,105,23],[107,22,109,22],[107,23,109,23],[107,28,109,28],[100,21,101,21],[100,24,101,24],[100,27,101,27],[100,30,101,30],[100,33,101,33],[100,36,101,36],[102,12,103,12],[102,15,103,15],[102,18,103,18],[102,21,103,21],[102,24,103,24],[102,27,103,27],[102,30,103,30],[102,33,103,33],[102,36,103,36],[100,16,101,16],[100,17,101,17],[102,16,103,16],[102,17,103,17],[100,19,101,19],[100,20,101,20],[102,19,103,19],[102,20,103,20],[100,22,101,22],[100,13,101,13],[100,14,101,14],[102,13,103,13],[102,14,103,14],[100,23,101,23],[102,22,103,22],[102,23,103,23],[100,25,101,25],[62,2,63,2],[60,2,61,2],[58,2,59,2],[56,2,57,2],[100,12,101,12],[100,15,101,15],[100,18,101,18],[54,3,55,3],[56,3,57,3],[58,10,59,10],[58,11,59,11],[58,12,59,12],[100,9,101,9],[102,9,103,9],[56,11,57,11],[56,12,57,12],[54,12,55,12],[54,11,55,11],[54,10,55,10],[62,10,63,10],[62,9,63,9],[60,10,61,10],[54,13,55,13],[54,14,55,14],[54,15,55,15],[54,16,55,16],[56,13,57,13],[56,14,57,14],[56,15,57,15],[56,16,57,16],[78,13,80,13],[78,14,80,14],[157,2,159,2],[157,3,159,3],[81,9,83,9],[113,2,115,2],[113,3,115,3],[60,11,61,11],[60,12,61,12],[62,11,63,11],[62,12,63,12],[60,3,61,3],[62,3,63,3],[104,12,105,12],[104,15,105,15],[104,18,105,18],[110,12,112,12],[110,15,112,15],[110,18,112,18],[116,12,118,12],[116,15,118,15],[116,18,118,18],[122,12,124,12],[122,15,124,15],[157,12,159,12],[157,15,159,15],[157,18,159,18],[81,13,83,13],[81,14,83,14],[81,15,83,15],[81,16,83,16],[148,3,150,3],[140,2,141,2],[102,2,103,2],[142,2,143,2],[140,3,141,3],[142,3,143,3],[151,2,153,2],[151,3,153,3],[154,2,156,2],[154,3,156,3],[104,9,105,9],[58,9,59,9],[54,9,55,9],[58,3,59,3],[131,2,133,2],[125,2,127,2],[125,3,127,3],[131,3,133,3],[145,2,147,2],[145,3,147,3],[104,2,105,2],[100,3,101,3],[100,2,101,2],[102,3,103,3],[104,3,105,3],[136,9,137,9],[138,9,139,9],[136,2,137,2],[138,2,139,2],[136,3,137,3],[138,3,139,3],[119,3,121,3],[107,2,109,2],[107,3,109,3],[54,2,55,2],[157,9,159,9],[81,11,83,11],[81,12,83,12],[78,2,80,2],[78,3,80,3],[78,9,80,9],[140,9,141,9],[142,9,143,9],[107,9,109,9],[110,9,112,9],[113,9,115,9],[116,9,118,9],[119,9,121,9],[122,9,124,9],[125,9,127,9],[128,9,130,9],[131,9,133,9],[116,2,118,2],[116,3,118,3],[119,2,121,2],[81,10,83,10],[78,12,80,12],[110,2,112,2],[110,3,112,3],[128,2,130,2],[128,3,130,3],[122,2,124,2],[122,3,124,3],[145,9,147,9],[148,9,150,9],[151,9,153,9],[148,2,150,2],[154,9,156,9],[122,18,124,18],[128,12,130,12],[140,12,141,12],[140,15,141,15],[140,18,141,18],[145,12,147,12],[145,15,147,15],[145,18,147,18],[151,12,153,12],[151,15,153,15],[151,18,153,18],[100,10,101,10],[102,10,103,10],[104,10,105,10],[107,10,109,10],[131,10,133,10],[136,10,137,10],[125,13,127,13],[138,10,139,10],[140,10,141,10],[142,10,143,10],[145,10,147,10],[148,10,150,10],[151,10,153,10],[154,10,156,10],[131,17,133,17],[136,16,137,16],[136,17,137,17],[138,16,139,16],[154,12,156,12],[154,15,156,15],[33,2,34,2],[75,12,77,12],[75,3,77,3],[75,2,77,2],[81,3,83,3],[81,2,83,2],[56,10,57,10],[56,9,57,9],[78,10,80,10],[78,11,80,11],[75,9,77,9],[75,10,77,10],[75,11,77,11],[65,2,67,2],[65,3,67,3],[68,2,70,2],[68,3,70,3],[71,9,73,9],[71,10,73,10],[71,11,73,11],[71,12,73,12],[71,2,73,2],[71,3,73,3],[60,9,61,9],[65,12,67,12],[68,9,70,9],[68,10,70,10],[68,11,70,11],[65,9,67,9],[65,10,67,10],[65,11,67,11],[68,12,70,12],[157,10,159,10],[100,11,101,11],[102,11,103,11],[104,11,105,11],[107,11,109,11],[110,11,112,11],[113,11,115,11],[116,11,118,11],[119,11,121,11],[122,11,124,11],[125,11,127,11],[128,11,130,11],[131,11,133,11],[136,11,137,11],[138,11,139,11],[140,11,141,11],[142,11,143,11],[110,10,112,10],[113,10,115,10],[116,10,118,10],[119,10,121,10],[122,10,124,10],[125,10,127,10],[128,10,130,10],[145,11,147,11],[148,11,150,11],[151,11,153,11],[154,11,156,11],[157,11,159,11],[157,19,159,19],[157,20,159,20],[128,19,130,19],[128,20,130,20],[131,19,133,19],[131,20,133,20],[136,19,137,19],[136,20,137,20],[138,19,139,19],[138,20,139,20],[140,19,141,19],[140,20,141,20],[113,23,115,23],[116,22,118,22],[116,23,118,23],[119,22,121,22],[119,23,121,23],[122,22,124,22],[122,23,124,23],[125,22,127,22],[125,23,127,23],[145,22,147,22],[145,23,147,23],[148,22,150,22],[148,23,150,23],[151,22,153,22],[151,23,153,23],[154,22,156,22],[154,23,156,23],[157,22,159,22],[157,23,159,23],[128,22,130,22],[100,26,101,26],[102,25,103,25],[102,26,103,26],[104,25,105,25],[104,26,105,26],[107,25,109,25],[107,26,109,26],[110,25,112,25],[110,26,112,26],[142,26,143,26],[145,25,147,25],[145,26,147,26],[148,25,150,25],[148,26,150,26],[151,25,153,25],[151,26,153,26],[154,25,156,25],[154,26,156,26],[128,25,130,25],[128,26,130,26],[131,25,133,25],[131,26,133,26]],"merged_total":1231,"flags":["merged_cut"]}
[null,"Colocation"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[null,null,"Materials",null,"CAPEX","Trends Category"]
[null,null,"Fiber cable 60 pairs",null,1.35,"Fiber",null,null,null,{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),J$6)","v":1.35},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),K$6)","v":1.3403880000000001},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),L$6)","v":1.3321647196199999},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),M$6)","v":1.3292406180604341},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),N$6)","v":1.327632236912581},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),O$6)","v":1.3312566729193525},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),P$6)","v":1.3348910036364223},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),Q$6)","v":1.3385352560763497},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),R$6)","v":1.342189457325438},{"$f":"$E9*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F9,Cost_Trends_Categories,0),S$6)","v":1.3458536345439365}]
[null,null,"Fiber Splice Enclosure",null,245,"Fiber",null,null,null,{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),J$6)","v":245},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),K$6)","v":243.25559999999999},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),L$6)","v":241.76322689399998},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),M$6)","v":241.23255661096766},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),N$6)","v":240.94066521746839},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),O$6)","v":241.59843323351211},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),P$6)","v":242.25799695623957},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),Q$6)","v":242.91936128793012},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),R$6)","v":243.58253114424616},{"$f":"$E10*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F10,Cost_Trends_Categories,0),S$6)","v":244.24751145426993}]
[null,null,"Fibre Splice Trays",null,20.3,"Fiber",null,null,null,{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),J$6)","v":20.3},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),K$6)","v":20.155464000000002},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),L$6)","v":20.031810228360001},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),M$6)","v":19.987840404908749},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),N$6)","v":19.96365511801881},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),O$6)","v":20.018155896491002},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),P$6)","v":20.072805462088422},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),Q$6)","v":20.127604220999924},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),R$6)","v":20.182552580523254},{"$f":"$E11*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F11,Cost_Trends_Categories,0),S$6)","v":20.23765094906808}]
[null,null,"Fibre Heat Shrink Sleeve",null,3.61,"Fiber",null,null,null,{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),J$6)","v":3.61},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),K$6)","v":3.5842967999999997},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),L$6)","v":3.5623071391319998},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),M$6)","v":3.5544878749616049},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),N$6)","v":3.5501869446329017},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),O$6)","v":3.5598789549917496},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),P$6)","v":3.5695974245388769},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),Q$6)","v":3.5793424255078681},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),R$6)","v":3.5891140303295042},{"$f":"$E12*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F12,Cost_Trends_Categories,0),S$6)","v":3.5989123116323034}]
[null,null,"Device collecting heat 100 pairs",null,80,"Copper",null,null,null,{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),J$6)","v":80},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),K$6)","v":81.446400000000011},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),L$6)","v":83.001211775999991},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),M$6)","v":84.921029804378861},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),N$6)","v":86.971023463856596},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),O$6)","v":89.421866905068072},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),P$6)","v":91.941775114452881},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),Q$6)","v":94.532694337178143},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),R$6)","v":97.196625663599832},{"$f":"$E13*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F13,Cost_Trends_Categories,0),S$6)","v":99.935626574800096}]
[null,null,"Access Cards",null,15,"Passive Equipment",null,null,null,{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),J$6)","v":15},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),K$6)","v":14.9688},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),L$6)","v":14.952484007999999},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),M$6)","v":14.995397637102958},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),N$6)","v":15.053279871982177},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),O$6)","v":15.170996520581078},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),P$6)","v":15.289633713372019},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),Q$6)","v":15.409198649010589},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),R$6)","v":15.529698582445853},{"$f":"$E14*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F14,Cost_Trends_Categories,0),S$6)","v":15.651140825360578}]
[null,null,"Air Conditioning maintenance",null,35,"Air Conditioning",null,null,null,{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),J$6)","v":35},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),K$6)","v":34.927199999999999},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),L$6)","v":34.889129351999998},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),M$6)","v":34.989261153240236},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),N$6)","v":35.124319701291746},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),O$6)","v":35.398991881355848},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),P$6)","v":35.675811997868045},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),Q$6)","v":35.954796847691377},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),R$6)","v":36.235963359040319},{"$f":"$E15*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F15,Cost_Trends_Categories,0),S$6)","v":36.519328592508018}]
[null,null,"UPS system maintenance",null,10,"Active Equipment",null,null,null,{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),J$6)","v":10},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),K$6)","v":9.6768000000000001},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),L$6)","v":9.3733355520000003},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),M$6)","v":9.1153813576089586},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),N$6)","v":8.8732768287508659},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),O$6)","v":8.6716759792016465},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),P$6)","v":8.4746555009541851},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),Q$6)","v":8.2821113279725047},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),R$6)","v":8.0939417586009696},{"$f":"$E16*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F16,Cost_Trends_Categories,0),S$6)","v":7.9100474018455547}]
[null,null,"Air Conditioning systems",null,275,"Air Conditioning",null,null,null,{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),J$6)","v":275},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),K$6)","v":274.428},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),L$6)","v":274.12887347999998},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),M$6)","v":274.91562334688751},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),N$6)","v":275.9767976530066},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),O$6)","v":278.13493621065311},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),P$6)","v":280.30995141182035},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),Q$6)","v":282.5019752318608},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),R$6)","v":284.71114067817393},{"$f":"$E17*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F17,Cost_Trends_Categories,0),S$6)","v":286.93758179827728}]
[null,null,"Electrical system",null,270,"Active Equipment",null,null,null,{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),J$6)","v":270},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),K$6)","v":261.27359999999999},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),L$6)","v":253.080059904},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),M$6)","v":246.11529665544188},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),N$6)","v":239.57847437627336},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),O$6)","v":234.13525143844444},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),P$6)","v":228.815698525763},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),Q$6)","v":223.61700585525762},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),R$6)","v":218.53642748222615},{"$f":"$E18*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F18,Cost_Trends_Categories,0),S$6)","v":213.57127984982998}]
[null,null,"Fire Detection System",null,50,"Passive Equipment",null,null,null,{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),J$6)","v":50},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),K$6)","v":49.896000000000001},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),L$6)","v":49.841613359999997},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),M$6)","v":49.98465879034319},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),N$6)","v":50.177599573273923},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),O$6)","v":50.569988401936925},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),P$6)","v":50.965445711240065},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),Q$6)","v":51.363995496701961},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),R$6)","v":51.765661941486172},{"$f":"$E19*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F19,Cost_Trends_Categories,0),S$6)","v":52.170469417868595}]
[null,null,"CCTV system",null,50,"Active Equipment",null,null,null,{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),J$6)","v":50},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),K$6)","v":48.384},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),L$6)","v":46.866677759999995},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),M$6)","v":45.576906788044788},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),N$6)","v":44.366384143754331},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),O$6)","v":43.358379896008231},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),P$6)","v":42.373277504770925},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),Q$6)","v":41.41055663986252},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),R$6)","v":40.469708793004841},{"$f":"$E20*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F20,Cost_Trends_Categories,0),S$6)","v":39.550237009227772}]
[null,null,"Generator maintenance",null,130,"Passive Equipment",null,null,null,{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),J$6)","v":130},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),K$6)","v":129.7296},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),L$6)","v":129.58819473599999},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),M$6)","v":129.96011285489229},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),N$6)","v":130.46175889051221},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),O$6)","v":131.48196984503602},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),P$6)","v":132.51015884922418},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),Q$6)","v":133.5463882914251},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),R$6)","v":134.59072104786406},{"$f":"$E21*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F21,Cost_Trends_Categories,0),S$6)","v":135.64322048645835}]
[null,null,"Generator fault handling",null,65,"Passive Equipment",null,null,null,{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),J$6)","v":65},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),K$6)","v":64.864800000000002},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),L$6)","v":64.794097367999996},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),M$6)","v":64.980056427446144},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),N$6)","v":65.230879445256107},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),O$6)","v":65.74098492251801},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),P$6)","v":66.255079424612092},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),Q$6)","v":66.773194145712552},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),R$6)","v":67.295360523932032},{"$f":"$E22*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F22,Cost_Trends_Categories,0),S$6)","v":67.821610243229173},"Materials_CAPEX"]
[null,null,"Materials",null,null,"Materials_CAPEX_Category"]
[]
[null,null,"Labor Wage Category",null,"per minute","Trends Category"]
[null,null,"IT usage",null,0.22,"Common",null,null,null,{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),J$6)","v":0.22},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),K$6)","v":0.22176000000000001},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),L$6)","v":0.22375583999999998},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),M$6)","v":0.22666466591999998},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),N$6)","v":0.22983797124288},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),O$6)","v":0.23397505472525185},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),P$6)","v":0.23818660571030636},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),Q$6)","v":0.24247396461309187},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),R$6)","v":0.24683849597612753},{"$f":"$E26*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F26,Cost_Trends_Categories,0),S$6)","v":0.25128158890369784}]
[null,null,"coordination & management",null,0.26,"Common",null,null,null,{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),J$6)","v":0.26},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),K$6)","v":0.26208000000000004},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),L$6)","v":0.26443872000000002},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),M$6)","v":0.26787642335999995},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),N$6)","v":0.27162669328703998},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),O$6)","v":0.27651597376620674},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),P$6)","v":0.28149326129399843},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),Q$6)","v":0.28656013999729041},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),R$6)","v":0.29171822251724161},{"$f":"$E27*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F27,Cost_Trends_Categories,0),S$6)","v":0.29696915052255196}]
[null,null,"planning",null,0.22,"Common",null,null,null,{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),J$6)","v":0.22},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),K$6)","v":0.22176000000000001},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),L$6)","v":0.22375583999999998},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),M$6)","v":0.22666466591999998},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),N$6)","v":0.22983797124288},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),O$6)","v":0.23397505472525185},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),P$6)","v":0.23818660571030636},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),Q$6)","v":0.24247396461309187},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),R$6)","v":0.24683849597612753},{"$f":"$E28*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F28,Cost_Trends_Categories,0),S$6)","v":0.25128158890369784}]
[null,null,"technical",null,0.31,"Common",null,null,null,{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),J$6)","v":0.31},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),K$6)","v":0.31247999999999998},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),L$6)","v":0.31529232000000001},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),M$6)","v":0.31939112015999993},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),N$6)","v":0.32386259584223998},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),O$6)","v":0.32969212256740033},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),P$6)","v":0.33562658077361351},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),Q$6)","v":0.34166785922753856},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),R$6)","v":0.34781788069363423},{"$f":"$E29*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F29,Cost_Trends_Categories,0),S$6)","v":0.35407860254611967}]
[null,null,"administrative",null,0.31,"Common",null,null,null,{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),J$6)","v":0.31},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),K$6)","v":0.31247999999999998},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),L$6)","v":0.31529232000000001},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),M$6)","v":0.31939112015999993},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),N$6)","v":0.32386259584223998},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),O$6)","v":0.32969212256740033},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),P$6)","v":0.33562658077361351},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),Q$6)","v":0.34166785922753856},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),R$6)","v":0.34781788069363423},{"$f":"$E30*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F30,Cost_Trends_Categories,0),S$6)","v":0.35407860254611967}]
[null,null,"unskilled",null,0.22,"Common",null,null,null,{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),J$6)","v":0.22},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),K$6)","v":0.22176000000000001},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),L$6)","v":0.22375583999999998},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),M$6)","v":0.22666466591999998},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),N$6)","v":0.22983797124288},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),O$6)","v":0.23397505472525185},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),P$6)","v":0.23818660571030636},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),Q$6)","v":0.24247396461309187},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),R$6)","v":0.24683849597612753},{"$f":"$E31*INDEX(CAPEX_Cost_Trends_Nominal_Cumulative,MATCH($F31,Cost_Trends_Categories,0),S$6)","v":0.25128158890369784},"Labor_Wage_perMin"]
[null,null,"Labor_Category",null,"Source: NGA Ancillary Services","Labor_OPEX_Category"]
[]
[null,null,"Adjustment for maintenance costs already included in cable maintenance fee"]
[null,null,null,0.51,"Source: OTE EKOS"]
[]
[]
[null,null,"Fault probability per year",6.25E-2,"Source: Operators' data","Note: 1 fault per 16 Operator Reception Manholes per year"]
[]
[null,null,"Other Purchased Power Charges per m2",0.49,"Source: OTE EKOS","Note: Average charges per square meter for National TV channel & municipality taxes"]
[]
[null,null,"Demand"]
[null,null,"Average number of Fibers per CO",10.8,"Source: OTE EKOS"]
[null,null,"Average number of Cables per CO",6.1,"Source: OTE EKOS"]
[null,null,"Average number of Racks per CO Physical Colocation",{"$f":"AVERAGE(CO_Racks)","v":17.528735632183906}]
[null,null,"Average number of Racks per CO Shared Colocation",4,"Source: OTE EKOS"]
[null,null,"Average number of Racks per CO Virtaul Colocation",4,"Source: OTE EKOS"]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Study_Period,J49)","v":2019},{"$f":"INDEX(Study_Period,K49)","v":2019},{"$f":"INDEX(Study_Period,L49)","v":2019},{"$f":"INDEX(Study_Period,M49)","v":2019},{"$f":"INDEX(Study_Period,N49)","v":2020},{"$f":"INDEX(Study_Period,O49)","v":2020},{"$f":"INDEX(Study_Period,P49)","v":2020},{"$f":"INDEX(Study_Period,Q49)","v":2020},{"$f":"INDEX(Study_Period,R49)","v":2021},{"$f":"INDEX(Study_Period,S49)","v":2021},{"$f":"INDEX(Study_Period,T49)","v":2021},{"$f":"INDEX(Study_Period,U49)","v":2021},{"$f":"INDEX(Study_Period,V49)","v":2022},{"$f":"INDEX(Study_Period,W49)","v":2022},{"$f":"INDEX(Study_Period,X49)","v":2022},{"$f":"INDEX(Study_Period,Y49)","v":2022},{"$f":"INDEX(Study_Period,Z49)","v":2023},{"$f":"INDEX(Study_Period,AA49)","v":2023},{"$f":"INDEX(Study_Period,AB49)","v":2023},{"$f":"INDEX(Study_Period,AC49)","v":2023},{"$f":"INDEX(Study_Period,AD49)","v":2024},{"$f":"INDEX(Study_Period,AE49)","v":2024},{"$f":"INDEX(Study_Period,AF49)","v":2024},{"$f":"INDEX(Study_Period,AG49)","v":2024},{"$f":"INDEX(Study_Period,AH49)","v":2025},{"$f":"INDEX(Study_Period,AI49)","v":2025},{"$f":"INDEX(Study_Period,AJ49)","v":2025},{"$f":"INDEX(Study_Period,AK49)","v":2025},{"$f":"INDEX(Study_Period,AL49)","v":2026},{"$f":"INDEX(Study_Period,AM49)","v":2026},{"$f":"INDEX(Study_Period,AN49)","v":2026},{"$f":"INDEX(Study_Period,AO49)","v":2026},{"$f":"INDEX(Study_Period,AP49)","v":2027},{"$f":"INDEX(Study_Period,AQ49)","v":2027},{"$f":"INDEX(Study_Period,AR49)","v":2027},{"$f":"INDEX(Study_Period,AS49)","v":2027},{"$f":"INDEX(Study_Period,AT49)","v":2028},{"$f":"INDEX(Study_Period,AU49)","v":2028},{"$f":"INDEX(Study_Period,AV49)","v":2028},{"$f":"INDEX(Study_Period,AW49)","v":2028}]
[null,null,null,null,null,null,null,null,null,1,1,1,1,{"$f":"J49+1","v":2},{"$f":"K49+1","v":2},2,2,3,{"$f":"O49+1","v":3},{"$f":"P49+1","v":3},{"$f":"Q49+1","v":3},{"$f":"R49+1","v":4},{"$f":"S49+1","v":4},{"$f":"T49+1","v":4},{"$f":"U49+1","v":4},{"$f":"V49+1","v":5},{"$f":"W49+1","v":5},{"$f":"X49+1","v":5},{"$f":"Y49+1","v":5},{"$f":"Z49+1","v":6},{"$f":"AA49+1","v":6},{"$f":"AB49+1","v":6},{"$f":"AC49+1","v":6},{"$f":"AD49+1","v":7},{"$f":"AE49+1","v":7},{"$f":"AF49+1","v":7},{"$f":"AG49+1","v":7},{"$f":"AH49+1","v":8},{"$f":"AI49+1","v":8},{"$f":"AJ49+1","v":8},{"$f":"AK49+1","v":8},{"$f":"AL49+1","v":9},{"$f":"AM49+1","v":9},{"$f":"AN49+1","v":9},{"$f":"AO49+1","v":9},{"$f":"AP49+1","v":10},{"$f":"AQ49+1","v":10},{"$f":"AR49+1","v":10},{"$f":"AS49+1","v":10}]
[]
[]
[null,null,"Operational Costs (Maintenance & Rapair) ",null,null,null,null,"Operator Reception Manhole (ORM) i.e. FYP"]
[null,null,"Maintenance","Type",null,"per Fiber Pair \nat ORM","per 200 Copper Pair Cable at Cabinet","per 200 Copper Pair Cable at ORM","per 100 Copper Pair Cable at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM","Fiber pair","F200 at Cabinet","F200  at ORM","F100  at ORM"]
[null,null,"Materials Costs"]
[null,null,"Fiber cable 60 pairs","Materials","# units",1,null,null,null,{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),J$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),J$49))","v":40.5},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),K$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),K$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),L$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),L$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),M$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),M$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),N$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),N$49))","v":40.211640000000003},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),O$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),O$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),P$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),P$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),Q$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),Q$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),R$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),R$49))","v":39.964941588599999},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),S$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),S$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),T$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),T$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),U$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),U$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),V$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),V$49))","v":39.877218541813022},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),W$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),W$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),X$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),X$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),Y$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),Y$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),Z$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),Z$49))","v":39.82896710737743},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AA$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AA$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AB$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AB$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AC$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AC$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AD$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AD$49))","v":39.937700187580575},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AE$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AE$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AF$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AF$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AG$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AG$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AH$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AH$49))","v":40.046730109092671},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AI$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AI$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AJ$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AJ$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AK$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AK$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AL$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AL$49))","v":40.156057682290495},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AM$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AM$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AN$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AN$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AO$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AO$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AP$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AP$49))","v":40.265683719763139},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AQ$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AQ$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AR$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AR$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AS$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AS$49))","v":0},{"$f":"$F55*$F56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AT$49)*$F57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AT$49))","v":40.375609036318096},{"$f":"$G55*$G56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AU$49)*$G57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AU$49))","v":0},{"$f":"$H55*$H56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AV$49)*$H57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AV$49))","v":0},{"$f":"$I55*$I56*IF($D55<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D55,Labor_Category,0),AW$49)*$I57,INDEX(Materials_CAPEX,MATCH($C55,Materials,0),AW$49))","v":0}]
[null,null,null,null,"# per year",30]
[null,null,"Fiber Splice Enclosure","Materials","# units",1,null,null,null,{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),J$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),J$49))","v":245},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),K$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),K$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),L$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),L$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),M$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),M$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),N$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),N$49))","v":243.25559999999999},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),O$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),O$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),P$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),P$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),Q$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),Q$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),R$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),R$49))","v":241.76322689399998},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),S$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),S$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),T$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),T$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),U$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),U$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),V$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),V$49))","v":241.23255661096766},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),W$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),W$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),X$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),X$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),Y$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),Y$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),Z$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),Z$49))","v":240.94066521746839},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AA$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AA$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AB$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AB$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AC$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AC$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AD$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AD$49))","v":241.59843323351211},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AE$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AE$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AF$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AF$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AG$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AG$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AH$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AH$49))","v":242.25799695623957},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AI$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AI$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AJ$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AJ$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AK$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AK$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AL$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AL$49))","v":242.91936128793012},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AM$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AM$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AN$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AN$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AO$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AO$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AP$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AP$49))","v":243.58253114424616},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AQ$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AQ$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AR$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AR$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AS$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AS$49))","v":0},{"$f":"$F57*$F58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AT$49)*$F59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AT$49))","v":244.24751145426993},{"$f":"$G57*$G58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AU$49)*$G59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AU$49))","v":0},{"$f":"$H57*$H58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AV$49)*$H59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AV$49))","v":0},{"$f":"$I57*$I58*IF($D57<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D57,Labor_Category,0),AW$49)*$I59,INDEX(Materials_CAPEX,MATCH($C57,Materials,0),AW$49))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Fibre Splice Trays","Materials","# units",1,null,null,null,{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),J$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),J$49))","v":40.6},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),K$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),K$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),L$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),L$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),M$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),M$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),N$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),N$49))","v":40.310928000000004},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),O$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),O$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),P$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),P$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),Q$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),Q$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),R$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),R$49))","v":40.063620456720002},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),S$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),S$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),T$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),T$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),U$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),U$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),V$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),V$49))","v":39.975680809817497},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),W$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),W$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),X$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),X$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),Y$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),Y$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),Z$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),Z$49))","v":39.92731023603762},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AA$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AA$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AB$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AB$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AC$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AC$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AD$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AD$49))","v":40.036311792982005},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AE$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AE$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AF$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AF$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AG$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AG$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AH$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AH$49))","v":40.145610924176843},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AI$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AI$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AJ$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AJ$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AK$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AK$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AL$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AL$49))","v":40.255208441999848},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AM$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AM$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AN$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AN$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AO$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AO$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AP$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AP$49))","v":40.365105161046507},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AQ$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AQ$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AR$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AR$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AS$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AS$49))","v":0},{"$f":"$F59*$F60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AT$49)*$F61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AT$49))","v":40.475301898136159},{"$f":"$G59*$G60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AU$49)*$G61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AU$49))","v":0},{"$f":"$H59*$H60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AV$49)*$H61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AV$49))","v":0},{"$f":"$I59*$I60*IF($D59<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D59,Labor_Category,0),AW$49)*$I61,INDEX(Materials_CAPEX,MATCH($C59,Materials,0),AW$49))","v":0}]
[null,null,null,null,"# per year",2]
[null,null,"Fibre Heat Shrink Sleeve","Materials","# units",1,null,null,null,{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),J$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),J$49))","v":7.22},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),K$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),K$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),L$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),L$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),M$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),M$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),N$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),N$49))","v":7.1685935999999995},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),O$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),O$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),P$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),P$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),Q$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),Q$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),R$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),R$49))","v":7.1246142782639996},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),S$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),S$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),T$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),T$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),U$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),U$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),V$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),V$49))","v":7.1089757499232098},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),W$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),W$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),X$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),X$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),Y$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),Y$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),Z$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),Z$49))","v":7.1003738892658035},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AA$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AA$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AB$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AB$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AC$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AC$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AD$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AD$49))","v":7.1197579099834991},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AE$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AE$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AF$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AF$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AG$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AG$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AH$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AH$49))","v":7.1391948490777537},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AI$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AI$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AJ$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AJ$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AK$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AK$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AL$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AL$49))","v":7.1586848510157362},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AM$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AM$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AN$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AN$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AO$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AO$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AP$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AP$49))","v":7.1782280606590083},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AQ$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AQ$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AR$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AR$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AS$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AS$49))","v":0},{"$f":"$F61*$F62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AT$49)*$F63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AT$49))","v":7.1978246232646068},{"$f":"$G61*$G62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AU$49)*$G63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AU$49))","v":0},{"$f":"$H61*$H62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AV$49)*$H63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AV$49))","v":0},{"$f":"$I61*$I62*IF($D61<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D61,Labor_Category,0),AW$49)*$I63,INDEX(Materials_CAPEX,MATCH($C61,Materials,0),AW$49))","v":0}]
[null,null,null,null,"# per year",2]
[null,null,"Device collecting heat 100 pairs","Materials","unit cost",1,1,1,1,{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),J$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),J$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),K$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),K$49))","v":160},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),L$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),L$49))","v":160},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),M$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),M$49))","v":80},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),N$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),N$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),O$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),O$49))","v":162.89280000000002},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),P$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),P$49))","v":162.89280000000002},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),Q$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),Q$49))","v":81.446400000000011},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),R$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),R$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),S$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),S$49))","v":166.00242355199998},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),T$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),T$49))","v":166.00242355199998},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),U$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),U$49))","v":83.001211775999991},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),V$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),V$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),W$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),W$49))","v":169.84205960875772},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),X$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),X$49))","v":169.84205960875772},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),Y$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),Y$49))","v":84.921029804378861},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),Z$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),Z$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AA$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AA$49))","v":173.94204692771319},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AB$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AB$49))","v":173.94204692771319},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AC$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AC$49))","v":86.971023463856596},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AD$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AD$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AE$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AE$49))","v":178.84373381013614},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AF$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AF$49))","v":178.84373381013614},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AG$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AG$49))","v":89.421866905068072},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AH$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AH$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AI$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AI$49))","v":183.88355022890576},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AJ$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AJ$49))","v":183.88355022890576},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AK$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AK$49))","v":91.941775114452881},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AL$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AL$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AM$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AM$49))","v":189.06538867435629},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AN$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AN$49))","v":189.06538867435629},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AO$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AO$49))","v":94.532694337178143},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AP$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AP$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AQ$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AQ$49))","v":194.39325132719966},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AR$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AR$49))","v":194.39325132719966},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AS$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AS$49))","v":97.196625663599832},{"$f":"$F63*$F64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AT$49)*$F65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AT$49))","v":0},{"$f":"$G63*$G64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AU$49)*$G65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AU$49))","v":199.87125314960019},{"$f":"$H63*$H64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AV$49)*$H65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AV$49))","v":199.87125314960019},{"$f":"$I63*$I64*IF($D63<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D63,Labor_Category,0),AW$49)*$I65,INDEX(Materials_CAPEX,MATCH($C63,Materials,0),AW$49))","v":99.935626574800096}]
[null,null,null,null,"# per year",0,2,2,1]
[null,null,"Operational Costs"]
[null,null,"Administrative costs","administrative","# persons",1,1,1,1,{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),J$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),J$49))","v":18.600000000000001},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),K$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),K$49))","v":18.600000000000001},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),L$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),L$49))","v":18.600000000000001},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),M$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),M$49))","v":18.600000000000001},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),N$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),N$49))","v":18.748799999999999},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),O$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),O$49))","v":18.748799999999999},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),P$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),P$49))","v":18.748799999999999},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),Q$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),Q$49))","v":18.748799999999999},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),R$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),R$49))","v":18.9175392},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),S$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),S$49))","v":18.9175392},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),T$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),T$49))","v":18.9175392},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),U$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),U$49))","v":18.9175392},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),V$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),V$49))","v":19.163467209599997},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),W$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),W$49))","v":19.163467209599997},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),X$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),X$49))","v":19.163467209599997},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),Y$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),Y$49))","v":19.163467209599997},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),Z$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),Z$49))","v":19.4317557505344},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AA$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AA$49))","v":19.4317557505344},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AB$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AB$49))","v":19.4317557505344},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AC$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AC$49))","v":19.4317557505344},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AD$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AD$49))","v":19.78152735404402},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AE$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AE$49))","v":19.78152735404402},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AF$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AF$49))","v":19.78152735404402},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AG$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AG$49))","v":19.78152735404402},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AH$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AH$49))","v":20.13759484641681},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AI$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AI$49))","v":20.13759484641681},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AJ$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AJ$49))","v":20.13759484641681},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AK$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AK$49))","v":20.13759484641681},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AL$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AL$49))","v":20.500071553652315},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AM$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AM$49))","v":20.500071553652315},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AN$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AN$49))","v":20.500071553652315},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AO$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AO$49))","v":20.500071553652315},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AP$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AP$49))","v":20.869072841618053},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AQ$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AQ$49))","v":20.869072841618053},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AR$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AR$49))","v":20.869072841618053},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AS$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AS$49))","v":20.869072841618053},{"$f":"$F66*$F67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AT$49)*$F68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AT$49))","v":21.244716152767179},{"$f":"$G66*$G67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AU$49)*$G68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AU$49))","v":21.244716152767179},{"$f":"$H66*$H67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AV$49)*$H68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AV$49))","v":21.244716152767179},{"$f":"$I66*$I67*IF($D66<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D66,Labor_Category,0),AW$49)*$I68,INDEX(Materials_CAPEX,MATCH($C66,Materials,0),AW$49))","v":21.244716152767179}]
[null,null,null,null,"Work minutes",60,60,60,60]
[null,null,null,null,"# per year",1,1,1,1]
[null,null,"Opening and closing manhole & water pumping","technical","# persons",2,1,1,1,{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),J$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),J$49))","v":27.9},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),K$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),K$49))","v":41.85},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),L$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),L$49))","v":41.85},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),M$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),M$49))","v":41.85},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),N$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),N$49))","v":28.123199999999997},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),O$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),O$49))","v":42.184799999999996},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),P$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),P$49))","v":42.184799999999996},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),Q$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),Q$49))","v":42.184799999999996},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),R$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),R$49))","v":28.3763088},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),S$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),S$49))","v":42.564463199999999},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),T$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),T$49))","v":42.564463199999999},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),U$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),U$49))","v":42.564463199999999},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),V$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),V$49))","v":28.745200814399993},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),W$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),W$49))","v":43.11780122159999},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),X$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),X$49))","v":43.11780122159999},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),Y$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),Y$49))","v":43.11780122159999},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),Z$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),Z$49))","v":29.147633625801596},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AA$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AA$49))","v":43.721450438702398},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AB$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AB$49))","v":43.721450438702398},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AC$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AC$49))","v":43.721450438702398},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AD$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AD$49))","v":29.672291031066031},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AE$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AE$49))","v":44.508436546599043},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AF$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AF$49))","v":44.508436546599043},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AG$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AG$49))","v":44.508436546599043},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AH$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AH$49))","v":30.206392269625216},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AI$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AI$49))","v":45.309588404437825},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AJ$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AJ$49))","v":45.309588404437825},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AK$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AK$49))","v":45.309588404437825},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AL$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AL$49))","v":30.750107330478471},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AM$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AM$49))","v":46.125160995717707},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AN$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AN$49))","v":46.125160995717707},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AO$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AO$49))","v":46.125160995717707},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AP$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AP$49))","v":31.303609262427081},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AQ$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AQ$49))","v":46.955413893640618},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AR$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AR$49))","v":46.955413893640618},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AS$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AS$49))","v":46.955413893640618},{"$f":"$F69*$F70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AT$49)*$F71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AT$49))","v":31.86707422915077},{"$f":"$G69*$G70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AU$49)*$G71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AU$49))","v":47.800611343726153},{"$f":"$H69*$H70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AV$49)*$H71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AV$49))","v":47.800611343726153},{"$f":"$I69*$I70*IF($D69<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D69,Labor_Category,0),AW$49)*$I71,INDEX(Materials_CAPEX,MATCH($C69,Materials,0),AW$49))","v":47.800611343726153}]
[null,null,null,null,"Work minutes",45,135,135,135]
[null,null,null,null,"# per year",1,1,1,1]
[null,null,"Technicians Transport","technical","# persons",2,1,1,1,{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),J$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),J$49))","v":18.600000000000001},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),K$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),K$49))","v":18.600000000000001},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),L$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),L$49))","v":18.600000000000001},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),M$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),M$49))","v":18.600000000000001},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),N$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),N$49))","v":18.748799999999999},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),O$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),O$49))","v":18.748799999999999},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),P$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),P$49))","v":18.748799999999999},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),Q$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),Q$49))","v":18.748799999999999},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),R$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),R$49))","v":18.9175392},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),S$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),S$49))","v":18.9175392},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),T$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),T$49))","v":18.9175392},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),U$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),U$49))","v":18.9175392},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),V$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),V$49))","v":19.163467209599997},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),W$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),W$49))","v":19.163467209599997},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),X$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),X$49))","v":19.163467209599997},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),Y$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),Y$49))","v":19.163467209599997},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),Z$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),Z$49))","v":19.4317557505344},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AA$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AA$49))","v":19.4317557505344},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AB$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AB$49))","v":19.4317557505344},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AC$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AC$49))","v":19.4317557505344},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AD$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AD$49))","v":19.78152735404402},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AE$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AE$49))","v":19.78152735404402},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AF$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AF$49))","v":19.78152735404402},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AG$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AG$49))","v":19.78152735404402},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AH$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AH$49))","v":20.13759484641681},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AI$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AI$49))","v":20.13759484641681},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AJ$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AJ$49))","v":20.13759484641681},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AK$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AK$49))","v":20.13759484641681},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AL$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AL$49))","v":20.500071553652315},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AM$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AM$49))","v":20.500071553652315},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AN$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AN$49))","v":20.500071553652315},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AO$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AO$49))","v":20.500071553652315},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AP$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AP$49))","v":20.869072841618053},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AQ$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AQ$49))","v":20.869072841618053},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AR$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AR$49))","v":20.869072841618053},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AS$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AS$49))","v":20.869072841618053},{"$f":"$F72*$F73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AT$49)*$F74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AT$49))","v":21.244716152767179},{"$f":"$G72*$G73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AU$49)*$G74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AU$49))","v":21.244716152767179},{"$f":"$H72*$H73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AV$49)*$H74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AV$49))","v":21.244716152767179},{"$f":"$I72*$I73*IF($D72<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D72,Labor_Category,0),AW$49)*$I74,INDEX(Materials_CAPEX,MATCH($C72,Materials,0),AW$49))","v":21.244716152767179}]
[null,null,null,null,"Work minutes",30,60,60,60]
[null,null,null,null,"# per year",1,1,1,1]
[null,null,"Fault handling"]
[null,null,"Heat Sleeve replacement","technical","# persons",2,1,1,1,{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),J$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),J$49))","v":401.76000000000005},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),K$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),K$49))","v":113.46},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),L$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),L$49))","v":113.46},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),M$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),M$49))","v":113.46},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),N$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),N$49))","v":404.97408000000001},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),O$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),O$49))","v":114.36767999999999},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),P$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),P$49))","v":114.36767999999999},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),Q$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),Q$49))","v":114.36767999999999},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),R$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),R$49))","v":408.61884672000002},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),S$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),S$49))","v":115.39698912},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),T$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),T$49))","v":115.39698912},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),U$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),U$49))","v":115.39698912},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),V$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),V$49))","v":413.93089172735995},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),W$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),W$49))","v":116.89714997855998},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),X$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),X$49))","v":116.89714997855998},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),Y$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),Y$49))","v":116.89714997855998},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),Z$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),Z$49))","v":419.72592421154303},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AA$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AA$49))","v":118.53371007825983},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AB$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AB$49))","v":118.53371007825983},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AC$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AC$49))","v":118.53371007825983},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AD$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AD$49))","v":427.28099084735084},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AE$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AE$49))","v":120.6673168596685},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AF$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AF$49))","v":120.6673168596685},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AG$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AG$49))","v":120.6673168596685},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AH$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AH$49))","v":434.97204868260314},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AI$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AI$49))","v":122.83932856314253},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AJ$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AJ$49))","v":122.83932856314253},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AK$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AK$49))","v":122.83932856314253},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AL$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AL$49))","v":442.80154555888998},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AM$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AM$49))","v":125.05043647727911},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AN$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AN$49))","v":125.05043647727911},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AO$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AO$49))","v":125.05043647727911},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AP$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AP$49))","v":450.77197337895001},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AQ$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AQ$49))","v":127.30134433387011},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AR$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AR$49))","v":127.30134433387011},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AS$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AS$49))","v":127.30134433387011},{"$f":"$F76*$F77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AT$49)*$F78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AT$49))","v":458.88586889977108},{"$f":"$G76*$G77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AU$49)*$G78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AU$49))","v":129.59276853187981},{"$f":"$H76*$H77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AV$49)*$H78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AV$49))","v":129.59276853187981},{"$f":"$I76*$I77*IF($D76<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D76,Labor_Category,0),AW$49)*$I78,INDEX(Materials_CAPEX,MATCH($C76,Materials,0),AW$49))","v":129.59276853187981}]
[null,null,null,null,"Work minutes",60,60,60,60]
[null,null,null,null,"# per year",{"$f":"$D$43","v":10.8},{"$f":"$D$44","v":6.1},6.1,6.1]
[null,null,"Splicing & joining cables","technical","# persons",2,2,2,2,{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),J$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),J$49))","v":535.68000000000006},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),K$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),K$49))","v":605.11999999999989},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),L$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),L$49))","v":605.11999999999989},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),M$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),M$49))","v":302.55999999999995},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),N$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),N$49))","v":539.96543999999994},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),O$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),O$49))","v":609.96095999999989},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),P$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),P$49))","v":609.96095999999989},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),Q$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),Q$49))","v":304.98047999999994},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),R$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),R$49))","v":544.82512896000003},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),S$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),S$49))","v":615.45060864000004},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),T$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),T$49))","v":615.45060864000004},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),U$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),U$49))","v":307.72530432000002},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),V$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),V$49))","v":551.90785563647989},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),W$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),W$49))","v":623.45146655231986},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),X$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),X$49))","v":623.45146655231986},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),Y$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),Y$49))","v":311.72573327615993},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),Z$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),Z$49))","v":559.63456561539067},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AA$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AA$49))","v":632.17978708405235},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AB$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AB$49))","v":632.17978708405235},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AC$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AC$49))","v":316.08989354202618},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AD$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AD$49))","v":569.70798779646782},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AE$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AE$49))","v":643.55902325156535},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AF$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AF$49))","v":643.55902325156535},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AG$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AG$49))","v":321.77951162578267},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AH$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AH$49))","v":579.96273157680423},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AI$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AI$49))","v":655.14308567009357},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AJ$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AJ$49))","v":655.14308567009357},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AK$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AK$49))","v":327.57154283504678},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AL$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AL$49))","v":590.40206074518665},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AM$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AM$49))","v":666.93566121215531},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AN$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AN$49))","v":666.93566121215531},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AO$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AO$49))","v":333.46783060607765},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AP$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AP$49))","v":601.02929783859997},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AQ$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AQ$49))","v":678.94050311397393},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AR$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AR$49))","v":678.94050311397393},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AS$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AS$49))","v":339.47025155698697},{"$f":"$F79*$F80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AT$49)*$F81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AT$49))","v":611.84782519969485},{"$f":"$G79*$G80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AU$49)*$G81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AU$49))","v":691.16143217002559},{"$f":"$H79*$H80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AV$49)*$H81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AV$49))","v":691.16143217002559},{"$f":"$I79*$I80*IF($D79<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D79,Labor_Category,0),AW$49)*$I81,INDEX(Materials_CAPEX,MATCH($C79,Materials,0),AW$49))","v":345.5807160850128}]
[null,null,null,null,"Work minutes",80,160,160,80]
[null,null,null,null,"# per year",{"$f":"$D$43","v":10.8},{"$f":"$D$44","v":6.1},{"$f":"$D$44","v":6.1},6.1]
[null,null,"Testing","technical","# persons",3,3,3,3,{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),J$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),J$49))","v":602.6400000000001},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),K$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),K$49))","v":680.75999999999988},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),L$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),L$49))","v":680.75999999999988},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),M$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),M$49))","v":340.37999999999994},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),N$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),N$49))","v":607.46112000000005},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),O$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),O$49))","v":686.20607999999993},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),P$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),P$49))","v":686.20607999999993},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),Q$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),Q$49))","v":343.10303999999996},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),R$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),R$49))","v":612.92827008000006},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),S$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),S$49))","v":692.38193472},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),T$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),T$49))","v":692.38193472},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),U$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),U$49))","v":346.19096736},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),V$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),V$49))","v":620.89633759103992},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),W$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),W$49))","v":701.38289987135988},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),X$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),X$49))","v":701.38289987135988},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),Y$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),Y$49))","v":350.69144993567994},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),Z$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),Z$49))","v":629.58888631731452},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AA$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AA$49))","v":711.20226046955895},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AB$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AB$49))","v":711.20226046955895},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AC$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AC$49))","v":355.60113023477948},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AD$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AD$49))","v":640.9214862710262},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AE$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AE$49))","v":724.00390115801099},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AF$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AF$49))","v":724.00390115801099},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AG$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AG$49))","v":362.0019505790055},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AH$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AH$49))","v":652.45807302390472},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AI$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AI$49))","v":737.03597137885515},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AJ$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AJ$49))","v":737.03597137885515},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AK$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AK$49))","v":368.51798568942758},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AL$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AL$49))","v":664.20231833833498},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AM$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AM$49))","v":750.30261886367464},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AN$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AN$49))","v":750.30261886367464},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AO$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AO$49))","v":375.15130943183732},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AP$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AP$49))","v":676.15796006842504},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AQ$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AQ$49))","v":763.80806600322069},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AR$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AR$49))","v":763.80806600322069},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AS$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AS$49))","v":381.90403300161034},{"$f":"$F82*$F83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AT$49)*$F84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AT$49))","v":688.32880334965671},{"$f":"$G82*$G83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AU$49)*$G84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AU$49))","v":777.55661119127876},{"$f":"$H82*$H83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AV$49)*$H84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AV$49))","v":777.55661119127876},{"$f":"$I82*$I83*IF($D82<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D82,Labor_Category,0),AW$49)*$I84,INDEX(Materials_CAPEX,MATCH($C82,Materials,0),AW$49))","v":388.77830559563938}]
[null,null,null,null,"Work minutes",60,120,120,60]
[null,null,null,null,"# per year",{"$f":"$D$43","v":10.8},{"$f":"$D$44","v":6.1},6.1,6.1]
[null,null,null,null,null,null,null,null,"Maintenance",{"$f":"SUM(J55:J64,J66:J74)*$D$35","v":203.19420000000005},121.91549999999999,121.91549999999999,81.115499999999997,202.24945641600002,123.713352,123.713352,82.175687999999994,201.51517311296786,125.66500222751999,125.66500222751999,83.33438422175999,201.58594914252194,128.15626557727441,128.15626557727441,84.846540377041208,201.86231540428003,130.82877452241704,130.82877452241704,86.473552555850162,202.94304992023831,134.08676478305986,134.08676478305986,88.48161266147514,204.03626854853326,137.42884744635037,137.42884744635037,90.538542137979405,205.14217697751982,140.8572533164631,140.8572533164631,92.645579204502255,206.26098454600282,144.37427356107898,144.37427356107898,94.803994472643041,207.39290430880368,147.98226136741894,147.98226136741894,97.015091814270917]
[null,null,null,null,null,null,null,null,"Fault handling",{"$f":"(J85+SUM(J76:J84))*$D$38","v":108.95463750000002},95.078468749999985,95.078468749999985,52.344718749999991,109.66563102599999,95.890504499999977,95.890504499999977,52.789180500000001,110.4929636795605,96.805908419220017,96.805908419220017,53.290477813860008,111.77006463108761,98.117986373719631,98.117986373719631,54.010054597965066,113.17573072178301,99.546533259643013,99.546533259643013,54.793642900682229,115.0533446771927,101.39481287826904,101.39481287826904,55.808149482870732,116.96432011449033,103.27795206615259,103.27795206615259,56.841712451599776,118.90925635124572,105.19662311684827,105.19662311684827,57.894697232481022,120.88876348949861,107.15151168825898,107.15151168825898,58.967476460319396,122.9034626098704,109.14331707878769,109.14331707878769,60.060430126675179]
[null,null,null,null,null,null,null,null,"Overhead",{"$f":"SUM(J85,J86)*Overhead_pct","v":51.816707025000014},36.020998812499997,36.020998812499997,22.154396312500001,51.777904515372008,36.454240178999996,36.454240178999996,22.404168170999998,51.793350707559711,36.930171167358843,36.930171167358843,22.67972709791292,52.017098286419191,37.561525823865011,37.561525823865011,23.050194765851039,52.296315656926467,38.242301091821972,38.242301091821972,23.450354445784377,52.787401503173548,39.089941891780605,39.089941891780605,23.952100515961416,53.286097718061917,39.957328719075498,39.957328719075498,24.465122261870146,53.79253793257508,40.84494348792969,40.84494348792969,24.989685888539224,54.306858173893239,41.753280351390103,41.753280351390103,25.526064174871767,54.829196908499902,42.682846022070308,42.682846022070308,26.074536642197053]
[null,null,null,null,null,null,null,null,"Total Annual",{"$f":"SUM(J85:J87)","v":363.9655445250001},{"$f":"SUM(K85:K87)","v":253.01496756249998},253.01496756249998,155.61461506250001,363.69299195737204,256.05809667899996,256.05809667899996,157.369036671,363.80148750008811,259.40108181409886,259.40108181409886,159.30458913353291,365.37311206002875,263.83577777485903,263.83577777485903,161.90678974085731,367.3343617829895,268.61760887388203,268.61760887388203,164.71754990231676,370.78379610060455,274.57151955310951,274.57151955310951,168.24186266030728,374.28668638108547,280.6641282315785,280.6641282315785,171.84537685144932,377.84397126134064,286.89881992124106,286.89881992124106,175.52996232552249,381.45660620939469,293.27906560072807,293.27906560072807,179.29753510783422,385.12556382717401,299.80842446827694,299.80842446827694,183.15005858314314]
[null,null,null,null,null,null,null,null,"Total Monthly",{"$f":"J88/12","v":30.330462043750007},21.084580630208333,21.084580630208333,12.967884588541667,30.307749329781004,21.338174723249995,21.338174723249995,13.11408638925,{"$f":"R88/12","v":30.316790625007343},21.616756817841573,21.616756817841573,13.27538242779441,30.447759338335729,21.986314814571585,21.986314814571585,13.492232478404775,30.611196815249127,22.384800739490171,22.384800739490171,13.72646249185973,30.898649675050379,22.880959962759125,22.880959962759125,14.020155221692272,31.190557198423789,23.388677352631543,23.388677352631543,14.320448070954109,31.486997605111721,23.908234993436754,23.908234993436754,14.627496860460207,31.788050517449559,24.439922133394006,24.439922133394006,14.941461258986186,32.093796985597834,24.984035372356413,24.984035372356413,15.262504881928594]
[null,null,null,null,null,null,null,null,"Monthly Cost",{"$f":"J89/$D$43","v":2.8083761151620377},{"$f":"K89/$D$44","v":3.4564886279030054},{"$f":"L89/$D$44","v":3.4564886279030054},{"$f":"M89/$D$44","v":2.1258827194330601},{"$f":"N89/$D$43","v":2.8062730860908336},{"$f":"O89/$D$44","v":3.4980614300409831},{"$f":"P89/$D$44","v":3.4980614300409831},{"$f":"Q89/$D$44","v":2.1498502277459015},{"$f":"R89/$D$43","v":2.8071102430562354},{"$f":"S89/$D$44","v":3.5437306258756678},{"$f":"T89/$D$44","v":3.5437306258756678},{"$f":"U89/$D$44","v":2.1762922012777723},{"$f":"V89/$D$43","v":2.8192369757718265},{"$f":"W89/$D$44","v":3.6043139040281291},{"$f":"X89/$D$44","v":3.6043139040281291},{"$f":"Y89/$D$44","v":2.2118413899024221},{"$f":"Z89/$D$43","v":2.8343700754860301},{"$f":"AA89/$D$44","v":3.6696394654901923},{"$f":"AB89/$D$44","v":3.6696394654901923},{"$f":"AC89/$D$44","v":2.2502397527638904},{"$f":"AD89/$D$43","v":2.8609860810231829},{"$f":"AE89/$D$44","v":3.7509770430752667},{"$f":"AF89/$D$44","v":3.7509770430752667},{"$f":"AG89/$D$44","v":2.298386101916766},{"$f":"AH89/$D$43","v":2.8880145554096099},{"$f":"AI89/$D$44","v":3.8342094020707451},{"$f":"AJ89/$D$44","v":3.8342094020707451},{"$f":"AK89/$D$44","v":2.3476144378613295},{"$f":"AL89/$D$43","v":2.9154627412140481},{"$f":"AM89/$D$44","v":3.919382785809304},{"$f":"AN89/$D$44","v":3.919382785809304},{"$f":"AO89/$D$44","v":2.3979503049934765},{"$f":"AP89/$D$43","v":2.9433380108749589},{"$f":"AQ89/$D$44","v":4.0065446120318047},{"$f":"AR89/$D$44","v":4.0065446120318047},{"$f":"AS89/$D$44","v":2.4494198785223258},{"$f":"AT89/$D$43","v":2.9716478690368362},{"$f":"AU89/$D$44","v":4.0957435036649859},{"$f":"AV89/$D$44","v":4.0957435036649859},{"$f":"AW89/$D$44","v":2.5020499806440322}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Study_Period,J96)","v":2019},{"$f":"INDEX(Study_Period,K96)","v":2019},{"$f":"INDEX(Study_Period,L96)","v":2019},{"$f":"INDEX(Study_Period,M96)","v":2020},{"$f":"INDEX(Study_Period,N96)","v":2020},{"$f":"INDEX(Study_Period,O96)","v":2020},{"$f":"INDEX(Study_Period,P96)","v":2021},{"$f":"INDEX(Study_Period,Q96)","v":2021},{"$f":"INDEX(Study_Period,R96)","v":2021},{"$f":"INDEX(Study_Period,S96)","v":2022},{"$f":"INDEX(Study_Period,T96)","v":2022},{"$f":"INDEX(Study_Period,U96)","v":2022},{"$f":"INDEX(Study_Period,V96)","v":2023},{"$f":"INDEX(Study_Period,W96)","v":2023},{"$f":"INDEX(Study_Period,X96)","v":2023},{"$f":"INDEX(Study_Period,Y96)","v":2024},{"$f":"INDEX(Study_Period,Z96)","v":2024},{"$f":"INDEX(Study_Period,AA96)","v":2024},{"$f":"INDEX(Study_Period,AB96)","v":2025},{"$f":"INDEX(Study_Period,AC96)","v":2025},{"$f":"INDEX(Study_Period,AD96)","v":2025},{"$f":"INDEX(Study_Period,AE96)","v":2026},{"$f":"INDEX(Study_Period,AF96)","v":2026},{"$f":"INDEX(Study_Period,AG96)","v":2026},{"$f":"INDEX(Study_Period,AH96)","v":2027},{"$f":"INDEX(Study_Period,AI96)","v":2027},{"$f":"INDEX(Study_Period,AJ96)","v":2027},{"$f":"INDEX(Study_Period,AK96)","v":2028},{"$f":"INDEX(Study_Period,AL96)","v":2028},{"$f":"INDEX(Study_Period,AM96)","v":2028}]
[null,null,null,null,null,null,null,null,null,1,1,1,{"$f":"J96+1","v":2},{"$f":"K96+1","v":2},2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,{"$f":"AI96+1","v":10},{"$f":"AJ96+1","v":10}]
[]
[null,null,"Operational Costs (Maintenance & Rapair) per Rack"]
[null,null,"Maintenance","Type",null,"Physical Colocation","Shared Colocation","Virtual Colocation",null,"Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation","Physical Colocation","Shared Colocation","Virtual Colocation"]
[null,null,"Materials Costs"]
[null,null,"Access Cards","Materials","# units",5,null,null,null,{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),J$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),J$96))","v":75},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),K$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),K$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),L$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),L$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),M$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),M$96))","v":74.843999999999994},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),N$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),N$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),O$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),O$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),P$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),P$96))","v":74.762420039999995},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),Q$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),Q$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),R$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),R$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),S$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),S$96))","v":74.976988185514784},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),T$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),T$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),U$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),U$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),V$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),V$96))","v":75.266399359910878},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),W$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),W$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),X$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),X$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),Y$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),Y$96))","v":75.85498260290538},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),Z$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),Z$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AA$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AA$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AB$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AB$96))","v":76.44816856686009},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AC$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AC$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AD$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AD$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AE$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AE$96))","v":77.045993245052941},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AF$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AF$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AG$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AG$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AH$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AH$96))","v":77.648492912229273},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AI$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AI$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AJ$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AJ$96))","v":0},{"$f":"$F101*$F102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AK$96)*$F103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AK$96))","v":78.255704126802897},{"$f":"$G101*$G102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AL$96)*$G103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AL$96))","v":0},{"$f":"$H101*$H102*IF($D101<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D101,Labor_Category,0),AM$96)*$H103,INDEX(Materials_CAPEX,MATCH($C101,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Air Conditioning maintenance","Materials","# units",{"$f":"F108*F110","v":7.5},null,null,null,{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),J$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),J$96))","v":262.5},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),K$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),K$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),L$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),L$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),M$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),M$96))","v":261.95400000000001},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),N$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),N$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),O$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),O$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),P$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),P$96))","v":261.66847013999995},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),Q$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),Q$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),R$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),R$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),S$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),S$96))","v":262.41945864930176},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),T$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),T$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),U$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),U$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),V$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),V$96))","v":263.43239775968812},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),W$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),W$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),X$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),X$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),Y$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),Y$96))","v":265.49243911016885},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),Z$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),Z$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AA$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AA$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AB$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AB$96))","v":267.56858998401032},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AC$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AC$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AD$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AD$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AE$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AE$96))","v":269.66097635768534},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AF$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AF$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AG$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AG$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AH$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AH$96))","v":271.76972519280241},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AI$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AI$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AJ$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AJ$96))","v":0},{"$f":"$F103*$F104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AK$96)*$F105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AK$96))","v":273.89496444381012},{"$f":"$G103*$G104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AL$96)*$G105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AL$96))","v":0},{"$f":"$H103*$H104*IF($D103<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D103,Labor_Category,0),AM$96)*$H105,INDEX(Materials_CAPEX,MATCH($C103,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"UPS system maintenance","Materials","# units",12,null,null,null,{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),J$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),J$96))","v":120},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),K$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),K$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),L$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),L$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),M$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),M$96))","v":116.1216},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),N$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),N$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),O$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),O$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),P$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),P$96))","v":112.480026624},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),Q$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),Q$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),R$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),R$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),S$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),S$96))","v":109.3845762913075},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),T$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),T$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),U$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),U$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),V$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),V$96))","v":106.47932194501038},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),W$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),W$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),X$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),X$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),Y$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),Y$96))","v":104.06011175041976},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),Z$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),Z$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AA$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AA$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AB$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AB$96))","v":101.69586601145022},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AC$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AC$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AD$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AD$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AE$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AE$96))","v":99.385335935670057},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AF$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AF$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AG$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AG$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AH$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AH$96))","v":97.127301103211636},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AI$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AI$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AJ$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AJ$96))","v":0},{"$f":"$F105*$F106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AK$96)*$F107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AK$96))","v":94.920568822146663},{"$f":"$G105*$G106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AL$96)*$G107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AL$96))","v":0},{"$f":"$H105*$H106*IF($D105<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D105,Labor_Category,0),AM$96)*$H107,INDEX(Materials_CAPEX,MATCH($C105,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Operational Costs"]
[null,null,"Air Conditioning systems","technical","# units",2.5,null,null,null,{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),J$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),J$96))","v":418.5},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),K$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),K$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),L$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),L$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),M$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),M$96))","v":421.84799999999996},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),N$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),N$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),O$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),O$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),P$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),P$96))","v":425.64463200000006},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),Q$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),Q$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),R$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),R$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),S$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),S$96))","v":431.1780122159999},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),T$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),T$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),U$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),U$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),V$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),V$96))","v":437.21450438702396},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),W$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),W$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),X$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),X$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),Y$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),Y$96))","v":445.08436546599046},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),Z$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),Z$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AA$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AA$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AB$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AB$96))","v":453.09588404437818},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AC$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AC$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AD$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AD$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AE$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AE$96))","v":461.25160995717704},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AF$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AF$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AG$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AG$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AH$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AH$96))","v":469.55413893640616},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AI$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AI$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AJ$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AJ$96))","v":0},{"$f":"$F108*$F109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AK$96)*$F110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AK$96))","v":478.0061134372616},{"$f":"$G108*$G109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AL$96)*$G110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AL$96))","v":0},{"$f":"$H108*$H109*IF($D108<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D108,Labor_Category,0),AM$96)*$H110,INDEX(Materials_CAPEX,MATCH($C108,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",180]
[null,null,null,null,"# per year",3]
[null,null,"Uninterruptible Power Supply Systems","technical","# units",1,null,null,null,{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),J$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),J$96))","v":260.39999999999998},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),K$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),K$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),L$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),L$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),M$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),M$96))","v":262.48320000000001},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),N$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),N$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),O$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),O$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),P$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),P$96))","v":264.84554880000002},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),Q$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),Q$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),R$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),R$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),S$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),S$96))","v":268.28854093439992},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),T$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),T$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),U$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),U$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),V$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),V$96))","v":272.04458050748156},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),W$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),W$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),X$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),X$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),Y$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),Y$96))","v":276.94138295661628},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),Z$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),Z$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AA$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AA$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AB$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AB$96))","v":281.92632784983533},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AC$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AC$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AD$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AD$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AE$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AE$96))","v":287.00100175113238},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AF$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AF$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AG$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AG$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AH$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AH$96))","v":292.16701978265274},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AI$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AI$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AJ$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AJ$96))","v":0},{"$f":"$F111*$F112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AK$96)*$F113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AK$96))","v":297.4260261387405},{"$f":"$G111*$G112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AL$96)*$G113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AL$96))","v":0},{"$f":"$H111*$H112*IF($D111<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D111,Labor_Category,0),AM$96)*$H113,INDEX(Materials_CAPEX,MATCH($C111,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",420]
[null,null,null,null,"# per year",2]
[null,null,"Electrical system","technical","# units",1,1,1,null,{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),J$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),J$96))","v":74.400000000000006},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),K$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),K$96))","v":74.400000000000006},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),L$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),L$96))","v":74.400000000000006},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),M$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),M$96))","v":74.995199999999997},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),N$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),N$96))","v":74.995199999999997},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),O$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),O$96))","v":74.995199999999997},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),P$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),P$96))","v":75.670156800000001},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),Q$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),Q$96))","v":75.670156800000001},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),R$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),R$96))","v":75.670156800000001},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),S$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),S$96))","v":76.653868838399987},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),T$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),T$96))","v":76.653868838399987},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),U$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),U$96))","v":76.653868838399987},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),V$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),V$96))","v":77.727023002137599},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),W$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),W$96))","v":77.727023002137599},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),X$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),X$96))","v":77.727023002137599},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),Y$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),Y$96))","v":79.126109416176078},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),Z$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),Z$96))","v":79.126109416176078},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AA$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AA$96))","v":79.126109416176078},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AB$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AB$96))","v":80.550379385667242},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AC$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AC$96))","v":80.550379385667242},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AD$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AD$96))","v":80.550379385667242},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AE$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AE$96))","v":82.000286214609261},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AF$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AF$96))","v":82.000286214609261},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AG$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AG$96))","v":82.000286214609261},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AH$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AH$96))","v":83.476291366472211},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AI$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AI$96))","v":83.476291366472211},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AJ$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AJ$96))","v":83.476291366472211},{"$f":"$F114*$F115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AK$96)*$F116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AK$96))","v":84.978864611068715},{"$f":"$G114*$G115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AL$96)*$G116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AL$96))","v":84.978864611068715},{"$f":"$H114*$H115*IF($D114<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D114,Labor_Category,0),AM$96)*$H116,INDEX(Materials_CAPEX,MATCH($C114,Materials,0),AM$96))","v":84.978864611068715}]
[null,null,null,null,"Work minutes",120,120,120]
[null,null,null,null,"# per year",2,2,2]
[null,null,"CCTV system","technical","# units",1,1,1,null,{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),J$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),J$96))","v":223.2},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),K$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),K$96))","v":223.2},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),L$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),L$96))","v":223.2},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),M$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),M$96))","v":224.98559999999998},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),N$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),N$96))","v":224.98559999999998},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),O$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),O$96))","v":224.98559999999998},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),P$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),P$96))","v":227.0104704},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),Q$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),Q$96))","v":227.0104704},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),R$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),R$96))","v":227.0104704},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),S$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),S$96))","v":229.96160651519995},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),T$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),T$96))","v":229.96160651519995},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),U$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),U$96))","v":229.96160651519995},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),V$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),V$96))","v":233.18106900641277},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),W$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),W$96))","v":233.18106900641277},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),X$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),X$96))","v":233.18106900641277},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),Y$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),Y$96))","v":237.37832824852825},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),Z$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),Z$96))","v":237.37832824852825},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AA$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AA$96))","v":237.37832824852825},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AB$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AB$96))","v":241.65113815700172},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AC$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AC$96))","v":241.65113815700172},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AD$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AD$96))","v":241.65113815700172},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AE$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AE$96))","v":246.00085864382777},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AF$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AF$96))","v":246.00085864382777},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AG$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AG$96))","v":246.00085864382777},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AH$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AH$96))","v":250.42887409941665},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AI$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AI$96))","v":250.42887409941665},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AJ$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AJ$96))","v":250.42887409941665},{"$f":"$F117*$F118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AK$96)*$F119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AK$96))","v":254.93659383320616},{"$f":"$G117*$G118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AL$96)*$G119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AL$96))","v":254.93659383320616},{"$f":"$H117*$H118*IF($D117<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D117,Labor_Category,0),AM$96)*$H119,INDEX(Materials_CAPEX,MATCH($C117,Materials,0),AM$96))","v":254.93659383320616}]
[null,null,null,null,"Work minutes",360,360,360]
[null,null,null,null,"# per year",2,2,2]
[null,null,"Access Control System","technical","# units",1,null,null,null,{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),J$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),J$96))","v":223.2},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),K$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),K$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),L$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),L$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),M$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),M$96))","v":224.98559999999998},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),N$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),N$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),O$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),O$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),P$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),P$96))","v":227.01047040000003},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),Q$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),Q$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),R$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),R$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),S$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),S$96))","v":229.96160651519995},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),T$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),T$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),U$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),U$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),V$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),V$96))","v":233.18106900641277},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),W$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),W$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),X$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),X$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),Y$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),Y$96))","v":237.37832824852825},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),Z$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),Z$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AA$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AA$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AB$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AB$96))","v":241.6511381570017},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AC$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AC$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AD$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AD$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AE$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AE$96))","v":246.00085864382774},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AF$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AF$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AG$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AG$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AH$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AH$96))","v":250.42887409941665},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AI$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AI$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AJ$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AJ$96))","v":0},{"$f":"$F120*$F121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AK$96)*$F122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AK$96))","v":254.93659383320619},{"$f":"$G120*$G121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AL$96)*$G122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AL$96))","v":0},{"$f":"$H120*$H121*IF($D120<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D120,Labor_Category,0),AM$96)*$H122,INDEX(Materials_CAPEX,MATCH($C120,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",240]
[null,null,null,null,"# per year",3]
[null,null,"Fire Detection System","technical","# units",1,1,1,null,{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),J$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),J$96))","v":74.400000000000006},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),K$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),K$96))","v":74.400000000000006},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),L$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),L$96))","v":74.400000000000006},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),M$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),M$96))","v":74.995199999999997},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),N$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),N$96))","v":74.995199999999997},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),O$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),O$96))","v":74.995199999999997},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),P$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),P$96))","v":75.670156800000001},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),Q$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),Q$96))","v":75.670156800000001},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),R$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),R$96))","v":75.670156800000001},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),S$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),S$96))","v":76.653868838399987},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),T$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),T$96))","v":76.653868838399987},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),U$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),U$96))","v":76.653868838399987},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),V$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),V$96))","v":77.727023002137599},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),W$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),W$96))","v":77.727023002137599},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),X$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),X$96))","v":77.727023002137599},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),Y$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),Y$96))","v":79.126109416176078},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),Z$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),Z$96))","v":79.126109416176078},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AA$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AA$96))","v":79.126109416176078},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AB$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AB$96))","v":80.550379385667242},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AC$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AC$96))","v":80.550379385667242},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AD$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AD$96))","v":80.550379385667242},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AE$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AE$96))","v":82.000286214609261},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AF$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AF$96))","v":82.000286214609261},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AG$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AG$96))","v":82.000286214609261},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AH$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AH$96))","v":83.476291366472211},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AI$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AI$96))","v":83.476291366472211},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AJ$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AJ$96))","v":83.476291366472211},{"$f":"$F123*$F124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AK$96)*$F125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AK$96))","v":84.978864611068715},{"$f":"$G123*$G124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AL$96)*$G125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AL$96))","v":84.978864611068715},{"$f":"$H123*$H124*IF($D123<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D123,Labor_Category,0),AM$96)*$H125,INDEX(Materials_CAPEX,MATCH($C123,Materials,0),AM$96))","v":84.978864611068715}]
[null,null,null,null,"Work minutes",240,240,240]
[null,null,null,null,"# per year",1,1,1]
[null,null,"Fire Detection Sensors","technical","# units",14,4,4,null,{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),J$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),J$96))","v":260.39999999999998},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),K$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),K$96))","v":74.400000000000006},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),L$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),L$96))","v":74.400000000000006},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),M$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),M$96))","v":262.48320000000001},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),N$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),N$96))","v":74.995199999999997},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),O$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),O$96))","v":74.995199999999997},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),P$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),P$96))","v":264.84554880000002},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),Q$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),Q$96))","v":75.670156800000001},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),R$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),R$96))","v":75.670156800000001},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),S$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),S$96))","v":268.28854093439992},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),T$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),T$96))","v":76.653868838399987},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),U$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),U$96))","v":76.653868838399987},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),V$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),V$96))","v":272.04458050748156},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),W$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),W$96))","v":77.727023002137599},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),X$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),X$96))","v":77.727023002137599},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),Y$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),Y$96))","v":276.94138295661628},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),Z$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),Z$96))","v":79.126109416176078},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AA$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AA$96))","v":79.126109416176078},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AB$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AB$96))","v":281.92632784983533},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AC$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AC$96))","v":80.550379385667242},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AD$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AD$96))","v":80.550379385667242},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AE$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AE$96))","v":287.00100175113238},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AF$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AF$96))","v":82.000286214609261},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AG$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AG$96))","v":82.000286214609261},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AH$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AH$96))","v":292.16701978265274},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AI$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AI$96))","v":83.476291366472211},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AJ$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AJ$96))","v":83.476291366472211},{"$f":"$F126*$F127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AK$96)*$F128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AK$96))","v":297.4260261387405},{"$f":"$G126*$G127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AL$96)*$G128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AL$96))","v":84.978864611068715},{"$f":"$H126*$H127*IF($D126<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D126,Labor_Category,0),AM$96)*$H128,INDEX(Materials_CAPEX,MATCH($C126,Materials,0),AM$96))","v":84.978864611068715}]
[null,null,null,null,"Work minutes",60,60,60]
[null,null,null,null,"# per year",1,1,1]
[null,null,"Fire extinguishers","technical","# units",2,null,null,null,{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),J$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),J$96))","v":74.400000000000006},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),K$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),K$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),L$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),L$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),M$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),M$96))","v":74.995199999999997},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),N$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),N$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),O$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),O$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),P$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),P$96))","v":75.670156800000001},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),Q$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),Q$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),R$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),R$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),S$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),S$96))","v":76.653868838399987},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),T$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),T$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),U$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),U$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),V$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),V$96))","v":77.727023002137599},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),W$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),W$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),X$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),X$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),Y$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),Y$96))","v":79.126109416176078},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),Z$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),Z$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AA$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AA$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AB$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AB$96))","v":80.550379385667242},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AC$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AC$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AD$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AD$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AE$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AE$96))","v":82.000286214609261},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AF$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AF$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AG$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AG$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AH$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AH$96))","v":83.476291366472211},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AI$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AI$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AJ$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AJ$96))","v":0},{"$f":"$F129*$F130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AK$96)*$F131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AK$96))","v":84.978864611068715},{"$f":"$G129*$G130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AL$96)*$G131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AL$96))","v":0},{"$f":"$H129*$H130*IF($D129<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D129,Labor_Category,0),AM$96)*$H131,INDEX(Materials_CAPEX,MATCH($C129,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",120]
[null,null,null,null,"# per year",1]
[null,null,"Cleaning Service","unskilled","# units",1,1,1,null,{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),J$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),J$96))","v":422.40000000000003},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),K$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),K$96))","v":422.40000000000003},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),L$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),L$96))","v":422.40000000000003},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),M$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),M$96))","v":425.77920000000006},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),N$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),N$96))","v":425.77920000000006},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),O$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),O$96))","v":425.77920000000006},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),P$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),P$96))","v":429.61121279999998},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),Q$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),Q$96))","v":429.61121279999998},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),R$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),R$96))","v":429.61121279999998},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),S$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),S$96))","v":435.19615856639996},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),T$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),T$96))","v":435.19615856639996},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),U$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),U$96))","v":435.19615856639996},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),V$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),V$96))","v":441.28890478632962},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),W$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),W$96))","v":441.28890478632962},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),X$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),X$96))","v":441.28890478632962},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),Y$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),Y$96))","v":449.23210507248359},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),Z$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),Z$96))","v":449.23210507248359},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AA$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AA$96))","v":449.23210507248359},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AB$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AB$96))","v":457.31828296378819},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AC$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AC$96))","v":457.31828296378819},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AD$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AD$96))","v":457.31828296378819},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AE$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AE$96))","v":465.55001205713637},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AF$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AF$96))","v":465.55001205713637},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AG$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AG$96))","v":465.55001205713637},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AH$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AH$96))","v":473.92991227416485},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AI$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AI$96))","v":473.92991227416485},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AJ$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AJ$96))","v":473.92991227416485},{"$f":"$F132*$F133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AK$96)*$F134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AK$96))","v":482.46065069509984},{"$f":"$G132*$G133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AL$96)*$G134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AL$96))","v":482.46065069509984},{"$f":"$H132*$H133*IF($D132<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D132,Labor_Category,0),AM$96)*$H134,INDEX(Materials_CAPEX,MATCH($C132,Materials,0),AM$96))","v":482.46065069509984}]
[null,null,null,null,"Work minutes",40,40,40]
[null,null,null,null,"# per year",48,48,48]
[null,null,"Fault handling"]
[null,null,"Materials Costs"]
[null,null,"Air Conditioning systems","Materials","# units",1,null,null,null,{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),J$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),J$96))","v":275},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),K$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),K$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),L$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),L$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),M$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),M$96))","v":274.428},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),N$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),N$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),O$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),O$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),P$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),P$96))","v":274.12887347999998},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),Q$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),Q$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),R$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),R$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),S$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),S$96))","v":274.91562334688751},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),T$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),T$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),U$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),U$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),V$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),V$96))","v":275.9767976530066},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),W$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),W$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),X$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),X$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),Y$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),Y$96))","v":278.13493621065311},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),Z$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),Z$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AA$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AA$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AB$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AB$96))","v":280.30995141182035},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AC$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AC$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AD$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AD$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AE$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AE$96))","v":282.5019752318608},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AF$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AF$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AG$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AG$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AH$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AH$96))","v":284.71114067817393},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AI$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AI$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AJ$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AJ$96))","v":0},{"$f":"$F137*$F138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AK$96)*$F139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AK$96))","v":286.93758179827728},{"$f":"$G137*$G138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AL$96)*$G139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AL$96))","v":0},{"$f":"$H137*$H138*IF($D137<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D137,Labor_Category,0),AM$96)*$H139,INDEX(Materials_CAPEX,MATCH($C137,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Electrical system","Materials","# units",1,null,null,null,{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),J$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),J$96))","v":270},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),K$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),K$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),L$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),L$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),M$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),M$96))","v":261.27359999999999},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),N$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),N$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),O$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),O$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),P$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),P$96))","v":253.080059904},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),Q$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),Q$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),R$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),R$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),S$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),S$96))","v":246.11529665544188},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),T$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),T$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),U$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),U$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),V$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),V$96))","v":239.57847437627336},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),W$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),W$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),X$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),X$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),Y$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),Y$96))","v":234.13525143844444},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),Z$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),Z$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AA$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AA$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AB$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AB$96))","v":228.815698525763},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AC$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AC$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AD$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AD$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AE$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AE$96))","v":223.61700585525762},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AF$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AF$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AG$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AG$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AH$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AH$96))","v":218.53642748222615},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AI$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AI$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AJ$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AJ$96))","v":0},{"$f":"$F139*$F140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AK$96)*$F141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AK$96))","v":213.57127984982998},{"$f":"$G139*$G140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AL$96)*$G141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AL$96))","v":0},{"$f":"$H139*$H140*IF($D139<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D139,Labor_Category,0),AM$96)*$H141,INDEX(Materials_CAPEX,MATCH($C139,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Fire Detection System","Materials","# units",1,null,null,null,{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),J$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),J$96))","v":50},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),K$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),K$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),L$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),L$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),M$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),M$96))","v":49.896000000000001},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),N$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),N$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),O$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),O$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),P$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),P$96))","v":49.841613359999997},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),Q$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),Q$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),R$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),R$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),S$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),S$96))","v":49.98465879034319},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),T$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),T$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),U$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),U$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),V$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),V$96))","v":50.177599573273923},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),W$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),W$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),X$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),X$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),Y$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),Y$96))","v":50.569988401936925},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),Z$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),Z$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AA$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AA$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AB$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AB$96))","v":50.965445711240065},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AC$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AC$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AD$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AD$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AE$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AE$96))","v":51.363995496701961},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AF$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AF$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AG$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AG$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AH$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AH$96))","v":51.765661941486172},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AI$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AI$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AJ$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AJ$96))","v":0},{"$f":"$F141*$F142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AK$96)*$F143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AK$96))","v":52.170469417868595},{"$f":"$G141*$G142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AL$96)*$G143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AL$96))","v":0},{"$f":"$H141*$H142*IF($D141<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D141,Labor_Category,0),AM$96)*$H143,INDEX(Materials_CAPEX,MATCH($C141,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"CCTV system","Materials","# units",1,null,null,null,{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),J$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),J$96))","v":50},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),K$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),K$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),L$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),L$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),M$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),M$96))","v":48.384},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),N$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),N$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),O$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),O$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),P$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),P$96))","v":46.866677759999995},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),Q$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),Q$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),R$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),R$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),S$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),S$96))","v":45.576906788044788},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),T$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),T$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),U$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),U$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),V$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),V$96))","v":44.366384143754331},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),W$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),W$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),X$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),X$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),Y$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),Y$96))","v":43.358379896008231},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),Z$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),Z$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AA$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AA$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AB$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AB$96))","v":42.373277504770925},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AC$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AC$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AD$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AD$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AE$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AE$96))","v":41.41055663986252},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AF$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AF$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AG$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AG$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AH$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AH$96))","v":40.469708793004841},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AI$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AI$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AJ$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AJ$96))","v":0},{"$f":"$F143*$F144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AK$96)*$F145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AK$96))","v":39.550237009227772},{"$f":"$G143*$G144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AL$96)*$G145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AL$96))","v":0},{"$f":"$H143*$H144*IF($D143<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D143,Labor_Category,0),AM$96)*$H145,INDEX(Materials_CAPEX,MATCH($C143,Materials,0),AM$96))","v":0}]
[null,null,null,null,"# per year",1]
[null,null,"Operational Costs",null,null,null,null,"Note: preventive maintenance "]
[null,null,"Administrative costs","administrative","# units",1,null,1,null,{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),J$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),J$96))","v":220.255},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),K$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),K$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),L$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),L$96))","v":74.400000000000006},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),M$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),M$96))","v":222.01704000000001},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),N$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),N$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),O$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),O$96))","v":74.995199999999997},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),P$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),P$96))","v":224.01519336000001},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),Q$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),Q$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),R$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),R$96))","v":75.670156800000001},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),S$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),S$96))","v":226.92739087367997},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),T$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),T$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),U$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),U$96))","v":76.653868838399987},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),V$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),V$96))","v":230.10437434591151},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),W$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),W$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),X$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),X$96))","v":77.727023002137599},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),Y$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),Y$96))","v":234.24625308413795},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),Z$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),Z$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AA$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AA$96))","v":79.126109416176078},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AB$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AB$96))","v":238.46268563965242},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AC$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AC$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AD$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AD$96))","v":80.550379385667242},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AE$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AE$96))","v":242.75501398116614},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AF$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AF$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AG$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AG$96))","v":82.000286214609261},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AH$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AH$96))","v":247.12460423282715},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AI$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AI$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AJ$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AJ$96))","v":83.476291366472211},{"$f":"$F146*$F147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AK$96)*$F148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AK$96))","v":251.57284710901806},{"$f":"$G146*$G147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AL$96)*$G148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AL$96))","v":0},{"$f":"$H146*$H147*IF($D146<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D146,Labor_Category,0),AM$96)*$H148,INDEX(Materials_CAPEX,MATCH($C146,Materials,0),AM$96))","v":84.978864611068715}]
[null,null,null,null,"Work minutes",35,null,30]
[null,null,null,null,"# per year",20.3,null,8]
[null,null,"Air Conditioning systems","technical","# units",1,null,null,null,{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),J$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),J$96))","v":589.74399999999991},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),K$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),K$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),L$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),L$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),M$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),M$96))","v":594.46195199999988},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),N$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),N$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),O$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),O$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),P$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),P$96))","v":599.81210956799998},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),Q$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),Q$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),R$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),R$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),S$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),S$96))","v":607.60966699238384},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),T$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),T$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),U$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),U$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),V$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),V$96))","v":616.11620233027725},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),W$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),W$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),X$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),X$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),Y$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),Y$96))","v":627.2062939722224},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),Z$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),Z$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AA$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AA$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AB$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AB$96))","v":638.49600726372228},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AC$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AC$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AD$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AD$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AE$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AE$96))","v":649.98893539446931},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AF$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AF$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AG$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AG$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AH$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AH$96))","v":661.68873623156969},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AI$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AI$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AJ$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AJ$96))","v":0},{"$f":"$F149*$F150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AK$96)*$F151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AK$96))","v":673.599133483738},{"$f":"$G149*$G150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AL$96)*$G151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AL$96))","v":0},{"$f":"$H149*$H150*IF($D149<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D149,Labor_Category,0),AM$96)*$H151,INDEX(Materials_CAPEX,MATCH($C149,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",580]
[null,null,null,null,"# per year",3.28]
[null,null,"Electrical system","technical","# units",1,null,1,null,{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),J$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),J$96))","v":937.43999999999994},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),K$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),K$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),L$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),L$96))","v":297.60000000000002},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),M$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),M$96))","v":944.9395199999999},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),N$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),N$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),O$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),O$96))","v":299.98079999999999},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),P$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),P$96))","v":953.44397567999999},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),Q$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),Q$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),R$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),R$96))","v":302.6806272},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),S$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),S$96))","v":965.83874736383984},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),T$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),T$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),U$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),U$96))","v":306.61547535359995},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),V$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),V$96))","v":979.36048982693376},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),W$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),W$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),X$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),X$96))","v":310.9080920085504},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),Y$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),Y$96))","v":996.98897864381854},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),Z$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),Z$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AA$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AA$96))","v":316.50443766470431},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AB$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AB$96))","v":1014.9347802594071},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AC$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AC$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AD$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AD$96))","v":322.20151754266897},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AE$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AE$96))","v":1033.2036063040766},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AF$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AF$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AG$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AG$96))","v":328.00114485843704},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AH$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AH$96))","v":1051.8012712175498},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AI$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AI$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AJ$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AJ$96))","v":333.90516546588884},{"$f":"$F152*$F153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AK$96)*$F154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AK$96))","v":1070.7336940994658},{"$f":"$G152*$G153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AL$96)*$G154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AL$96))","v":0},{"$f":"$H152*$H153*IF($D152<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D152,Labor_Category,0),AM$96)*$H154,INDEX(Materials_CAPEX,MATCH($C152,Materials,0),AM$96))","v":339.91545844427486}]
[null,null,null,null,"Work minutes",1260,null,480]
[null,null,null,null,"# per year",2.4,null,2]
[null,null,"CCTV system","technical","# units",1,null,null,null,{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),J$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),J$96))","v":3.3479999999999999},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),K$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),K$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),L$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),L$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),M$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),M$96))","v":3.3747839999999996},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),N$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),N$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),O$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),O$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),P$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),P$96))","v":3.4051570560000002},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),Q$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),Q$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),R$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),R$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),S$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),S$96))","v":3.4494240977279991},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),T$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),T$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),U$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),U$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),V$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),V$96))","v":3.4977160350961918},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),W$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),W$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),X$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),X$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),Y$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),Y$96))","v":3.5606749237279232},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),Z$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),Z$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AA$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AA$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AB$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AB$96))","v":3.6247670723550258},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AC$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AC$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AD$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AD$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AE$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AE$96))","v":3.6900128796574165},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AF$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AF$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AG$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AG$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AH$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AH$96))","v":3.756433111491249},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AI$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AI$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AJ$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AJ$96))","v":0},{"$f":"$F155*$F156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AK$96)*$F157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AK$96))","v":3.8240489074980926},{"$f":"$G155*$G156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AL$96)*$G157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AL$96))","v":0},{"$f":"$H155*$H156*IF($D155<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D155,Labor_Category,0),AM$96)*$H157,INDEX(Materials_CAPEX,MATCH($C155,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",60]
[null,null,null,null,"# per year",0.18]
[null,null,"Fire Detection System","technical","# units",1,null,null,null,{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),J$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),J$96))","v":3.3479999999999999},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),K$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),K$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),L$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),L$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),M$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),M$96))","v":3.3747839999999996},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),N$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),N$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),O$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),O$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),P$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),P$96))","v":3.4051570560000002},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),Q$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),Q$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),R$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),R$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),S$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),S$96))","v":3.4494240977279991},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),T$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),T$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),U$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),U$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),V$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),V$96))","v":3.4977160350961918},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),W$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),W$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),X$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),X$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),Y$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),Y$96))","v":3.5606749237279232},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),Z$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),Z$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AA$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AA$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AB$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AB$96))","v":3.6247670723550258},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AC$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AC$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AD$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AD$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AE$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AE$96))","v":3.6900128796574165},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AF$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AF$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AG$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AG$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AH$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AH$96))","v":3.756433111491249},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AI$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AI$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AJ$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AJ$96))","v":0},{"$f":"$F158*$F159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AK$96)*$F160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AK$96))","v":3.8240489074980926},{"$f":"$G158*$G159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AL$96)*$G160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AL$96))","v":0},{"$f":"$H158*$H159*IF($D158<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D158,Labor_Category,0),AM$96)*$H160,INDEX(Materials_CAPEX,MATCH($C158,Materials,0),AM$96))","v":0}]
[null,null,null,null,"Work minutes",60]
[null,null,null,null,"# per year",0.18]
[null,null,null,null,null,null,null,null,"Maintenance",{"$f":"SUM(J101:J106,J108:J134)","v":2488.8000000000006},{"$f":"SUM(K101:K106,K108:K134)","v":868.8},{"$f":"SUM(L101:L106,L108:L134)","v":868.8},{"$f":"SUM(M101:M106,M108:M134)","v":2500.4699999999998},{"$f":"SUM(N101:N106,N108:N134)","v":875.75040000000013},{"$f":"SUM(O101:O106,O108:O134)","v":875.75040000000013},2514.8892704039999,{"$f":"SUM(Q101:Q106,Q108:Q134)","v":883.63215359999992},{"$f":"SUM(R101:R106,R108:R134)","v":883.63215359999992},2539.6170953229234,{"$f":"SUM(T101:T106,T108:T134)","v":895.11937159679997},{"$f":"SUM(U101:U106,U108:U134)","v":895.11937159679997},2567.3138962721646,{"$f":"SUM(W101:W106,W108:W134)","v":907.65104279915522},{"$f":"SUM(X101:X106,X108:X134)","v":907.65104279915522},2605.7417546607858,{"$f":"SUM(Z101:Z106,Z108:Z134)","v":923.98876156953997},{"$f":"SUM(AA101:AA106,AA108:AA134)","v":923.98876156953997},2644.9328617411625,{"$f":"SUM(AC101:AC106,AC108:AC134)","v":940.6205592777917},{"$f":"SUM(AD101:AD106,AD108:AD134)","v":940.6205592777917},2684.8985069864702,{"$f":"SUM(AF101:AF106,AF108:AF134)","v":957.55172934479197},{"$f":"SUM(AG101:AG106,AG108:AG134)","v":957.55172934479197},2725.6502322823699,{"$f":"SUM(AI101:AI106,AI108:AI134)","v":974.78766047299814},{"$f":"SUM(AJ101:AJ106,AJ108:AJ134)","v":974.78766047299814},2767.1998353022209,{"$f":"SUM(AL101:AL106,AL108:AL134)","v":992.33383836151211},{"$f":"SUM(AM101:AM106,AM108:AM134)","v":992.33383836151211}]
[null,null,null,null,null,null,null,null,"Fault handling",{"$f":"SUM(J137:J144,J146:J160)","v":2399.1349999999998},{"$f":"SUM(K137:K144,K146:K160)","v":0},{"$f":"SUM(L137:L144,L146:L160)","v":372},{"$f":"SUM(M137:M144,M146:M160)","v":2402.14968},{"$f":"SUM(N137:N144,N146:N160)","v":0},{"$f":"SUM(O137:O144,O146:O160)","v":374.976},2407.998817224,{"$f":"SUM(Q137:Q144,Q146:Q160)","v":0},{"$f":"SUM(R137:R144,R146:R160)","v":378.35078399999998},2423.8671390060767,{"$f":"SUM(T137:T144,T146:T160)","v":0},{"$f":"SUM(U137:U144,U146:U160)","v":383.26934419199995},2442.6757543196236,{"$f":"SUM(W137:W144,W146:W160)","v":0},{"$f":"SUM(X137:X144,X146:X160)","v":388.63511501068797},2471.7614314946777,{"$f":"SUM(Z137:Z144,Z146:Z160)","v":0},{"$f":"SUM(AA137:AA144,AA146:AA160)","v":395.63054708088038},2501.6073804610864,{"$f":"SUM(AC137:AC144,AC146:AC160)","v":0},{"$f":"SUM(AD137:AD144,AD146:AD160)","v":402.75189692833624},2532.2211146627096,{"$f":"SUM(AF137:AF144,AF146:AF160)","v":0},{"$f":"SUM(AG137:AG144,AG146:AG160)","v":410.00143107304632},2563.6104167998205,{"$f":"SUM(AI137:AI144,AI146:AI160)","v":0},{"$f":"SUM(AJ137:AJ144,AJ146:AJ160)","v":417.38145683236104},2595.7833405824222,{"$f":"SUM(AL137:AL144,AL146:AL160)","v":0},{"$f":"SUM(AM137:AM144,AM146:AM160)","v":424.89432305534359}]
[null,null,null,null,null,null,null,null,"Overhead",{"$f":"SUM(J161:J162)*Overhead_pct","v":811.39721000000009},{"$f":"SUM(K161:K162)*Overhead_pct","v":144.2208},205.97280000000001,813.83486688000005,145.37456640000002,207.62058240000002,817.199422546248,{"$f":"SUM(Q161:Q162)*Overhead_pct","v":146.68293749759999},209.48916764159998,823.93838289861412,{"$f":"SUM(T161:T162)*Overhead_pct","v":148.5898156850688},212.21252682094078,831.65828199823682,150.67007310465976,215.18350219643398,842.86552890180701,{"$f":"SUM(Z161:Z162)*Overhead_pct","v":153.38213442054365},219.05680523596979,854.32568020557335,156.14301284011344,222.99982773021725,866.04185719376392,{"$f":"SUM(AF161:AF162)*Overhead_pct","v":158.95358707123546},227.01382462936115,878.0172677476437,161.81475163851769,231.10007347268962,890.25520719685085,{"$f":"SUM(AL161:AL162)*Overhead_pct","v":164.72741716801102},235.25987479519807]
[null,null,null,null,null,null,null,null,"Total Annual",{"$f":"SUM(J161:J163)","v":5699.3322100000005},{"$f":"SUM(K161:K163)","v":1013.0208},1446.7728,5716.4545468799997,1021.1249664000002,1458.3469824000001,5740.0875101742477,1030.3150910975999,1471.4721052415998,5787.422617227614,1043.7091872818687,1490.6012426097407,5841.6479325900245,1058.3211159038151,1511.4696600062771,5920.3687150572705,1077.3708959900837,1538.6761138863901,6000.8659224078219,1096.7635721179051,1566.3722839363452,6083.1614788429433,1116.5053164160274,1594.5669850471993,6167.2779168298348,1136.6024121115158,1623.2691907780488,6253.2383830814942,1157.0612555295231,1652.4880362120539]
[null,null,null,null,null,null,null,null,"Total Monthly",{"$f":"J164/12","v":474.94435083333337},{"$f":"K164/12","v":84.418400000000005},{"$f":"L164/12","v":120.56439999999999},{"$f":"M164/12","v":476.37121223999998},{"$f":"N164/12","v":85.09374720000001},{"$f":"O164/12","v":121.52891520000001},478.34062584785397,{"$f":"Q164/12","v":85.859590924799988},{"$f":"R164/12","v":122.62267543679998},482.28521810230114,{"$f":"T164/12","v":86.975765606822392},{"$f":"U164/12","v":124.21677021747838},486.80399438250203,{"$f":"W164/12","v":88.19342632531793},{"$f":"X164/12","v":125.95580500052309},493.36405958810587,{"$f":"Z164/12","v":89.780907999173635},{"$f":"AA164/12","v":128.22300949053252},500.07216020065181,{"$f":"AC164/12","v":91.396964343158757},{"$f":"AD164/12","v":130.5310236613621},506.93012323691192,{"$f":"AF164/12","v":93.042109701335619},{"$f":"AG164/12","v":132.88058208726662},513.93982640248623,{"$f":"AI164/12","v":94.716867675959648},{"$f":"AJ164/12","v":135.2724325648374},521.10319859012452,{"$f":"AL164/12","v":96.421771294126927},{"$f":"AM164/12","v":137.7073363510045}]
[null,null,null,null,null,null,null,null,"Other PPC charges",{"$f":"$D$174/$D$175*$D$40","v":1.6676435081967222},1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222,1.6676435081967222]
[null,null,null,null,null,null,null,null,"Space rental",0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,K96))","v":46.127793162179323},{"$f":"AVERAGE(INDEX($J$188:$S$190,,L96))","v":46.127793162179323},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,N96))","v":46.404559921152405},{"$f":"AVERAGE(INDEX($J$188:$S$190,,O96))","v":46.404559921152405},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,Q96))","v":46.717790700620178},{"$f":"AVERAGE(INDEX($J$188:$S$190,,R96))","v":46.717790700620178},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,T96))","v":47.173289159951224},{"$f":"AVERAGE(INDEX($J$188:$S$190,,U96))","v":47.173289159951224},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,W96))","v":47.668608696130711},{"$f":"AVERAGE(INDEX($J$188:$S$190,,X96))","v":47.668608696130711},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,Z96))","v":48.312134913528475},{"$f":"AVERAGE(INDEX($J$188:$S$190,,AA96))","v":48.312134913528475},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,AC96))","v":48.964348734861119},{"$f":"AVERAGE(INDEX($J$188:$S$190,,AD96))","v":48.964348734861119},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,AF96))","v":49.625367442781737},{"$f":"AVERAGE(INDEX($J$188:$S$190,,AG96))","v":49.625367442781737},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,AI96))","v":50.295309903259295},{"$f":"AVERAGE(INDEX($J$188:$S$190,,AJ96))","v":50.295309903259295},0,{"$f":"AVERAGE(INDEX($J$188:$S$190,,AL96))","v":50.974296586953301},{"$f":"AVERAGE(INDEX($J$188:$S$190,,AM96))","v":50.974296586953301}]
[null,null,null,null,null,null,null,null,"Monthly Cost per rack",{"$f":"J165/$D$45+J166+J167","v":28.762829424590169},{"$f":"K165/$D$46+K166+K167","v":68.900036670376039},{"$f":"L165/$D$47+L166+L167","v":77.936536670376043},{"$f":"M165/$D$45+M166+M167","v":28.844230698281969},{"$f":"N165/$D$46+N166+N167","v":69.345640229349129},{"$f":"O165/$D$47+O166+O167","v":78.454432229349123},{"$f":"P165/$D$45+P166+P167","v":28.956584130336591},{"$f":"Q165/$D$46+Q166+Q167","v":69.8503319400169},{"$f":"R165/$D$47+R166+R167","v":79.041103068016895},{"$f":"S165/$D$45+S166+S167","v":29.181619885180464},{"$f":"T165/$D$46+T166+T167","v":70.584874069853541},{"$f":"U165/$D$47+U166+U167","v":79.895125222517549},{"$f":"V165/$D$45+V166+V167","v":29.439412368050938},{"$f":"W165/$D$46+W166+W167","v":71.384608785656923},{"$f":"X165/$D$47+X166+X167","v":80.825203454458205},{"$f":"Y165/$D$45+Y166+Y167","v":29.81365871092801},{"$f":"Z165/$D$46+Z166+Z167","v":72.425005421518605},{"$f":"AA165/$D$47+AA166+AA167","v":82.035530794358323},{"$f":"AB165/$D$45+AB166+AB167","v":30.196350352430631},{"$f":"AC165/$D$46+AC166+AC167","v":73.481233328847537},{"$f":"AD165/$D$47+AD166+AD167","v":83.264748158398362},{"$f":"AE165/$D$45+AE166+AE167","v":30.587591522368093},{"$f":"AF165/$D$46+AF166+AF167","v":74.55353837631236},{"$f":"AG165/$D$47+AG166+AG167","v":84.513156472795117},{"$f":"AH165/$D$45+AH166+AH167","v":30.987489342305775},{"$f":"AI165/$D$46+AI166+AI167","v":75.642170330445936},{"$f":"AJ165/$D$47+AJ166+AJ167","v":85.781061552665363},{"$f":"AK165/$D$45+AK166+AK167","v":31.396153853993994},{"$f":"AL165/$D$46+AL166+AL167","v":76.747382918681751},{"$f":"AM165/$D$47+AM166+AM167","v":87.068774182901151}]
[]
[]
[]
[]
[]
[null,null,"Average Colocation Size per CO (m2)",{"$f":"AVERAGE(CO_Colocation_Space)","v":59.656494252873593}]
[null,null,"Average number of Racks per CO",{"$f":"AVERAGE(CO_Racks)","v":17.528735632183906}]
[]
[null,null,null,null,null,{"$f":"G177-1","v":2015},2016,2017,2018,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,null,null,null,"Inflation Multiplier for Rent ",{"$f":"Inflation_Multiplier_Rent","v":1},0.98724999999999996,0.98132649999999999,0.98942244362500009,0.99387484462131259,0.99983809368904042,1.0065870008214415,1.0164012240794504,1.0270734369322847,1.0409389283308705,1.0549916038633373,1.0692339905154924,1.0836686493874517,1.0982981761541823]
[]
[null,null,"Average CO Colocation space rental monthly cost per m2"]
[null,null,"Zone A ( > 30,000 lines)",null,null,14.058373698275172,{"$f":"$F182*G$179","v":13.879129433622163},13.795854657020431,13.909670457940852,{"$f":"$F182*J$179","v":13.972263975001585},14.056097558851594,14.150976217373842,14.288948235493235,14.438982191965914,14.633908451557454,14.831466215653482,15.031691009564803,15.23461883819393,15.44028619250955]
[null,null,"Zone B (10,000 - 30,000 lines)",null,null,13.637157047880189,13.463283295519716,13.382503595746599,13.492909250411509,13.553627342038361,13.634949106090589,13.726985012556701,13.860823116429129,14.006361759151636,14.195447642900183,14.387086186079335,14.581311849591406,14.778159559560892,14.977664713614965]
[null,null,"Zone C (0 - 10,000 lines)",null,null,13.215940397485205,13.047437157417269,12.969152534472766,13.076148042882167,13.134990709075137,13.213800653329587,13.302993807739561,13.432697997365022,13.573741326337355,13.756986834242909,13.942706156505189,14.130932689618009,14.321700280927853,14.51504323472038]
[null,null,null,null,null,"Source: OTE EKOS"]
[]
[null,null,null,null,null,null,"Colocation Space monthly cost per rack"]
[null,null,null,null,null,null,"Zone A ( > 30,000 lines)",null,null,{"$f":"$D$174*J182/$D$175","v":47.552561862698624},47.837877233874813,48.160782905203462,48.630350538529193,49.140969219183752,49.804372303642729,50.476731329741909,51.158167202693427,51.848802459929793,52.548761293138853]
[null,null,null,null,null,null,"Zone B (10,000 - 30,000 lines)",null,null,{"$f":"$D$174*J183/$D$175","v":46.127793162179323},46.404559921152398,46.717790700620178,47.173289159951224,47.668608696130711,48.312134913528475,48.964348734861112,49.625367442781737,50.295309903259295,50.974296586953301]
[null,null,null,null,null,null,"Zone C (0 - 10,000 lines)",null,null,{"$f":"$D$174*J184/$D$175","v":44.703024461660029},44.971242608429989,45.274798496036887,45.716227781373249,46.19624817307767,46.819897523414213,47.451966139980314,48.09256768287004,48.741817346588796,49.399831880767749]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Average LLU cable length (m)",{"$f":"Trench_Deployment!AO121","v":1682.3161961569647},null,null,null,null,null,"Note: Calculated in the Copper Scenario as \"LLU\"/\"average LLU cable length\""]
[null,null,null,null,null,null,null,null,"Cost of Access-Rental to External Copper Cable per meter",{"$f":"IF(Scenario=\"NGA\",0,Results!G748:P748/$D$198)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Power Generator"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Average usage of power generator for wholesale ",0.45,"Source: EETT Data",null,"Total power generators"]
[null,null,null,null,null,null,"Power Generator",null,null,{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),J$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),K$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),L$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),M$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),N$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),O$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),P$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),Q$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),R$207)","v":174},{"$f":"INDEX(Total_NGA_Network,MATCH($G211,Elements_List,0),S$207)","v":174}]
[]
[null,null,null,null,null,null,"CAPEX Annualized (Depreciation)"]
[null,null,null,null,null,null,"Power Generator",null,null,{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),J$207)","v":1853673.0518237867},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),K$207)","v":1853933.372775557},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),L$207)","v":1854193.730285553},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),M$207)","v":1854454.1243589087},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),N$207)","v":1854714.5550007594},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),O$207)","v":1854975.0222162402},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),P$207)","v":1855235.526010487},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),Q$207)","v":1855496.0663886371},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),R$207)","v":1855756.6433558282},{"$f":"INDEX(Depreciation_Yearly,MATCH($G214,Elements_List,0),S$207)","v":1856017.2569171989}]
[null,null,null,null,null,null,"OPEX"]
[null,null,null,null,null,null,"Power Generator",null,null,{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),J$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),K$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),L$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),M$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),N$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),O$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),P$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),Q$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),R$207)","v":0},{"$f":"INDEX(OPEX_Table,MATCH($G216,Elements_List,0),S$207)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Operational Costs (Maintenance & Rapair) per Rack"]
[null,null,"Maintenance","Type",null,"Power Generator"]
[null,null,"Materials Costs"]
[null,null,"Generator Maintenance","Materials","# units",1,null,null,null,{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),J$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),J$219))","v":15600},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),K$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),K$219))","v":15567.552},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),L$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),L$219))","v":15550.58336832},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),M$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),M$219))","v":15595.213542587075},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),N$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),N$219))","v":15655.411066861467},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),O$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),O$219))","v":15777.836381404322},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),P$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),P$219))","v":15901.219061906902},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),Q$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),Q$219))","v":16025.566594971013},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),R$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),R$219))","v":16150.886525743688},{"$f":"$F223*$F224*IF($D223<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D223,Labor_Category,0),S$219)*$F225,INDEX(Materials_CAPEX,MATCH($C223,Materials,0),S$219))","v":16277.186458375001}]
[null,null,null,null,"# per year",120]
[null,null,"Operational Costs"]
[null,null,"Administrative costs","administrative","# persons",1,null,null,null,{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),J$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),J$219))","v":1116},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),K$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),K$219))","v":1124.9279999999999},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),L$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),L$219))","v":1135.0523519999999},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),M$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),M$219))","v":1149.8080325759997},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),N$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),N$219))","v":1165.9053450320639},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),O$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),O$219))","v":1186.8916412426411},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),P$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),P$219))","v":1208.2556907850087},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),Q$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),Q$219))","v":1230.0042932191388},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),R$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),R$219))","v":1252.1443704970832},{"$f":"$F226*$F227*IF($D226<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D226,Labor_Category,0),S$219)*$F228,INDEX(Materials_CAPEX,MATCH($C226,Materials,0),S$219))","v":1274.6829691660307}]
[null,null,null,null,"Work minutes",30]
[null,null,null,null,"# per year",120]
[null,null,"Transport","technical","# persons",1,null,null,null,{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),J$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),J$219))","v":14880.000000000002},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),K$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),K$219))","v":14999.039999999999},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),L$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),L$219))","v":15134.031360000001},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),M$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),M$219))","v":15330.773767679997},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),N$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),N$219))","v":15545.404600427521},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),O$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),O$219))","v":15825.221883235216},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),P$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),P$219))","v":16110.075877133448},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),Q$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),Q$219))","v":16400.057242921852},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),R$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),R$219))","v":16695.258273294443},{"$f":"$F229*$F230*IF($D229<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D229,Labor_Category,0),S$219)*$F231,INDEX(Materials_CAPEX,MATCH($C229,Materials,0),S$219))","v":16995.772922213742}]
[null,null,null,null,"Work minutes",200]
[null,null,null,null,"# per year",240]
[null,null,"Technical work","technical","# persons",1,null,null,null,{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),J$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),J$219))","v":81840},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),K$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),K$219))","v":82494.720000000001},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),L$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),L$219))","v":83237.172479999994},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),M$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),M$219))","v":84319.255722239992},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),N$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),N$219))","v":85499.725302351362},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),O$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),O$219))","v":87038.720357793689},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),P$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),P$219))","v":88605.41732423396},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),Q$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),Q$219))","v":90200.314836070189},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),R$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),R$219))","v":91823.920503119429},{"$f":"$F232*$F233*IF($D232<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D232,Labor_Category,0),S$219)*$F234,INDEX(Materials_CAPEX,MATCH($C232,Materials,0),S$219))","v":93476.751072175583}]
[null,null,null,null,"Work minutes",1100]
[null,null,null,null,"# per year",240]
[null,null,"Fault handling"]
[null,null,"Materials Costs"]
[null,null,"Generator Fault Handling","Materials","# units",1,null,null,null,{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),J$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),J$219))","v":7800},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),K$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),K$219))","v":7783.7759999999998},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),L$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),L$219))","v":7775.2916841599999},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),M$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),M$219))","v":7797.6067712935373},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),N$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),N$219))","v":7827.7055334307333},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),O$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),O$219))","v":7888.9181907021612},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),P$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),P$219))","v":7950.6095309534512},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),Q$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),Q$219))","v":8012.7832974855064},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),R$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),R$219))","v":8075.4432628718441},{"$f":"$F237*$F238*IF($D237<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D237,Labor_Category,0),S$219)*$F239,INDEX(Materials_CAPEX,MATCH($C237,Materials,0),S$219))","v":8138.5932291875006}]
[null,null,null,null,"# per year",120]
[null,null,"Operational Costs"]
[null,null,"Administrative costs","administrative","# persons",1,null,null,null,{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),J$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),J$219))","v":1116},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),K$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),K$219))","v":1124.9279999999999},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),L$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),L$219))","v":1135.0523519999999},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),M$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),M$219))","v":1149.8080325759997},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),N$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),N$219))","v":1165.9053450320639},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),O$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),O$219))","v":1186.8916412426411},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),P$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),P$219))","v":1208.2556907850087},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),Q$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),Q$219))","v":1230.0042932191388},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),R$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),R$219))","v":1252.1443704970832},{"$f":"$F240*$F241*IF($D240<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D240,Labor_Category,0),S$219)*$F242,INDEX(Materials_CAPEX,MATCH($C240,Materials,0),S$219))","v":1274.6829691660307}]
[null,null,null,null,"Work minutes",30]
[null,null,null,null,"# per year",120]
[null,null,"Transport","technical","# persons",2,null,null,null,{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),J$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),J$219))","v":4464},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),K$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),K$219))","v":4499.7119999999995},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),L$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),L$219))","v":4540.2094079999997},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),M$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),M$219))","v":4599.2321303039989},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),N$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),N$219))","v":4663.6213801282556},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),O$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),O$219))","v":4747.5665649705643},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),P$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),P$219))","v":4833.0227631400348},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),Q$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),Q$219))","v":4920.0171728765554},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),R$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),R$219))","v":5008.5774819883327},{"$f":"$F243*$F244*IF($D243<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D243,Labor_Category,0),S$219)*$F245,INDEX(Materials_CAPEX,MATCH($C243,Materials,0),S$219))","v":5098.7318766641229}]
[null,null,null,null,"Work minutes",60]
[null,null,null,null,"# per year",120]
[null,null,"Technical work","technical","# persons",2.5,null,null,null,{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),J$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),J$219))","v":16740},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),K$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),K$219))","v":16873.919999999998},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),L$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),L$219))","v":17025.78528},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),M$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),M$219))","v":17247.120488639997},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),N$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),N$219))","v":17488.580175480958},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),O$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),O$219))","v":17803.374618639617},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),P$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),P$219))","v":18123.835361775131},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),Q$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),Q$219))","v":18450.064398287082},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),R$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),R$219))","v":18782.165557456246},{"$f":"$F246*$F247*IF($D246<>\"Materials\",INDEX(Labor_Wage_perMin,MATCH($D246,Labor_Category,0),S$219)*$F248,INDEX(Materials_CAPEX,MATCH($C246,Materials,0),S$219))","v":19120.24453749046}]
[null,null,null,null,"Work minutes",180]
[null,null,null,null,"# per year",120]
[null,null,null,null,null,null,null,null,"Maintenance",{"$f":"SUM(J223,J226:J234)","v":113436},{"$f":"SUM(K223,K226:K234)","v":114186.23999999999},115056.83956031999,116395.05106508307,117866.44631467242,119828.67026367587,121824.96795405932,123855.9429671822,125922.20967265464,128024.39342193035]
[null,null,null,null,null,null,null,null,"Fault handling",{"$f":"SUM(J237:J238,J240:J248)","v":30120},{"$f":"SUM(K237:K238,K240:K248)","v":30282.335999999996},30476.338724159999,30793.767422813533,31145.81243407201,31626.751015554983,32115.723346653627,32612.869161868282,33118.330672813507,33632.252612508113]
[null,null,null,null,null,null,null,null,"Annual OPEX",{"$f":"SUM(J249:J250)","v":143556},{"$f":"SUM(K249:K250)","v":144468.576},145533.17828448,147188.81848789661,149012.25874874444,151455.42127923085,153940.69130071293,156468.81212905049,159040.54034546815,161656.64603443845]
[null,null,null,null,null,null,null,null,"Monthly OPEX",{"$f":"J251/12","v":11963},{"$f":"K251/12","v":12039.048000000001},12127.76485704,12265.734873991385,12417.688229062036,12621.285106602571,12828.390941726078,13039.067677420875,13253.378362122347,13471.387169536538]
[null,null,null,null,null,null,null,null,"Total Monthly CAPEX",{"$f":"J214/12","v":154472.75431864889},154494.44773129642,154516.14419046274,154537.84369657573,154559.54625006329,154581.25185135336,154602.96050087392,154624.67219905308,154646.38694631902,154668.10474309992]
[null,null,null,null,null,null,null,null,"Total Monthly OPEX",{"$f":"J216/12+J252","v":11963},{"$f":"K216/12+K252","v":12039.048000000001},12127.76485704,12265.734873991385,12417.688229062036,12621.285106602571,12828.390941726078,13039.067677420875,13253.378362122347,13471.387169536538]
[null,null,null,null,null,null,null,null,"Overhead",{"$f":"SUM(J252:J253)*Overhead_pct","v":27628.335216895717},27644.56029139521,27662.888901885453,27689.394042714139,27718.220923534805,27755.621135020683,27793.6043394716,27832.180819494679,27871.361041201268,27911.155657497649]
[null,null,null,null,null,null,null,null,"Monthly Cost per rack",{"$f":"SUM(J253:J255)/J211/$D$175*$D$210","v":28.632406652785274},{"$f":"SUM(K253:K255)/K211/$D$175*$D$210","v":28.64922138039713},28.668216090893338,28.69568448392674,28.725558993835104,28.764318407160484,28.803682000633522,28.84366043055276,28.884264543389904,28.925505379200111]
[]
[]
[]
[null,null,"OKSYA / SYMEFS"]
[]
[null,null,"Average OLO PoP distance (km)",2]
[null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,null,null,null,null,null,"OKSYA OLO Fiber Cable & Trench Length (m)"]
[null,null,null,null,null,null,null,null,null,{"$f":"D262*1000","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000]
[]
[]
[null,null,"Average Core distance from every BRAS (km)"]
[null,null,"To Athens",297.36554541049099,"Source: LL BU LRIC+ GIS"]
[null,null,"To Athens or Thessaloniki",175.96490399027556,"Source: LL BU LRIC+ GIS"]
[]
[]
[null,null,"Average Number of Fiber Pairs per Core Trench",20,"Source: OTE EKOS"]
[]
[null,null,null,null,null,null,"OKSYA Regional Core Distance (km)",null,null,"Note: To Athens or Thessaloniki "]
[null,null,null,null,null,null,null,null,null,{"$f":"D271","v":175.96490399027556},175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556,175.96490399027556]
[]
[null,null,null,null,null,null,"OKSYA Regional Core Distance adjusted by average fiber pairs (m)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J277:S277/$D$274*1000","v":8798.2451995137781},8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781]
[]
[]
[null,null,null,null,null,null,"OKSYA National Core Distance (km)",null,null,"Note: To Athens"]
[null,null,null,null,null,null,null,null,null,{"$f":"D270","v":297.36554541049099},297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099,297.36554541049099]
[]
[null,null,null,null,null,null,"OKSYA Regional Core Distance adjusted by average fiber pairs (m)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J284:S284/$D$274*1000","v":14868.27727052455},14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455]
[]
[null,null,"OKSYA / SYMEFS equipment usage scenarios"]
[null,null,null,null,null,null,null,"All Network usage",null,"Single unit usage"]
[null,null,"Capacity (Gbps)",1,null,"Distribution Router",null,{"$f":"$D$292*$D$291/L3R_Distr_Capacity","v":7.8125000000000004E-4},null,{"$f":"$H291/Upstream_Network!$H$32:$Q$32","v":7.8125000000000004E-4},7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4,7.8125000000000004E-4]
[null,null,"Ports",2,null,"Core Router",null,{"$f":"$D$292*$D$291/L3R_Core_Capacity","v":6.2500000000000001E-4},null,{"$f":"$H292/Upstream_Network!$H$31:$Q$31","v":6.2500000000000001E-4},6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4]
[null,null,null,null,null,"L2 Switch",null,{"$f":"$D$292*$D$291/L2A_Capacity","v":2.6041666666666664E-2},null,{"$f":"$H293/Upstream_Network!$H$35:$Q$35","v":1.3246015598507967E-5},1.3246015598507967E-5,1.3246015598507967E-5,1.3246015598507967E-5,1.3246015598507967E-5,1.3246015598507967E-5,1.3246015598507967E-5,1.323928147771564E-5,1.3225833756560013E-5,1.3199020104747423E-5]
[null,null,null,null,null,"L2 Switch Card",null,{"$f":"$D$292*$D$291/(Catalogue_Config!$AO$39*Catalogue_Config!$AN$39)","v":0.1},null,{"$f":"$H294/Upstream_Network!$H$26:$Q$26","v":5.0838840874428068E-5},5.0735667174023338E-5,5.0505050505050505E-5,5.0100200400801603E-5,4.9236829148202856E-5,4.8402710551790903E-5,4.7551117451260109E-5,4.6533271288971617E-5,4.5537340619307832E-5,4.4385264092321351E-5]
[null,null,null,null,null,"BRAS",null,{"$f":"1/3*2","v":0.66666666666666663},null,{"$f":"$H295/Upstream_Network!$H$34:$Q$34","v":5.2493438320209973E-3},5.1282051282051282E-3,5.0125313283208017E-3,4.9382716049382715E-3,4.8661800486618006E-3,4.830917874396135E-3,4.7961630695443642E-3,4.7961630695443642E-3,4.830917874396135E-3,4.8661800486618006E-3]
[]
[null,null,null,null,null,null,null,"All Network usage",null,"Single unit usage"]
[null,null,"Capacity (Gbps)",10,null,"Distribution Router",null,{"$f":"$D$299*$D$298/L3R_Distr_Capacity","v":7.8125E-3},null,{"$f":"$H298/Upstream_Network!$H$32:$Q$32","v":7.8125E-3},7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3,7.8125E-3]
[null,null,"Ports",2,null,"Core Router",null,{"$f":"$D$299*$D$298/L3R_Core_Capacity","v":6.2500000000000003E-3},null,{"$f":"$H299/Upstream_Network!$H$31:$Q$31","v":6.2500000000000003E-3},6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3]
[null,null,null,null,null,"L2 Switch",null,{"$f":"$D$299*$D$298/L2A_Capacity","v":0.26041666666666663},null,{"$f":"$H300/Upstream_Network!$H$35:$Q$35","v":1.3246015598507966E-4},1.3246015598507966E-4,1.3246015598507966E-4,1.3246015598507966E-4,1.3246015598507966E-4,1.3246015598507966E-4,1.3246015598507966E-4,1.3239281477715639E-4,1.3225833756560013E-4,1.3199020104747423E-4]
[null,null,null,null,null,"L2 Switch Card",null,{"$f":"$D$299*$D$298/(Catalogue_Config!$AO$39*Catalogue_Config!$AN$39)","v":1},null,{"$f":"$H301/Upstream_Network!$H$26:$Q$26","v":5.0838840874428064E-4},5.0735667174023336E-4,5.0505050505050505E-4,5.0100200400801599E-4,4.9236829148202859E-4,4.8402710551790902E-4,4.7551117451260106E-4,4.6533271288971617E-4,4.5537340619307832E-4,4.4385264092321349E-4]
[null,null,null,null,null,"BRAS",null,0.33333333333333331,null,{"$f":"$H302/Upstream_Network!$H$34:$Q$34","v":2.6246719160104987E-3},2.5641025641025641E-3,2.5062656641604009E-3,2.4691358024691358E-3,2.4330900243309003E-3,2.4154589371980675E-3,2.3980815347721821E-3,2.3980815347721821E-3,2.4154589371980675E-3,2.4330900243309003E-3]

{"sheet":"Total_Network","index":17,"n_rows":244,"n_cols":17,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
[null,"Total Network"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,"Total NGA Network"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,{"$f":"Upstream_Network","v":1},1,1,1,1,1,1,1,1,1]
[null,"",2,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",4,"Provision System",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",5,"Eligibility System",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",6,"Other IT System",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",7,"Rights of Way Trench",null,null,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497,13359760.607994497]
[null,"",8,"Rights of Way Cabinet",null,null,35860,35860,35860,35860,35860,35860,35860,35860,35860,35860]
[null,"Aggregation",9,"OLO Trench",null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"",10,"Layer 2 Switch",null,null,1966,1966,1966,1966,1966,1966,1966,1967,1969,1973]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,1967,1971,1980,1996,2031,2066,2103,2149,2196,2253]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,1966,1967,1972,1980,2006,2041,2067,2104,2145,2186]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,2127,2127,2127,2127,2127,2127,2127,2127,2127,2127]
[null,"Core",14,"RADIUS Servers",null,null,8,9,9,9,9,9,9,9,9,9]
[null,"",15,"DNS Servers",null,null,8,9,9,9,9,9,9,9,9,9]
[null,"",16,"Core Layer 3 Routers",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",17,"Distribution Layer 3 Routers",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",18,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,127,130,133,135,137,138,139,139,138,137]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,1966,1966,1966,1966,1966,1966,1966,1967,1969,1973]
[null,"CO",21,"Site",null,null,{"$f":"COUNT(CO_Index)","v":2127},2127,2127,2127,2127,2127,2127,2127,2127,2127]
[null,"",22,"Rack",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_OLTs,Copper_VDSL_MSANs)","v":2347},2349,2354,2358,2360,2362,2361,2359,2358,2355]
[null,"",23,"Power Generator",null,null,{"$f":"COUNTIF(CO_Racks,\">0\")","v":174},{"$f":"G32","v":174},174,174,174,174,174,174,174,174]
[null,"",24,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,null,{"$f":"IF(Scenario=\"NGA\",0,Copper_VDSL_MSANs)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,null,{"$f":"IF(Scenario=\"NGA\",0,Copper_VDSL_Cards)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,null,{"$f":"IF(Scenario=\"NGA\",0,Copper_Backhaul_Ports)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,null,{"$f":"IF(AND(Scenario=\"NGA\",VPU_Increment_calc=FALSE),0,Copper_Active_Cables/1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,null,{"$f":" IF(Scenario=\"NGA\",Dep_Sum_OLTs,0)","v":2347},2349,2354,2358,2360,2362,2361,2359,2358,2355]
[null,"",31,"ODF",null,null,{"$f":"IF(Scenario=\"NGA\",SUM(Dep_Sum_ODF),ROUNDUP(G37:P37/ODF_Profile,0))","v":2173},2173,2173,2173,2173,2173,2173,2173,2173,2173]
[null,"",32,"Air Conditioning Unit",null,null,{"$f":"COUNT(CO_Index)","v":2127},2127,2127,2127,2127,2127,2127,2127,2127,2127]
[null,"",33,"Power Supply Unit + Backup",null,null,{"$f":"COUNT(CO_Index)","v":2127},2127,2127,2127,2127,2127,2127,2127,2127,2127]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,null,{"$f":"IF(Scenario=\"NGA\",SUM(CO_FTTH_Inner_Cabs,CO_FTTH_Outer_Cabs),0)","v":10451},10451,10451,10451,10451,10451,10451,10451,10451,10451]
[null,"Active Cabinet",35,"Cabinet",null,null,{"$f":"IF(Scenario=\"NGA\",SUM(CO_VDSL_Cabs,CO_G.fast_Cabs),0)","v":25409},25409,25409,25409,25409,25409,25409,25409,25409,25409]
[null,"",36,"Cabinet Base (Plinth)",null,null,{"$f":"IF(Scenario=\"NGA\",G44:P44,G125:P125)","v":25409},25409,25409,25409,25409,25409,25409,25409,25409,25409]
[null,"",37,"MSAN SuperVectoring",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_VDSL_MSANs,0)","v":25325},25336,25366,25368,25493,25499,25500,25499,25499,25499]
[null,"",38,"   SuperVectoring Line Cards",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_VDSL_Cards,0)","v":73683},75267,76592,77984,78617,79489,79953,79726,79489,78824]
[null,"",39,"MSAN G.fast",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_G.fast_MSANs,0)","v":118},118,118,118,118,118,118,118,118,118]
[null,"",40,"   G.Fast Line Cards",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_G.fast_Cards,0)","v":323},323,342,342,342,346,349,349,346,346]
[null,"",41,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,null,{"$f":"IF(Scenario=\"NGA\",Dep_Sum_FTTC_Backhaul_Ports,0)","v":74006},75590,76934,78326,78959,79835,80302,80075,79835,79170]
[null,"",43,"Batteries",null,null,{"$f":"IF(Scenario=\"NGA\",SUM(CO_VDSL_Cabs,CO_G.fast_Cabs),0)","v":25409},25409,25409,25409,25409,25409,25409,25409,25409,25409]
[null,"Premises",44,"Building Entry Point (BEP)",null,null,{"$f":"IF(Scenario=\"NGA\",SUM(Central_Office_Data!BF6:BG6),0)","v":722730.1621790221},722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221,722730.1621790221]
[null,"",45,"Splitters",null,null,{"$f":"IF(Scenario=\"NGA\",Central_Office_Data!BG6+(Central_Office_Data!BF6/4),0)","v":367154.71666270006},367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006,367154.71666270006]
[null,"Trenching",46,"FTTC Feeder",null,null,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTC_Trenching)*1000,0)","v":8389510.4641607478},8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478,8389510.4641607478]
[null,"",47,"FTTC Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,null,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTH_Trenching)*1000,0)","v":4970250.1438337471},4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471,4970250.1438337471]
[null,"",50,"FTTH Distribution",null,null,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357,14875045.161204357]
[null,"",51,"FTTH Drop",null,null,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019,8492143.0000000019]
[null,"",52,"Copper Feeder",null,null,{"$f":"IF(Scenario=\"NGA\",0,TRANSPOSE(Copper_Trenching-Copper_Reuse_Trenching-Copper_Subsidy_Trenching)*1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,null,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTH_Fiber_Lengths)*1000,0)","v":17315095.151999976},17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976,17315095.151999976]
[null,"",56,"FTTH Fiber Cable 4",null,null,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977,7077205.3209999977]
[null,"",57,"FTTH Fiber Cable 8",null,null,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118,609462.29700000118]
[null,"",58,"FTTH Fiber Cable 12",null,null,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119,4380120.8510000119]
[null,"",59,"FTTH Fiber Cable 24",null,null,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987,1782970.1739999987]
[null,"",60,"FTTH Fiber Cable 48",null,null,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997,832610.4789999997]
[null,"",61,"FTTH Fiber Cable 96",null,null,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013,517845.95500000013]
[null,"",62,"FTTH Fiber Cable 192",null,null,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018,77016.107000000018]
[null,"",63,"FTTC Fiber Cable 12",null,null,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTC_Fiber_Lengths)*1000,0)","v":5955411.5240000095},5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095,5955411.5240000095]
[null,"",64,"FTTC Fiber Cable 24",null,null,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976,2365178.3179999976]
[null,"",65,"FTTC Fiber Cable 48",null,null,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002,584963.32400000002]
[null,"",66,"FTTC Fiber Cable 96",null,null,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992,2238383.6169999992]
[null,"",67,"FTTC Fiber Cable 192",null,null,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005,2356585.8240000005]
[null,"",68,"Copper Cable 2",null,null,{"$f":"IF(Scenario=\"NGA\",TRANSPOSE(FTTC_Copper_Lengths)*1000,TRANSPOSE(Copper_Lengths-Copper_Cables_Subsidy)*1000)","v":8484861.9876000006},8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006,8484861.9876000006]
[null,"",69,"Copper Cable 4",null,null,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995,13304085.261799995]
[null,"",70,"Copper Cable 10",null,null,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998,11175862.362199998]
[null,"",71,"Copper Cable 20",null,null,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016,3475925.7266000016]
[null,"",72,"Copper Cable 50",null,null,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997,1650141.9987999997]
[null,"",73,"Copper Cable 100",null,null,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008,1455164.3412000008]
[null,"",74,"Copper Cable 200",null,null,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001,513260.0046000001]
[null,"",75,"Copper Cable 400",null,null,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999,3716.954999999999]
[null,"",76,"Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,null,1,1,1,1,1,1,1,1,1,1]
[null,"",80,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(FTTC_Aerial,1)*1000,INDEX(Copper_Aerial,1)*1000)","v":6125316.7664000019},6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019,6125316.7664000019]
[null,"",83,"Aerial Copper Cable 4",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(FTTC_Aerial,2)*1000,INDEX(Copper_Aerial,2)*1000)","v":6121253.6311999941},6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941,6121253.6311999941]
[null,"",84,"Aerial Copper Cable 20",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(FTTC_Aerial,4)*1000,INDEX(Copper_Aerial,4)*1000)","v":10907908.962800004},10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004,10907908.962800004]
[null,"",85,"Poles",null,null,{"$f":"IF(Scenario=\"NGA\",0,Copper_Poles-Subsidy_Poles-FTTC_Poles)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,null,{"$f":"Colocation!J280:S280","v":8798.2451995137781},8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781]
[null,"",87,"WDM Transmission Regional",null,null,{"$f":"G95:P95","v":8798.2451995137781},8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781,8798.2451995137781]
[null,"",88,"Core Trench National",null,null,{"$f":"Colocation!J287:S287","v":14868.27727052455},14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455]
[null,"",89,"WDM Transmission National",null,null,{"$f":"G97:P97","v":14868.27727052455},14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455,14868.27727052455]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,null,{"$f":"G103:P103","v":3339940.1519986237},3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237]
[null,"",91,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Reuse_Trenching,2)*1000,0)","v":22559964.002537154},22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154,22559964.002537154]
[null,"",93,"[REA] FTTC Drop",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Reuse_Trenching,3)*1000,0)","v":8187577.1999999974},8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974,8187577.1999999974]
[null,"",94,"[REA] Copper Feeder",null,null,{"$f":"IF(Scenario=\"NGA\",INDEX(Copper_Reuse_Trenching,1)*1000,(INDEX(Copper_Reuse_Trenching,1)+INDEX(Copper_Subsidy_Trenching,1))*1000)","v":3339940.1519986237},3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237,3339940.1519986237]
[null,"",95,"[REA] Copper Distribution",null,null,{"$f":"IF(Scenario=\"NGA\",0, (INDEX(Copper_Reuse_Trenching,2)+INDEX(Copper_Subsidy_Trenching,2))*1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,null,{"$f":"IF(Scenario=\"NGA\",0,(INDEX(Copper_Reuse_Trenching,3)+INDEX(Copper_Subsidy_Trenching,3))*1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,null,{"$f":"IF(VPU_Increment_calc=FALSE,\n                       IF(TRUE,TRANSPOSE(Copper_Cables_Subsidy)*1000,0),\n                        TRANSPOSE(Copper_Lengths- IF(TRUE,0,Copper_Cables_Subsidy) )*1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,null,{"$f":"IF(TRUE,INDEX(Copper_Aerial_Subsidy,1)*1000,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,null,{"$f":"IF(TRUE,INDEX(Copper_Aerial_Subsidy,2),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,null,{"$f":"IF(TRUE,INDEX(Copper_Aerial_Subsidy,4),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,null,{"$f":"IF(Scenario=\"NGA\",FTTC_Poles,FTTC_Poles+Subsidy_Poles)","v":559468.07567272731},559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731,559468.07567272731]
[null,"L2 WAP Equipment",113,"SVC NTE",null,null,{"$f":"Subs_SVC","v":0},0,0,4,4,4,4,4,4,4]
[null,"",114,"SVO NTE",null,null,{"$f":"Subs_SVO","v":0},0,0,9,9,9,9,9,9,9]
[null,"Floor Box",115,"Floor Box",null,null,{"$f":"IF(Scenario=\"NGA\",Central_Office_Data!BH6,0)","v":505362.94140045973},505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973,505362.94140045973]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,null,{"$f":"IF(Scenario=\"NGA\",0, IF(TRUE,SUM(CO_Cab_Sum),  SUM(CO_Cab_Sum)-SUM(CO_Subsidy_Inner_Cabs)-SUM(CO_Subsidy_Outer_Cabs)))","v":0},0,0,0,0,0,0,0,0,0,"Total_NGA_Network"]
[]
[]
[null,null,null,"Incremental Element List"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,{"$f":"G10","v":1},{"$f":"IF(INDEX(Elements_Reusable_Asset,$C129)=FALSE,  MAX(0,H10-G10)+IF(AND(H$5-INDEX(Elements_Lifetime,$C129)>=$G$5,INDEX(Elements_Lifetime,$C129)>0),MIN((OFFSET(H129,0,-INDEX(Elements_Lifetime,$C129))),H10)), 0)","v":0},0,0,0,1,0,0,0,0]
[null,"",2,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C130)=FALSE,  MAX(0,H11-G11)+IF(AND(H$5-INDEX(Elements_Lifetime,$C130)>=$G$5,INDEX(Elements_Lifetime,$C130)>0),MIN((OFFSET(H130,0,-INDEX(Elements_Lifetime,$C130))),H11)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C131)=FALSE,  MAX(0,H12-G12)+IF(AND(H$5-INDEX(Elements_Lifetime,$C131)>=$G$5,INDEX(Elements_Lifetime,$C131)>0),MIN((OFFSET(H131,0,-INDEX(Elements_Lifetime,$C131))),H12)), 0)","v":0},0,0,0,1,0,0,0,0]
[null,"",4,"Provision System",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C132)=FALSE,  MAX(0,H13-G13)+IF(AND(H$5-INDEX(Elements_Lifetime,$C132)>=$G$5,INDEX(Elements_Lifetime,$C132)>0),MIN((OFFSET(H132,0,-INDEX(Elements_Lifetime,$C132))),H13)), 0)","v":0},0,0,0,1,0,0,0,0]
[null,"",5,"Eligibility System",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C133)=FALSE,  MAX(0,H14-G14)+IF(AND(H$5-INDEX(Elements_Lifetime,$C133)>=$G$5,INDEX(Elements_Lifetime,$C133)>0),MIN((OFFSET(H133,0,-INDEX(Elements_Lifetime,$C133))),H14)), 0)","v":0},0,0,0,1,0,0,0,0]
[null,"",6,"Other IT System",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C134)=FALSE,  MAX(0,H15-G15)+IF(AND(H$5-INDEX(Elements_Lifetime,$C134)>=$G$5,INDEX(Elements_Lifetime,$C134)>0),MIN((OFFSET(H134,0,-INDEX(Elements_Lifetime,$C134))),H15)), 0)","v":0},0,0,0,1,0,0,0,0]
[null,"",7,"Rights of Way Trench",null,null,13359760.607994497,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C135)=FALSE,  MAX(0,H16-G16)+IF(AND(H$5-INDEX(Elements_Lifetime,$C135)>=$G$5,INDEX(Elements_Lifetime,$C135)>0),MIN((OFFSET(H135,0,-INDEX(Elements_Lifetime,$C135))),H16)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",8,"Rights of Way Cabinet",null,null,35860,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C136)=FALSE,  MAX(0,H17-G17)+IF(AND(H$5-INDEX(Elements_Lifetime,$C136)>=$G$5,INDEX(Elements_Lifetime,$C136)>0),MIN((OFFSET(H136,0,-INDEX(Elements_Lifetime,$C136))),H17)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench",null,null,2000,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C137)=FALSE,  MAX(0,H18-G18)+IF(AND(H$5-INDEX(Elements_Lifetime,$C137)>=$G$5,INDEX(Elements_Lifetime,$C137)>0),MIN((OFFSET(H137,0,-INDEX(Elements_Lifetime,$C137))),H18)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",10,"Layer 2 Switch",null,null,1966,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C138)=FALSE,  MAX(0,H19-G19)+IF(AND(H$5-INDEX(Elements_Lifetime,$C138)>=$G$5,INDEX(Elements_Lifetime,$C138)>0),MIN((OFFSET(H138,0,-INDEX(Elements_Lifetime,$C138))),H19)), 0)","v":0},0,0,0,0,0,1,1968,4]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,1967,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C139)=FALSE,  MAX(0,H20-G20)+IF(AND(H$5-INDEX(Elements_Lifetime,$C139)>=$G$5,INDEX(Elements_Lifetime,$C139)>0),MIN((OFFSET(H139,0,-INDEX(Elements_Lifetime,$C139))),H20)), 0)","v":4},9,16,35,35,37,46,2014,61]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,1966,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C140)=FALSE,  MAX(0,H21-G21)+IF(AND(H$5-INDEX(Elements_Lifetime,$C140)>=$G$5,INDEX(Elements_Lifetime,$C140)>0),MIN((OFFSET(H140,0,-INDEX(Elements_Lifetime,$C140))),H21)), 0)","v":1},5,8,26,35,26,37,2007,42]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,2127,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C141)=FALSE,  MAX(0,H22-G22)+IF(AND(H$5-INDEX(Elements_Lifetime,$C141)>=$G$5,INDEX(Elements_Lifetime,$C141)>0),MIN((OFFSET(H141,0,-INDEX(Elements_Lifetime,$C141))),H22)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Core",14,"RADIUS Servers",null,null,8,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C142)=FALSE,  MAX(0,H23-G23)+IF(AND(H$5-INDEX(Elements_Lifetime,$C142)>=$G$5,INDEX(Elements_Lifetime,$C142)>0),MIN((OFFSET(H142,0,-INDEX(Elements_Lifetime,$C142))),H23)), 0)","v":1},0,0,0,0,0,0,8,1]
[null,"",15,"DNS Servers",null,null,8,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C143)=FALSE,  MAX(0,H24-G24)+IF(AND(H$5-INDEX(Elements_Lifetime,$C143)>=$G$5,INDEX(Elements_Lifetime,$C143)>0),MIN((OFFSET(H143,0,-INDEX(Elements_Lifetime,$C143))),H24)), 0)","v":1},0,0,0,0,0,0,8,1]
[null,"",16,"Core Layer 3 Routers",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C144)=FALSE,  MAX(0,H25-G25)+IF(AND(H$5-INDEX(Elements_Lifetime,$C144)>=$G$5,INDEX(Elements_Lifetime,$C144)>0),MIN((OFFSET(H144,0,-INDEX(Elements_Lifetime,$C144))),H25)), 0)","v":0},0,0,0,0,0,0,1,0]
[null,"",17,"Distribution Layer 3 Routers",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C145)=FALSE,  MAX(0,H26-G26)+IF(AND(H$5-INDEX(Elements_Lifetime,$C145)>=$G$5,INDEX(Elements_Lifetime,$C145)>0),MIN((OFFSET(H145,0,-INDEX(Elements_Lifetime,$C145))),H26)), 0)","v":0},0,0,0,0,0,0,1,0]
[null,"",18,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C146)=FALSE,  MAX(0,H27-G27)+IF(AND(H$5-INDEX(Elements_Lifetime,$C146)>=$G$5,INDEX(Elements_Lifetime,$C146)>0),MIN((OFFSET(H146,0,-INDEX(Elements_Lifetime,$C146))),H27)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,127,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C147)=FALSE,  MAX(0,H28-G28)+IF(AND(H$5-INDEX(Elements_Lifetime,$C147)>=$G$5,INDEX(Elements_Lifetime,$C147)>0),MIN((OFFSET(H147,0,-INDEX(Elements_Lifetime,$C147))),H28)), 0)","v":3},3,2,2,1,1,0,127,3]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,1966,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C148)=FALSE,  MAX(0,H29-G29)+IF(AND(H$5-INDEX(Elements_Lifetime,$C148)>=$G$5,INDEX(Elements_Lifetime,$C148)>0),MIN((OFFSET(H148,0,-INDEX(Elements_Lifetime,$C148))),H29)), 0)","v":0},0,0,0,0,0,1,1968,4]
[null,"CO",21,"Site",null,null,2127,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C149)=FALSE,  MAX(0,H30-G30)+IF(AND(H$5-INDEX(Elements_Lifetime,$C149)>=$G$5,INDEX(Elements_Lifetime,$C149)>0),MIN((OFFSET(H149,0,-INDEX(Elements_Lifetime,$C149))),H30)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",22,"Rack",null,null,2347,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C150)=FALSE,  MAX(0,H31-G31)+IF(AND(H$5-INDEX(Elements_Lifetime,$C150)>=$G$5,INDEX(Elements_Lifetime,$C150)>0),MIN((OFFSET(H150,0,-INDEX(Elements_Lifetime,$C150))),H31)), 0)","v":2},5,4,2,2,0,0,0,0]
[null,"",23,"Power Generator",null,null,174,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C151)=FALSE,  MAX(0,H32-G32)+IF(AND(H$5-INDEX(Elements_Lifetime,$C151)>=$G$5,INDEX(Elements_Lifetime,$C151)>0),MIN((OFFSET(H151,0,-INDEX(Elements_Lifetime,$C151))),H32)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C152)=FALSE,  MAX(0,H33-G33)+IF(AND(H$5-INDEX(Elements_Lifetime,$C152)>=$G$5,INDEX(Elements_Lifetime,$C152)>0),MIN((OFFSET(H152,0,-INDEX(Elements_Lifetime,$C152))),H33)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C153)=FALSE,  MAX(0,H34-G34)+IF(AND(H$5-INDEX(Elements_Lifetime,$C153)>=$G$5,INDEX(Elements_Lifetime,$C153)>0),MIN((OFFSET(H153,0,-INDEX(Elements_Lifetime,$C153))),H34)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C154)=FALSE,  MAX(0,H35-G35)+IF(AND(H$5-INDEX(Elements_Lifetime,$C154)>=$G$5,INDEX(Elements_Lifetime,$C154)>0),MIN((OFFSET(H154,0,-INDEX(Elements_Lifetime,$C154))),H35)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C155)=FALSE,  MAX(0,H36-G36)+IF(AND(H$5-INDEX(Elements_Lifetime,$C155)>=$G$5,INDEX(Elements_Lifetime,$C155)>0),MIN((OFFSET(H155,0,-INDEX(Elements_Lifetime,$C155))),H36)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C156)=FALSE,  MAX(0,H37-G37)+IF(AND(H$5-INDEX(Elements_Lifetime,$C156)>=$G$5,INDEX(Elements_Lifetime,$C156)>0),MIN((OFFSET(H156,0,-INDEX(Elements_Lifetime,$C156))),H37)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C157)=FALSE,  MAX(0,H38-G38)+IF(AND(H$5-INDEX(Elements_Lifetime,$C157)>=$G$5,INDEX(Elements_Lifetime,$C157)>0),MIN((OFFSET(H157,0,-INDEX(Elements_Lifetime,$C157))),H38)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,null,2347,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C158)=FALSE,  MAX(0,H39-G39)+IF(AND(H$5-INDEX(Elements_Lifetime,$C158)>=$G$5,INDEX(Elements_Lifetime,$C158)>0),MIN((OFFSET(H158,0,-INDEX(Elements_Lifetime,$C158))),H39)), 0)","v":2},5,4,2,2,0,0,2347,2]
[null,"",31,"ODF",null,null,2173,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C159)=FALSE,  MAX(0,H40-G40)+IF(AND(H$5-INDEX(Elements_Lifetime,$C159)>=$G$5,INDEX(Elements_Lifetime,$C159)>0),MIN((OFFSET(H159,0,-INDEX(Elements_Lifetime,$C159))),H40)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",32,"Air Conditioning Unit",null,null,2127,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C160)=FALSE,  MAX(0,H41-G41)+IF(AND(H$5-INDEX(Elements_Lifetime,$C160)>=$G$5,INDEX(Elements_Lifetime,$C160)>0),MIN((OFFSET(H160,0,-INDEX(Elements_Lifetime,$C160))),H41)), 0)","v":0},0,0,0,0,0,0,2127,0]
[null,"",33,"Power Supply Unit + Backup",null,null,{"$f":"G42","v":2127},{"$f":"IF(INDEX(Elements_Reusable_Asset,$C161)=FALSE,  MAX(0,H42-G42)+IF(AND(H$5-INDEX(Elements_Lifetime,$C161)>=$G$5,INDEX(Elements_Lifetime,$C161)>0),MIN((OFFSET(H161,0,-INDEX(Elements_Lifetime,$C161))),H42)), 0)","v":0},0,0,0,0,0,0,2127,0]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,null,10451,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C162)=FALSE,  MAX(0,H43-G43)+IF(AND(H$5-INDEX(Elements_Lifetime,$C162)>=$G$5,INDEX(Elements_Lifetime,$C162)>0),MIN((OFFSET(H162,0,-INDEX(Elements_Lifetime,$C162))),H43)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Active Cabinet",35,"Cabinet",null,null,25409,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C163)=FALSE,  MAX(0,H44-G44)+IF(AND(H$5-INDEX(Elements_Lifetime,$C163)>=$G$5,INDEX(Elements_Lifetime,$C163)>0),MIN((OFFSET(H163,0,-INDEX(Elements_Lifetime,$C163))),H44)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",36,"Cabinet Base (Plinth)",null,null,25409,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C164)=FALSE,  MAX(0,H45-G45)+IF(AND(H$5-INDEX(Elements_Lifetime,$C164)>=$G$5,INDEX(Elements_Lifetime,$C164)>0),MIN((OFFSET(H164,0,-INDEX(Elements_Lifetime,$C164))),H45)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",37,"MSAN SuperVectoring",null,null,25325,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C165)=FALSE,  MAX(0,H46-G46)+IF(AND(H$5-INDEX(Elements_Lifetime,$C165)>=$G$5,INDEX(Elements_Lifetime,$C165)>0),MIN((OFFSET(H165,0,-INDEX(Elements_Lifetime,$C165))),H46)), 0)","v":11},30,2,125,6,1,0,25325,11]
[null,"",38,"   SuperVectoring Line Cards",null,null,73683,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C166)=FALSE,  MAX(0,H47-G47)+IF(AND(H$5-INDEX(Elements_Lifetime,$C166)>=$G$5,INDEX(Elements_Lifetime,$C166)>0),MIN((OFFSET(H166,0,-INDEX(Elements_Lifetime,$C166))),H47)), 0)","v":1584},1325,1392,633,872,464,0,73683,1584]
[null,"",39,"MSAN G.fast",null,null,118,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C167)=FALSE,  MAX(0,H48-G48)+IF(AND(H$5-INDEX(Elements_Lifetime,$C167)>=$G$5,INDEX(Elements_Lifetime,$C167)>0),MIN((OFFSET(H167,0,-INDEX(Elements_Lifetime,$C167))),H48)), 0)","v":0},0,0,0,0,0,0,118,0]
[null,"",40,"   G.Fast Line Cards",null,null,323,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C168)=FALSE,  MAX(0,H49-G49)+IF(AND(H$5-INDEX(Elements_Lifetime,$C168)>=$G$5,INDEX(Elements_Lifetime,$C168)>0),MIN((OFFSET(H168,0,-INDEX(Elements_Lifetime,$C168))),H49)), 0)","v":0},19,0,0,4,3,0,323,0]
[null,"",41,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C169)=FALSE,  MAX(0,H50-G50)+IF(AND(H$5-INDEX(Elements_Lifetime,$C169)>=$G$5,INDEX(Elements_Lifetime,$C169)>0),MIN((OFFSET(H169,0,-INDEX(Elements_Lifetime,$C169))),H50)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,null,74006,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C170)=FALSE,  MAX(0,H51-G51)+IF(AND(H$5-INDEX(Elements_Lifetime,$C170)>=$G$5,INDEX(Elements_Lifetime,$C170)>0),MIN((OFFSET(H170,0,-INDEX(Elements_Lifetime,$C170))),H51)), 0)","v":1584},1344,1392,633,876,467,0,0,0]
[null,"",43,"Batteries",null,null,25409,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C171)=FALSE,  MAX(0,H52-G52)+IF(AND(H$5-INDEX(Elements_Lifetime,$C171)>=$G$5,INDEX(Elements_Lifetime,$C171)>0),MIN((OFFSET(H171,0,-INDEX(Elements_Lifetime,$C171))),H52)), 0)","v":0},0,0,0,25409,0,0,0,0]
[null,"Premises",44,"Building Entry Point (BEP)",null,null,722730.1621790221,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C172)=FALSE,  MAX(0,H53-G53)+IF(AND(H$5-INDEX(Elements_Lifetime,$C172)>=$G$5,INDEX(Elements_Lifetime,$C172)>0),MIN((OFFSET(H172,0,-INDEX(Elements_Lifetime,$C172))),H53)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",45,"Splitters",null,null,367154.71666270006,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C173)=FALSE,  MAX(0,H54-G54)+IF(AND(H$5-INDEX(Elements_Lifetime,$C173)>=$G$5,INDEX(Elements_Lifetime,$C173)>0),MIN((OFFSET(H173,0,-INDEX(Elements_Lifetime,$C173))),H54)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Trenching",46,"FTTC Feeder",null,null,8389510.4641607478,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C174)=FALSE,  MAX(0,H55-G55)+IF(AND(H$5-INDEX(Elements_Lifetime,$C174)>=$G$5,INDEX(Elements_Lifetime,$C174)>0),MIN((OFFSET(H174,0,-INDEX(Elements_Lifetime,$C174))),H55)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",47,"FTTC Distribution",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C175)=FALSE,  MAX(0,H56-G56)+IF(AND(H$5-INDEX(Elements_Lifetime,$C175)>=$G$5,INDEX(Elements_Lifetime,$C175)>0),MIN((OFFSET(H175,0,-INDEX(Elements_Lifetime,$C175))),H56)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C176)=FALSE,  MAX(0,H57-G57)+IF(AND(H$5-INDEX(Elements_Lifetime,$C176)>=$G$5,INDEX(Elements_Lifetime,$C176)>0),MIN((OFFSET(H176,0,-INDEX(Elements_Lifetime,$C176))),H57)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,null,4970250.1438337471,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C177)=FALSE,  MAX(0,H58-G58)+IF(AND(H$5-INDEX(Elements_Lifetime,$C177)>=$G$5,INDEX(Elements_Lifetime,$C177)>0),MIN((OFFSET(H177,0,-INDEX(Elements_Lifetime,$C177))),H58)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",50,"FTTH Distribution",null,null,14875045.161204357,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C178)=FALSE,  MAX(0,H59-G59)+IF(AND(H$5-INDEX(Elements_Lifetime,$C178)>=$G$5,INDEX(Elements_Lifetime,$C178)>0),MIN((OFFSET(H178,0,-INDEX(Elements_Lifetime,$C178))),H59)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",51,"FTTH Drop",null,null,8492143.0000000019,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C179)=FALSE,  MAX(0,H60-G60)+IF(AND(H$5-INDEX(Elements_Lifetime,$C179)>=$G$5,INDEX(Elements_Lifetime,$C179)>0),MIN((OFFSET(H179,0,-INDEX(Elements_Lifetime,$C179))),H60)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",52,"Copper Feeder",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C180)=FALSE,  MAX(0,H61-G61)+IF(AND(H$5-INDEX(Elements_Lifetime,$C180)>=$G$5,INDEX(Elements_Lifetime,$C180)>0),MIN((OFFSET(H180,0,-INDEX(Elements_Lifetime,$C180))),H61)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C181)=FALSE,  MAX(0,H62-G62)+IF(AND(H$5-INDEX(Elements_Lifetime,$C181)>=$G$5,INDEX(Elements_Lifetime,$C181)>0),MIN((OFFSET(H181,0,-INDEX(Elements_Lifetime,$C181))),H62)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C182)=FALSE,  MAX(0,H63-G63)+IF(AND(H$5-INDEX(Elements_Lifetime,$C182)>=$G$5,INDEX(Elements_Lifetime,$C182)>0),MIN((OFFSET(H182,0,-INDEX(Elements_Lifetime,$C182))),H63)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,null,17315095.151999976,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C183)=FALSE,  MAX(0,H64-G64)+IF(AND(H$5-INDEX(Elements_Lifetime,$C183)>=$G$5,INDEX(Elements_Lifetime,$C183)>0),MIN((OFFSET(H183,0,-INDEX(Elements_Lifetime,$C183))),H64)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",56,"FTTH Fiber Cable 4",null,null,7077205.3209999977,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C184)=FALSE,  MAX(0,H65-G65)+IF(AND(H$5-INDEX(Elements_Lifetime,$C184)>=$G$5,INDEX(Elements_Lifetime,$C184)>0),MIN((OFFSET(H184,0,-INDEX(Elements_Lifetime,$C184))),H65)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",57,"FTTH Fiber Cable 8",null,null,609462.29700000118,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C185)=FALSE,  MAX(0,H66-G66)+IF(AND(H$5-INDEX(Elements_Lifetime,$C185)>=$G$5,INDEX(Elements_Lifetime,$C185)>0),MIN((OFFSET(H185,0,-INDEX(Elements_Lifetime,$C185))),H66)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",58,"FTTH Fiber Cable 12",null,null,4380120.8510000119,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C186)=FALSE,  MAX(0,H67-G67)+IF(AND(H$5-INDEX(Elements_Lifetime,$C186)>=$G$5,INDEX(Elements_Lifetime,$C186)>0),MIN((OFFSET(H186,0,-INDEX(Elements_Lifetime,$C186))),H67)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",59,"FTTH Fiber Cable 24",null,null,1782970.1739999987,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C187)=FALSE,  MAX(0,H68-G68)+IF(AND(H$5-INDEX(Elements_Lifetime,$C187)>=$G$5,INDEX(Elements_Lifetime,$C187)>0),MIN((OFFSET(H187,0,-INDEX(Elements_Lifetime,$C187))),H68)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",60,"FTTH Fiber Cable 48",null,null,832610.4789999997,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C188)=FALSE,  MAX(0,H69-G69)+IF(AND(H$5-INDEX(Elements_Lifetime,$C188)>=$G$5,INDEX(Elements_Lifetime,$C188)>0),MIN((OFFSET(H188,0,-INDEX(Elements_Lifetime,$C188))),H69)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",61,"FTTH Fiber Cable 96",null,null,517845.95500000013,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C189)=FALSE,  MAX(0,H70-G70)+IF(AND(H$5-INDEX(Elements_Lifetime,$C189)>=$G$5,INDEX(Elements_Lifetime,$C189)>0),MIN((OFFSET(H189,0,-INDEX(Elements_Lifetime,$C189))),H70)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",62,"FTTH Fiber Cable 192",null,null,77016.107000000018,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C190)=FALSE,  MAX(0,H71-G71)+IF(AND(H$5-INDEX(Elements_Lifetime,$C190)>=$G$5,INDEX(Elements_Lifetime,$C190)>0),MIN((OFFSET(H190,0,-INDEX(Elements_Lifetime,$C190))),H71)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",63,"FTTC Fiber Cable 12",null,null,5955411.5240000095,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C191)=FALSE,  MAX(0,H72-G72)+IF(AND(H$5-INDEX(Elements_Lifetime,$C191)>=$G$5,INDEX(Elements_Lifetime,$C191)>0),MIN((OFFSET(H191,0,-INDEX(Elements_Lifetime,$C191))),H72)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",64,"FTTC Fiber Cable 24",null,null,2365178.3179999976,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C192)=FALSE,  MAX(0,H73-G73)+IF(AND(H$5-INDEX(Elements_Lifetime,$C192)>=$G$5,INDEX(Elements_Lifetime,$C192)>0),MIN((OFFSET(H192,0,-INDEX(Elements_Lifetime,$C192))),H73)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",65,"FTTC Fiber Cable 48",null,null,{"$f":"G74","v":584963.32400000002},{"$f":"IF(INDEX(Elements_Reusable_Asset,$C193)=FALSE,  MAX(0,H74-G74)+IF(AND(H$5-INDEX(Elements_Lifetime,$C193)>=$G$5,INDEX(Elements_Lifetime,$C193)>0),MIN((OFFSET(H193,0,-INDEX(Elements_Lifetime,$C193))),H74)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",66,"FTTC Fiber Cable 96",null,null,2238383.6169999992,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C194)=FALSE,  MAX(0,H75-G75)+IF(AND(H$5-INDEX(Elements_Lifetime,$C194)>=$G$5,INDEX(Elements_Lifetime,$C194)>0),MIN((OFFSET(H194,0,-INDEX(Elements_Lifetime,$C194))),H75)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",67,"FTTC Fiber Cable 192",null,null,2356585.8240000005,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C195)=FALSE,  MAX(0,H76-G76)+IF(AND(H$5-INDEX(Elements_Lifetime,$C195)>=$G$5,INDEX(Elements_Lifetime,$C195)>0),MIN((OFFSET(H195,0,-INDEX(Elements_Lifetime,$C195))),H76)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",68,"Copper Cable 2",null,null,8484861.9876000006,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C196)=FALSE,  MAX(0,H77-G77)+IF(AND(H$5-INDEX(Elements_Lifetime,$C196)>=$G$5,INDEX(Elements_Lifetime,$C196)>0),MIN((OFFSET(H196,0,-INDEX(Elements_Lifetime,$C196))),H77)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",69,"Copper Cable 4",null,null,13304085.261799995,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C197)=FALSE,  MAX(0,H78-G78)+IF(AND(H$5-INDEX(Elements_Lifetime,$C197)>=$G$5,INDEX(Elements_Lifetime,$C197)>0),MIN((OFFSET(H197,0,-INDEX(Elements_Lifetime,$C197))),H78)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",70,"Copper Cable 10",null,null,11175862.362199998,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C198)=FALSE,  MAX(0,H79-G79)+IF(AND(H$5-INDEX(Elements_Lifetime,$C198)>=$G$5,INDEX(Elements_Lifetime,$C198)>0),MIN((OFFSET(H198,0,-INDEX(Elements_Lifetime,$C198))),H79)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",71,"Copper Cable 20",null,null,3475925.7266000016,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C199)=FALSE,  MAX(0,H80-G80)+IF(AND(H$5-INDEX(Elements_Lifetime,$C199)>=$G$5,INDEX(Elements_Lifetime,$C199)>0),MIN((OFFSET(H199,0,-INDEX(Elements_Lifetime,$C199))),H80)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",72,"Copper Cable 50",null,null,1650141.9987999997,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C200)=FALSE,  MAX(0,H81-G81)+IF(AND(H$5-INDEX(Elements_Lifetime,$C200)>=$G$5,INDEX(Elements_Lifetime,$C200)>0),MIN((OFFSET(H200,0,-INDEX(Elements_Lifetime,$C200))),H81)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",73,"Copper Cable 100",null,null,1455164.3412000008,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C201)=FALSE,  MAX(0,H82-G82)+IF(AND(H$5-INDEX(Elements_Lifetime,$C201)>=$G$5,INDEX(Elements_Lifetime,$C201)>0),MIN((OFFSET(H201,0,-INDEX(Elements_Lifetime,$C201))),H82)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",74,"Copper Cable 200",null,null,513260.0046000001,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C202)=FALSE,  MAX(0,H83-G83)+IF(AND(H$5-INDEX(Elements_Lifetime,$C202)>=$G$5,INDEX(Elements_Lifetime,$C202)>0),MIN((OFFSET(H202,0,-INDEX(Elements_Lifetime,$C202))),H83)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",75,"Copper Cable 400",null,null,3716.954999999999,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C203)=FALSE,  MAX(0,H84-G84)+IF(AND(H$5-INDEX(Elements_Lifetime,$C203)>=$G$5,INDEX(Elements_Lifetime,$C203)>0),MIN((OFFSET(H203,0,-INDEX(Elements_Lifetime,$C203))),H84)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",76,"Copper Cable 1000",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C204)=FALSE,  MAX(0,H85-G85)+IF(AND(H$5-INDEX(Elements_Lifetime,$C204)>=$G$5,INDEX(Elements_Lifetime,$C204)>0),MIN((OFFSET(H204,0,-INDEX(Elements_Lifetime,$C204))),H85)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C205)=FALSE,  MAX(0,H86-G86)+IF(AND(H$5-INDEX(Elements_Lifetime,$C205)>=$G$5,INDEX(Elements_Lifetime,$C205)>0),MIN((OFFSET(H205,0,-INDEX(Elements_Lifetime,$C205))),H86)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C206)=FALSE,  MAX(0,H87-G87)+IF(AND(H$5-INDEX(Elements_Lifetime,$C206)>=$G$5,INDEX(Elements_Lifetime,$C206)>0),MIN((OFFSET(H206,0,-INDEX(Elements_Lifetime,$C206))),H87)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,null,1,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C207)=FALSE,  MAX(0,H88-G88)+IF(AND(H$5-INDEX(Elements_Lifetime,$C207)>=$G$5,INDEX(Elements_Lifetime,$C207)>0),MIN((OFFSET(H207,0,-INDEX(Elements_Lifetime,$C207))),H88)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",80,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C208)=FALSE,  MAX(0,H89-G89)+IF(AND(H$5-INDEX(Elements_Lifetime,$C208)>=$G$5,INDEX(Elements_Lifetime,$C208)>0),MIN((OFFSET(H208,0,-INDEX(Elements_Lifetime,$C208))),H89)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C209)=FALSE,  MAX(0,H90-G90)+IF(AND(H$5-INDEX(Elements_Lifetime,$C209)>=$G$5,INDEX(Elements_Lifetime,$C209)>0),MIN((OFFSET(H209,0,-INDEX(Elements_Lifetime,$C209))),H90)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,null,6125316.7664000019,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C210)=FALSE,  MAX(0,H91-G91)+IF(AND(H$5-INDEX(Elements_Lifetime,$C210)>=$G$5,INDEX(Elements_Lifetime,$C210)>0),MIN((OFFSET(H210,0,-INDEX(Elements_Lifetime,$C210))),H91)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",83,"Aerial Copper Cable 4",null,null,6121253.6311999941,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C211)=FALSE,  MAX(0,H92-G92)+IF(AND(H$5-INDEX(Elements_Lifetime,$C211)>=$G$5,INDEX(Elements_Lifetime,$C211)>0),MIN((OFFSET(H211,0,-INDEX(Elements_Lifetime,$C211))),H92)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",84,"Aerial Copper Cable 20",null,null,10907908.962800004,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C212)=FALSE,  MAX(0,H93-G93)+IF(AND(H$5-INDEX(Elements_Lifetime,$C212)>=$G$5,INDEX(Elements_Lifetime,$C212)>0),MIN((OFFSET(H212,0,-INDEX(Elements_Lifetime,$C212))),H93)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",85,"Poles",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C213)=FALSE,  MAX(0,H94-G94)+IF(AND(H$5-INDEX(Elements_Lifetime,$C213)>=$G$5,INDEX(Elements_Lifetime,$C213)>0),MIN((OFFSET(H213,0,-INDEX(Elements_Lifetime,$C213))),H94)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,null,8798.2451995137781,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C214)=FALSE,  MAX(0,H95-G95)+IF(AND(H$5-INDEX(Elements_Lifetime,$C214)>=$G$5,INDEX(Elements_Lifetime,$C214)>0),MIN((OFFSET(H214,0,-INDEX(Elements_Lifetime,$C214))),H95)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",87,"WDM Transmission Regional",null,null,8798.2451995137781,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C215)=FALSE,  MAX(0,H96-G96)+IF(AND(H$5-INDEX(Elements_Lifetime,$C215)>=$G$5,INDEX(Elements_Lifetime,$C215)>0),MIN((OFFSET(H215,0,-INDEX(Elements_Lifetime,$C215))),H96)), 0)","v":0},0,0,0,0,0,0,8798.2451995137781,0]
[null,"",88,"Core Trench National",null,null,14868.27727052455,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C216)=FALSE,  MAX(0,H97-G97)+IF(AND(H$5-INDEX(Elements_Lifetime,$C216)>=$G$5,INDEX(Elements_Lifetime,$C216)>0),MIN((OFFSET(H216,0,-INDEX(Elements_Lifetime,$C216))),H97)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",89,"WDM Transmission National",null,null,14868.27727052455,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C217)=FALSE,  MAX(0,H98-G98)+IF(AND(H$5-INDEX(Elements_Lifetime,$C217)>=$G$5,INDEX(Elements_Lifetime,$C217)>0),MIN((OFFSET(H217,0,-INDEX(Elements_Lifetime,$C217))),H98)), 0)","v":0},0,0,0,0,0,0,14868.27727052455,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,null,3339940.1519986237,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C218)=FALSE,  MAX(0,H99-G99)+IF(AND(H$5-INDEX(Elements_Lifetime,$C218)>=$G$5,INDEX(Elements_Lifetime,$C218)>0),MIN((OFFSET(H218,0,-INDEX(Elements_Lifetime,$C218))),H99)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",91,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C219)=FALSE,  MAX(0,H100-G100)+IF(AND(H$5-INDEX(Elements_Lifetime,$C219)>=$G$5,INDEX(Elements_Lifetime,$C219)>0),MIN((OFFSET(H219,0,-INDEX(Elements_Lifetime,$C219))),H100)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,null,22559964.002537154,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C220)=FALSE,  MAX(0,H101-G101)+IF(AND(H$5-INDEX(Elements_Lifetime,$C220)>=$G$5,INDEX(Elements_Lifetime,$C220)>0),MIN((OFFSET(H220,0,-INDEX(Elements_Lifetime,$C220))),H101)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",93,"[REA] FTTC Drop",null,null,8187577.1999999974,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C221)=FALSE,  MAX(0,H102-G102)+IF(AND(H$5-INDEX(Elements_Lifetime,$C221)>=$G$5,INDEX(Elements_Lifetime,$C221)>0),MIN((OFFSET(H221,0,-INDEX(Elements_Lifetime,$C221))),H102)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",94,"[REA] Copper Feeder",null,null,3339940.1519986237,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C222)=FALSE,  MAX(0,H103-G103)+IF(AND(H$5-INDEX(Elements_Lifetime,$C222)>=$G$5,INDEX(Elements_Lifetime,$C222)>0),MIN((OFFSET(H222,0,-INDEX(Elements_Lifetime,$C222))),H103)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",95,"[REA] Copper Distribution",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C223)=FALSE,  MAX(0,H104-G104)+IF(AND(H$5-INDEX(Elements_Lifetime,$C223)>=$G$5,INDEX(Elements_Lifetime,$C223)>0),MIN((OFFSET(H223,0,-INDEX(Elements_Lifetime,$C223))),H104)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C224)=FALSE,  MAX(0,H105-G105)+IF(AND(H$5-INDEX(Elements_Lifetime,$C224)>=$G$5,INDEX(Elements_Lifetime,$C224)>0),MIN((OFFSET(H224,0,-INDEX(Elements_Lifetime,$C224))),H105)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C225)=FALSE,  MAX(0,H106-G106)+IF(AND(H$5-INDEX(Elements_Lifetime,$C225)>=$G$5,INDEX(Elements_Lifetime,$C225)>0),MIN((OFFSET(H225,0,-INDEX(Elements_Lifetime,$C225))),H106)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C226)=FALSE,  MAX(0,H107-G107)+IF(AND(H$5-INDEX(Elements_Lifetime,$C226)>=$G$5,INDEX(Elements_Lifetime,$C226)>0),MIN((OFFSET(H226,0,-INDEX(Elements_Lifetime,$C226))),H107)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C227)=FALSE,  MAX(0,H108-G108)+IF(AND(H$5-INDEX(Elements_Lifetime,$C227)>=$G$5,INDEX(Elements_Lifetime,$C227)>0),MIN((OFFSET(H227,0,-INDEX(Elements_Lifetime,$C227))),H108)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C228)=FALSE,  MAX(0,H109-G109)+IF(AND(H$5-INDEX(Elements_Lifetime,$C228)>=$G$5,INDEX(Elements_Lifetime,$C228)>0),MIN((OFFSET(H228,0,-INDEX(Elements_Lifetime,$C228))),H109)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C229)=FALSE,  MAX(0,H110-G110)+IF(AND(H$5-INDEX(Elements_Lifetime,$C229)>=$G$5,INDEX(Elements_Lifetime,$C229)>0),MIN((OFFSET(H229,0,-INDEX(Elements_Lifetime,$C229))),H110)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,null,{"$f":"G111","v":0},{"$f":"IF(INDEX(Elements_Reusable_Asset,$C230)=FALSE,  MAX(0,H111-G111)+IF(AND(H$5-INDEX(Elements_Lifetime,$C230)>=$G$5,INDEX(Elements_Lifetime,$C230)>0),MIN((OFFSET(H230,0,-INDEX(Elements_Lifetime,$C230))),H111)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C231)=FALSE,  MAX(0,H112-G112)+IF(AND(H$5-INDEX(Elements_Lifetime,$C231)>=$G$5,INDEX(Elements_Lifetime,$C231)>0),MIN((OFFSET(H231,0,-INDEX(Elements_Lifetime,$C231))),H112)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C232)=FALSE,  MAX(0,H113-G113)+IF(AND(H$5-INDEX(Elements_Lifetime,$C232)>=$G$5,INDEX(Elements_Lifetime,$C232)>0),MIN((OFFSET(H232,0,-INDEX(Elements_Lifetime,$C232))),H113)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C233)=FALSE,  MAX(0,H114-G114)+IF(AND(H$5-INDEX(Elements_Lifetime,$C233)>=$G$5,INDEX(Elements_Lifetime,$C233)>0),MIN((OFFSET(H233,0,-INDEX(Elements_Lifetime,$C233))),H114)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C234)=FALSE,  MAX(0,H115-G115)+IF(AND(H$5-INDEX(Elements_Lifetime,$C234)>=$G$5,INDEX(Elements_Lifetime,$C234)>0),MIN((OFFSET(H234,0,-INDEX(Elements_Lifetime,$C234))),H115)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C235)=FALSE,  MAX(0,H116-G116)+IF(AND(H$5-INDEX(Elements_Lifetime,$C235)>=$G$5,INDEX(Elements_Lifetime,$C235)>0),MIN((OFFSET(H235,0,-INDEX(Elements_Lifetime,$C235))),H116)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C236)=FALSE,  MAX(0,H117-G117)+IF(AND(H$5-INDEX(Elements_Lifetime,$C236)>=$G$5,INDEX(Elements_Lifetime,$C236)>0),MIN((OFFSET(H236,0,-INDEX(Elements_Lifetime,$C236))),H117)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C237)=FALSE,  MAX(0,H118-G118)+IF(AND(H$5-INDEX(Elements_Lifetime,$C237)>=$G$5,INDEX(Elements_Lifetime,$C237)>0),MIN((OFFSET(H237,0,-INDEX(Elements_Lifetime,$C237))),H118)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C238)=FALSE,  MAX(0,H119-G119)+IF(AND(H$5-INDEX(Elements_Lifetime,$C238)>=$G$5,INDEX(Elements_Lifetime,$C238)>0),MIN((OFFSET(H238,0,-INDEX(Elements_Lifetime,$C238))),H119)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C239)=FALSE,  MAX(0,H120-G120)+IF(AND(H$5-INDEX(Elements_Lifetime,$C239)>=$G$5,INDEX(Elements_Lifetime,$C239)>0),MIN((OFFSET(H239,0,-INDEX(Elements_Lifetime,$C239))),H120)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,null,559468.07567272731,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C240)=FALSE,  MAX(0,H121-G121)+IF(AND(H$5-INDEX(Elements_Lifetime,$C240)>=$G$5,INDEX(Elements_Lifetime,$C240)>0),MIN((OFFSET(H240,0,-INDEX(Elements_Lifetime,$C240))),H121)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C241)=FALSE,  MAX(0,H122-G122)+IF(AND(H$5-INDEX(Elements_Lifetime,$C241)>=$G$5,INDEX(Elements_Lifetime,$C241)>0),MIN((OFFSET(H241,0,-INDEX(Elements_Lifetime,$C241))),H122)), 0)","v":0},0,4,0,0,0,0,4,0]
[null,"",114,"SVO NTE",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C242)=FALSE,  MAX(0,H123-G123)+IF(AND(H$5-INDEX(Elements_Lifetime,$C242)>=$G$5,INDEX(Elements_Lifetime,$C242)>0),MIN((OFFSET(H242,0,-INDEX(Elements_Lifetime,$C242))),H123)), 0)","v":0},0,9,0,0,0,0,9,0]
[null,"Floor Box",115,"Floor Box",null,null,505362.94140045973,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C243)=FALSE,  MAX(0,H124-G124)+IF(AND(H$5-INDEX(Elements_Lifetime,$C243)>=$G$5,INDEX(Elements_Lifetime,$C243)>0),MIN((OFFSET(H243,0,-INDEX(Elements_Lifetime,$C243))),H124)), 0)","v":0},0,0,0,0,0,0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,null,0,{"$f":"IF(INDEX(Elements_Reusable_Asset,$C244)=FALSE,  MAX(0,H125-G125)+IF(AND(H$5-INDEX(Elements_Lifetime,$C244)>=$G$5,INDEX(Elements_Lifetime,$C244)>0),MIN((OFFSET(H244,0,-INDEX(Elements_Lifetime,$C244))),H125)), 0)","v":0},0,0,0,0,0,0,0,0,"Incremental_Network"]

{"sheet":"CAPEX","index":18,"n_rows":125,"n_cols":17,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,"CAPEX"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,"Incremental CAPEX"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,{"$f":"Incremental_Network*Capex_Unit_Cost","v":3000000},0,0,0,0,2601502.7937604939,0,0,0,0]
[null,"",2,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,20000000,0,0,0,0,17343351.958403293,0,0,0,0]
[null,"",4,"Provision System",null,null,3000000,0,0,0,0,2601502.7937604939,0,0,0,0]
[null,"",5,"Eligibility System",null,null,3000000,0,0,0,0,2601502.7937604939,0,0,0,0]
[null,"",6,"Other IT System",null,null,20000000,0,0,0,0,17343351.958403293,0,0,0,0]
[null,"",7,"Rights of Way Trench",null,null,48896723.825259857,0,0,0,0,0,0,0,0,0]
[null,"",8,"Rights of Way Cabinet",null,null,8749840,0,0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench",null,null,31645.461573251807,0,0,0,0,0,0,0,0,0]
[null,"",10,"Layer 2 Switch",null,null,19660000,0,0,0,0,0,0,8282.111327972505,15928877.380926706,31640.189607382217]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,15736000,30965.759999999998,67488.015974399998,116676.88137739466,248451.75120502425,242806.9274176461,250849.80282824388,304781.69686938816,13040958.96145788,386010.31321006303]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,14745000,7257.5999999999995,35150.008319999994,54692.288145653751,173028.8981606419,227631.49445404322,165255.78226860659,229828.58935123699,12183405.832134107,249166.49315813498]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,6381000,0,0,0,0,0,0,0,0,0]
[null,"Core",14,"RADIUS Servers",null,null,2800000,338688,0,0,0,0,0,0,2266303.6924082711,276851.65906459442]
[null,"",15,"DNS Servers",null,null,800000,96768,0,0,0,0,0,0,647515.3406880775,79100.474018455541]
[null,"",16,"Core Layer 3 Routers",null,null,400000,0,0,0,0,0,0,0,323757.67034403875,0]
[null,"",17,"Distribution Layer 3 Routers",null,null,100000,0,0,0,0,0,0,0,80939.417586009688,0]
[null,"",18,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,10160000,232243.19999999998,224960.05324799998,145846.10172174333,141972.42926001386,69373.407833613164,67797.244007633475,0,8223444.8267385839,189841.13764429331]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,29490000,0,0,0,0,0,0,12423.166991958757,23893316.071390059,47460.284411073328]
[null,"CO",21,"Site",null,null,85080000,0,0,0,0,0,0,0,0,0]
[null,"",22,"Rack",null,null,1173500,997.92000000000007,2492.0806679999996,1999.3863516137276,1003.5519914654785,1011.3997680387386,0,0,0,0]
[null,"",23,"Power Generator",null,null,12180000,0,0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,null,105615000,87091.199999999997,210900.04991999999,164076.86443696124,79859.491458757795,78045.083812814817,0,0,85484165.883464128,71190.426616609999]
[null,"",31,"ODF",null,null,8692000,0,0,0,0,0,0,0,0,0]
[null,"",32,"Air Conditioning Unit",null,null,12762000,0,0,0,0,0,0,0,13212667.55394493,0]
[null,"",33,"Power Supply Unit + Backup",null,null,42540000,0,0,0,0,0,0,0,34431628.241088517,0]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,null,52255000,0,0,0,0,0,0,0,0,0]
[null,"Active Cabinet",35,"Cabinet",null,null,101636000,0,0,0,0,0,0,0,0,0]
[null,"",36,"Cabinet Base (Plinth)",null,null,3811350,0,0,0,0,0,0,0,0,0]
[null,"",37,"MSAN SuperVectoring",null,null,50650000,21288.959999999999,56240.013311999995,3646.1525430435831,221831.92071877164,10406.011175041976,1694.931100190837,0,40995815.007313907,17402.10428406022]
[null,"",38,"   SuperVectoring Line Cards",null,null,73683000,1532805.1199999999,1241966.9606399999,1268861.084979167,561678.42325992975,756170.14538638364,393224.01524427417,0,59638591.059899516,1252951.5084523358]
[null,"",39,"MSAN G.fast",null,null,118000,0,0,0,0,0,0,0,95508.512751491435,0]
[null,"",40,"   G.Fast Line Cards",null,null,484500,0,26714.006323199999,0,0,5203.0055875209873,3813.5949754293833,0,392151.47820421698,0]
[null,"",41,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,null,2220180,45984.153599999998,37793.288945663997,38065.832549375009,16850.352697797895,22789.164473341927,11872.992356836814,0,0,0]
[null,"",43,"Batteries",null,null,7622700,0,0,0,0,7709597.0118288929,0,0,0,0]
[null,"Premises",44,"Building Entry Point (BEP)",null,null,72273016.217902213,0,0,0,0,0,0,0,0,0]
[null,"",45,"Splitters",null,null,9178867.9165675007,0,0,0,0,0,0,0,0,0]
[null,"Trenching",46,"FTTC Feeder",null,null,150267875.32798409,0,0,0,0,0,0,0,0,0]
[null,"",47,"FTTC Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,null,83545481.356869727,0,0,0,0,0,0,0,0,0]
[null,"",50,"FTTH Distribution",null,null,244697694.74747327,0,0,0,0,0,0,0,0,0]
[null,"",51,"FTTH Drop",null,null,121106046.54999989,0,0,0,0,0,0,0,0,0]
[null,"",52,"Copper Feeder",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,null,17336230.590477221,0,0,0,0,0,0,0,0,0]
[null,"",56,"FTTH Fiber Cable 4",null,null,9637823.6561644748,0,0,0,0,0,0,0,0,0]
[null,"",57,"FTTH Fiber Cable 8",null,null,1062764.044355412,0,0,0,0,0,0,0,0,0]
[null,"",58,"FTTH Fiber Cable 12",null,null,8340578.013579621,0,0,0,0,0,0,0,0,0]
[null,"",59,"FTTH Fiber Cable 24",null,null,3668568.5244921213,0,0,0,0,0,0,0,0,0]
[null,"",60,"FTTH Fiber Cable 48",null,null,2069470.2440586463,0,0,0,0,0,0,0,0,0]
[null,"",61,"FTTH Fiber Cable 96",null,null,1758715.6822462904,0,0,0,0,0,0,0,0,0]
[null,"",62,"FTTH Fiber Cable 192",null,null,431579.24835901475,0,0,0,0,0,0,0,0,0]
[null,"",63,"FTTC Fiber Cable 12",null,null,7778179.4392342959,0,0,0,0,0,0,0,0,0]
[null,"",64,"FTTC Fiber Cable 24",null,null,3701321.9111356805,0,0,0,0,0,0,0,0,0]
[null,"",65,"FTTC Fiber Cable 48",null,null,1231099.0882704647,0,0,0,0,0,0,0,0,0]
[null,"",66,"FTTC Fiber Cable 96",null,null,6393466.8295060685,0,0,0,0,0,0,0,0,0]
[null,"",67,"FTTC Fiber Cable 192",null,null,11106292.393595815,0,0,0,0,0,0,0,0,0]
[null,"",68,"Copper Cable 2",null,null,6787889.5900799986,0,0,0,0,0,0,0,0,0]
[null,"",69,"Copper Cable 4",null,null,12902247.584504809,0,0,0,0,0,0,0,0,0]
[null,"",70,"Copper Cable 10",null,null,15860601.40137526,0,0,0,0,0,0,0,0,0]
[null,"",71,"Copper Cable 20",null,null,7362578.1870166138,0,0,0,0,0,0,0,0,0]
[null,"",72,"Copper Cable 50",null,null,7086235.0951136639,0,0,0,0,0,0,0,0,0]
[null,"",73,"Copper Cable 100",null,null,11437591.721832005,0,0,0,0,0,0,0,0,0]
[null,"",74,"Copper Cable 200",null,null,5866338.6960542612,0,0,0,0,0,0,0,0,0]
[null,"",75,"Copper Cable 400",null,null,65859.594397826077,0,0,0,0,0,0,0,0,0]
[null,"",76,"Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,null,8000000,0,0,0,0,0,0,0,0,0]
[null,"",80,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,null,35635690.830913439,0,0,0,0,0,0,0,0,0]
[null,"",83,"Aerial Copper Cable 4",null,null,39751102.390280038,0,0,0,0,0,0,0,0,0]
[null,"",84,"Aerial Copper Cable 20",null,null,129840796.395034,0,0,0,0,0,0,0,0,0]
[null,"",85,"Poles",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,null,174290.00115329435,0,0,0,0,0,0,0,0,0]
[null,"",87,"WDM Transmission Regional",null,null,10253.743042148961,0,0,0,0,0,0,0,8299.3198990813598,0]
[null,"",88,"Core Trench National",null,null,294535.10374664632,0,0,0,0,0,0,0,0,0]
[null,"",89,"WDM Transmission National",null,null,17327.943374413782,0,0,0,0,0,0,0,14025.136446884069,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,null,1997431.1682618649,0,0,0,0,0,0,0,0,0]
[null,"",91,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,null,80762090.884955823,0,0,0,0,0,0,0,0,0]
[null,"",93,"[REA] FTTC Drop",null,null,23472083.265360083,0,0,0,0,0,0,0,0,0]
[null,"",94,"[REA] Copper Feeder",null,null,24746486.835129447,0,0,0,0,0,0,0,0,0]
[null,"",95,"[REA] Copper Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,null,19777196.47503091,0,0,0,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,null,0,0,0,339.68411921751544,0,0,0,0,388.78650265439933,0]
[null,"",114,"SVO NTE",null,null,0,0,0,886.16041204028943,0,0,0,0,894.79297155029201,0]
[null,"Floor Box",115,"Floor Box",null,null,101072588.28009194,0,0,0,0,0,0,0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,null,0,0,0,0,0,0,0,0,0,0,"Incremental_CAPEX"]

{"sheet":"OPEX","index":19,"n_rows":125,"n_cols":17,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,"OPEX"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,"Yearly OPEX"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,{"$f":"OPEX_Unit_Cost*Total_NGA_Network","v":270000},272160,274609.44,278179.36271999998,282073.87379807996,287151.20352644543,292319.92518992146,297581.68384334003,302938.15415252012,308391.04092726548]
[null,"",2,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,1800000,1814400,1830729.5999999999,1854529.0847999998,1880492.4919872,1914341.3568429695,1948799.5012661431,1983877.8922889335,2019587.6943501343,2055940.2728484366]
[null,"",4,"Provision System",null,null,270000,272160,274609.44,278179.36271999998,282073.87379807996,287151.20352644543,292319.92518992146,297581.68384334003,302938.15415252012,308391.04092726548]
[null,"",5,"Eligibility System",null,null,270000,272160,274609.44,278179.36271999998,282073.87379807996,287151.20352644543,292319.92518992146,297581.68384334003,302938.15415252012,308391.04092726548]
[null,"",6,"Other IT System",null,null,1800000,1814400,1830729.5999999999,1854529.0847999998,1880492.4919872,1914341.3568429695,1948799.5012661431,1983877.8922889335,2019587.6943501343,2055940.2728484366]
[null,"",7,"Rights of Way Trench",null,null,3178287.0486418912,3178287.0486418912,3178287.0486418917,3178287.0486418917,3178287.0486418926,3178287.0486418926,3178287.0486418926,3178287.0486418926,3178287.0486418926,3178287.0486418926]
[null,"",8,"Rights of Way Cabinet",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench",null,null,468.66276352413297,472.41206563232606,476.66377422301696,482.86040328791614,489.62044893394699,498.43361701475806,507.40542212102366,516.53871971920216,525.83641667414781,535.30147217428248]
[null,"",10,"Layer 2 Switch",null,null,3932000,3963456,3999127.1039999998,4051115.756351999,4107831.3769409275,4181772.3417258644,4257044.2438769294,4335875.3490359243,4418409.0779726831,4507077.9536999622]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,3147200,3178828.8,3222084.0959999999,3290346.7140095998,3394915.7788675586,3515581.5495445114,3642955.8677001768,3789647.6360257049,3942235.1793714622,4117363.0530911358]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,2949000,2974104,3008498.9759999998,3059972.9899199996,3143556.6157719358,3255975.5910970843,3356807.1409309311,3478399.2378132637,3610013.0036508651,3745237.8637055689]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,638100,643204.79999999993,648993.64320000005,657430.56056159991,666634.58840946236,678634.01100083278,690849.42319884768,703284.712816427,715943.83764712256,728830.82672477083]
[null,"Core",14,"RADIUS Servers",null,null,280000,317520,320377.68,324542.58983999991,329086.18609775999,335009.73744751967,341039.912721575,347178.63115056336,353427.84651127353,359789.54774847644]
[null,"",15,"DNS Servers",null,null,80000,90720,91536.48,92726.454239999992,94024.624599360002,95717.067842148492,97439.975063307153,99193.894614446675,100979.38471750672,102797.01364242184]
[null,"",16,"Core Layer 3 Routers",null,null,80000,80640,81365.759999999995,82423.514879999988,83577.44408832,85081.838081909766,86613.311167384134,88172.350768397038,89759.453082228196,91375.123237708292]
[null,"",17,"Distribution Layer 3 Routers",null,null,20000,20160,20341.439999999999,20605.878719999997,20894.36102208,21270.459520477441,21653.327791846034,22043.08769209926,22439.863270557049,22843.780809427073]
[null,"",18,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,1016000,1048320,1082164.608,1112717.4508799999,1145010.9840099839,1174129.3655303547,1203925.0252266394,1225595.6756807189,1238680.4525347489,1251839.1883566037]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,5898000,5945184,5998690.6559999995,6076673.634527999,6161747.0654113917,6272658.5125887971,6385566.3658153946,6503813.0235538874,6627613.6169590233,6760616.9305499429]
[null,"CO",21,"Site",null,null,42540000,42540000,42540000.000000007,42540000.000000007,42540000.000000015,42540000.000000015,42540000.000000015,42540000.000000015,42540000.000000015,42540000.000000015]
[null,"",22,"Rack",null,null,93880,94711.680000000008,95767.499519999998,97177.324043519984,98621.384024217594,100481.65077473543,102247.01383309696,103999.28773132432,105826.39518394704,107594.20761240151]
[null,"",23,"Power Generator",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,null,9857400,9944726.4000000004,10055587.4496,10203619.024569599,10355245.322542846,10550573.33134722,10735936.452475183,10919925.211789053,11111771.494314438,11297391.799302161]
[null,"",31,"ODF",null,null,695360,700922.88,707231.18591999996,716425.19133695983,726455.14401567739,739531.3366079597,752842.90066690277,766394.0728789072,780189.16619072738,794232.57118216052]
[null,"",32,"Air Conditioning Unit",null,null,1020960,1029127.6800000001,1038389.8291199999,1051888.8968985598,1066615.3414551397,1085814.4176013323,1105359.0771181562,1125255.5405062833,1145510.1402353961,1166129.3227596332]
[null,"",33,"Power Supply Unit + Backup",null,null,3403200,3430425.6,3461299.4304,3506296.3229951998,3555384.4715171326,3619381.392004441,3684530.2570605208,3750851.8016876103,3818367.1341179875,3887097.7425321108]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,null,1567650,1580191.2,1594412.9208,1615140.2887703998,1637752.2528131856,1667231.7933638229,1697241.9656443719,1727792.3210259704,1758892.5828044377,1790552.6492949177]
[null,"Active Cabinet",35,"Cabinet",null,null,3049080,3049080,3049080.0000000009,3049080.0000000009,3049080.0000000014,3049080.0000000014,3049080.0000000014,3049080.0000000014,3049080.0000000014,3049080.0000000014]
[null,"",36,"Cabinet Base (Plinth)",null,null,114340.5,114340.5,114340.50000000003,114340.50000000003,114340.50000000004,114340.50000000004,114340.50000000004,114340.50000000004,114340.50000000004,114340.50000000004]
[null,"",37,"MSAN SuperVectoring",null,null,1519500,1532321.28,1547942.9011199998,1568189.7941068797,1597979.8366076562,1627126.3419379627,1656479.5760762217,1686230.0791825172,1716582.2206078023,1747480.7005787429]
[null,"",38,"   SuperVectoring Line Cards",null,null,2210490,2276074.08,2336987.3587199999,2410393.2691507195,2463977.970709295,2536151.3352348469,2596872.7754121991,2636110.814010459,2675583.4372699633,2700957.2677834197]
[null,"",39,"MSAN G.fast",null,null,3540,3568.32,3600.4348799999998,3647.2405334399996,3698.3019009081595,3764.8713351245069,3832.639019156748,3901.6265215015696,3971.8557988885968,4043.3492032685922]
[null,"",40,"   G.Fast Line Cards",null,null,14535,14651.28,15652.738079999999,15856.223675039997,16078.210806490559,16559.052736691687,17003.275648547096,17309.334610220943,17469.433556128661,17783.883360138978]
[null,"",41,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,null,66605.399999999994,68575.247999999992,70422.675523199985,72628.922548022383,74240.903337408658,76415.721111779232,78246.248775336891,79429.511112518172,80616.891789221481,81384.395700705354]
[null,"",43,"Batteries",null,null,228681,232815.55248000001,237260.0013768432,242747.82520868955,248607.75770922736,255613.52432147338,262816.7134368525,270222.88842150295,277837.7694172209,285667.23775939824]
[null,"Premises",44,"Building Entry Point (BEP)",null,null,2890920.6487160884,2914048.0139058172,2940274.4460309693,2978498.0138293714,3020196.9860229832,3074560.5317713972,3129902.6213432821,3186240.8685274608,3243593.2041609553,3301977.8818358523]
[null,"",45,"Splitters",null,null,367154.71666270006,370091.95439600165,373422.78198556567,378277.27815137798,383573.16004549729,390477.47692631627,397506.07151098998,404661.18079818774,411945.08205255511,419360.09352950111]
[null,"Trenching",46,"FTTC Feeder",null,null,2768538.4531730465,2790686.7607984305,2815802.9416456167,2852408.379887009,2892342.0972054279,2944404.2549551255,2997403.5315443175,3051356.7951121153,3106281.2174241333,3162194.2793377675]
[null,"",47,"FTTC Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,null,1640182.5474651363,1653304.0078448574,1668183.743915461,1689870.1325863618,1713528.3144425713,1744371.8241025375,1775770.516936383,1807734.3862412381,1840273.6051935803,1873398.5300870647]
[null,"",50,"FTTH Distribution",null,null,4685639.2257793723,4723124.3395856079,4765632.4586418774,4827585.6806042213,4895171.8801326808,4983284.9739750698,5072984.103506621,5164297.8173697395,5257255.1780823953,5351885.771287878]
[null,"",51,"FTTH Drop",null,null,2420260.7550000004,2439622.8410400003,2461579.4466093606,2493579.9794152817,2528490.0991270957,2574002.9209113833,2620334.9734877888,2667501.0030105687,2715516.0210647588,2764395.3094439246]
[null,"",52,"Copper Feeder",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,null,346724.61180954444,349498.40870402078,352643.89438235696,357228.26500932756,362229.46071945818,368749.59101240843,375387.08365063177,382144.05115634314,389022.64407715731,396025.05167054618]
[null,"",56,"FTTH Fiber Cable 4",null,null,192756.4731232895,194298.52490827581,196047.21163245029,198595.82538367211,201376.16693904356,205000.93794394634,208690.95482693735,212447.39201382225,216271.44507007103,220164.33108133232]
[null,"",57,"FTTH Fiber Cable 8",null,null,21255.280887108242,21425.323134205108,21618.151042412956,21899.187005964319,22205.775624047823,22605.479585280686,23012.378217815734,23426.601025736418,23848.279844199671,24277.548881395269]
[null,"",58,"FTTH Fiber Cable 12",null,null,166811.56027159243,168146.05275376517,169659.36722854906,171864.93900252017,174271.04814855548,177407.92701522948,180601.2697015036,183852.09255613066,187161.430222141,190530.33596613954]
[null,"",59,"FTTH Fiber Cable 24",null,null,73371.370489842418,73958.341453761168,74623.966526845019,75594.078091693984,76652.395184977708,78032.138298307313,79436.716787676836,80866.577689855025,82322.176088272419,83803.975257861312]
[null,"",60,"FTTH Fiber Cable 48",null,null,41389.404881172923,41720.520120222303,42096.004801304305,42643.25286372126,43240.258403813357,44018.583055082003,44810.917550073478,45617.514065974799,46438.629319162348,47274.524646907266]
[null,"",61,"FTTH Fiber Cable 96",null,null,35174.313644925809,35455.708154085216,35774.809527471982,36239.882051329114,36747.240400047725,37408.690727248584,38082.047160339062,38767.524009225155,39465.33944139121,40175.715551336252]
[null,"",62,"FTTH Fiber Cable 192",null,null,8631.5849671802935,8700.6376469177358,8778.9433857399963,8893.0696497546141,9017.5726248511801,9179.8889320985036,9345.1269328762755,9513.3392176680481,9684.5793235860729,9858.9017514106217]
[null,"",63,"FTTC Fiber Cable 12",null,null,155563.58878468591,156808.09749496341,158219.37037241808,160276.2221872595,162520.08929788115,165445.45090524299,168423.46902153737,171455.09146392503,174541.28311027569,177683.02620626066]
[null,"",64,"FTTC Fiber Cable 24",null,null,74026.438222713608,74618.649728495322,75290.217576051771,76268.99040454044,77336.756270204016,78728.817883067692,80145.936604962888,81588.563463852232,83057.157606201567,84552.186443113198]
[null,"",65,"FTTC Fiber Cable 48",null,null,24621.981765409291,24818.957619532568,25042.328238108359,25367.878505203767,25723.028804276619,26186.043322753601,26657.392102563164,27137.2251604093,27625.695213296665,28122.957727136007]
[null,"",66,"FTTC Fiber Cable 96",null,null,127869.33659012138,128892.29128284234,130052.32190438794,131743.00208914495,133587.40411839299,135991.97739252407,138439.83298558951,140931.74997933011,143468.52147895805,146050.95486557929]
[null,"",67,"FTTC Fiber Cable 192",null,null,222125.84787191628,223902.85465489159,225917.98034678563,228854.91409129382,232058.88288857194,236235.94278056626,240488.18975061644,244816.97716612753,249223.68275511783,253709.70904470995]
[null,"",68,"Copper Cable 2",null,null,135757.79180159999,136843.85413601279,138075.44882323689,139870.42965793895,141828.61567315011,144381.53075526684,146980.39830886162,149626.04547842112,152319.31429703272,155061.06195437929]
[null,"",69,"Copper Cable 4",null,null,258044.95169009618,260109.31130361694,262450.29510534951,265862.14894171903,269584.2190269031,274436.73496938735,279376.59619883634,284405.37493041536,289524.67167916283,294736.1157693878]
[null,"",70,"Copper Cable 10",null,null,317212.02802750521,319749.72425172525,322627.47176999075,326821.62890300062,331397.13170764263,337362.28007838025,343434.80111979105,349616.62753994734,355909.7268356664,362316.10191870836]
[null,"",71,"Copper Cable 20",null,null,147251.56374033226,148429.57625025493,149765.44243650723,151712.3931881818,153836.36669281634,156605.42129328707,159424.31887656622,162293.9566163444,165215.24783543861,168189.1222964765]
[null,"",72,"Copper Cable 50",null,null,141724.70190227329,142858.49951749147,144144.22601314887,146018.10095131979,148062.3543646383,150727.47674320178,153440.57132457942,156202.50160842185,159014.14663737343,161876.40127684615]
[null,"",73,"Copper Cable 100",null,null,228751.83443664011,230581.8491121332,232657.08575414243,235681.62786894623,238981.17065911149,243282.83173097554,247661.92270213304,252119.83731077146,256657.99438236534,261277.83828124794]
[null,"",74,"Copper Cable 200",null,null,117326.77392108523,118265.3881124539,119329.77660546599,120881.06370133703,122573.39859315577,124779.71976783258,127025.75472365356,129312.21830867931,131639.83823823553,134009.3553265238]
[null,"",75,"Copper Cable 400",null,null,1317.1918879565214,1327.7294230601735,1339.678987867715,1357.0948147099953,1376.0941421159355,1400.8638366740222,1426.0793857341546,1451.7488146773692,1477.880293341562,1504.48213862171]
[null,"",76,"Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,null,20327200,20694715.776000001,21089777.900163837,21577584.462994624,22098467.351931322,22721202.161908746,23361485.638831332,24019812.304133594,24696690.614864081,25392643.356390953]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,null,2500000,2500000,2500000.0000000005,2500000.0000000005,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009,2500000.0000000009]
[null,"",80,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,null,3385390.6289367764,3412473.7539682705,3443186.0177539852,3487947.4359847861,3536778.7000885736,3600440.7166901683,3665248.6495905914,3731223.1252832222,3798385.1415383196,3866756.0740860091]
[null,"",83,"Aerial Copper Cable 4",null,null,3776354.7270766036,3806565.5648932164,3840824.654977255,3890755.3754919595,3945225.9507488469,4016240.0178623265,4088532.3381838482,4162125.9202711578,4237044.1868360387,4313310.9821990868]
[null,"",84,"Aerial Copper Cable 20",null,null,12334875.657528231,12433554.662788454,12545456.654753551,12708547.591265347,12886467.257543063,13118423.66817884,13354555.294206057,13594937.289501766,13839646.160712795,14088759.791605627]
[null,"",85,"Poles",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,null,3105.5892891362146,3130.4340034493043,3158.6079094803481,3199.6698123035922,3244.4651896758428,3302.865563090008,3362.3171432256281,3422.8388518036891,3484.4499511361555,3547.1700502566068]
[null,"",87,"WDM Transmission Regional",null,null,2050.7486084297925,2067.1545972972308,2085.7589886729056,2112.8738555256532,2142.4540895030123,2181.0182631140669,2220.27659185012,2260.2415705034218,2300.9259187724838,2342.3425853103886]
[null,"",88,"Core Trench National",null,null,5248.1786529205001,5290.1640821438632,5337.7755588831587,5407.1666411486394,5482.8669741247204,5581.5585796589658,5682.0266340928265,5784.3031135064975,5888.4205695496139,5994.4121398015077]
[null,"",89,"WDM Transmission National",null,null,3465.588674882757,3493.3133842818188,3524.7532047403552,3570.5749964019792,3620.5630463516072,3685.7331811859367,3752.0763784472829,3819.6137532593343,3888.3668008180025,3958.3574032327265]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,null,794571.76216047269,794571.76216047269,794571.76216047292,794571.76216047292,794571.76216047304,794571.76216047304,794571.76216047304,794571.76216047304,794571.76216047304,794571.76216047304]
[null,"",91,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,null,8121587.0409133751,8186559.7372406814,8260238.7748758476,8367621.8789492324,8484768.5852545239,8637494.4197891057,8792969.3193453085,8951242.7670935243,9112365.1369012073,9276387.7093654294]
[null,"",93,"[REA] FTTC Drop",null,null,2456273.1599999992,2475923.3452799991,2498206.6553875189,2530683.3419075566,2566112.9086942626,2612302.9410507595,2659324.3939896729,2707192.233081487,2755921.6932769539,2805528.2837559385]
[null,"",94,"[REA] Copper Feeder",null,null,2855648.829958823,2878494.0205984935,2904400.4667838803,2942157.6728520701,2983347.8802719996,3037048.1421168959,3091715.0086749997,3147365.87883115,3204018.4646501103,3261690.7970138122]
[null,"",95,"[REA] Copper Distribution",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,null,13287366.797227273,13393665.731605092,13514208.723189536,13689893.436590999,13881551.944703273,14131419.879707936,14385785.437542677,14644729.575418446,14908334.707775977,15176684.732515944]
[null,"L2 WAP Equipment",113,"SVC NTE",null,null,0,0,0,26.375524761599998,26.744782108262399,27.226188186211125,27.716259573562922,28.215152245887055,28.723024986313021,29.240039436066656]
[null,"",114,"SVO NTE",null,null,0,0,0,74.181163391999988,75.219699679488002,76.573654273718788,77.951980050645716,79.355115691557344,80.783507774005372,82.237610913937473]
[null,"Floor Box",115,"Floor Box",null,null,4042903.5312036779,4075246.7594533074,4111923.9802883868,4165378.9920321354,4223694.2979205856,4299720.7952831564,4377115.7695982531,4455903.8534510219,4536110.12281314,4617760.1050237762]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,null,0,0,0,0,0,0,0,0,0,0,"Opex_Table"]

{"sheet":"Depreciation","index":20,"n_rows":1517,"n_cols":19,"rows_kept":1517,"cut":false,"hidden":false,"merged":[[1028,3,1037,4],[1028,5,1037,5],[1184,3,1193,4],[1184,5,1193,5],[1196,2,1205,2],[1196,3,1205,4],[1196,5,1205,5],[1208,2,1217,2],[1208,3,1217,4],[1208,5,1217,5],[1136,3,1145,4],[1136,5,1145,5],[1148,2,1157,2],[1148,3,1157,4],[1148,5,1157,5],[1160,2,1169,2],[1160,3,1169,4],[1160,5,1169,5],[1172,2,1181,2],[1172,3,1181,4],[1172,5,1181,5],[1088,3,1097,4],[1088,5,1097,5],[1100,2,1109,2],[1100,3,1109,4],[1100,5,1109,5],[1112,2,1121,2],[1112,3,1121,4],[1112,5,1121,5],[1124,2,1133,2],[1124,3,1133,4],[1124,5,1133,5],[1040,3,1049,4],[1040,5,1049,5],[1052,2,1061,2],[1052,3,1061,4],[1052,5,1061,5],[1064,2,1073,2],[1064,3,1073,4],[1064,5,1073,5],[1076,2,1085,2],[1076,3,1085,4],[1076,5,1085,5],[1292,5,1301,5],[1304,3,1313,4],[1304,5,1313,5],[1316,3,1325,4],[1316,5,1325,5],[1376,3,1385,4],[1376,5,1385,5],[1388,3,1397,4],[1388,5,1397,5],[1340,3,1349,4],[1340,5,1349,5],[1352,3,1361,4],[1352,5,1361,5],[1364,3,1373,4],[1364,5,1373,5],[956,5,965,5],[968,3,977,4],[968,5,977,5],[980,3,989,4],[980,5,989,5],[1328,3,1337,4],[1328,5,1337,5],[1004,3,1013,4],[1004,5,1013,5],[1016,3,1025,4],[1016,5,1025,5],[1220,3,1229,4],[1220,5,1229,5],[1232,3,1241,4],[1232,5,1241,5],[1244,3,1253,4],[1244,5,1253,5],[1256,3,1265,4],[1256,5,1265,5],[1268,3,1277,4],[1268,5,1277,5],[1280,3,1289,4],[1280,5,1289,5],[1292,3,1301,4],[812,5,821,5],[824,3,833,4],[824,5,833,5],[836,3,845,4],[836,5,845,5],[992,3,1001,4],[992,5,1001,5],[860,3,869,4],[860,5,869,5],[872,3,881,4],[872,5,881,5],[884,3,893,4],[884,5,893,5],[896,3,905,4],[896,5,905,5],[908,3,917,4],[908,5,917,5],[920,3,929,4],[920,5,929,5],[932,3,941,4],[932,5,941,5],[944,3,953,4],[944,5,953,5],[956,3,965,4],[668,5,677,5],[680,3,689,4],[680,5,689,5],[692,3,701,4],[692,5,701,5],[848,3,857,4],[848,5,857,5],[716,3,725,4],[716,5,725,5],[728,3,737,4],[728,5,737,5],[740,3,749,4],[740,5,749,5],[752,3,761,4],[752,5,761,5],[764,3,773,4],[764,5,773,5],[776,3,785,4],[776,5,785,5],[788,3,797,4],[788,5,797,5],[800,3,809,4],[800,5,809,5],[812,3,821,4],[524,5,533,5],[536,3,545,4],[536,5,545,5],[548,3,557,4],[548,5,557,5],[704,3,713,4],[704,5,713,5],[572,3,581,4],[572,5,581,5],[584,3,593,4],[584,5,593,5],[596,3,605,4],[596,5,605,5],[608,3,617,4],[608,5,617,5],[620,3,629,4],[620,5,629,5],[632,3,641,4],[632,5,641,5],[644,3,653,4],[644,5,653,5],[656,3,665,4],[656,5,665,5],[668,3,677,4],[380,5,389,5],[392,3,401,4],[392,5,401,5],[404,3,413,4],[404,5,413,5],[560,3,569,4],[560,5,569,5],[428,3,437,4],[428,5,437,5],[440,3,449,4],[440,5,449,5],[452,3,461,4],[452,5,461,5],[464,3,473,4],[464,5,473,5],[476,3,485,4],[476,5,485,5],[488,3,497,4],[488,5,497,5],[500,3,509,4],[500,5,509,5],[512,3,521,4],[512,5,521,5],[524,3,533,4],[236,5,245,5],[248,3,257,4],[248,5,257,5],[260,3,269,4],[260,5,269,5],[416,3,425,4],[416,5,425,5],[284,3,293,4],[284,5,293,5],[296,3,305,4],[296,5,305,5],[308,3,317,4],[308,5,317,5],[320,3,329,4],[320,5,329,5],[332,3,341,4],[332,5,341,5],[344,3,353,4],[344,5,353,5],[356,3,365,4],[356,5,365,5],[368,3,377,4],[368,5,377,5],[380,3,389,4],[8,3,17,4],[8,5,17,5],[20,3,29,4],[20,5,29,5],[104,3,113,4],[104,5,113,5],[272,3,281,4],[272,5,281,5],[140,3,149,4],[140,5,149,5],[152,3,161,4],[152,5,161,5],[164,3,173,4],[164,5,173,5],[176,3,185,4],[176,5,185,5],[188,3,197,4],[188,5,197,5],[200,3,209,4],[200,5,209,5],[212,3,221,4],[212,5,221,5],[224,3,233,4],[224,5,233,5],[392,2,401,2],[548,2,557,2],[560,2,569,2],[464,2,473,2],[524,2,533,2],[488,2,497,2],[500,2,509,2],[32,3,41,4],[32,5,41,5],[44,3,53,4],[44,5,53,5],[56,3,65,4],[56,5,65,5],[116,3,125,4],[116,5,125,5],[128,3,137,4],[128,5,137,5],[68,3,77,4],[68,5,77,5],[80,3,89,4],[80,5,89,5],[92,3,101,4],[92,5,101,5],[236,3,245,4],[752,2,761,2],[776,2,785,2],[788,2,797,2],[800,2,809,2],[764,2,773,2],[716,2,725,2],[728,2,737,2],[632,2,641,2],[8,2,17,2],[20,2,29,2],[32,2,41,2],[44,2,53,2],[104,2,113,2],[56,2,65,2],[68,2,77,2],[80,2,89,2],[92,2,101,2],[116,2,125,2],[128,2,137,2],[344,2,353,2],[404,2,413,2],[356,2,365,2],[368,2,377,2],[380,2,389,2],[416,2,425,2],[428,2,437,2],[440,2,449,2],[452,2,461,2],[476,2,485,2],[740,2,749,2],[584,2,593,2],[644,2,653,2],[704,2,713,2],[608,2,617,2],[656,2,665,2],[668,2,677,2],[596,2,605,2],[680,2,689,2],[692,2,701,2],[572,2,581,2],[620,2,629,2],[512,2,521,2],[536,2,545,2],[896,2,905,2],[908,2,917,2],[920,2,929,2],[932,2,941,2],[824,2,833,2],[884,2,893,2],[812,2,821,2],[836,2,845,2],[848,2,857,2],[860,2,869,2],[872,2,881,2],[296,2,305,2],[308,2,317,2],[320,2,329,2],[332,2,341,2],[140,2,149,2],[152,2,161,2],[176,2,185,2],[188,2,197,2],[200,2,209,2],[164,2,173,2],[224,2,233,2],[284,2,293,2],[212,2,221,2],[236,2,245,2],[248,2,257,2],[260,2,269,2],[272,2,281,2],[944,2,953,2],[956,2,965,2],[968,2,977,2],[980,2,989,2],[1280,2,1289,2],[1292,2,1301,2],[1304,2,1313,2],[1016,2,1025,2],[1220,2,1229,2],[1232,2,1241,2],[1244,2,1253,2],[1256,2,1265,2],[992,2,1001,2],[1040,2,1049,2],[1088,2,1097,2],[1136,2,1145,2],[1184,2,1193,2],[1028,2,1037,2],[1388,2,1397,2],[1316,2,1325,2],[1328,2,1337,2],[1340,2,1349,2],[1352,2,1361,2],[1364,2,1373,2],[1376,2,1385,2],[1268,2,1277,2],[1004,2,1013,2]]}
[null,"Depreciation"]
[]
[null,"Includes Grouped Data"]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,"Index","Component Name",null,"Lifetime",{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10,null,"Initial Investment","NPV"]
[]
[]
[null,null,1,{"$f":"INDEX(Elements_List,C9)","v":"Billing System"},null,{"$f":"INDEX(Elements_Lifetime,C9)","v":5},{"$f":"IF($F9>G$6-$G$6,INDEX(Incremental_CAPEX,$C9,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,G$6+4))/(1+WACC))^$F9),0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C9,$G$6)","v":3000000},{"$f":"R9 - NPV(WACC,G9:P9)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F9>H$6-$H$6,INDEX(Incremental_CAPEX,$C9,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,H$6+4))/(1+WACC))^$F9),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C9,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F9>I$6-$I$6,INDEX(Incremental_CAPEX,$C9,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,I$6+4))/(1+WACC))^$F9),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C9,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F9>J$6-$J$6,INDEX(Incremental_CAPEX,$C9,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,J$6+4))/(1+WACC))^$F9),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C9,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F9>K$6-$K$6,INDEX(Incremental_CAPEX,$C9,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,K$6+4))/(1+WACC))^$F9),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C9,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F9>L$6-$L$6,INDEX(Incremental_CAPEX,$C9,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,L$6+4))/(1+WACC))^$F9),0)","v":700322.58606840996},{"$f":"IF($F9>M$6-$L$6,INDEX(Incremental_CAPEX,$C9,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))/(1+WACC))^$F9),0)","v":677590.26892277948},{"$f":"IF($F9>N$6-$L$6,INDEX(Incremental_CAPEX,$C9,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1+WACC))^$F9),0)","v":655595.83779294998},{"$f":"IF($F9>O$6-$L$6,INDEX(Incremental_CAPEX,$C9,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1+WACC))^$F9),0)","v":634315.34106110688},{"$f":"IF($F9>P$6-$L$6,INDEX(Incremental_CAPEX,$C9,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1+WACC))^$F9),0)","v":613725.60457368277},null,{"$f":"INDEX(Incremental_CAPEX,$C9,$L$6)","v":2601502.7937604939},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F9>M$6-$M$6,INDEX(Incremental_CAPEX,$C9,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,M$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>N$6-$M$6,INDEX(Incremental_CAPEX,$C9,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>O$6-$M$6,INDEX(Incremental_CAPEX,$C9,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>P$6-$M$6,INDEX(Incremental_CAPEX,$C9,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1+WACC))^$F9),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C9,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F9>N$6-$N$6,INDEX(Incremental_CAPEX,$C9,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,N$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>O$6-$N$6,INDEX(Incremental_CAPEX,$C9,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>P$6-$N$6,INDEX(Incremental_CAPEX,$C9,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1+WACC))^$F9),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C9,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F9>O$6-$O$6,INDEX(Incremental_CAPEX,$C9,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,O$6+4))/(1+WACC))^$F9),0)","v":0},{"$f":"IF($F9>P$6-$O$6,INDEX(Incremental_CAPEX,$C9,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1+WACC))^$F9),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C9,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F9>P$6-$P$6,INDEX(Incremental_CAPEX,$C9,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C9,P$6+4))/(1+WACC))^$F9),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C9,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G9:G18)","v":807597.73283512925},{"$f":"SUM(H9:H18)","v":781383.28801482893},756019.75830894348,731479.52319997177,{"$f":"SUM(K9:K18)","v":707735.8587263372},700322.58606840996,{"$f":"SUM(M9:M18)","v":677590.26892277948},655595.83779294998,634315.34106110688,613725.60457368277]
[]
[null,null,{"$f":"C9+1","v":2},{"$f":"INDEX(Elements_List,C21)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C21)","v":0},{"$f":"IF($F21>G$6-$G$6,INDEX(Incremental_CAPEX,$C21,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,G$6+4))/(1+WACC))^$F21),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C21,$G$6)","v":0},{"$f":"R21 - NPV(WACC,G21:P21)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F21>H$6-$H$6,INDEX(Incremental_CAPEX,$C21,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,H$6+4))/(1+WACC))^$F21),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C21,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F21>I$6-$I$6,INDEX(Incremental_CAPEX,$C21,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,I$6+4))/(1+WACC))^$F21),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C21,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F21>J$6-$J$6,INDEX(Incremental_CAPEX,$C21,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,J$6+4))/(1+WACC))^$F21),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C21,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F21>K$6-$K$6,INDEX(Incremental_CAPEX,$C21,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,K$6+4))/(1+WACC))^$F21),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C21,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F21>L$6-$L$6,INDEX(Incremental_CAPEX,$C21,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,L$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>M$6-$L$6,INDEX(Incremental_CAPEX,$C21,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>N$6-$L$6,INDEX(Incremental_CAPEX,$C21,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>O$6-$L$6,INDEX(Incremental_CAPEX,$C21,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>P$6-$L$6,INDEX(Incremental_CAPEX,$C21,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1+WACC))^$F21),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C21,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F21>M$6-$M$6,INDEX(Incremental_CAPEX,$C21,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,M$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>N$6-$M$6,INDEX(Incremental_CAPEX,$C21,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>O$6-$M$6,INDEX(Incremental_CAPEX,$C21,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>P$6-$M$6,INDEX(Incremental_CAPEX,$C21,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1+WACC))^$F21),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C21,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F21>N$6-$N$6,INDEX(Incremental_CAPEX,$C21,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,N$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>O$6-$N$6,INDEX(Incremental_CAPEX,$C21,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>P$6-$N$6,INDEX(Incremental_CAPEX,$C21,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1+WACC))^$F21),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C21,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F21>O$6-$O$6,INDEX(Incremental_CAPEX,$C21,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,O$6+4))/(1+WACC))^$F21),0)","v":0},{"$f":"IF($F21>P$6-$O$6,INDEX(Incremental_CAPEX,$C21,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1+WACC))^$F21),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C21,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F21>P$6-$P$6,INDEX(Incremental_CAPEX,$C21,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C21,P$6+4))/(1+WACC))^$F21),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C21,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G21:G30)","v":0},{"$f":"SUM(H21:H30)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C21+1","v":3},{"$f":"INDEX(Elements_List,C33)","v":"Network Management System"},null,{"$f":"INDEX(Elements_Lifetime,C33)","v":5},{"$f":"IF($F33>G$6-$G$6,INDEX(Incremental_CAPEX,$C33,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,G$6+4))/(1+WACC))^$F33),0)","v":5383984.8855675291},5209221.9200988598,5040131.7220596224,4876530.1546664778,4718239.0581755806,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C33,$G$6)","v":20000000},{"$f":"R33 - NPV(WACC,G33:P33)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F33>H$6-$H$6,INDEX(Incremental_CAPEX,$C33,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,H$6+4))/(1+WACC))^$F33),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C33,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F33>I$6-$I$6,INDEX(Incremental_CAPEX,$C33,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,I$6+4))/(1+WACC))^$F33),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C33,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F33>J$6-$J$6,INDEX(Incremental_CAPEX,$C33,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,J$6+4))/(1+WACC))^$F33),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C33,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F33>K$6-$K$6,INDEX(Incremental_CAPEX,$C33,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,K$6+4))/(1+WACC))^$F33),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C33,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F33>L$6-$L$6,INDEX(Incremental_CAPEX,$C33,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,L$6+4))/(1+WACC))^$F33),0)","v":4668817.240456067},{"$f":"IF($F33>M$6-$L$6,INDEX(Incremental_CAPEX,$C33,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))/(1+WACC))^$F33),0)","v":4517268.4594851956},{"$f":"IF($F33>N$6-$L$6,INDEX(Incremental_CAPEX,$C33,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1+WACC))^$F33),0)","v":4370638.9186196662},{"$f":"IF($F33>O$6-$L$6,INDEX(Incremental_CAPEX,$C33,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1+WACC))^$F33),0)","v":4228768.9404073786},{"$f":"IF($F33>P$6-$L$6,INDEX(Incremental_CAPEX,$C33,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1+WACC))^$F33),0)","v":4091504.0304912184},null,{"$f":"INDEX(Incremental_CAPEX,$C33,$L$6)","v":17343351.958403293},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F33>M$6-$M$6,INDEX(Incremental_CAPEX,$C33,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,M$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>N$6-$M$6,INDEX(Incremental_CAPEX,$C33,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>O$6-$M$6,INDEX(Incremental_CAPEX,$C33,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>P$6-$M$6,INDEX(Incremental_CAPEX,$C33,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1+WACC))^$F33),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C33,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F33>N$6-$N$6,INDEX(Incremental_CAPEX,$C33,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,N$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>O$6-$N$6,INDEX(Incremental_CAPEX,$C33,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>P$6-$N$6,INDEX(Incremental_CAPEX,$C33,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1+WACC))^$F33),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C33,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F33>O$6-$O$6,INDEX(Incremental_CAPEX,$C33,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,O$6+4))/(1+WACC))^$F33),0)","v":0},{"$f":"IF($F33>P$6-$O$6,INDEX(Incremental_CAPEX,$C33,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1+WACC))^$F33),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C33,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F33>P$6-$P$6,INDEX(Incremental_CAPEX,$C33,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C33,P$6+4))/(1+WACC))^$F33),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C33,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G33:G42)","v":5383984.8855675291},{"$f":"SUM(H33:H42)","v":5209221.9200988598},5040131.7220596224,4876530.1546664778,4718239.0581755806,4668817.240456067,4517268.4594851956,4370638.9186196662,4228768.9404073786,4091504.0304912184]
[]
[null,null,{"$f":"C33+1","v":4},{"$f":"INDEX(Elements_List,C45)","v":"Provision System"},null,{"$f":"INDEX(Elements_Lifetime,C45)","v":5},{"$f":"IF($F45>G$6-$G$6,INDEX(Incremental_CAPEX,$C45,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,G$6+4))/(1+WACC))^$F45),0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C45,$G$6)","v":3000000},{"$f":"R45 - NPV(WACC,G45:P45)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F45>H$6-$H$6,INDEX(Incremental_CAPEX,$C45,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,H$6+4))/(1+WACC))^$F45),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C45,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F45>I$6-$I$6,INDEX(Incremental_CAPEX,$C45,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,I$6+4))/(1+WACC))^$F45),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C45,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F45>J$6-$J$6,INDEX(Incremental_CAPEX,$C45,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,J$6+4))/(1+WACC))^$F45),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C45,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F45>K$6-$K$6,INDEX(Incremental_CAPEX,$C45,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,K$6+4))/(1+WACC))^$F45),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C45,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F45>L$6-$L$6,INDEX(Incremental_CAPEX,$C45,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,L$6+4))/(1+WACC))^$F45),0)","v":700322.58606840996},{"$f":"IF($F45>M$6-$L$6,INDEX(Incremental_CAPEX,$C45,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))/(1+WACC))^$F45),0)","v":677590.26892277948},{"$f":"IF($F45>N$6-$L$6,INDEX(Incremental_CAPEX,$C45,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1+WACC))^$F45),0)","v":655595.83779294998},{"$f":"IF($F45>O$6-$L$6,INDEX(Incremental_CAPEX,$C45,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1+WACC))^$F45),0)","v":634315.34106110688},{"$f":"IF($F45>P$6-$L$6,INDEX(Incremental_CAPEX,$C45,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1+WACC))^$F45),0)","v":613725.60457368277},null,{"$f":"INDEX(Incremental_CAPEX,$C45,$L$6)","v":2601502.7937604939},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F45>M$6-$M$6,INDEX(Incremental_CAPEX,$C45,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,M$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>N$6-$M$6,INDEX(Incremental_CAPEX,$C45,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>O$6-$M$6,INDEX(Incremental_CAPEX,$C45,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>P$6-$M$6,INDEX(Incremental_CAPEX,$C45,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1+WACC))^$F45),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C45,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F45>N$6-$N$6,INDEX(Incremental_CAPEX,$C45,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,N$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>O$6-$N$6,INDEX(Incremental_CAPEX,$C45,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>P$6-$N$6,INDEX(Incremental_CAPEX,$C45,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1+WACC))^$F45),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C45,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F45>O$6-$O$6,INDEX(Incremental_CAPEX,$C45,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,O$6+4))/(1+WACC))^$F45),0)","v":0},{"$f":"IF($F45>P$6-$O$6,INDEX(Incremental_CAPEX,$C45,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1+WACC))^$F45),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C45,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F45>P$6-$P$6,INDEX(Incremental_CAPEX,$C45,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C45,P$6+4))/(1+WACC))^$F45),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C45,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G45:G54)","v":807597.73283512925},{"$f":"SUM(H45:H54)","v":781383.28801482893},756019.75830894348,731479.52319997177,707735.8587263372,700322.58606840996,677590.26892277948,655595.83779294998,634315.34106110688,613725.60457368277]
[]
[null,null,{"$f":"C45+1","v":5},{"$f":"INDEX(Elements_List,C57)","v":"Eligibility System"},null,{"$f":"INDEX(Elements_Lifetime,C57)","v":5},{"$f":"IF($F57>G$6-$G$6,INDEX(Incremental_CAPEX,$C57,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,G$6+4))/(1+WACC))^$F57),0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C57,$G$6)","v":3000000},{"$f":"R57 - NPV(WACC,G57:P57)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F57>H$6-$H$6,INDEX(Incremental_CAPEX,$C57,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,H$6+4))/(1+WACC))^$F57),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C57,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F57>I$6-$I$6,INDEX(Incremental_CAPEX,$C57,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,I$6+4))/(1+WACC))^$F57),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C57,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F57>J$6-$J$6,INDEX(Incremental_CAPEX,$C57,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,J$6+4))/(1+WACC))^$F57),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C57,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F57>K$6-$K$6,INDEX(Incremental_CAPEX,$C57,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,K$6+4))/(1+WACC))^$F57),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C57,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F57>L$6-$L$6,INDEX(Incremental_CAPEX,$C57,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,L$6+4))/(1+WACC))^$F57),0)","v":700322.58606840996},{"$f":"IF($F57>M$6-$L$6,INDEX(Incremental_CAPEX,$C57,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))/(1+WACC))^$F57),0)","v":677590.26892277948},{"$f":"IF($F57>N$6-$L$6,INDEX(Incremental_CAPEX,$C57,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1+WACC))^$F57),0)","v":655595.83779294998},{"$f":"IF($F57>O$6-$L$6,INDEX(Incremental_CAPEX,$C57,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1+WACC))^$F57),0)","v":634315.34106110688},{"$f":"IF($F57>P$6-$L$6,INDEX(Incremental_CAPEX,$C57,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1+WACC))^$F57),0)","v":613725.60457368277},null,{"$f":"INDEX(Incremental_CAPEX,$C57,$L$6)","v":2601502.7937604939},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F57>M$6-$M$6,INDEX(Incremental_CAPEX,$C57,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,M$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>N$6-$M$6,INDEX(Incremental_CAPEX,$C57,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>O$6-$M$6,INDEX(Incremental_CAPEX,$C57,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>P$6-$M$6,INDEX(Incremental_CAPEX,$C57,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1+WACC))^$F57),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C57,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F57>N$6-$N$6,INDEX(Incremental_CAPEX,$C57,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,N$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>O$6-$N$6,INDEX(Incremental_CAPEX,$C57,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>P$6-$N$6,INDEX(Incremental_CAPEX,$C57,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1+WACC))^$F57),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C57,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F57>O$6-$O$6,INDEX(Incremental_CAPEX,$C57,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,O$6+4))/(1+WACC))^$F57),0)","v":0},{"$f":"IF($F57>P$6-$O$6,INDEX(Incremental_CAPEX,$C57,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1+WACC))^$F57),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C57,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F57>P$6-$P$6,INDEX(Incremental_CAPEX,$C57,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C57,P$6+4))/(1+WACC))^$F57),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C57,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G57:G66)","v":807597.73283512925},{"$f":"SUM(H57:H66)","v":781383.28801482893},756019.75830894348,731479.52319997177,707735.8587263372,700322.58606840996,677590.26892277948,655595.83779294998,634315.34106110688,613725.60457368277]
[]
[null,null,{"$f":"C57+1","v":6},{"$f":"INDEX(Elements_List,C69)","v":"Other IT System"},null,{"$f":"INDEX(Elements_Lifetime,C69)","v":5},{"$f":"IF($F69>G$6-$G$6,INDEX(Incremental_CAPEX,$C69,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,G$6+4))/(1+WACC))^$F69),0)","v":5383984.8855675291},5209221.9200988598,5040131.7220596224,4876530.1546664778,4718239.0581755806,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C69,$G$6)","v":20000000},{"$f":"R69 - NPV(WACC,G69:P69)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F69>H$6-$H$6,INDEX(Incremental_CAPEX,$C69,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,H$6+4))/(1+WACC))^$F69),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C69,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F69>I$6-$I$6,INDEX(Incremental_CAPEX,$C69,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,I$6+4))/(1+WACC))^$F69),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C69,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F69>J$6-$J$6,INDEX(Incremental_CAPEX,$C69,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,J$6+4))/(1+WACC))^$F69),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C69,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F69>K$6-$K$6,INDEX(Incremental_CAPEX,$C69,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,K$6+4))/(1+WACC))^$F69),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C69,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F69>L$6-$L$6,INDEX(Incremental_CAPEX,$C69,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,L$6+4))/(1+WACC))^$F69),0)","v":4668817.240456067},{"$f":"IF($F69>M$6-$L$6,INDEX(Incremental_CAPEX,$C69,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))/(1+WACC))^$F69),0)","v":4517268.4594851956},{"$f":"IF($F69>N$6-$L$6,INDEX(Incremental_CAPEX,$C69,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1+WACC))^$F69),0)","v":4370638.9186196662},{"$f":"IF($F69>O$6-$L$6,INDEX(Incremental_CAPEX,$C69,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1+WACC))^$F69),0)","v":4228768.9404073786},{"$f":"IF($F69>P$6-$L$6,INDEX(Incremental_CAPEX,$C69,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1+WACC))^$F69),0)","v":4091504.0304912184},null,{"$f":"INDEX(Incremental_CAPEX,$C69,$L$6)","v":17343351.958403293},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F69>M$6-$M$6,INDEX(Incremental_CAPEX,$C69,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,M$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>N$6-$M$6,INDEX(Incremental_CAPEX,$C69,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>O$6-$M$6,INDEX(Incremental_CAPEX,$C69,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>P$6-$M$6,INDEX(Incremental_CAPEX,$C69,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1+WACC))^$F69),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C69,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F69>N$6-$N$6,INDEX(Incremental_CAPEX,$C69,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,N$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>O$6-$N$6,INDEX(Incremental_CAPEX,$C69,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>P$6-$N$6,INDEX(Incremental_CAPEX,$C69,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1+WACC))^$F69),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C69,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F69>O$6-$O$6,INDEX(Incremental_CAPEX,$C69,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,O$6+4))/(1+WACC))^$F69),0)","v":0},{"$f":"IF($F69>P$6-$O$6,INDEX(Incremental_CAPEX,$C69,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1+WACC))^$F69),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C69,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F69>P$6-$P$6,INDEX(Incremental_CAPEX,$C69,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C69,P$6+4))/(1+WACC))^$F69),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C69,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G69:G78)","v":5383984.8855675291},{"$f":"SUM(H69:H78)","v":5209221.9200988598},5040131.7220596224,4876530.1546664778,4718239.0581755806,4668817.240456067,4517268.4594851956,4370638.9186196662,4228768.9404073786,4091504.0304912184]
[]
[null,null,{"$f":"C69+1","v":7},{"$f":"INDEX(Elements_List,C81)","v":"Rights of Way Trench"},null,{"$f":"INDEX(Elements_Lifetime,C81)","v":36},{"$f":"IF($F81>G$6-$G$6,INDEX(Incremental_CAPEX,$C81,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,G$6+4))/(1+WACC))^$F81),0)","v":3917754.663663954},3960944.7251406787,4004610.9219475868,4048758.5030897716,4093392.7754383422,4138519.1043683477,4184142.9144037375,4230269.6898694308,4276904.9755505705,4324054.3773590513,null,{"$f":"INDEX(Incremental_CAPEX,$C81,$G$6)","v":48896723.825259857},{"$f":"R81 - NPV(WACC,G81:P81)","v":22050020.823692959}]
[null,null,null,null,null,null,"-",{"$f":"IF($F81>H$6-$H$6,INDEX(Incremental_CAPEX,$C81,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,H$6+4))/(1+WACC))^$F81),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C81,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F81>I$6-$I$6,INDEX(Incremental_CAPEX,$C81,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,I$6+4))/(1+WACC))^$F81),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C81,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F81>J$6-$J$6,INDEX(Incremental_CAPEX,$C81,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,J$6+4))/(1+WACC))^$F81),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C81,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F81>K$6-$K$6,INDEX(Incremental_CAPEX,$C81,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,K$6+4))/(1+WACC))^$F81),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C81,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F81>L$6-$L$6,INDEX(Incremental_CAPEX,$C81,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,L$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>M$6-$L$6,INDEX(Incremental_CAPEX,$C81,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>N$6-$L$6,INDEX(Incremental_CAPEX,$C81,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>O$6-$L$6,INDEX(Incremental_CAPEX,$C81,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>P$6-$L$6,INDEX(Incremental_CAPEX,$C81,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1+WACC))^$F81),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C81,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F81>M$6-$M$6,INDEX(Incremental_CAPEX,$C81,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,M$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>N$6-$M$6,INDEX(Incremental_CAPEX,$C81,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>O$6-$M$6,INDEX(Incremental_CAPEX,$C81,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>P$6-$M$6,INDEX(Incremental_CAPEX,$C81,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1+WACC))^$F81),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C81,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F81>N$6-$N$6,INDEX(Incremental_CAPEX,$C81,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,N$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>O$6-$N$6,INDEX(Incremental_CAPEX,$C81,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>P$6-$N$6,INDEX(Incremental_CAPEX,$C81,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1+WACC))^$F81),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C81,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F81>O$6-$O$6,INDEX(Incremental_CAPEX,$C81,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,O$6+4))/(1+WACC))^$F81),0)","v":0},{"$f":"IF($F81>P$6-$O$6,INDEX(Incremental_CAPEX,$C81,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1+WACC))^$F81),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C81,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F81>P$6-$P$6,INDEX(Incremental_CAPEX,$C81,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C81,P$6+4))/(1+WACC))^$F81),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C81,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G81:G90)","v":3917754.663663954},{"$f":"SUM(H81:H90)","v":3960944.7251406787},4004610.9219475868,4048758.5030897716,4093392.7754383422,4138519.1043683477,4184142.9144037375,4230269.6898694308,4276904.9755505705,4324054.3773590513]
[]
[null,null,{"$f":"C81+1","v":8},{"$f":"INDEX(Elements_List,C93)","v":"Rights of Way Cabinet"},null,{"$f":"INDEX(Elements_Lifetime,C93)","v":15},{"$f":"IF($F93>G$6-$G$6,INDEX(Incremental_CAPEX,$C93,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,G$6+4))/(1+WACC))^$F93),0)","v":989583.68796864245},1000493.0439617913,1011522.6667394803,1022673.8821452761,1033948.0306390942,1045346.4674583301,1056870.5627807714,1068521.7018893017,1080301.2853384227,1092210.7291226119,null,{"$f":"INDEX(Incremental_CAPEX,$C93,$G$6)","v":8749840},{"$f":"R93 - NPV(WACC,G93:P93)","v":1968644.7371901004}]
[null,null,null,null,null,null,"-",{"$f":"IF($F93>H$6-$H$6,INDEX(Incremental_CAPEX,$C93,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,H$6+4))/(1+WACC))^$F93),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C93,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F93>I$6-$I$6,INDEX(Incremental_CAPEX,$C93,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,I$6+4))/(1+WACC))^$F93),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C93,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F93>J$6-$J$6,INDEX(Incremental_CAPEX,$C93,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,J$6+4))/(1+WACC))^$F93),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C93,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F93>K$6-$K$6,INDEX(Incremental_CAPEX,$C93,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,K$6+4))/(1+WACC))^$F93),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C93,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F93>L$6-$L$6,INDEX(Incremental_CAPEX,$C93,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,L$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>M$6-$L$6,INDEX(Incremental_CAPEX,$C93,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>N$6-$L$6,INDEX(Incremental_CAPEX,$C93,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>O$6-$L$6,INDEX(Incremental_CAPEX,$C93,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>P$6-$L$6,INDEX(Incremental_CAPEX,$C93,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1+WACC))^$F93),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C93,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F93>M$6-$M$6,INDEX(Incremental_CAPEX,$C93,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,M$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>N$6-$M$6,INDEX(Incremental_CAPEX,$C93,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>O$6-$M$6,INDEX(Incremental_CAPEX,$C93,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>P$6-$M$6,INDEX(Incremental_CAPEX,$C93,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1+WACC))^$F93),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C93,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F93>N$6-$N$6,INDEX(Incremental_CAPEX,$C93,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,N$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>O$6-$N$6,INDEX(Incremental_CAPEX,$C93,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>P$6-$N$6,INDEX(Incremental_CAPEX,$C93,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1+WACC))^$F93),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C93,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F93>O$6-$O$6,INDEX(Incremental_CAPEX,$C93,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,O$6+4))/(1+WACC))^$F93),0)","v":0},{"$f":"IF($F93>P$6-$O$6,INDEX(Incremental_CAPEX,$C93,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1+WACC))^$F93),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C93,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F93>P$6-$P$6,INDEX(Incremental_CAPEX,$C93,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C93,P$6+4))/(1+WACC))^$F93),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C93,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G93:G102)","v":989583.68796864245},{"$f":"SUM(H93:H102)","v":1000493.0439617913},1011522.6667394803,1022673.8821452761,1033948.0306390942,1045346.4674583301,1056870.5627807714,1068521.7018893017,1080301.2853384227,1092210.7291226119]
[]
[null,null,{"$f":"C93+1","v":9},{"$f":"INDEX(Elements_List,C105)","v":"OLO Trench"},null,{"$f":"INDEX(Elements_Lifetime,C105)","v":36},{"$f":"IF($F105>G$6-$G$6,INDEX(Incremental_CAPEX,$C105,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,G$6+4))/(1+WACC))^$F105),0)","v":2252.4120163848092},2301.7765876598883,2352.2230484291831,2403.775109723651,2456.4570022326729,2510.2934876930503,2565.3098705276111,2621.5320097388803,2678.9863310634332,2737.6998393926083,null,{"$f":"INDEX(Incremental_CAPEX,$C105,$G$6)","v":31645.461573251807},{"$f":"R105 - NPV(WACC,G105:P105)","v":15540.380419810966}]
[null,null,null,null,null,null,"-",{"$f":"IF($F105>H$6-$H$6,INDEX(Incremental_CAPEX,$C105,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,H$6+4))/(1+WACC))^$F105),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C105,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F105>I$6-$I$6,INDEX(Incremental_CAPEX,$C105,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,I$6+4))/(1+WACC))^$F105),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C105,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F105>J$6-$J$6,INDEX(Incremental_CAPEX,$C105,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,J$6+4))/(1+WACC))^$F105),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C105,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F105>K$6-$K$6,INDEX(Incremental_CAPEX,$C105,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,K$6+4))/(1+WACC))^$F105),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C105,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F105>L$6-$L$6,INDEX(Incremental_CAPEX,$C105,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,L$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>M$6-$L$6,INDEX(Incremental_CAPEX,$C105,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>N$6-$L$6,INDEX(Incremental_CAPEX,$C105,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>O$6-$L$6,INDEX(Incremental_CAPEX,$C105,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>P$6-$L$6,INDEX(Incremental_CAPEX,$C105,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1+WACC))^$F105),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C105,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F105>M$6-$M$6,INDEX(Incremental_CAPEX,$C105,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,M$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>N$6-$M$6,INDEX(Incremental_CAPEX,$C105,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>O$6-$M$6,INDEX(Incremental_CAPEX,$C105,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>P$6-$M$6,INDEX(Incremental_CAPEX,$C105,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1+WACC))^$F105),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C105,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F105>N$6-$N$6,INDEX(Incremental_CAPEX,$C105,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,N$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>O$6-$N$6,INDEX(Incremental_CAPEX,$C105,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>P$6-$N$6,INDEX(Incremental_CAPEX,$C105,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1+WACC))^$F105),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C105,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F105>O$6-$O$6,INDEX(Incremental_CAPEX,$C105,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,O$6+4))/(1+WACC))^$F105),0)","v":0},{"$f":"IF($F105>P$6-$O$6,INDEX(Incremental_CAPEX,$C105,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1+WACC))^$F105),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C105,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F105>P$6-$P$6,INDEX(Incremental_CAPEX,$C105,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C105,P$6+4))/(1+WACC))^$F105),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C105,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G105:G114)","v":2252.4120163848092},{"$f":"SUM(H105:H114)","v":2301.7765876598883},2352.2230484291831,2403.775109723651,2456.4570022326729,2510.2934876930503,2565.3098705276111,2621.5320097388803,2678.9863310634332,2737.6998393926083]
[]
[null,null,{"$f":"C105+1","v":10},{"$f":"INDEX(Elements_List,C117)","v":"Layer 2 Switch"},null,{"$f":"INDEX(Elements_Lifetime,C117)","v":8},{"$f":"IF($F117>G$6-$G$6,INDEX(Incremental_CAPEX,$C117,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,G$6+4))/(1+WACC))^$F117),0)","v":3845134.4395545423},3720322.2211763649,3599561.3799610329,3482720.409096722,3369672.0704538026,3260293.2560243527,3154464.8538593156,3052071.6183573115,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C117,$G$6)","v":19660000},{"$f":"R117 - NPV(WACC,G117:P117)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F117>H$6-$H$6,INDEX(Incremental_CAPEX,$C117,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,H$6+4))/(1+WACC))^$F117),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C117,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F117>I$6-$I$6,INDEX(Incremental_CAPEX,$C117,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,I$6+4))/(1+WACC))^$F117),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C117,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F117>J$6-$J$6,INDEX(Incremental_CAPEX,$C117,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,J$6+4))/(1+WACC))^$F117),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C117,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F117>K$6-$K$6,INDEX(Incremental_CAPEX,$C117,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,K$6+4))/(1+WACC))^$F117),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C117,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F117>L$6-$L$6,INDEX(Incremental_CAPEX,$C117,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,L$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>M$6-$L$6,INDEX(Incremental_CAPEX,$C117,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>N$6-$L$6,INDEX(Incremental_CAPEX,$C117,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>O$6-$L$6,INDEX(Incremental_CAPEX,$C117,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>P$6-$L$6,INDEX(Incremental_CAPEX,$C117,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1+WACC))^$F117),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C117,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F117>M$6-$M$6,INDEX(Incremental_CAPEX,$C117,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,M$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>N$6-$M$6,INDEX(Incremental_CAPEX,$C117,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>O$6-$M$6,INDEX(Incremental_CAPEX,$C117,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1+WACC))^$F117),0)","v":0},{"$f":"IF($F117>P$6-$M$6,INDEX(Incremental_CAPEX,$C117,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1+WACC))^$F117),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C117,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F117>N$6-$N$6,INDEX(Incremental_CAPEX,$C117,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,N$6+4))/(1+WACC))^$F117),0)","v":1619.8286622284784},{"$f":"IF($F117>O$6-$N$6,INDEX(Incremental_CAPEX,$C117,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1+WACC))^$F117),0)","v":1567.2493800464192},{"$f":"IF($F117>P$6-$N$6,INDEX(Incremental_CAPEX,$C117,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1+WACC))^$F117),0)","v":1516.3768098020148},null,{"$f":"INDEX(Incremental_CAPEX,$C117,$N$6)","v":8282.111327972505},4269.2667941042591]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F117>O$6-$O$6,INDEX(Incremental_CAPEX,$C117,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,O$6+4))/(1+WACC))^$F117),0)","v":3115395.473084569},{"$f":"IF($F117>P$6-$O$6,INDEX(Incremental_CAPEX,$C117,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1+WACC))^$F117),0)","v":3014270.4210913121},null,{"$f":"INDEX(Incremental_CAPEX,$C117,$O$6)","v":15928877.380926706},10495583.60746846]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F117>P$6-$P$6,INDEX(Incremental_CAPEX,$C117,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C117,P$6+4))/(1+WACC))^$F117),0)","v":6188.2392031221298},null,{"$f":"INDEX(Incremental_CAPEX,$C117,$P$6)","v":31640.189607382217},25935.69181689353]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G117:G126)","v":3845134.4395545423},{"$f":"SUM(H117:H126)","v":3720322.2211763649},3599561.3799610329,3482720.409096722,3369672.0704538026,3260293.2560243527,3154464.8538593156,3053691.4470195398,3116962.7224646155,3021975.037104236]
[]
[null,null,{"$f":"C117+1","v":11},{"$f":"INDEX(Elements_List,C129)","v":"Layer 2 Switch Core Facing Cards"},null,{"$f":"INDEX(Elements_Lifetime,C129)","v":8},{"$f":"IF($F129>G$6-$G$6,INDEX(Incremental_CAPEX,$C129,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,G$6+4))/(1+WACC))^$F129),0)","v":3077672.2045183252},2977771.6415275321,2881113.8288436835,2787593.5075048837,2697108.8352319957,2609561.2755238661,2524855.4903525021,2442899.2363413353,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C129,$G$6)","v":15736000},{"$f":"R129 - NPV(WACC,G129:P129)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F129>H$6-$H$6,INDEX(Incremental_CAPEX,$C129,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,H$6+4))/(1+WACC))^$F129),0)","v":6056.3331751261676},5859.7459320251382,5669.5398676064169,5485.5078502131691,5307.4494716365989,5135.1708288742948,4968.484312972666,4807.2084047235048,0,null,{"$f":"INDEX(Incremental_CAPEX,$C129,$H$6)","v":30965.759999999998},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F129>I$6-$I$6,INDEX(Incremental_CAPEX,$C129,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,I$6+4))/(1+WACC))^$F129),0)","v":13199.414775196976},12770.964674092869,12356.421969056129,11955.335229068589,11567.267676463669,11191.796711281795,10828.51345106515,10477.022285590594,null,{"$f":"INDEX(Incremental_CAPEX,$C129,$I$6)","v":67488.015974399998},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F129>J$6-$J$6,INDEX(Incremental_CAPEX,$C129,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,J$6+4))/(1+WACC))^$F129),0)","v":22819.852232148536},22079.124846687697,21362.441309275913,20669.021161892659,19998.109280013134,19348.975050288562,18720.911574918817,null,{"$f":"INDEX(Incremental_CAPEX,$C129,$J$6)","v":116676.88137739466},9444.9270332134474]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F129>K$6-$K$6,INDEX(Incremental_CAPEX,$C129,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,K$6+4))/(1+WACC))^$F129),0)","v":48592.593343137109},47015.288448536798,45489.182523972144,44012.613662134238,42583.973900859979,41201.707472084468,null,{"$f":"INDEX(Incremental_CAPEX,$C129,$K$6)","v":248451.75120502425},42661.50631123918]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F129>L$6-$L$6,INDEX(Incremental_CAPEX,$C129,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,L$6+4))/(1+WACC))^$F129),0)","v":47488.56962238103},{"$f":"IF($F129>M$6-$L$6,INDEX(Incremental_CAPEX,$C129,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))/(1+WACC))^$F129),0)","v":45947.101094986043},{"$f":"IF($F129>N$6-$L$6,INDEX(Incremental_CAPEX,$C129,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1+WACC))^$F129),0)","v":44455.668297027492},{"$f":"IF($F129>O$6-$L$6,INDEX(Incremental_CAPEX,$C129,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1+WACC))^$F129),0)","v":43012.647079730545},{"$f":"IF($F129>P$6-$L$6,INDEX(Incremental_CAPEX,$C129,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1+WACC))^$F129),0)","v":41616.466013832433},null,{"$f":"INDEX(Incremental_CAPEX,$C129,$L$6)","v":242806.9274176461},66400.155735651555]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F129>M$6-$M$6,INDEX(Incremental_CAPEX,$C129,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,M$6+4))/(1+WACC))^$F129),0)","v":49061.608138878277},{"$f":"IF($F129>N$6-$M$6,INDEX(Incremental_CAPEX,$C129,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1+WACC))^$F129),0)","v":47469.079127142693},{"$f":"IF($F129>O$6-$M$6,INDEX(Incremental_CAPEX,$C129,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1+WACC))^$F129),0)","v":45928.243256937269},{"$f":"IF($F129>P$6-$M$6,INDEX(Incremental_CAPEX,$C129,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1+WACC))^$F129),0)","v":44437.422580255021},null,{"$f":"INDEX(Incremental_CAPEX,$C129,$M$6)","v":250849.80282824388},97219.624315027904]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F129>N$6-$N$6,INDEX(Incremental_CAPEX,$C129,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,N$6+4))/(1+WACC))^$F129),0)","v":59609.694770007998},{"$f":"IF($F129>O$6-$N$6,INDEX(Incremental_CAPEX,$C129,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1+WACC))^$F129),0)","v":57674.777185708233},{"$f":"IF($F129>P$6-$N$6,INDEX(Incremental_CAPEX,$C129,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1+WACC))^$F129),0)","v":55802.666600714147},null,{"$f":"INDEX(Incremental_CAPEX,$C129,$N$6)","v":304781.69686938816},157109.01802303671]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F129>O$6-$O$6,INDEX(Incremental_CAPEX,$C129,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,O$6+4))/(1+WACC))^$F129),0)","v":2550571.7409724887},{"$f":"IF($F129>P$6-$O$6,INDEX(Incremental_CAPEX,$C129,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1+WACC))^$F129),0)","v":2467780.7431210987},null,{"$f":"INDEX(Incremental_CAPEX,$C129,$O$6)","v":13040958.96145788},8592725.766439626]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F129>P$6-$P$6,INDEX(Incremental_CAPEX,$C129,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C129,P$6+4))/(1+WACC))^$F129),0)","v":75496.518278089978},null,{"$f":"INDEX(Incremental_CAPEX,$C129,$P$6)","v":386010.31321006303},316415.44016610103]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G129:G138)","v":3077672.2045183252},{"$f":"SUM(H129:H138)","v":2983827.9747026581},2900172.9895509058,2828853.8642787314,2785622.4832410896,2742690.3596047652,2702724.8417775691,2674604.6825019154,2774756.079301802,2755533.4579265839]
[]
[null,null,{"$f":"C129+1","v":12},{"$f":"INDEX(Elements_List,C141)","v":"Layer 2 Aggregation Switch Network Facing Cards"},null,{"$f":"INDEX(Elements_Lifetime,C141)","v":8},{"$f":"IF($F141>G$6-$G$6,INDEX(Incremental_CAPEX,$C141,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,G$6+4))/(1+WACC))^$F141),0)","v":2883850.8296659067},2790241.6658822736,2699671.0349707748,2612040.3068225412,2527254.0528403516,2445219.942018264,2365848.6403944865,2289053.7137679835,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C141,$G$6)","v":14745000},{"$f":"R141 - NPV(WACC,G141:P141)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F141>H$6-$H$6,INDEX(Incremental_CAPEX,$C141,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,H$6+4))/(1+WACC))^$F141),0)","v":1419.4530879201955},1373.3779528183918,1328.7984064702539,1285.6659023937116,1243.9334699148278,1203.5556630174128,1164.4885108529686,1126.6894698570713,0,null,{"$f":"INDEX(Incremental_CAPEX,$C141,$H$6)","v":7257.5999999999995},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F141>I$6-$I$6,INDEX(Incremental_CAPEX,$C141,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,I$6+4))/(1+WACC))^$F141),0)","v":6874.69519541509},6651.5441010900349,6435.6364422167335,6226.7370984732233,6024.6185814914934,5829.0607871259335,5639.8507557630974,5456.7824404117673,null,{"$f":"INDEX(Incremental_CAPEX,$C141,$I$6)","v":35150.008319999994},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F141>J$6-$J$6,INDEX(Incremental_CAPEX,$C141,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,J$6+4))/(1+WACC))^$F141),0)","v":10696.805733819627},10349.589771884861,10013.644363723086,9688.6036696371848,9374.1137250061565,9069.8320548227639,8775.4273007431966,null,{"$f":"INDEX(Incremental_CAPEX,$C141,$J$6)","v":54692.288145653751},4427.3095468187967]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F141>K$6-$K$6,INDEX(Incremental_CAPEX,$C141,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,K$6+4))/(1+WACC))^$F141),0)","v":33841.270363970485},32742.790169516702,31679.966400623456,30651.641657557775,29656.696109527482,28694.046275201694,null,{"$f":"INDEX(Incremental_CAPEX,$C141,$K$6)","v":173028.8981606419},29710.69189532724]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F141>L$6-$L$6,INDEX(Incremental_CAPEX,$C141,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,L$6+4))/(1+WACC))^$F141),0)","v":44520.53402098221},{"$f":"IF($F141>M$6-$L$6,INDEX(Incremental_CAPEX,$C141,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))/(1+WACC))^$F141),0)","v":43075.40727654942},{"$f":"IF($F141>N$6-$L$6,INDEX(Incremental_CAPEX,$C141,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1+WACC))^$F141),0)","v":41677.189028463283},{"$f":"IF($F141>O$6-$L$6,INDEX(Incremental_CAPEX,$C141,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1+WACC))^$F141),0)","v":40324.356637247387},{"$f":"IF($F141>P$6-$L$6,INDEX(Incremental_CAPEX,$C141,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1+WACC))^$F141),0)","v":39015.43688796791},null,{"$f":"INDEX(Incremental_CAPEX,$C141,$L$6)","v":227631.49445404322},62250.146002173336]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F141>M$6-$M$6,INDEX(Incremental_CAPEX,$C141,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,M$6+4))/(1+WACC))^$F141),0)","v":32320.991848247511},{"$f":"IF($F141>N$6-$M$6,INDEX(Incremental_CAPEX,$C141,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1+WACC))^$F141),0)","v":31271.859560110897},{"$f":"IF($F141>O$6-$M$6,INDEX(Incremental_CAPEX,$C141,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1+WACC))^$F141),0)","v":30256.781875347184},{"$f":"IF($F141>P$6-$M$6,INDEX(Incremental_CAPEX,$C141,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1+WACC))^$F141),0)","v":29274.65338901935},null,{"$f":"INDEX(Incremental_CAPEX,$C141,$M$6)","v":165255.78226860659},64046.711964292015]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F141>N$6-$N$6,INDEX(Incremental_CAPEX,$C141,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,N$6+4))/(1+WACC))^$F141),0)","v":44950.24537684027},{"$f":"IF($F141>O$6-$N$6,INDEX(Incremental_CAPEX,$C141,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1+WACC))^$F141),0)","v":43491.170296288132},{"$f":"IF($F141>P$6-$N$6,INDEX(Incremental_CAPEX,$C141,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1+WACC))^$F141),0)","v":42079.456472005906},null,{"$f":"INDEX(Incremental_CAPEX,$C141,$N$6)","v":229828.58935123699},118472.15353639318]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F141>O$6-$O$6,INDEX(Incremental_CAPEX,$C141,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,O$6+4))/(1+WACC))^$F141),0)","v":2382850.1198478397},{"$f":"IF($F141>P$6-$O$6,INDEX(Incremental_CAPEX,$C141,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1+WACC))^$F141),0)","v":2305503.3289368381},null,{"$f":"INDEX(Incremental_CAPEX,$C141,$O$6)","v":12183405.832134107},8027681.5168403964]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F141>P$6-$P$6,INDEX(Incremental_CAPEX,$C141,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C141,P$6+4))/(1+WACC))^$F141),0)","v":48732.383724586776},null,{"$f":"INDEX(Incremental_CAPEX,$C141,$P$6)","v":249166.49315813498},204243.57305803656]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G141:G150)","v":2883850.8296659067},{"$f":"SUM(H141:H150)","v":2791661.1189701939},2707919.1081190081,2630717.4550639209,2579166.2153208177,2539967.581140874,2489841.7838340532,2453972.3124139411,2542415.4970466928,2507531.5154267745]
[]
[null,null,{"$f":"C141+1","v":13},{"$f":"INDEX(Elements_List,C153)","v":"Other Operator Reception Manhole"},null,{"$f":"INDEX(Elements_Lifetime,C153)","v":23},{"$f":"IF($F153>G$6-$G$6,INDEX(Incremental_CAPEX,$C153,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,G$6+4))/(1+WACC))^$F153),0)","v":537326.36312191933},549102.57695729216,561136.88200466265,573434.93467233342,586002.51533623284,598845.5310568295,611970.01835558971,625382.1460522858,639088.21816448763,653094.67687059951,null,{"$f":"INDEX(Incremental_CAPEX,$C153,$G$6)","v":6381000},{"$f":"R153 - NPV(WACC,G153:P153)","v":2539036.5310556451}]
[null,null,null,null,null,null,"-",{"$f":"IF($F153>H$6-$H$6,INDEX(Incremental_CAPEX,$C153,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,H$6+4))/(1+WACC))^$F153),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C153,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F153>I$6-$I$6,INDEX(Incremental_CAPEX,$C153,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,I$6+4))/(1+WACC))^$F153),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C153,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F153>J$6-$J$6,INDEX(Incremental_CAPEX,$C153,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,J$6+4))/(1+WACC))^$F153),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C153,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F153>K$6-$K$6,INDEX(Incremental_CAPEX,$C153,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,K$6+4))/(1+WACC))^$F153),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C153,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F153>L$6-$L$6,INDEX(Incremental_CAPEX,$C153,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,L$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>M$6-$L$6,INDEX(Incremental_CAPEX,$C153,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>N$6-$L$6,INDEX(Incremental_CAPEX,$C153,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>O$6-$L$6,INDEX(Incremental_CAPEX,$C153,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>P$6-$L$6,INDEX(Incremental_CAPEX,$C153,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1+WACC))^$F153),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C153,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F153>M$6-$M$6,INDEX(Incremental_CAPEX,$C153,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,M$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>N$6-$M$6,INDEX(Incremental_CAPEX,$C153,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>O$6-$M$6,INDEX(Incremental_CAPEX,$C153,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>P$6-$M$6,INDEX(Incremental_CAPEX,$C153,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1+WACC))^$F153),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C153,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F153>N$6-$N$6,INDEX(Incremental_CAPEX,$C153,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,N$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>O$6-$N$6,INDEX(Incremental_CAPEX,$C153,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>P$6-$N$6,INDEX(Incremental_CAPEX,$C153,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1+WACC))^$F153),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C153,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F153>O$6-$O$6,INDEX(Incremental_CAPEX,$C153,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,O$6+4))/(1+WACC))^$F153),0)","v":0},{"$f":"IF($F153>P$6-$O$6,INDEX(Incremental_CAPEX,$C153,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1+WACC))^$F153),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C153,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F153>P$6-$P$6,INDEX(Incremental_CAPEX,$C153,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C153,P$6+4))/(1+WACC))^$F153),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C153,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G153:G162)","v":537326.36312191933},{"$f":"SUM(H153:H162)","v":549102.57695729216},561136.88200466265,573434.93467233342,586002.51533623284,598845.5310568295,611970.01835558971,625382.1460522858,639088.21816448763,653094.67687059951]
[]
[null,null,{"$f":"C153+1","v":14},{"$f":"INDEX(Elements_List,C165)","v":"RADIUS Servers"},null,{"$f":"INDEX(Elements_Lifetime,C165)","v":8},{"$f":"IF($F165>G$6-$G$6,INDEX(Incremental_CAPEX,$C165,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,G$6+4))/(1+WACC))^$F165),0)","v":547628.50614205073},529852.60525400925,512653.70619994361,496013.07962720358,479912.60413380712,464334.74653449567,449262.54276734905,434679.57942016644,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C165,$G$6)","v":2800000},{"$f":"R165 - NPV(WACC,G165:P165)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F165>H$6-$H$6,INDEX(Incremental_CAPEX,$C165,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,H$6+4))/(1+WACC))^$F165),0)","v":66241.14410294246},64090.971131524966,62010.59230194518,59997.742111706546,58050.228596025299,56165.930940812606,54342.797173138548,52578.841926663328,0,null,{"$f":"INDEX(Incremental_CAPEX,$C165,$H$6)","v":338688},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F165>I$6-$I$6,INDEX(Incremental_CAPEX,$C165,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,I$6+4))/(1+WACC))^$F165),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C165,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F165>J$6-$J$6,INDEX(Incremental_CAPEX,$C165,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,J$6+4))/(1+WACC))^$F165),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C165,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F165>K$6-$K$6,INDEX(Incremental_CAPEX,$C165,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,K$6+4))/(1+WACC))^$F165),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C165,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F165>L$6-$L$6,INDEX(Incremental_CAPEX,$C165,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,L$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>M$6-$L$6,INDEX(Incremental_CAPEX,$C165,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>N$6-$L$6,INDEX(Incremental_CAPEX,$C165,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>O$6-$L$6,INDEX(Incremental_CAPEX,$C165,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>P$6-$L$6,INDEX(Incremental_CAPEX,$C165,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1+WACC))^$F165),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C165,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F165>M$6-$M$6,INDEX(Incremental_CAPEX,$C165,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,M$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>N$6-$M$6,INDEX(Incremental_CAPEX,$C165,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>O$6-$M$6,INDEX(Incremental_CAPEX,$C165,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>P$6-$M$6,INDEX(Incremental_CAPEX,$C165,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1+WACC))^$F165),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C165,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F165>N$6-$N$6,INDEX(Incremental_CAPEX,$C165,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,N$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>O$6-$N$6,INDEX(Incremental_CAPEX,$C165,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1+WACC))^$F165),0)","v":0},{"$f":"IF($F165>P$6-$N$6,INDEX(Incremental_CAPEX,$C165,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1+WACC))^$F165),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C165,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F165>O$6-$O$6,INDEX(Incremental_CAPEX,$C165,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,O$6+4))/(1+WACC))^$F165),0)","v":443247.32340634114},{"$f":"IF($F165>P$6-$O$6,INDEX(Incremental_CAPEX,$C165,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1+WACC))^$F165),0)","v":428859.61275689397},null,{"$f":"INDEX(Incremental_CAPEX,$C165,$O$6)","v":2266303.6924082711},1493274.0904934802]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F165>P$6-$P$6,INDEX(Incremental_CAPEX,$C165,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C165,P$6+4))/(1+WACC))^$F165),0)","v":54147.093027318639},null,{"$f":"INDEX(Incremental_CAPEX,$C165,$P$6)","v":276851.65906459442},226937.30339781838]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G165:G174)","v":547628.50614205073},{"$f":"SUM(H165:H174)","v":596093.74935695168},576744.67733146856,558023.67192914872,539910.34624551365,522384.97513052099,505428.47370816168,489022.37659330497,495826.16533300444,483006.70578421262]
[]
[null,null,{"$f":"C165+1","v":15},{"$f":"INDEX(Elements_List,C177)","v":"DNS Servers"},null,{"$f":"INDEX(Elements_Lifetime,C177)","v":8},{"$f":"IF($F177>G$6-$G$6,INDEX(Incremental_CAPEX,$C177,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,G$6+4))/(1+WACC))^$F177),0)","v":156465.28746915737},151386.45864400265,146472.48748569816,141718.02275062958,137117.88689537343,132667.07043842736,128360.72650495687,124194.16554861898,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C177,$G$6)","v":800000},{"$f":"R177 - NPV(WACC,G177:P177)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F177>H$6-$H$6,INDEX(Incremental_CAPEX,$C177,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,H$6+4))/(1+WACC))^$F177),0)","v":18926.041172269273},18311.706037578559,17717.312086270053,17142.212031916155,16585.779598864374,16047.40884023217,15526.513478039586,15022.526264760952,0,null,{"$f":"INDEX(Incremental_CAPEX,$C177,$H$6)","v":96768},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F177>I$6-$I$6,INDEX(Incremental_CAPEX,$C177,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,I$6+4))/(1+WACC))^$F177),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C177,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F177>J$6-$J$6,INDEX(Incremental_CAPEX,$C177,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,J$6+4))/(1+WACC))^$F177),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C177,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F177>K$6-$K$6,INDEX(Incremental_CAPEX,$C177,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,K$6+4))/(1+WACC))^$F177),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C177,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F177>L$6-$L$6,INDEX(Incremental_CAPEX,$C177,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,L$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>M$6-$L$6,INDEX(Incremental_CAPEX,$C177,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>N$6-$L$6,INDEX(Incremental_CAPEX,$C177,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>O$6-$L$6,INDEX(Incremental_CAPEX,$C177,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>P$6-$L$6,INDEX(Incremental_CAPEX,$C177,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1+WACC))^$F177),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C177,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F177>M$6-$M$6,INDEX(Incremental_CAPEX,$C177,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,M$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>N$6-$M$6,INDEX(Incremental_CAPEX,$C177,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>O$6-$M$6,INDEX(Incremental_CAPEX,$C177,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>P$6-$M$6,INDEX(Incremental_CAPEX,$C177,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1+WACC))^$F177),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C177,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F177>N$6-$N$6,INDEX(Incremental_CAPEX,$C177,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,N$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>O$6-$N$6,INDEX(Incremental_CAPEX,$C177,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1+WACC))^$F177),0)","v":0},{"$f":"IF($F177>P$6-$N$6,INDEX(Incremental_CAPEX,$C177,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1+WACC))^$F177),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C177,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F177>O$6-$O$6,INDEX(Incremental_CAPEX,$C177,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,O$6+4))/(1+WACC))^$F177),0)","v":126642.09240181177},{"$f":"IF($F177>P$6-$O$6,INDEX(Incremental_CAPEX,$C177,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1+WACC))^$F177),0)","v":122531.31793054116},null,{"$f":"INDEX(Incremental_CAPEX,$C177,$O$6)","v":647515.3406880775},426649.74014099431]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F177>P$6-$P$6,INDEX(Incremental_CAPEX,$C177,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C177,P$6+4))/(1+WACC))^$F177),0)","v":15470.598007805324},null,{"$f":"INDEX(Incremental_CAPEX,$C177,$P$6)","v":79100.474018455541},64839.229542233821]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G177:G186)","v":156465.28746915737},{"$f":"SUM(H177:H186)","v":170312.49981627191},164784.19352327671,159435.33483689962,154260.0989272896,149252.85003729173,144408.13534518905,139720.67902665856,141664.61866657273,138001.91593834647]
[]
[null,null,{"$f":"C177+1","v":16},{"$f":"INDEX(Elements_List,C189)","v":"Core Layer 3 Routers"},null,{"$f":"INDEX(Elements_Lifetime,C189)","v":8},{"$f":"IF($F189>G$6-$G$6,INDEX(Incremental_CAPEX,$C189,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,G$6+4))/(1+WACC))^$F189),0)","v":78232.643734578684},75693.229322001323,73236.243742849081,70859.011375314789,68558.943447686717,66333.535219213678,64180.363252478433,62097.082774309492,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C189,$G$6)","v":400000},{"$f":"R189 - NPV(WACC,G189:P189)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F189>H$6-$H$6,INDEX(Incremental_CAPEX,$C189,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,H$6+4))/(1+WACC))^$F189),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C189,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F189>I$6-$I$6,INDEX(Incremental_CAPEX,$C189,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,I$6+4))/(1+WACC))^$F189),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C189,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F189>J$6-$J$6,INDEX(Incremental_CAPEX,$C189,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,J$6+4))/(1+WACC))^$F189),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C189,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F189>K$6-$K$6,INDEX(Incremental_CAPEX,$C189,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,K$6+4))/(1+WACC))^$F189),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C189,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F189>L$6-$L$6,INDEX(Incremental_CAPEX,$C189,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,L$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>M$6-$L$6,INDEX(Incremental_CAPEX,$C189,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>N$6-$L$6,INDEX(Incremental_CAPEX,$C189,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>O$6-$L$6,INDEX(Incremental_CAPEX,$C189,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>P$6-$L$6,INDEX(Incremental_CAPEX,$C189,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1+WACC))^$F189),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C189,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F189>M$6-$M$6,INDEX(Incremental_CAPEX,$C189,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,M$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>N$6-$M$6,INDEX(Incremental_CAPEX,$C189,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>O$6-$M$6,INDEX(Incremental_CAPEX,$C189,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>P$6-$M$6,INDEX(Incremental_CAPEX,$C189,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1+WACC))^$F189),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C189,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F189>N$6-$N$6,INDEX(Incremental_CAPEX,$C189,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,N$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>O$6-$N$6,INDEX(Incremental_CAPEX,$C189,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1+WACC))^$F189),0)","v":0},{"$f":"IF($F189>P$6-$N$6,INDEX(Incremental_CAPEX,$C189,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1+WACC))^$F189),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C189,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F189>O$6-$O$6,INDEX(Incremental_CAPEX,$C189,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,O$6+4))/(1+WACC))^$F189),0)","v":63321.046200905883},{"$f":"IF($F189>P$6-$O$6,INDEX(Incremental_CAPEX,$C189,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1+WACC))^$F189),0)","v":61265.658965270581},null,{"$f":"INDEX(Incremental_CAPEX,$C189,$O$6)","v":323757.67034403875},213324.87007049716]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F189>P$6-$P$6,INDEX(Incremental_CAPEX,$C189,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C189,P$6+4))/(1+WACC))^$F189),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C189,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G189:G198)","v":78232.643734578684},{"$f":"SUM(H189:H198)","v":75693.229322001323},73236.243742849081,70859.011375314789,68558.943447686717,66333.535219213678,64180.363252478433,62097.082774309492,63321.046200905883,61265.658965270581]
[]
[null,null,{"$f":"C189+1","v":17},{"$f":"INDEX(Elements_List,C201)","v":"Distribution Layer 3 Routers"},null,{"$f":"INDEX(Elements_Lifetime,C201)","v":8},{"$f":"IF($F201>G$6-$G$6,INDEX(Incremental_CAPEX,$C201,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,G$6+4))/(1+WACC))^$F201),0)","v":19558.160933644671},18923.307330500331,18309.06093571227,17714.752843828697,17139.735861921679,16583.383804803419,16045.090813119608,15524.270693577373,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C201,$G$6)","v":100000},{"$f":"R201 - NPV(WACC,G201:P201)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F201>H$6-$H$6,INDEX(Incremental_CAPEX,$C201,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,H$6+4))/(1+WACC))^$F201),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C201,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F201>I$6-$I$6,INDEX(Incremental_CAPEX,$C201,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,I$6+4))/(1+WACC))^$F201),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C201,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F201>J$6-$J$6,INDEX(Incremental_CAPEX,$C201,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,J$6+4))/(1+WACC))^$F201),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C201,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F201>K$6-$K$6,INDEX(Incremental_CAPEX,$C201,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,K$6+4))/(1+WACC))^$F201),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C201,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F201>L$6-$L$6,INDEX(Incremental_CAPEX,$C201,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,L$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>M$6-$L$6,INDEX(Incremental_CAPEX,$C201,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>N$6-$L$6,INDEX(Incremental_CAPEX,$C201,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>O$6-$L$6,INDEX(Incremental_CAPEX,$C201,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>P$6-$L$6,INDEX(Incremental_CAPEX,$C201,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1+WACC))^$F201),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C201,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F201>M$6-$M$6,INDEX(Incremental_CAPEX,$C201,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,M$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>N$6-$M$6,INDEX(Incremental_CAPEX,$C201,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>O$6-$M$6,INDEX(Incremental_CAPEX,$C201,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>P$6-$M$6,INDEX(Incremental_CAPEX,$C201,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1+WACC))^$F201),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C201,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F201>N$6-$N$6,INDEX(Incremental_CAPEX,$C201,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,N$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>O$6-$N$6,INDEX(Incremental_CAPEX,$C201,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1+WACC))^$F201),0)","v":0},{"$f":"IF($F201>P$6-$N$6,INDEX(Incremental_CAPEX,$C201,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1+WACC))^$F201),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C201,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F201>O$6-$O$6,INDEX(Incremental_CAPEX,$C201,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,O$6+4))/(1+WACC))^$F201),0)","v":15830.261550226471},{"$f":"IF($F201>P$6-$O$6,INDEX(Incremental_CAPEX,$C201,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1+WACC))^$F201),0)","v":15316.414741317645},null,{"$f":"INDEX(Incremental_CAPEX,$C201,$O$6)","v":80939.417586009688},53331.217517624289]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F201>P$6-$P$6,INDEX(Incremental_CAPEX,$C201,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C201,P$6+4))/(1+WACC))^$F201),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C201,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G201:G210)","v":19558.160933644671},{"$f":"SUM(H201:H210)","v":18923.307330500331},18309.06093571227,17714.752843828697,17139.735861921679,16583.383804803419,16045.090813119608,15524.270693577373,15830.261550226471,15316.414741317645]
[]
[null,null,{"$f":"C201+1","v":18},{"$f":"INDEX(Elements_List,C213)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C213)","v":0},{"$f":"IF($F213>G$6-$G$6,INDEX(Incremental_CAPEX,$C213,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,G$6+4))/(1+WACC))^$F213),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C213,$G$6)","v":0},{"$f":"R213 - NPV(WACC,G213:P213)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F213>H$6-$H$6,INDEX(Incremental_CAPEX,$C213,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,H$6+4))/(1+WACC))^$F213),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C213,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F213>I$6-$I$6,INDEX(Incremental_CAPEX,$C213,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,I$6+4))/(1+WACC))^$F213),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C213,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F213>J$6-$J$6,INDEX(Incremental_CAPEX,$C213,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,J$6+4))/(1+WACC))^$F213),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C213,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F213>K$6-$K$6,INDEX(Incremental_CAPEX,$C213,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,K$6+4))/(1+WACC))^$F213),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C213,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F213>L$6-$L$6,INDEX(Incremental_CAPEX,$C213,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,L$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>M$6-$L$6,INDEX(Incremental_CAPEX,$C213,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>N$6-$L$6,INDEX(Incremental_CAPEX,$C213,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>O$6-$L$6,INDEX(Incremental_CAPEX,$C213,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>P$6-$L$6,INDEX(Incremental_CAPEX,$C213,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1+WACC))^$F213),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C213,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F213>M$6-$M$6,INDEX(Incremental_CAPEX,$C213,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,M$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>N$6-$M$6,INDEX(Incremental_CAPEX,$C213,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>O$6-$M$6,INDEX(Incremental_CAPEX,$C213,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>P$6-$M$6,INDEX(Incremental_CAPEX,$C213,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1+WACC))^$F213),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C213,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F213>N$6-$N$6,INDEX(Incremental_CAPEX,$C213,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,N$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>O$6-$N$6,INDEX(Incremental_CAPEX,$C213,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>P$6-$N$6,INDEX(Incremental_CAPEX,$C213,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1+WACC))^$F213),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C213,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F213>O$6-$O$6,INDEX(Incremental_CAPEX,$C213,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,O$6+4))/(1+WACC))^$F213),0)","v":0},{"$f":"IF($F213>P$6-$O$6,INDEX(Incremental_CAPEX,$C213,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1+WACC))^$F213),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C213,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F213>P$6-$P$6,INDEX(Incremental_CAPEX,$C213,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C213,P$6+4))/(1+WACC))^$F213),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C213,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G213:G222)","v":0},{"$f":"SUM(H213:H222)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C213+1","v":19},{"$f":"INDEX(Elements_List,C225)","v":"BRAS/BNG"},null,{"$f":"INDEX(Elements_Lifetime,C225)","v":8},{"$f":"IF($F225>G$6-$G$6,INDEX(Incremental_CAPEX,$C225,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,G$6+4))/(1+WACC))^$F225),0)","v":1987109.1508582986},1922608.0247788336,1860200.591068367,1799818.8889329957,1741397.1635712425,1684871.7945680274,1630181.2266129523,1577265.9024674611,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C225,$G$6)","v":10160000},{"$f":"R225 - NPV(WACC,G225:P225)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F225>H$6-$H$6,INDEX(Incremental_CAPEX,$C225,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,H$6+4))/(1+WACC))^$F225),0)","v":45422.498813446255},43948.094490188538,42521.549007048125,41141.30887659877,39805.87103727449,38513.78121655721,37263.632347294995,36054.063035426283,0,null,{"$f":"INDEX(Incremental_CAPEX,$C225,$H$6)","v":232243.19999999998},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F225>I$6-$I$6,INDEX(Incremental_CAPEX,$C225,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,I$6+4))/(1+WACC))^$F225),0)","v":43998.049250656586},42569.882246976224,41188.073230187096,39851.117430228631,38557.558921545562,37305.98903760597,36095.044836883833,34923.407618635312,null,{"$f":"INDEX(Incremental_CAPEX,$C225,$I$6)","v":224960.05324799998},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F225>J$6-$J$6,INDEX(Incremental_CAPEX,$C225,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,J$6+4))/(1+WACC))^$F225),0)","v":28524.81529018567},27598.906058359622,26703.051636594893,25836.276452365822,24997.636600016416,24186.218812860701,23401.139468648518,null,{"$f":"INDEX(Incremental_CAPEX,$C225,$J$6)","v":145846.10172174333},11806.158791516791]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F225>K$6-$K$6,INDEX(Incremental_CAPEX,$C225,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,K$6+4))/(1+WACC))^$F225),0)","v":27767.196196078345},26865.879113449595,25993.818585126937,25150.064949790991,24333.699371919982,23543.832841191128,null,{"$f":"INDEX(Incremental_CAPEX,$C225,$K$6)","v":141972.42926001386},24378.003606422382]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F225>L$6-$L$6,INDEX(Incremental_CAPEX,$C225,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,L$6+4))/(1+WACC))^$F225),0)","v":13568.162749251722},{"$f":"IF($F225>M$6-$L$6,INDEX(Incremental_CAPEX,$C225,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))/(1+WACC))^$F225),0)","v":13127.743169996009},{"$f":"IF($F225>N$6-$L$6,INDEX(Incremental_CAPEX,$C225,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1+WACC))^$F225),0)","v":12701.619513436428},{"$f":"IF($F225>O$6-$L$6,INDEX(Incremental_CAPEX,$C225,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1+WACC))^$F225),0)","v":12289.327737065869},{"$f":"IF($F225>P$6-$L$6,INDEX(Incremental_CAPEX,$C225,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1+WACC))^$F225),0)","v":11890.41886109498},null,{"$f":"INDEX(Incremental_CAPEX,$C225,$L$6)","v":69373.407833613164},18971.473067329018]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F225>M$6-$M$6,INDEX(Incremental_CAPEX,$C225,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,M$6+4))/(1+WACC))^$F225),0)","v":13259.894091588723},{"$f":"IF($F225>N$6-$M$6,INDEX(Incremental_CAPEX,$C225,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1+WACC))^$F225),0)","v":12829.480845173701},{"$f":"IF($F225>O$6-$M$6,INDEX(Incremental_CAPEX,$C225,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1+WACC))^$F225),0)","v":12413.038718091151},{"$f":"IF($F225>P$6-$M$6,INDEX(Incremental_CAPEX,$C225,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1+WACC))^$F225),0)","v":12010.114210879734},null,{"$f":"INDEX(Incremental_CAPEX,$C225,$M$6)","v":67797.244007633475},26275.574139196724]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F225>N$6-$N$6,INDEX(Incremental_CAPEX,$C225,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,N$6+4))/(1+WACC))^$F225),0)","v":0},{"$f":"IF($F225>O$6-$N$6,INDEX(Incremental_CAPEX,$C225,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1+WACC))^$F225),0)","v":0},{"$f":"IF($F225>P$6-$N$6,INDEX(Incremental_CAPEX,$C225,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1+WACC))^$F225),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C225,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F225>O$6-$O$6,INDEX(Incremental_CAPEX,$C225,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,O$6+4))/(1+WACC))^$F225),0)","v":1608354.5735030095},{"$f":"IF($F225>P$6-$O$6,INDEX(Incremental_CAPEX,$C225,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1+WACC))^$F225),0)","v":1556147.7377178727},null,{"$f":"INDEX(Incremental_CAPEX,$C225,$O$6)","v":8223444.8267385839},5418451.6997906277]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F225>P$6-$P$6,INDEX(Incremental_CAPEX,$C225,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C225,P$6+4))/(1+WACC))^$F225),0)","v":37129.435218732782},null,{"$f":"INDEX(Incremental_CAPEX,$C225,$P$6)","v":189841.13764429331},155614.15090136116]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G225:G234)","v":1987109.1508582986},{"$f":"SUM(H225:H234)","v":1968030.5235922798},1948146.7348092122,1913435.1354772057,1879092.6479324664,1831665.8765348268,1785470.2990501323,1727514.3257607794,1753725.9660152574,1699046.0859370553]
[]
[null,null,{"$f":"C225+1","v":20},{"$f":"INDEX(Elements_List,C237)","v":"Layer 2 Aggregation Switch"},null,{"$f":"INDEX(Elements_Lifetime,C237)","v":8},{"$f":"IF($F237>G$6-$G$6,INDEX(Incremental_CAPEX,$C237,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,G$6+4))/(1+WACC))^$F237),0)","v":5767701.6593318135},5580483.3317645472,5399342.0699415496,5224080.6136450823,5054508.1056807032,4890439.8840365279,4731697.280788973,4578107.427535967,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C237,$G$6)","v":29490000},{"$f":"R237 - NPV(WACC,G237:P237)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F237>H$6-$H$6,INDEX(Incremental_CAPEX,$C237,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,H$6+4))/(1+WACC))^$F237),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C237,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F237>I$6-$I$6,INDEX(Incremental_CAPEX,$C237,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,I$6+4))/(1+WACC))^$F237),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C237,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F237>J$6-$J$6,INDEX(Incremental_CAPEX,$C237,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,J$6+4))/(1+WACC))^$F237),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C237,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F237>K$6-$K$6,INDEX(Incremental_CAPEX,$C237,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,K$6+4))/(1+WACC))^$F237),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C237,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F237>L$6-$L$6,INDEX(Incremental_CAPEX,$C237,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,L$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>M$6-$L$6,INDEX(Incremental_CAPEX,$C237,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>N$6-$L$6,INDEX(Incremental_CAPEX,$C237,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>O$6-$L$6,INDEX(Incremental_CAPEX,$C237,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>P$6-$L$6,INDEX(Incremental_CAPEX,$C237,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1+WACC))^$F237),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C237,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F237>M$6-$M$6,INDEX(Incremental_CAPEX,$C237,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,M$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>N$6-$M$6,INDEX(Incremental_CAPEX,$C237,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>O$6-$M$6,INDEX(Incremental_CAPEX,$C237,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1+WACC))^$F237),0)","v":0},{"$f":"IF($F237>P$6-$M$6,INDEX(Incremental_CAPEX,$C237,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1+WACC))^$F237),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C237,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F237>N$6-$N$6,INDEX(Incremental_CAPEX,$C237,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,N$6+4))/(1+WACC))^$F237),0)","v":2429.7429933427175},{"$f":"IF($F237>O$6-$N$6,INDEX(Incremental_CAPEX,$C237,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1+WACC))^$F237),0)","v":2350.8740700696285},{"$f":"IF($F237>P$6-$N$6,INDEX(Incremental_CAPEX,$C237,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1+WACC))^$F237),0)","v":2274.5652147030223},null,{"$f":"INDEX(Incremental_CAPEX,$C237,$N$6)","v":12423.166991958757},6403.9001911563873]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F237>O$6-$O$6,INDEX(Incremental_CAPEX,$C237,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,O$6+4))/(1+WACC))^$F237),0)","v":4673093.2096268535},{"$f":"IF($F237>P$6-$O$6,INDEX(Incremental_CAPEX,$C237,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1+WACC))^$F237),0)","v":4521405.6316369688},null,{"$f":"INDEX(Incremental_CAPEX,$C237,$O$6)","v":23893316.071390059},15743375.41120269]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F237>P$6-$P$6,INDEX(Incremental_CAPEX,$C237,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C237,P$6+4))/(1+WACC))^$F237),0)","v":9282.3588046831956},null,{"$f":"INDEX(Incremental_CAPEX,$C237,$P$6)","v":47460.284411073328},38903.537725340291]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G237:G246)","v":5767701.6593318135},{"$f":"SUM(H237:H246)","v":5580483.3317645472},5399342.0699415496,5224080.6136450823,5054508.1056807032,4890439.8840365279,4731697.280788973,4580537.1705293097,4675444.0836969232,4532962.5556563549]
[]
[null,null,{"$f":"C237+1","v":21},{"$f":"INDEX(Elements_List,C249)","v":"Site"},null,{"$f":"INDEX(Elements_Lifetime,C249)","v":23},{"$f":"IF($F249>G$6-$G$6,INDEX(Incremental_CAPEX,$C249,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,G$6+4))/(1+WACC))^$F249),0)","v":7825636.6024007257},7911907.8865847383,7999130.2415701319,8087314.1521396199,8176470.2186621297,8266609.1583670368,8357741.8066324648,8449879.1182877738,8543032.1689304169,8637212.156257309,null,{"$f":"INDEX(Incremental_CAPEX,$C249,$G$6)","v":85080000},{"$f":"R249 - NPV(WACC,G249:P249)","v":31454247.573133878}]
[null,null,null,null,null,null,"-",{"$f":"IF($F249>H$6-$H$6,INDEX(Incremental_CAPEX,$C249,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,H$6+4))/(1+WACC))^$F249),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C249,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F249>I$6-$I$6,INDEX(Incremental_CAPEX,$C249,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,I$6+4))/(1+WACC))^$F249),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C249,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F249>J$6-$J$6,INDEX(Incremental_CAPEX,$C249,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,J$6+4))/(1+WACC))^$F249),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C249,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F249>K$6-$K$6,INDEX(Incremental_CAPEX,$C249,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,K$6+4))/(1+WACC))^$F249),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C249,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F249>L$6-$L$6,INDEX(Incremental_CAPEX,$C249,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,L$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>M$6-$L$6,INDEX(Incremental_CAPEX,$C249,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>N$6-$L$6,INDEX(Incremental_CAPEX,$C249,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>O$6-$L$6,INDEX(Incremental_CAPEX,$C249,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>P$6-$L$6,INDEX(Incremental_CAPEX,$C249,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1+WACC))^$F249),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C249,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F249>M$6-$M$6,INDEX(Incremental_CAPEX,$C249,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,M$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>N$6-$M$6,INDEX(Incremental_CAPEX,$C249,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>O$6-$M$6,INDEX(Incremental_CAPEX,$C249,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>P$6-$M$6,INDEX(Incremental_CAPEX,$C249,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1+WACC))^$F249),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C249,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F249>N$6-$N$6,INDEX(Incremental_CAPEX,$C249,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,N$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>O$6-$N$6,INDEX(Incremental_CAPEX,$C249,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>P$6-$N$6,INDEX(Incremental_CAPEX,$C249,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1+WACC))^$F249),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C249,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F249>O$6-$O$6,INDEX(Incremental_CAPEX,$C249,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,O$6+4))/(1+WACC))^$F249),0)","v":0},{"$f":"IF($F249>P$6-$O$6,INDEX(Incremental_CAPEX,$C249,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1+WACC))^$F249),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C249,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F249>P$6-$P$6,INDEX(Incremental_CAPEX,$C249,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C249,P$6+4))/(1+WACC))^$F249),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C249,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G249:G258)","v":7825636.6024007257},{"$f":"SUM(H249:H258)","v":7911907.8865847383},7999130.2415701319,8087314.1521396199,8176470.2186621297,8266609.1583670368,8357741.8066324648,8449879.1182877738,8543032.1689304169,8637212.156257309]
[]
[null,null,{"$f":"C249+1","v":22},{"$f":"INDEX(Elements_List,C261)","v":"Rack"},null,{"$f":"INDEX(Elements_Lifetime,C261)","v":10},{"$f":"IF($F261>G$6-$G$6,INDEX(Incremental_CAPEX,$C261,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,G$6+4))/(1+WACC))^$F261),0)","v":178594.85437727533},178619.93538194711,178645.01990887488,178670.10795855333,178695.19953147706,178720.29462814104,178745.39324903997,178770.49539466875,178795.60106552253,178820.71026209628,null,{"$f":"INDEX(Incremental_CAPEX,$C261,$G$6)","v":1173500},{"$f":"R261 - NPV(WACC,G261:P261)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F261>H$6-$H$6,INDEX(Incremental_CAPEX,$C261,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,H$6+4))/(1+WACC))^$F261),0)","v":151.87335072873506},151.89467909361116,151.91601045374048,151.9373448095437,151.95868216144152,151.98002250985471,152.00136585520403,152.02271219791041,152.04406153839474,null,{"$f":"INDEX(Incremental_CAPEX,$C261,$H$6)","v":997.92000000000007},67.380415244441565]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F261>I$6-$I$6,INDEX(Incremental_CAPEX,$C261,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,I$6+4))/(1+WACC))^$F261),0)","v":379.26952194110186},379.32278473349777,379.37605500586466,379.42933275925321,379.48261799471379,379.53591071329743,379.58921091605458,379.64251860403664,null,{"$f":"INDEX(Incremental_CAPEX,$C261,$I$6)","v":2492.0806679999996},350.77829977300826]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F261>J$6-$J$6,INDEX(Incremental_CAPEX,$C261,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,J$6+4))/(1+WACC))^$F261),0)","v":304.28642037525822},304.32915290054632,304.3718914269852,304.41463595541779,304.45738648668691,304.50014302163561,304.54290556110698,null,{"$f":"INDEX(Incremental_CAPEX,$C261,$J$6)","v":1999.3863516137276},440.25053878004042]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F261>K$6-$K$6,INDEX(Incremental_CAPEX,$C261,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,K$6+4))/(1+WACC))^$F261),0)","v":152.73048297895338},152.75193171537126,152.77338346394671,152.79483822510289,152.81629599926276,152.83775678684958,null,{"$f":"INDEX(Incremental_CAPEX,$C261,$K$6)","v":1003.5519914654785},307.44066157708858]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F261>L$6-$L$6,INDEX(Incremental_CAPEX,$C261,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,L$6+4))/(1+WACC))^$F261),0)","v":153.92483535584881},{"$f":"IF($F261>M$6-$L$6,INDEX(Incremental_CAPEX,$C261,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))/(1+WACC))^$F261),0)","v":153.94645182138547},{"$f":"IF($F261>N$6-$L$6,INDEX(Incremental_CAPEX,$C261,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1+WACC))^$F261),0)","v":153.96807132263478},{"$f":"IF($F261>O$6-$L$6,INDEX(Incremental_CAPEX,$C261,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1+WACC))^$F261),0)","v":153.98969386002318},{"$f":"IF($F261>P$6-$L$6,INDEX(Incremental_CAPEX,$C261,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1+WACC))^$F261),0)","v":154.01131943397701},null,{"$f":"INDEX(Incremental_CAPEX,$C261,$L$6)","v":1011.3997680387386},404.36307497044197]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F261>M$6-$M$6,INDEX(Incremental_CAPEX,$C261,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,M$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>N$6-$M$6,INDEX(Incremental_CAPEX,$C261,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>O$6-$M$6,INDEX(Incremental_CAPEX,$C261,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>P$6-$M$6,INDEX(Incremental_CAPEX,$C261,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1+WACC))^$F261),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C261,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F261>N$6-$N$6,INDEX(Incremental_CAPEX,$C261,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,N$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>O$6-$N$6,INDEX(Incremental_CAPEX,$C261,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>P$6-$N$6,INDEX(Incremental_CAPEX,$C261,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1+WACC))^$F261),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C261,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F261>O$6-$O$6,INDEX(Incremental_CAPEX,$C261,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,O$6+4))/(1+WACC))^$F261),0)","v":0},{"$f":"IF($F261>P$6-$O$6,INDEX(Incremental_CAPEX,$C261,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1+WACC))^$F261),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C261,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F261>P$6-$P$6,INDEX(Incremental_CAPEX,$C261,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C261,P$6+4))/(1+WACC))^$F261),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C261,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G261:G270)","v":178594.85437727533},{"$f":"SUM(H261:H270)","v":178771.80873267585},179176.18410990961,179505.63317411582,179683.57256717197,179862.73130155995,179887.99036078528,179913.25296727166,179938.51912151743,179963.78882402062]
[]
[null,null,{"$f":"C261+1","v":23},{"$f":"INDEX(Elements_List,C273)","v":"Power Generator"},null,{"$f":"INDEX(Elements_Lifetime,C273)","v":10},{"$f":"IF($F273>G$6-$G$6,INDEX(Incremental_CAPEX,$C273,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,G$6+4))/(1+WACC))^$F273),0)","v":1853673.0518237867},1853933.372775557,1854193.730285553,1854454.1243589087,1854714.5550007594,1854975.0222162402,1855235.526010487,1855496.0663886371,1855756.6433558282,1856017.2569171989,null,{"$f":"INDEX(Incremental_CAPEX,$C273,$G$6)","v":12180000},{"$f":"R273 - NPV(WACC,G273:P273)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F273>H$6-$H$6,INDEX(Incremental_CAPEX,$C273,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,H$6+4))/(1+WACC))^$F273),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C273,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F273>I$6-$I$6,INDEX(Incremental_CAPEX,$C273,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,I$6+4))/(1+WACC))^$F273),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C273,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F273>J$6-$J$6,INDEX(Incremental_CAPEX,$C273,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,J$6+4))/(1+WACC))^$F273),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C273,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F273>K$6-$K$6,INDEX(Incremental_CAPEX,$C273,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,K$6+4))/(1+WACC))^$F273),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C273,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F273>L$6-$L$6,INDEX(Incremental_CAPEX,$C273,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,L$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>M$6-$L$6,INDEX(Incremental_CAPEX,$C273,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>N$6-$L$6,INDEX(Incremental_CAPEX,$C273,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>O$6-$L$6,INDEX(Incremental_CAPEX,$C273,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>P$6-$L$6,INDEX(Incremental_CAPEX,$C273,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1+WACC))^$F273),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C273,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F273>M$6-$M$6,INDEX(Incremental_CAPEX,$C273,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,M$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>N$6-$M$6,INDEX(Incremental_CAPEX,$C273,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>O$6-$M$6,INDEX(Incremental_CAPEX,$C273,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>P$6-$M$6,INDEX(Incremental_CAPEX,$C273,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1+WACC))^$F273),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C273,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F273>N$6-$N$6,INDEX(Incremental_CAPEX,$C273,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,N$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>O$6-$N$6,INDEX(Incremental_CAPEX,$C273,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>P$6-$N$6,INDEX(Incremental_CAPEX,$C273,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1+WACC))^$F273),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C273,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F273>O$6-$O$6,INDEX(Incremental_CAPEX,$C273,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,O$6+4))/(1+WACC))^$F273),0)","v":0},{"$f":"IF($F273>P$6-$O$6,INDEX(Incremental_CAPEX,$C273,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1+WACC))^$F273),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C273,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F273>P$6-$P$6,INDEX(Incremental_CAPEX,$C273,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C273,P$6+4))/(1+WACC))^$F273),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C273,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G273:G282)","v":1853673.0518237867},{"$f":"SUM(H273:H282)","v":1853933.372775557},1854193.730285553,1854454.1243589087,1854714.5550007594,1854975.0222162402,1855235.526010487,1855496.0663886371,1855756.6433558282,1856017.2569171989]
[]
[null,null,{"$f":"C273+1","v":24},{"$f":"INDEX(Elements_List,C285)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C285)","v":0},{"$f":"IF($F285>G$6-$G$6,INDEX(Incremental_CAPEX,$C285,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,G$6+4))/(1+WACC))^$F285),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C285,$G$6)","v":0},{"$f":"R285 - NPV(WACC,G285:P285)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F285>H$6-$H$6,INDEX(Incremental_CAPEX,$C285,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,H$6+4))/(1+WACC))^$F285),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C285,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F285>I$6-$I$6,INDEX(Incremental_CAPEX,$C285,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,I$6+4))/(1+WACC))^$F285),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C285,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F285>J$6-$J$6,INDEX(Incremental_CAPEX,$C285,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,J$6+4))/(1+WACC))^$F285),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C285,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F285>K$6-$K$6,INDEX(Incremental_CAPEX,$C285,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,K$6+4))/(1+WACC))^$F285),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C285,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F285>L$6-$L$6,INDEX(Incremental_CAPEX,$C285,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,L$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>M$6-$L$6,INDEX(Incremental_CAPEX,$C285,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>N$6-$L$6,INDEX(Incremental_CAPEX,$C285,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>O$6-$L$6,INDEX(Incremental_CAPEX,$C285,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>P$6-$L$6,INDEX(Incremental_CAPEX,$C285,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1+WACC))^$F285),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C285,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F285>M$6-$M$6,INDEX(Incremental_CAPEX,$C285,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,M$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>N$6-$M$6,INDEX(Incremental_CAPEX,$C285,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>O$6-$M$6,INDEX(Incremental_CAPEX,$C285,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>P$6-$M$6,INDEX(Incremental_CAPEX,$C285,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1+WACC))^$F285),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C285,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F285>N$6-$N$6,INDEX(Incremental_CAPEX,$C285,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,N$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>O$6-$N$6,INDEX(Incremental_CAPEX,$C285,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>P$6-$N$6,INDEX(Incremental_CAPEX,$C285,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1+WACC))^$F285),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C285,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F285>O$6-$O$6,INDEX(Incremental_CAPEX,$C285,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,O$6+4))/(1+WACC))^$F285),0)","v":0},{"$f":"IF($F285>P$6-$O$6,INDEX(Incremental_CAPEX,$C285,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1+WACC))^$F285),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C285,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F285>P$6-$P$6,INDEX(Incremental_CAPEX,$C285,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C285,P$6+4))/(1+WACC))^$F285),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C285,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G285:G294)","v":0},{"$f":"SUM(H285:H294)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C285+1","v":25},{"$f":"INDEX(Elements_List,C297)","v":"VDSL DSLAM"},null,{"$f":"INDEX(Elements_Lifetime,C297)","v":8},{"$f":"IF($F297>G$6-$G$6,INDEX(Incremental_CAPEX,$C297,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,G$6+4))/(1+WACC))^$F297),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C297,$G$6)","v":0},{"$f":"R297 - NPV(WACC,G297:P297)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F297>H$6-$H$6,INDEX(Incremental_CAPEX,$C297,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,H$6+4))/(1+WACC))^$F297),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C297,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F297>I$6-$I$6,INDEX(Incremental_CAPEX,$C297,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,I$6+4))/(1+WACC))^$F297),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C297,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F297>J$6-$J$6,INDEX(Incremental_CAPEX,$C297,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,J$6+4))/(1+WACC))^$F297),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C297,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F297>K$6-$K$6,INDEX(Incremental_CAPEX,$C297,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,K$6+4))/(1+WACC))^$F297),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C297,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F297>L$6-$L$6,INDEX(Incremental_CAPEX,$C297,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,L$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>M$6-$L$6,INDEX(Incremental_CAPEX,$C297,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>N$6-$L$6,INDEX(Incremental_CAPEX,$C297,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>O$6-$L$6,INDEX(Incremental_CAPEX,$C297,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>P$6-$L$6,INDEX(Incremental_CAPEX,$C297,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1+WACC))^$F297),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C297,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F297>M$6-$M$6,INDEX(Incremental_CAPEX,$C297,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,M$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>N$6-$M$6,INDEX(Incremental_CAPEX,$C297,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>O$6-$M$6,INDEX(Incremental_CAPEX,$C297,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>P$6-$M$6,INDEX(Incremental_CAPEX,$C297,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1+WACC))^$F297),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C297,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F297>N$6-$N$6,INDEX(Incremental_CAPEX,$C297,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,N$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>O$6-$N$6,INDEX(Incremental_CAPEX,$C297,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>P$6-$N$6,INDEX(Incremental_CAPEX,$C297,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1+WACC))^$F297),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C297,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F297>O$6-$O$6,INDEX(Incremental_CAPEX,$C297,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,O$6+4))/(1+WACC))^$F297),0)","v":0},{"$f":"IF($F297>P$6-$O$6,INDEX(Incremental_CAPEX,$C297,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1+WACC))^$F297),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C297,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F297>P$6-$P$6,INDEX(Incremental_CAPEX,$C297,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C297,P$6+4))/(1+WACC))^$F297),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C297,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G297:G306)","v":0},{"$f":"SUM(H297:H306)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C297+1","v":26},{"$f":"INDEX(Elements_List,C309)","v":"   VDSL Line Cards"},null,{"$f":"INDEX(Elements_Lifetime,C309)","v":8},{"$f":"IF($F309>G$6-$G$6,INDEX(Incremental_CAPEX,$C309,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,G$6+4))/(1+WACC))^$F309),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C309,$G$6)","v":0},{"$f":"R309 - NPV(WACC,G309:P309)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F309>H$6-$H$6,INDEX(Incremental_CAPEX,$C309,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,H$6+4))/(1+WACC))^$F309),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C309,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F309>I$6-$I$6,INDEX(Incremental_CAPEX,$C309,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,I$6+4))/(1+WACC))^$F309),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C309,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F309>J$6-$J$6,INDEX(Incremental_CAPEX,$C309,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,J$6+4))/(1+WACC))^$F309),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C309,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F309>K$6-$K$6,INDEX(Incremental_CAPEX,$C309,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,K$6+4))/(1+WACC))^$F309),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C309,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F309>L$6-$L$6,INDEX(Incremental_CAPEX,$C309,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,L$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>M$6-$L$6,INDEX(Incremental_CAPEX,$C309,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>N$6-$L$6,INDEX(Incremental_CAPEX,$C309,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>O$6-$L$6,INDEX(Incremental_CAPEX,$C309,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>P$6-$L$6,INDEX(Incremental_CAPEX,$C309,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1+WACC))^$F309),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C309,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F309>M$6-$M$6,INDEX(Incremental_CAPEX,$C309,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,M$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>N$6-$M$6,INDEX(Incremental_CAPEX,$C309,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>O$6-$M$6,INDEX(Incremental_CAPEX,$C309,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>P$6-$M$6,INDEX(Incremental_CAPEX,$C309,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1+WACC))^$F309),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C309,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F309>N$6-$N$6,INDEX(Incremental_CAPEX,$C309,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,N$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>O$6-$N$6,INDEX(Incremental_CAPEX,$C309,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>P$6-$N$6,INDEX(Incremental_CAPEX,$C309,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1+WACC))^$F309),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C309,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F309>O$6-$O$6,INDEX(Incremental_CAPEX,$C309,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,O$6+4))/(1+WACC))^$F309),0)","v":0},{"$f":"IF($F309>P$6-$O$6,INDEX(Incremental_CAPEX,$C309,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1+WACC))^$F309),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C309,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F309>P$6-$P$6,INDEX(Incremental_CAPEX,$C309,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C309,P$6+4))/(1+WACC))^$F309),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C309,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G309:G318)","v":0},{"$f":"SUM(H309:H318)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C309+1","v":27},{"$f":"INDEX(Elements_List,C321)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C321)","v":0},{"$f":"IF($F321>G$6-$G$6,INDEX(Incremental_CAPEX,$C321,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,G$6+4))/(1+WACC))^$F321),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C321,$G$6)","v":0},{"$f":"R321 - NPV(WACC,G321:P321)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F321>H$6-$H$6,INDEX(Incremental_CAPEX,$C321,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,H$6+4))/(1+WACC))^$F321),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C321,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F321>I$6-$I$6,INDEX(Incremental_CAPEX,$C321,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,I$6+4))/(1+WACC))^$F321),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C321,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F321>J$6-$J$6,INDEX(Incremental_CAPEX,$C321,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,J$6+4))/(1+WACC))^$F321),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C321,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F321>K$6-$K$6,INDEX(Incremental_CAPEX,$C321,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,K$6+4))/(1+WACC))^$F321),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C321,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F321>L$6-$L$6,INDEX(Incremental_CAPEX,$C321,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,L$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>M$6-$L$6,INDEX(Incremental_CAPEX,$C321,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>N$6-$L$6,INDEX(Incremental_CAPEX,$C321,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>O$6-$L$6,INDEX(Incremental_CAPEX,$C321,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>P$6-$L$6,INDEX(Incremental_CAPEX,$C321,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1+WACC))^$F321),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C321,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F321>M$6-$M$6,INDEX(Incremental_CAPEX,$C321,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,M$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>N$6-$M$6,INDEX(Incremental_CAPEX,$C321,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>O$6-$M$6,INDEX(Incremental_CAPEX,$C321,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>P$6-$M$6,INDEX(Incremental_CAPEX,$C321,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1+WACC))^$F321),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C321,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F321>N$6-$N$6,INDEX(Incremental_CAPEX,$C321,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,N$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>O$6-$N$6,INDEX(Incremental_CAPEX,$C321,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>P$6-$N$6,INDEX(Incremental_CAPEX,$C321,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1+WACC))^$F321),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C321,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F321>O$6-$O$6,INDEX(Incremental_CAPEX,$C321,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,O$6+4))/(1+WACC))^$F321),0)","v":0},{"$f":"IF($F321>P$6-$O$6,INDEX(Incremental_CAPEX,$C321,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1+WACC))^$F321),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C321,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F321>P$6-$P$6,INDEX(Incremental_CAPEX,$C321,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C321,P$6+4))/(1+WACC))^$F321),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C321,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G321:G330)","v":0},{"$f":"SUM(H321:H330)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C321+1","v":28},{"$f":"INDEX(Elements_List,C333)","v":"Network-facing Ports CO"},null,{"$f":"INDEX(Elements_Lifetime,C333)","v":8},{"$f":"IF($F333>G$6-$G$6,INDEX(Incremental_CAPEX,$C333,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,G$6+4))/(1+WACC))^$F333),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C333,$G$6)","v":0},{"$f":"R333 - NPV(WACC,G333:P333)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F333>H$6-$H$6,INDEX(Incremental_CAPEX,$C333,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,H$6+4))/(1+WACC))^$F333),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C333,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F333>I$6-$I$6,INDEX(Incremental_CAPEX,$C333,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,I$6+4))/(1+WACC))^$F333),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C333,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F333>J$6-$J$6,INDEX(Incremental_CAPEX,$C333,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,J$6+4))/(1+WACC))^$F333),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C333,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F333>K$6-$K$6,INDEX(Incremental_CAPEX,$C333,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,K$6+4))/(1+WACC))^$F333),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C333,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F333>L$6-$L$6,INDEX(Incremental_CAPEX,$C333,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,L$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>M$6-$L$6,INDEX(Incremental_CAPEX,$C333,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>N$6-$L$6,INDEX(Incremental_CAPEX,$C333,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>O$6-$L$6,INDEX(Incremental_CAPEX,$C333,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>P$6-$L$6,INDEX(Incremental_CAPEX,$C333,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1+WACC))^$F333),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C333,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F333>M$6-$M$6,INDEX(Incremental_CAPEX,$C333,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,M$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>N$6-$M$6,INDEX(Incremental_CAPEX,$C333,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>O$6-$M$6,INDEX(Incremental_CAPEX,$C333,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>P$6-$M$6,INDEX(Incremental_CAPEX,$C333,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1+WACC))^$F333),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C333,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F333>N$6-$N$6,INDEX(Incremental_CAPEX,$C333,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,N$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>O$6-$N$6,INDEX(Incremental_CAPEX,$C333,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>P$6-$N$6,INDEX(Incremental_CAPEX,$C333,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1+WACC))^$F333),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C333,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F333>O$6-$O$6,INDEX(Incremental_CAPEX,$C333,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,O$6+4))/(1+WACC))^$F333),0)","v":0},{"$f":"IF($F333>P$6-$O$6,INDEX(Incremental_CAPEX,$C333,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1+WACC))^$F333),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C333,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F333>P$6-$P$6,INDEX(Incremental_CAPEX,$C333,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C333,P$6+4))/(1+WACC))^$F333),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C333,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G333:G342)","v":0},{"$f":"SUM(H333:H342)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C333+1","v":29},{"$f":"INDEX(Elements_List,C345)","v":"MDF"},null,{"$f":"INDEX(Elements_Lifetime,C345)","v":10},{"$f":"IF($F345>G$6-$G$6,INDEX(Incremental_CAPEX,$C345,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,G$6+4))/(1+WACC))^$F345),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C345,$G$6)","v":0},{"$f":"R345 - NPV(WACC,G345:P345)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F345>H$6-$H$6,INDEX(Incremental_CAPEX,$C345,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,H$6+4))/(1+WACC))^$F345),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C345,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F345>I$6-$I$6,INDEX(Incremental_CAPEX,$C345,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,I$6+4))/(1+WACC))^$F345),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C345,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F345>J$6-$J$6,INDEX(Incremental_CAPEX,$C345,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,J$6+4))/(1+WACC))^$F345),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C345,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F345>K$6-$K$6,INDEX(Incremental_CAPEX,$C345,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,K$6+4))/(1+WACC))^$F345),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C345,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F345>L$6-$L$6,INDEX(Incremental_CAPEX,$C345,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,L$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>M$6-$L$6,INDEX(Incremental_CAPEX,$C345,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>N$6-$L$6,INDEX(Incremental_CAPEX,$C345,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>O$6-$L$6,INDEX(Incremental_CAPEX,$C345,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>P$6-$L$6,INDEX(Incremental_CAPEX,$C345,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1+WACC))^$F345),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C345,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F345>M$6-$M$6,INDEX(Incremental_CAPEX,$C345,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,M$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>N$6-$M$6,INDEX(Incremental_CAPEX,$C345,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>O$6-$M$6,INDEX(Incremental_CAPEX,$C345,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>P$6-$M$6,INDEX(Incremental_CAPEX,$C345,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1+WACC))^$F345),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C345,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F345>N$6-$N$6,INDEX(Incremental_CAPEX,$C345,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,N$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>O$6-$N$6,INDEX(Incremental_CAPEX,$C345,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>P$6-$N$6,INDEX(Incremental_CAPEX,$C345,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1+WACC))^$F345),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C345,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F345>O$6-$O$6,INDEX(Incremental_CAPEX,$C345,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,O$6+4))/(1+WACC))^$F345),0)","v":0},{"$f":"IF($F345>P$6-$O$6,INDEX(Incremental_CAPEX,$C345,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1+WACC))^$F345),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C345,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F345>P$6-$P$6,INDEX(Incremental_CAPEX,$C345,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C345,P$6+4))/(1+WACC))^$F345),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C345,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G345:G354)","v":0},{"$f":"SUM(H345:H354)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C345+1","v":30},{"$f":"INDEX(Elements_List,C357)","v":"OLT"},null,{"$f":"INDEX(Elements_Lifetime,C357)","v":8},{"$f":"IF($F357>G$6-$G$6,INDEX(Incremental_CAPEX,$C357,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,G$6+4))/(1+WACC))^$F357),0)","v":20656351.670068819},19985851.037107922,19337114.707252517,18709436.21600968,18102132.030568585,17514540.80544313,16946022.662276275,16395958.493021742,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C357,$G$6)","v":105615000},{"$f":"R357 - NPV(WACC,G357:P357)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F357>H$6-$H$6,INDEX(Incremental_CAPEX,$C357,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,H$6+4))/(1+WACC))^$F357),0)","v":17033.437055042345},16480.535433820703,15945.580877643048,15427.99082872454,14927.201638977933,14442.667956208956,13973.862130235626,13520.273638284854,0,null,{"$f":"INDEX(Incremental_CAPEX,$C357,$H$6)","v":87091.199999999997},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F357>I$6-$I$6,INDEX(Incremental_CAPEX,$C357,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,I$6+4))/(1+WACC))^$F357),0)","v":41248.171172490547},39909.264606540215,38613.818653300405,37360.422590839342,36147.711488948968,34974.364722755607,33839.10453457859,32740.694642470604,null,{"$f":"INDEX(Incremental_CAPEX,$C357,$I$6)","v":210900.04991999999},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F357>J$6-$J$6,INDEX(Incremental_CAPEX,$C357,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,J$6+4))/(1+WACC))^$F357),0)","v":32090.417201458877},31048.769315654579,30040.933091169256,29065.811008911547,28122.341175018464,27209.496164468292,26326.281902229584,null,{"$f":"INDEX(Incremental_CAPEX,$C357,$J$6)","v":164076.86443696124},13281.928640456405]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F357>K$6-$K$6,INDEX(Incremental_CAPEX,$C357,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,K$6+4))/(1+WACC))^$F357),0)","v":15619.047860294069},15112.057001315397,14621.522954133905,14146.911534257433,13687.705896704992,13243.405973170011,null,{"$f":"INDEX(Incremental_CAPEX,$C357,$K$6)","v":79859.491458757795},13712.627028612595]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F357>L$6-$L$6,INDEX(Incremental_CAPEX,$C357,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,L$6+4))/(1+WACC))^$F357),0)","v":15264.183092908188},{"$f":"IF($F357>M$6-$L$6,INDEX(Incremental_CAPEX,$C357,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))/(1+WACC))^$F357),0)","v":14768.711066245514},{"$f":"IF($F357>N$6-$L$6,INDEX(Incremental_CAPEX,$C357,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1+WACC))^$F357),0)","v":14289.321952615983},{"$f":"IF($F357>O$6-$L$6,INDEX(Incremental_CAPEX,$C357,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1+WACC))^$F357),0)","v":13825.493704199103},{"$f":"IF($F357>P$6-$L$6,INDEX(Incremental_CAPEX,$C357,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1+WACC))^$F357),0)","v":13376.721218731853},null,{"$f":"INDEX(Incremental_CAPEX,$C357,$L$6)","v":78045.083812814817},21342.907200745147]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F357>M$6-$M$6,INDEX(Incremental_CAPEX,$C357,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,M$6+4))/(1+WACC))^$F357),0)","v":0},{"$f":"IF($F357>N$6-$M$6,INDEX(Incremental_CAPEX,$C357,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1+WACC))^$F357),0)","v":0},{"$f":"IF($F357>O$6-$M$6,INDEX(Incremental_CAPEX,$C357,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1+WACC))^$F357),0)","v":0},{"$f":"IF($F357>P$6-$M$6,INDEX(Incremental_CAPEX,$C357,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1+WACC))^$F357),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C357,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F357>N$6-$N$6,INDEX(Incremental_CAPEX,$C357,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,N$6+4))/(1+WACC))^$F357),0)","v":0},{"$f":"IF($F357>O$6-$N$6,INDEX(Incremental_CAPEX,$C357,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1+WACC))^$F357),0)","v":0},{"$f":"IF($F357>P$6-$N$6,INDEX(Incremental_CAPEX,$C357,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1+WACC))^$F357),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C357,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F357>O$6-$O$6,INDEX(Incremental_CAPEX,$C357,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,O$6+4))/(1+WACC))^$F357),0)","v":16719130.736271685},{"$f":"IF($F357>P$6-$O$6,INDEX(Incremental_CAPEX,$C357,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1+WACC))^$F357),0)","v":16176431.429042628},null,{"$f":"INDEX(Incremental_CAPEX,$C357,$O$6)","v":85484165.883464128},56325765.381238893]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F357>P$6-$P$6,INDEX(Incremental_CAPEX,$C357,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C357,P$6+4))/(1+WACC))^$F357),0)","v":13923.538207024792},null,{"$f":"INDEX(Incremental_CAPEX,$C357,$P$6)","v":71190.426616609999},58355.306588010448]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G357:G366)","v":20656351.670068819},{"$f":"SUM(H357:H366)","v":20002884.474162966},19394843.413858831,18797381.478695322,18202841.657226559,17627245.602858342,17055069.086750723,16501465.294536624,16821212.810209922,16276042.070986254]
[]
[null,null,{"$f":"C357+1","v":31},{"$f":"INDEX(Elements_List,C369)","v":"ODF"},null,{"$f":"INDEX(Elements_Lifetime,C369)","v":15},{"$f":"IF($F369>G$6-$G$6,INDEX(Incremental_CAPEX,$C369,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,G$6+4))/(1+WACC))^$F369),0)","v":1044628.3404685631},1044775.0430618651,1044921.7662573759,1045068.5100579883,1045215.2744665963,1045362.059486094,1045508.8651193755,1045655.691369336,1045802.5382388706,1045949.4057308753,null,{"$f":"INDEX(Incremental_CAPEX,$C369,$G$6)","v":8692000},{"$f":"R369 - NPV(WACC,G369:P369)","v":1828020.8455376392}]
[null,null,null,null,null,null,"-",{"$f":"IF($F369>H$6-$H$6,INDEX(Incremental_CAPEX,$C369,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,H$6+4))/(1+WACC))^$F369),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C369,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F369>I$6-$I$6,INDEX(Incremental_CAPEX,$C369,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,I$6+4))/(1+WACC))^$F369),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C369,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F369>J$6-$J$6,INDEX(Incremental_CAPEX,$C369,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,J$6+4))/(1+WACC))^$F369),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C369,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F369>K$6-$K$6,INDEX(Incremental_CAPEX,$C369,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,K$6+4))/(1+WACC))^$F369),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C369,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F369>L$6-$L$6,INDEX(Incremental_CAPEX,$C369,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,L$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>M$6-$L$6,INDEX(Incremental_CAPEX,$C369,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>N$6-$L$6,INDEX(Incremental_CAPEX,$C369,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>O$6-$L$6,INDEX(Incremental_CAPEX,$C369,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>P$6-$L$6,INDEX(Incremental_CAPEX,$C369,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1+WACC))^$F369),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C369,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F369>M$6-$M$6,INDEX(Incremental_CAPEX,$C369,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,M$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>N$6-$M$6,INDEX(Incremental_CAPEX,$C369,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>O$6-$M$6,INDEX(Incremental_CAPEX,$C369,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>P$6-$M$6,INDEX(Incremental_CAPEX,$C369,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1+WACC))^$F369),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C369,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F369>N$6-$N$6,INDEX(Incremental_CAPEX,$C369,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,N$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>O$6-$N$6,INDEX(Incremental_CAPEX,$C369,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>P$6-$N$6,INDEX(Incremental_CAPEX,$C369,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1+WACC))^$F369),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C369,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F369>O$6-$O$6,INDEX(Incremental_CAPEX,$C369,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,O$6+4))/(1+WACC))^$F369),0)","v":0},{"$f":"IF($F369>P$6-$O$6,INDEX(Incremental_CAPEX,$C369,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1+WACC))^$F369),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C369,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F369>P$6-$P$6,INDEX(Incremental_CAPEX,$C369,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C369,P$6+4))/(1+WACC))^$F369),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C369,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G369:G378)","v":1044628.3404685631},{"$f":"SUM(H369:H378)","v":1044775.0430618651},1044921.7662573759,1045068.5100579883,1045215.2744665963,1045362.059486094,1045508.8651193755,1045655.691369336,1045802.5382388706,1045949.4057308753]
[]
[null,null,{"$f":"C369+1","v":32},{"$f":"INDEX(Elements_List,C381)","v":"Air Conditioning Unit"},null,{"$f":"INDEX(Elements_Lifetime,C381)","v":8},{"$f":"IF($F381>G$6-$G$6,INDEX(Incremental_CAPEX,$C381,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,G$6+4))/(1+WACC))^$F381),0)","v":2260417.6368702576},2260735.0790804951,2261052.5658707935,2261370.0972474143,2261687.6732166177,2262005.2937846677,2262322.9589578263,2262640.6687423582,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C381,$G$6)","v":12762000},{"$f":"R381 - NPV(WACC,G381:P381)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F381>H$6-$H$6,INDEX(Incremental_CAPEX,$C381,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,H$6+4))/(1+WACC))^$F381),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C381,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F381>I$6-$I$6,INDEX(Incremental_CAPEX,$C381,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,I$6+4))/(1+WACC))^$F381),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C381,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F381>J$6-$J$6,INDEX(Incremental_CAPEX,$C381,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,J$6+4))/(1+WACC))^$F381),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C381,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F381>K$6-$K$6,INDEX(Incremental_CAPEX,$C381,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,K$6+4))/(1+WACC))^$F381),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C381,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F381>L$6-$L$6,INDEX(Incremental_CAPEX,$C381,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,L$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>M$6-$L$6,INDEX(Incremental_CAPEX,$C381,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>N$6-$L$6,INDEX(Incremental_CAPEX,$C381,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>O$6-$L$6,INDEX(Incremental_CAPEX,$C381,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>P$6-$L$6,INDEX(Incremental_CAPEX,$C381,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1+WACC))^$F381),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C381,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F381>M$6-$M$6,INDEX(Incremental_CAPEX,$C381,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,M$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>N$6-$M$6,INDEX(Incremental_CAPEX,$C381,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>O$6-$M$6,INDEX(Incremental_CAPEX,$C381,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>P$6-$M$6,INDEX(Incremental_CAPEX,$C381,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1+WACC))^$F381),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C381,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F381>N$6-$N$6,INDEX(Incremental_CAPEX,$C381,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,N$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>O$6-$N$6,INDEX(Incremental_CAPEX,$C381,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1+WACC))^$F381),0)","v":0},{"$f":"IF($F381>P$6-$N$6,INDEX(Incremental_CAPEX,$C381,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1+WACC))^$F381),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C381,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F381>O$6-$O$6,INDEX(Incremental_CAPEX,$C381,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,O$6+4))/(1+WACC))^$F381),0)","v":2340240.3047359758},{"$f":"IF($F381>P$6-$O$6,INDEX(Incremental_CAPEX,$C381,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1+WACC))^$F381),0)","v":2340568.9568587984},null,{"$f":"INDEX(Incremental_CAPEX,$C381,$O$6)","v":13212667.55394493},9066424.5306836516]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F381>P$6-$P$6,INDEX(Incremental_CAPEX,$C381,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C381,P$6+4))/(1+WACC))^$F381),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C381,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G381:G390)","v":2260417.6368702576},{"$f":"SUM(H381:H390)","v":2260735.0790804951},2261052.5658707935,2261370.0972474143,2261687.6732166177,2262005.2937846677,2262322.9589578263,2262640.6687423582,2340240.3047359758,2340568.9568587984]
[]
[null,null,{"$f":"C381+1","v":33},{"$f":"INDEX(Elements_List,C393)","v":"Power Supply Unit + Backup"},null,{"$f":"INDEX(Elements_Lifetime,C393)","v":8},{"$f":"IF($F393>G$6-$G$6,INDEX(Incremental_CAPEX,$C393,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,G$6+4))/(1+WACC))^$F393),0)","v":8320041.6611724431},8049974.9383948408,7788674.5220520021,7535855.8597647278,7291243.6356614819,7054571.4705633745,6825581.6319010817,6604024.7530478146,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C393,$G$6)","v":42540000},{"$f":"R393 - NPV(WACC,G393:P393)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F393>H$6-$H$6,INDEX(Incremental_CAPEX,$C393,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,H$6+4))/(1+WACC))^$F393),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C393,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F393>I$6-$I$6,INDEX(Incremental_CAPEX,$C393,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,I$6+4))/(1+WACC))^$F393),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C393,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F393>J$6-$J$6,INDEX(Incremental_CAPEX,$C393,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,J$6+4))/(1+WACC))^$F393),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C393,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F393>K$6-$K$6,INDEX(Incremental_CAPEX,$C393,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,K$6+4))/(1+WACC))^$F393),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C393,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F393>L$6-$L$6,INDEX(Incremental_CAPEX,$C393,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,L$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>M$6-$L$6,INDEX(Incremental_CAPEX,$C393,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>N$6-$L$6,INDEX(Incremental_CAPEX,$C393,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>O$6-$L$6,INDEX(Incremental_CAPEX,$C393,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>P$6-$L$6,INDEX(Incremental_CAPEX,$C393,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1+WACC))^$F393),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C393,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F393>M$6-$M$6,INDEX(Incremental_CAPEX,$C393,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,M$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>N$6-$M$6,INDEX(Incremental_CAPEX,$C393,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>O$6-$M$6,INDEX(Incremental_CAPEX,$C393,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>P$6-$M$6,INDEX(Incremental_CAPEX,$C393,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1+WACC))^$F393),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C393,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F393>N$6-$N$6,INDEX(Incremental_CAPEX,$C393,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,N$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>O$6-$N$6,INDEX(Incremental_CAPEX,$C393,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1+WACC))^$F393),0)","v":0},{"$f":"IF($F393>P$6-$N$6,INDEX(Incremental_CAPEX,$C393,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1+WACC))^$F393),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C393,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F393>O$6-$O$6,INDEX(Incremental_CAPEX,$C393,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,O$6+4))/(1+WACC))^$F393),0)","v":6734193.2634663405},{"$f":"IF($F393>P$6-$O$6,INDEX(Incremental_CAPEX,$C393,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1+WACC))^$F393),0)","v":6515602.8309565252},null,{"$f":"INDEX(Incremental_CAPEX,$C393,$O$6)","v":34431628.241088517},22687099.93199737]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F393>P$6-$P$6,INDEX(Incremental_CAPEX,$C393,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C393,P$6+4))/(1+WACC))^$F393),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C393,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G393:G402)","v":8320041.6611724431},{"$f":"SUM(H393:H402)","v":8049974.9383948408},7788674.5220520021,7535855.8597647278,7291243.6356614819,7054571.4705633745,6825581.6319010817,6604024.7530478146,6734193.2634663405,6515602.8309565252]
[]
[null,null,{"$f":"C393+1","v":34},{"$f":"INDEX(Elements_List,C405)","v":"Passive Cabinet (Fully equipped)"},null,{"$f":"INDEX(Elements_Lifetime,C405)","v":15},{"$f":"IF($F405>G$6-$G$6,INDEX(Incremental_CAPEX,$C405,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,G$6+4))/(1+WACC))^$F405),0)","v":6280148.864609383},6281030.8185915519,6281912.8964311061,6282795.098145443,6283677.4237519549,6284559.8732680436,6285442.44671111,6286325.1440985566,6287207.9654477891,6288090.9107762193,null,{"$f":"INDEX(Incremental_CAPEX,$C405,$G$6)","v":52255000},{"$f":"R405 - NPV(WACC,G405:P405)","v":10989787.078183323}]
[null,null,null,null,null,null,"-",{"$f":"IF($F405>H$6-$H$6,INDEX(Incremental_CAPEX,$C405,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,H$6+4))/(1+WACC))^$F405),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C405,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F405>I$6-$I$6,INDEX(Incremental_CAPEX,$C405,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,I$6+4))/(1+WACC))^$F405),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C405,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F405>J$6-$J$6,INDEX(Incremental_CAPEX,$C405,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,J$6+4))/(1+WACC))^$F405),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C405,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F405>K$6-$K$6,INDEX(Incremental_CAPEX,$C405,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,K$6+4))/(1+WACC))^$F405),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C405,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F405>L$6-$L$6,INDEX(Incremental_CAPEX,$C405,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,L$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>M$6-$L$6,INDEX(Incremental_CAPEX,$C405,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>N$6-$L$6,INDEX(Incremental_CAPEX,$C405,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>O$6-$L$6,INDEX(Incremental_CAPEX,$C405,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>P$6-$L$6,INDEX(Incremental_CAPEX,$C405,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1+WACC))^$F405),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C405,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F405>M$6-$M$6,INDEX(Incremental_CAPEX,$C405,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,M$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>N$6-$M$6,INDEX(Incremental_CAPEX,$C405,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>O$6-$M$6,INDEX(Incremental_CAPEX,$C405,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>P$6-$M$6,INDEX(Incremental_CAPEX,$C405,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1+WACC))^$F405),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C405,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F405>N$6-$N$6,INDEX(Incremental_CAPEX,$C405,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,N$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>O$6-$N$6,INDEX(Incremental_CAPEX,$C405,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>P$6-$N$6,INDEX(Incremental_CAPEX,$C405,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1+WACC))^$F405),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C405,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F405>O$6-$O$6,INDEX(Incremental_CAPEX,$C405,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,O$6+4))/(1+WACC))^$F405),0)","v":0},{"$f":"IF($F405>P$6-$O$6,INDEX(Incremental_CAPEX,$C405,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1+WACC))^$F405),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C405,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F405>P$6-$P$6,INDEX(Incremental_CAPEX,$C405,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C405,P$6+4))/(1+WACC))^$F405),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C405,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G405:G414)","v":6280148.864609383},{"$f":"SUM(H405:H414)","v":6281030.8185915519},6281912.8964311061,6282795.098145443,6283677.4237519549,6284559.8732680436,6285442.44671111,6286325.1440985566,6287207.9654477891,6288090.9107762193]
[]
[null,null,{"$f":"C405+1","v":35},{"$f":"INDEX(Elements_List,C417)","v":"Cabinet"},null,{"$f":"INDEX(Elements_Lifetime,C417)","v":13},{"$f":"IF($F417>G$6-$G$6,INDEX(Incremental_CAPEX,$C417,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,G$6+4))/(1+WACC))^$F417),0)","v":12502781.213745235},12640614.216475088,12779966.716052622,12920855.463695794,13063297.39529112,13207309.633429511,13352909.48946452,13500114.465593308,13648942.256960545,13799410.75378548,null,{"$f":"INDEX(Incremental_CAPEX,$C417,$G$6)","v":101636000},{"$f":"R417 - NPV(WACC,G417:P417)","v":15959768.904642269}]
[null,null,null,null,null,null,"-",{"$f":"IF($F417>H$6-$H$6,INDEX(Incremental_CAPEX,$C417,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,H$6+4))/(1+WACC))^$F417),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C417,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F417>I$6-$I$6,INDEX(Incremental_CAPEX,$C417,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,I$6+4))/(1+WACC))^$F417),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C417,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F417>J$6-$J$6,INDEX(Incremental_CAPEX,$C417,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,J$6+4))/(1+WACC))^$F417),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C417,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F417>K$6-$K$6,INDEX(Incremental_CAPEX,$C417,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,K$6+4))/(1+WACC))^$F417),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C417,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F417>L$6-$L$6,INDEX(Incremental_CAPEX,$C417,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,L$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>M$6-$L$6,INDEX(Incremental_CAPEX,$C417,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>N$6-$L$6,INDEX(Incremental_CAPEX,$C417,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>O$6-$L$6,INDEX(Incremental_CAPEX,$C417,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>P$6-$L$6,INDEX(Incremental_CAPEX,$C417,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1+WACC))^$F417),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C417,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F417>M$6-$M$6,INDEX(Incremental_CAPEX,$C417,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,M$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>N$6-$M$6,INDEX(Incremental_CAPEX,$C417,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>O$6-$M$6,INDEX(Incremental_CAPEX,$C417,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>P$6-$M$6,INDEX(Incremental_CAPEX,$C417,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1+WACC))^$F417),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C417,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F417>N$6-$N$6,INDEX(Incremental_CAPEX,$C417,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,N$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>O$6-$N$6,INDEX(Incremental_CAPEX,$C417,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>P$6-$N$6,INDEX(Incremental_CAPEX,$C417,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1+WACC))^$F417),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C417,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F417>O$6-$O$6,INDEX(Incremental_CAPEX,$C417,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,O$6+4))/(1+WACC))^$F417),0)","v":0},{"$f":"IF($F417>P$6-$O$6,INDEX(Incremental_CAPEX,$C417,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1+WACC))^$F417),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C417,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F417>P$6-$P$6,INDEX(Incremental_CAPEX,$C417,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C417,P$6+4))/(1+WACC))^$F417),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C417,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G417:G426)","v":12502781.213745235},{"$f":"SUM(H417:H426)","v":12640614.216475088},12779966.716052622,12920855.463695794,13063297.39529112,13207309.633429511,13352909.48946452,13500114.465593308,13648942.256960545,13799410.75378548]
[]
[null,null,{"$f":"C417+1","v":36},{"$f":"INDEX(Elements_List,C429)","v":"Cabinet Base (Plinth)"},null,{"$f":"INDEX(Elements_Lifetime,C429)","v":13},{"$f":"IF($F429>G$6-$G$6,INDEX(Incremental_CAPEX,$C429,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,G$6+4))/(1+WACC))^$F429),0)","v":468854.29551544628},474023.03311781585,479248.75185197336,484532.07988859224,489873.65232341702,495274.11125360662,500734.10585491947,506254.29245974915,511835.33463602036,517477.90326695546,null,{"$f":"INDEX(Incremental_CAPEX,$C429,$G$6)","v":3811350},{"$f":"R429 - NPV(WACC,G429:P429)","v":598491.33392408444}]
[null,null,null,null,null,null,"-",{"$f":"IF($F429>H$6-$H$6,INDEX(Incremental_CAPEX,$C429,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,H$6+4))/(1+WACC))^$F429),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C429,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F429>I$6-$I$6,INDEX(Incremental_CAPEX,$C429,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,I$6+4))/(1+WACC))^$F429),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C429,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F429>J$6-$J$6,INDEX(Incremental_CAPEX,$C429,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,J$6+4))/(1+WACC))^$F429),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C429,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F429>K$6-$K$6,INDEX(Incremental_CAPEX,$C429,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,K$6+4))/(1+WACC))^$F429),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C429,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F429>L$6-$L$6,INDEX(Incremental_CAPEX,$C429,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,L$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>M$6-$L$6,INDEX(Incremental_CAPEX,$C429,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>N$6-$L$6,INDEX(Incremental_CAPEX,$C429,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>O$6-$L$6,INDEX(Incremental_CAPEX,$C429,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>P$6-$L$6,INDEX(Incremental_CAPEX,$C429,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1+WACC))^$F429),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C429,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F429>M$6-$M$6,INDEX(Incremental_CAPEX,$C429,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,M$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>N$6-$M$6,INDEX(Incremental_CAPEX,$C429,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>O$6-$M$6,INDEX(Incremental_CAPEX,$C429,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>P$6-$M$6,INDEX(Incremental_CAPEX,$C429,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1+WACC))^$F429),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C429,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F429>N$6-$N$6,INDEX(Incremental_CAPEX,$C429,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,N$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>O$6-$N$6,INDEX(Incremental_CAPEX,$C429,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>P$6-$N$6,INDEX(Incremental_CAPEX,$C429,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1+WACC))^$F429),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C429,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F429>O$6-$O$6,INDEX(Incremental_CAPEX,$C429,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,O$6+4))/(1+WACC))^$F429),0)","v":0},{"$f":"IF($F429>P$6-$O$6,INDEX(Incremental_CAPEX,$C429,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1+WACC))^$F429),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C429,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F429>P$6-$P$6,INDEX(Incremental_CAPEX,$C429,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C429,P$6+4))/(1+WACC))^$F429),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C429,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G429:G438)","v":468854.29551544628},{"$f":"SUM(H429:H438)","v":474023.03311781585},479248.75185197336,484532.07988859224,489873.65232341702,495274.11125360662,500734.10585491947,506254.29245974915,511835.33463602036,517477.90326695546]
[]
[null,null,{"$f":"C429+1","v":37},{"$f":"INDEX(Elements_List,C441)","v":"MSAN SuperVectoring"},null,{"$f":"INDEX(Elements_Lifetime,C441)","v":8},{"$f":"IF($F441>G$6-$G$6,INDEX(Incremental_CAPEX,$C441,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,G$6+4))/(1+WACC))^$F441),0)","v":9906208.5128910262},9584655.1628984176,9273539.3639382664,8972522.3153992351,8681276.2140633315,8399483.8971329313,8126838.4968450814,7863043.1062969398,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C441,$G$6)","v":50650000},{"$f":"R441 - NPV(WACC,G441:P441)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F441>H$6-$H$6,INDEX(Incremental_CAPEX,$C441,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,H$6+4))/(1+WACC))^$F441),0)","v":4163.7290578992406},4028.5753282672831,3897.8086589794116,3771.2866470215536,3648.8715117501615,3530.4299448510774,3415.8329651687081,3304.9557782474089,0,null,{"$f":"INDEX(Incremental_CAPEX,$C441,$H$6)","v":21288.959999999999},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F441>I$6-$I$6,INDEX(Incremental_CAPEX,$C441,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,I$6+4))/(1+WACC))^$F441),0)","v":10999.512312664147},10642.470561744056,10297.018307546774,9962.7793575571577,9639.3897303863905,9326.4972594014926,9023.7612092209583,8730.8519046588281,null,{"$f":"INDEX(Incremental_CAPEX,$C441,$I$6)","v":56240.013311999995},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F441>J$6-$J$6,INDEX(Incremental_CAPEX,$C441,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,J$6+4))/(1+WACC))^$F441),0)","v":713.12038225464175},689.97265145899053,667.57629091487229,645.90691130914558,624.94091500041043,604.65547032151756,585.02848671621302,null,{"$f":"INDEX(Incremental_CAPEX,$C441,$J$6)","v":3646.1525430435831},295.15396978792023]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F441>K$6-$K$6,INDEX(Incremental_CAPEX,$C441,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,K$6+4))/(1+WACC))^$F441),0)","v":43386.244056372409},41977.936114764998,40615.341539260837,39296.97648404842,38021.405268624971,36787.238814361132,null,{"$f":"INDEX(Incremental_CAPEX,$C441,$K$6)","v":221831.92071877164},38090.630635034991]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F441>L$6-$L$6,INDEX(Incremental_CAPEX,$C441,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,L$6+4))/(1+WACC))^$F441),0)","v":2035.2244123877585},{"$f":"IF($F441>M$6-$L$6,INDEX(Incremental_CAPEX,$C441,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))/(1+WACC))^$F441),0)","v":1969.1614754994016},{"$f":"IF($F441>N$6-$L$6,INDEX(Incremental_CAPEX,$C441,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1+WACC))^$F441),0)","v":1905.2429270154639},{"$f":"IF($F441>O$6-$L$6,INDEX(Incremental_CAPEX,$C441,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1+WACC))^$F441),0)","v":1843.3991605598806},{"$f":"IF($F441>P$6-$L$6,INDEX(Incremental_CAPEX,$C441,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1+WACC))^$F441),0)","v":1783.5628291642474},null,{"$f":"INDEX(Incremental_CAPEX,$C441,$L$6)","v":10406.011175041976},2845.7209600993547]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F441>M$6-$M$6,INDEX(Incremental_CAPEX,$C441,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,M$6+4))/(1+WACC))^$F441),0)","v":331.49735228971809},{"$f":"IF($F441>N$6-$M$6,INDEX(Incremental_CAPEX,$C441,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1+WACC))^$F441),0)","v":320.73702112934257},{"$f":"IF($F441>O$6-$M$6,INDEX(Incremental_CAPEX,$C441,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1+WACC))^$F441),0)","v":310.3259679522788},{"$f":"IF($F441>P$6-$M$6,INDEX(Incremental_CAPEX,$C441,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1+WACC))^$F441),0)","v":300.25285527199333},null,{"$f":"INDEX(Incremental_CAPEX,$C441,$M$6)","v":1694.931100190837},656.8893534799181]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F441>N$6-$N$6,INDEX(Incremental_CAPEX,$C441,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,N$6+4))/(1+WACC))^$F441),0)","v":0},{"$f":"IF($F441>O$6-$N$6,INDEX(Incremental_CAPEX,$C441,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1+WACC))^$F441),0)","v":0},{"$f":"IF($F441>P$6-$N$6,INDEX(Incremental_CAPEX,$C441,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1+WACC))^$F441),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C441,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F441>O$6-$O$6,INDEX(Incremental_CAPEX,$C441,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,O$6+4))/(1+WACC))^$F441),0)","v":8018027.4751897072},{"$f":"IF($F441>P$6-$O$6,INDEX(Incremental_CAPEX,$C441,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1+WACC))^$F441),0)","v":7757764.0664773881},null,{"$f":"INDEX(Incremental_CAPEX,$C441,$O$6)","v":40995815.007313907},27012261.672676705]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F441>P$6-$P$6,INDEX(Incremental_CAPEX,$C441,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C441,P$6+4))/(1+WACC))^$F441),0)","v":3403.5315617171718},null,{"$f":"INDEX(Incremental_CAPEX,$C441,$P$6)","v":17402.10428406022},14264.630499291441]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G441:G450)","v":9906208.5128910262},{"$f":"SUM(H441:H450)","v":9588818.8919563163},9288567.4515791982,8987775.7150022145,8739420.7357257307,8457776.2848203052,8183570.2237986783,7917933.3338687047,8071135.9780446347,7809354.532929278]
[]
[null,null,{"$f":"C441+1","v":38},{"$f":"INDEX(Elements_List,C453)","v":"   SuperVectoring Line Cards"},null,{"$f":"INDEX(Elements_Lifetime,C453)","v":8},{"$f":"IF($F453>G$6-$G$6,INDEX(Incremental_CAPEX,$C453,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,G$6+4))/(1+WACC))^$F453),0)","v":14411039.720737403},13943260.540332558,13490665.369260876,13052761.3379183,12629071.575139752,12219134.688893303,11822504.263830924,11438748.375148617,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C453,$G$6)","v":73683000},{"$f":"R453 - NPV(WACC,G453:P453)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F453>H$6-$H$6,INDEX(Incremental_CAPEX,$C453,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,H$6+4))/(1+WACC))^$F453),0)","v":299788.49216874532},290057.42363524443,280642.2234465176,271532.63858555187,262718.74884601159,254190.95602927762,245939.97349214702,237956.81603381349,0,null,{"$f":"INDEX(Incremental_CAPEX,$C453,$H$6)","v":1532805.1199999999},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F453>I$6-$I$6,INDEX(Incremental_CAPEX,$C453,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,I$6+4))/(1+WACC))^$F453),0)","v":242905.89690466653},235021.2249051813,227392.48762499128,220011.37747938721,212869.8565460328,205960.14781178301,199274.72670362948,192806.31289454913,null,{"$f":"INDEX(Incremental_CAPEX,$C453,$I$6)","v":1241966.9606399999},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F453>J$6-$J$6,INDEX(Incremental_CAPEX,$C453,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,J$6+4))/(1+WACC))^$F453),0)","v":248165.89302461533},240110.48270772872,232316.54923837559,224775.60513558265,217479.4384201428,210420.10367188812,203589.91337724213,null,{"$f":"INDEX(Incremental_CAPEX,$C453,$J$6)","v":1268861.084979167},102713.58148619626]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F453>K$6-$K$6,INDEX(Incremental_CAPEX,$C453,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,K$6+4))/(1+WACC))^$F453),0)","v":109853.96995073494},106288.13424258496,102838.04477740845,99499.944457610589,96270.198140158434,93145.288677962395,null,{"$f":"INDEX(Incremental_CAPEX,$C453,$K$6)","v":561678.42325992975},96445.476767908607]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F453>L$6-$L$6,INDEX(Incremental_CAPEX,$C453,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,L$6+4))/(1+WACC))^$F453),0)","v":147892.9739668438},{"$f":"IF($F453>M$6-$L$6,INDEX(Incremental_CAPEX,$C453,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))/(1+WACC))^$F453),0)","v":143092.40055295656},{"$f":"IF($F453>N$6-$L$6,INDEX(Incremental_CAPEX,$C453,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1+WACC))^$F453),0)","v":138447.65269645708},{"$f":"IF($F453>O$6-$L$6,INDEX(Incremental_CAPEX,$C453,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1+WACC))^$F453),0)","v":133953.67233401799},{"$f":"IF($F453>P$6-$L$6,INDEX(Incremental_CAPEX,$C453,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1+WACC))^$F453),0)","v":129605.56558593531},null,{"$f":"INDEX(Incremental_CAPEX,$C453,$L$6)","v":756170.14538638364},206789.05643388629]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F453>M$6-$M$6,INDEX(Incremental_CAPEX,$C453,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,M$6+4))/(1+WACC))^$F453),0)","v":76907.385731214599},{"$f":"IF($F453>N$6-$M$6,INDEX(Incremental_CAPEX,$C453,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1+WACC))^$F453),0)","v":74410.988902007477},{"$f":"IF($F453>O$6-$M$6,INDEX(Incremental_CAPEX,$C453,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1+WACC))^$F453),0)","v":71995.624564928672},{"$f":"IF($F453>P$6-$M$6,INDEX(Incremental_CAPEX,$C453,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1+WACC))^$F453),0)","v":69658.662423102447},null,{"$f":"INDEX(Incremental_CAPEX,$C453,$M$6)","v":393224.01524427417},152398.33000734102]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F453>N$6-$N$6,INDEX(Incremental_CAPEX,$C453,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,N$6+4))/(1+WACC))^$F453),0)","v":0},{"$f":"IF($F453>O$6-$N$6,INDEX(Incremental_CAPEX,$C453,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1+WACC))^$F453),0)","v":0},{"$f":"IF($F453>P$6-$N$6,INDEX(Incremental_CAPEX,$C453,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1+WACC))^$F453),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C453,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F453>O$6-$O$6,INDEX(Incremental_CAPEX,$C453,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,O$6+4))/(1+WACC))^$F453),0)","v":11664211.618053371},{"$f":"IF($F453>P$6-$O$6,INDEX(Incremental_CAPEX,$C453,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1+WACC))^$F453),0)","v":11285593.873845078},null,{"$f":"INDEX(Incremental_CAPEX,$C453,$O$6)","v":59638591.059899516},39296041.003511101]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F453>P$6-$P$6,INDEX(Incremental_CAPEX,$C453,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C453,P$6+4))/(1+WACC))^$F453),0)","v":245054.27244363635},null,{"$f":"INDEX(Incremental_CAPEX,$C453,$P$6)","v":1252951.5084523358},1027053.3959489837]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G453:G462)","v":14411039.720737403},{"$f":"SUM(H453:H462)","v":14243049.032501303},14023628.689800786,13816590.679294616,13477961.154008761,13188362.472666508,12837178.512603397,12420486.520928767,12614082.759501807,12219453.889247507]
[]
[null,null,{"$f":"C453+1","v":39},{"$f":"INDEX(Elements_List,C465)","v":"MSAN G.fast"},null,{"$f":"INDEX(Elements_Lifetime,C465)","v":8},{"$f":"IF($F465>G$6-$G$6,INDEX(Incremental_CAPEX,$C465,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,G$6+4))/(1+WACC))^$F465),0)","v":23078.629901700711},22329.502649990391,21604.691904140484,20903.408355717864,20224.888317067584,19568.392889668034,18933.207159481139,18318.639418421299,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C465,$G$6)","v":118000},{"$f":"R465 - NPV(WACC,G465:P465)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F465>H$6-$H$6,INDEX(Incremental_CAPEX,$C465,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,H$6+4))/(1+WACC))^$F465),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C465,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F465>I$6-$I$6,INDEX(Incremental_CAPEX,$C465,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,I$6+4))/(1+WACC))^$F465),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C465,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F465>J$6-$J$6,INDEX(Incremental_CAPEX,$C465,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,J$6+4))/(1+WACC))^$F465),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C465,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F465>K$6-$K$6,INDEX(Incremental_CAPEX,$C465,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,K$6+4))/(1+WACC))^$F465),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C465,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F465>L$6-$L$6,INDEX(Incremental_CAPEX,$C465,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,L$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>M$6-$L$6,INDEX(Incremental_CAPEX,$C465,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>N$6-$L$6,INDEX(Incremental_CAPEX,$C465,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>O$6-$L$6,INDEX(Incremental_CAPEX,$C465,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>P$6-$L$6,INDEX(Incremental_CAPEX,$C465,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1+WACC))^$F465),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C465,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F465>M$6-$M$6,INDEX(Incremental_CAPEX,$C465,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,M$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>N$6-$M$6,INDEX(Incremental_CAPEX,$C465,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>O$6-$M$6,INDEX(Incremental_CAPEX,$C465,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>P$6-$M$6,INDEX(Incremental_CAPEX,$C465,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1+WACC))^$F465),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C465,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F465>N$6-$N$6,INDEX(Incremental_CAPEX,$C465,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,N$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>O$6-$N$6,INDEX(Incremental_CAPEX,$C465,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1+WACC))^$F465),0)","v":0},{"$f":"IF($F465>P$6-$N$6,INDEX(Incremental_CAPEX,$C465,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1+WACC))^$F465),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C465,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F465>O$6-$O$6,INDEX(Incremental_CAPEX,$C465,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,O$6+4))/(1+WACC))^$F465),0)","v":18679.708629267236},{"$f":"IF($F465>P$6-$O$6,INDEX(Incremental_CAPEX,$C465,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1+WACC))^$F465),0)","v":18073.36939475482},null,{"$f":"INDEX(Incremental_CAPEX,$C465,$O$6)","v":95508.512751491435},62930.836670796671]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F465>P$6-$P$6,INDEX(Incremental_CAPEX,$C465,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C465,P$6+4))/(1+WACC))^$F465),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C465,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G465:G474)","v":23078.629901700711},{"$f":"SUM(H465:H474)","v":22329.502649990391},21604.691904140484,20903.408355717864,20224.888317067584,19568.392889668034,18933.207159481139,18318.639418421299,18679.708629267236,18073.36939475482]
[]
[null,null,{"$f":"C465+1","v":40},{"$f":"INDEX(Elements_List,C477)","v":"   G.Fast Line Cards"},null,{"$f":"INDEX(Elements_Lifetime,C477)","v":8},{"$f":"IF($F477>G$6-$G$6,INDEX(Incremental_CAPEX,$C477,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,G$6+4))/(1+WACC))^$F477),0)","v":94759.289723508424},91683.42401627409,88707.400233525972,85827.977528350035,83042.020251010545,80346.49453427257,77738.464989564513,75215.091510382379,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C477,$G$6)","v":484500},{"$f":"R477 - NPV(WACC,G477:P477)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F477>H$6-$H$6,INDEX(Incremental_CAPEX,$C477,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,H$6+4))/(1+WACC))^$F477),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C477,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F477>I$6-$I$6,INDEX(Incremental_CAPEX,$C477,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,I$6+4))/(1+WACC))^$F477),0)","v":5224.7683485154694},5055.1735168284267,4891.0836960847173,4732.32019483965,4578.7101219335354,4430.0861982157094,4286.2865743799548,4147.1546547129437,null,{"$f":"INDEX(Incremental_CAPEX,$C477,$I$6)","v":26714.006323199999},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F477>J$6-$J$6,INDEX(Incremental_CAPEX,$C477,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,J$6+4))/(1+WACC))^$F477),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C477,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F477>K$6-$K$6,INDEX(Incremental_CAPEX,$C477,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,K$6+4))/(1+WACC))^$F477),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C477,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F477>L$6-$L$6,INDEX(Incremental_CAPEX,$C477,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,L$6+4))/(1+WACC))^$F477),0)","v":1017.612206193879},{"$f":"IF($F477>M$6-$L$6,INDEX(Incremental_CAPEX,$C477,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))/(1+WACC))^$F477),0)","v":984.58073774970069},{"$f":"IF($F477>N$6-$L$6,INDEX(Incremental_CAPEX,$C477,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1+WACC))^$F477),0)","v":952.62146350773196},{"$f":"IF($F477>O$6-$L$6,INDEX(Incremental_CAPEX,$C477,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1+WACC))^$F477),0)","v":921.69958027994016},{"$f":"IF($F477>P$6-$L$6,INDEX(Incremental_CAPEX,$C477,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1+WACC))^$F477),0)","v":891.78141458212349},null,{"$f":"INDEX(Incremental_CAPEX,$C477,$L$6)","v":5203.0055875209873},1422.8604800496769]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F477>M$6-$M$6,INDEX(Incremental_CAPEX,$C477,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,M$6+4))/(1+WACC))^$F477),0)","v":745.8690426518657},{"$f":"IF($F477>N$6-$M$6,INDEX(Incremental_CAPEX,$C477,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1+WACC))^$F477),0)","v":721.65829754102083},{"$f":"IF($F477>O$6-$M$6,INDEX(Incremental_CAPEX,$C477,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1+WACC))^$F477),0)","v":698.23342789262722},{"$f":"IF($F477>P$6-$M$6,INDEX(Incremental_CAPEX,$C477,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1+WACC))^$F477),0)","v":675.56892436198507},null,{"$f":"INDEX(Incremental_CAPEX,$C477,$M$6)","v":3813.5949754293833},1478.001045329816]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F477>N$6-$N$6,INDEX(Incremental_CAPEX,$C477,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,N$6+4))/(1+WACC))^$F477),0)","v":0},{"$f":"IF($F477>O$6-$N$6,INDEX(Incremental_CAPEX,$C477,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1+WACC))^$F477),0)","v":0},{"$f":"IF($F477>P$6-$N$6,INDEX(Incremental_CAPEX,$C477,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1+WACC))^$F477),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C477,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F477>O$6-$O$6,INDEX(Incremental_CAPEX,$C477,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,O$6+4))/(1+WACC))^$F477),0)","v":76697.617210847253},{"$f":"IF($F477>P$6-$O$6,INDEX(Incremental_CAPEX,$C477,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1+WACC))^$F477),0)","v":74208.029421683997},null,{"$f":"INDEX(Incremental_CAPEX,$C477,$O$6)","v":392151.47820421698},258389.74887288973]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F477>P$6-$P$6,INDEX(Incremental_CAPEX,$C477,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C477,P$6+4))/(1+WACC))^$F477),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C477,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G477:G486)","v":94759.289723508424},{"$f":"SUM(H477:H486)","v":91683.42401627409},93932.168582041442,90883.151045178456,87933.103947095267,86096.426935306095,84047.624891899599,81319.457469646848,82603.83679339978,79922.534415341055]
[]
[null,null,{"$f":"C477+1","v":41},{"$f":"INDEX(Elements_List,C489)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C489)","v":0},{"$f":"IF($F489>G$6-$G$6,INDEX(Incremental_CAPEX,$C489,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,G$6+4))/(1+WACC))^$F489),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C489,$G$6)","v":0},{"$f":"R489 - NPV(WACC,G489:P489)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F489>H$6-$H$6,INDEX(Incremental_CAPEX,$C489,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,H$6+4))/(1+WACC))^$F489),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C489,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F489>I$6-$I$6,INDEX(Incremental_CAPEX,$C489,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,I$6+4))/(1+WACC))^$F489),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C489,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F489>J$6-$J$6,INDEX(Incremental_CAPEX,$C489,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,J$6+4))/(1+WACC))^$F489),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C489,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F489>K$6-$K$6,INDEX(Incremental_CAPEX,$C489,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,K$6+4))/(1+WACC))^$F489),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C489,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F489>L$6-$L$6,INDEX(Incremental_CAPEX,$C489,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,L$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>M$6-$L$6,INDEX(Incremental_CAPEX,$C489,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>N$6-$L$6,INDEX(Incremental_CAPEX,$C489,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>O$6-$L$6,INDEX(Incremental_CAPEX,$C489,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>P$6-$L$6,INDEX(Incremental_CAPEX,$C489,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1+WACC))^$F489),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C489,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F489>M$6-$M$6,INDEX(Incremental_CAPEX,$C489,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,M$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>N$6-$M$6,INDEX(Incremental_CAPEX,$C489,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>O$6-$M$6,INDEX(Incremental_CAPEX,$C489,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>P$6-$M$6,INDEX(Incremental_CAPEX,$C489,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1+WACC))^$F489),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C489,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F489>N$6-$N$6,INDEX(Incremental_CAPEX,$C489,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,N$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>O$6-$N$6,INDEX(Incremental_CAPEX,$C489,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>P$6-$N$6,INDEX(Incremental_CAPEX,$C489,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1+WACC))^$F489),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C489,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F489>O$6-$O$6,INDEX(Incremental_CAPEX,$C489,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,O$6+4))/(1+WACC))^$F489),0)","v":0},{"$f":"IF($F489>P$6-$O$6,INDEX(Incremental_CAPEX,$C489,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1+WACC))^$F489),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C489,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F489>P$6-$P$6,INDEX(Incremental_CAPEX,$C489,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C489,P$6+4))/(1+WACC))^$F489),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C489,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G489:G498)","v":0},{"$f":"SUM(H489:H498)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C489+1","v":42},{"$f":"INDEX(Elements_List,C501)","v":"Network-facing Ports"},null,{"$f":"INDEX(Elements_Lifetime,C501)","v":10},{"$f":"IF($F501>G$6-$G$6,INDEX(Incremental_CAPEX,$C501,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,G$6+4))/(1+WACC))^$F501),0)","v":382041.6375392687},369640.6499941799,357642.19577787694,346033.20874702284,334801.04688242014,323933.47852203483,313418.66904089251,303245.16796334332,293401.89649365901,283878.13545138441,null,{"$f":"INDEX(Incremental_CAPEX,$C501,$G$6)","v":2220180},{"$f":"R501 - NPV(WACC,G501:P501)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F501>H$6-$H$6,INDEX(Incremental_CAPEX,$C501,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,H$6+4))/(1+WACC))^$F501),0)","v":7912.8094758989173},7655.9614203065557,7407.450596118857,7167.0063786377495,6934.3669275833536,6709.2789019536931,6491.4971841400084,6280.7846129972249,6076.9117255788788,null,{"$f":"INDEX(Incremental_CAPEX,$C501,$H$6)","v":45984.153599999998},2605.2847051321733]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F501>I$6-$I$6,INDEX(Incremental_CAPEX,$C501,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,I$6+4))/(1+WACC))^$F501),0)","v":6503.3510781991617},6292.2537322618409,6088.0085597541802,5890.3931406334168,5699.1922745624697,5514.1977465598748,5335.2081002566838,5162.0284185133842,null,{"$f":"INDEX(Incremental_CAPEX,$C501,$I$6)","v":37793.288945663997},4541.9464484670534]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F501>J$6-$J$6,INDEX(Incremental_CAPEX,$C501,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,J$6+4))/(1+WACC))^$F501),0)","v":6550.2495299745169},6337.6298706053522,6131.9117986250931,5932.8712900247265,5740.2915925653142,5553.9629897379236,5373.6825723853917,null,{"$f":"INDEX(Incremental_CAPEX,$C501,$J$6)","v":38065.832549375009},7285.7884283316453]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F501>K$6-$K$6,INDEX(Incremental_CAPEX,$C501,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,K$6+4))/(1+WACC))^$F501),0)","v":2899.5560440058653},2805.4370924182717,2714.3732213028275,2626.2652634192082,2541.0172704739025,2458.5364086339064,null,{"$f":"INDEX(Incremental_CAPEX,$C501,$K$6)","v":16850.352697797895},4570.6963278318817]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F501>L$6-$L$6,INDEX(Incremental_CAPEX,$C501,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,L$6+4))/(1+WACC))^$F501),0)","v":3921.4882187693233},{"$f":"IF($F501>M$6-$L$6,INDEX(Incremental_CAPEX,$C501,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))/(1+WACC))^$F501),0)","v":3794.1975735077262},{"$f":"IF($F501>N$6-$L$6,INDEX(Incremental_CAPEX,$C501,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1+WACC))^$F501),0)","v":3671.0387546006141},{"$f":"IF($F501>O$6-$L$6,INDEX(Incremental_CAPEX,$C501,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1+WACC))^$F501),0)","v":3551.8776438730933},{"$f":"IF($F501>P$6-$L$6,INDEX(Incremental_CAPEX,$C501,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1+WACC))^$F501),0)","v":3436.5844765967327},null,{"$f":"INDEX(Incremental_CAPEX,$C501,$L$6)","v":22789.164473341927},8221.9310872253282]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F501>M$6-$M$6,INDEX(Incremental_CAPEX,$C501,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,M$6+4))/(1+WACC))^$F501),0)","v":2043.0674280901358},{"$f":"IF($F501>N$6-$M$6,INDEX(Incremental_CAPEX,$C501,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1+WACC))^$F501),0)","v":1976.7499086367279},{"$f":"IF($F501>O$6-$M$6,INDEX(Incremental_CAPEX,$C501,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1+WACC))^$F501),0)","v":1912.5850412818186},{"$f":"IF($F501>P$6-$M$6,INDEX(Incremental_CAPEX,$C501,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1+WACC))^$F501),0)","v":1850.5029514116511},null,{"$f":"INDEX(Incremental_CAPEX,$C501,$M$6)","v":11872.992356836814},5475.386864502846]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F501>N$6-$N$6,INDEX(Incremental_CAPEX,$C501,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,N$6+4))/(1+WACC))^$F501),0)","v":0},{"$f":"IF($F501>O$6-$N$6,INDEX(Incremental_CAPEX,$C501,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1+WACC))^$F501),0)","v":0},{"$f":"IF($F501>P$6-$N$6,INDEX(Incremental_CAPEX,$C501,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1+WACC))^$F501),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C501,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F501>O$6-$O$6,INDEX(Incremental_CAPEX,$C501,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,O$6+4))/(1+WACC))^$F501),0)","v":0},{"$f":"IF($F501>P$6-$O$6,INDEX(Incremental_CAPEX,$C501,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1+WACC))^$F501),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C501,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F501>P$6-$P$6,INDEX(Incremental_CAPEX,$C501,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C501,P$6+4))/(1+WACC))^$F501),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C501,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G501:G510)","v":382041.6375392687},{"$f":"SUM(H501:H510)","v":377553.45947007881},371801.50827638264,366283.16260537808,357293.24773542327,349617.07570006425,340311.64973033412,329265.20841326506,318577.33215227962,308236.38200450438]
[]
[null,null,{"$f":"C501+1","v":43},{"$f":"INDEX(Elements_List,C513)","v":"Batteries"},null,{"$f":"INDEX(Elements_Lifetime,C513)","v":5},{"$f":"IF($F513>G$6-$G$6,INDEX(Incremental_CAPEX,$C513,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,G$6+4))/(1+WACC))^$F513),0)","v":1932869.7191868441},1933141.1621386912,1933412.6432106844,1933684.1624081773,1933955.7197365235,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C513,$G$6)","v":7622700},{"$f":"R513 - NPV(WACC,G513:P513)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F513>H$6-$H$6,INDEX(Incremental_CAPEX,$C513,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,H$6+4))/(1+WACC))^$F513),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C513,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F513>I$6-$I$6,INDEX(Incremental_CAPEX,$C513,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,I$6+4))/(1+WACC))^$F513),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C513,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F513>J$6-$J$6,INDEX(Incremental_CAPEX,$C513,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,J$6+4))/(1+WACC))^$F513),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C513,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F513>K$6-$K$6,INDEX(Incremental_CAPEX,$C513,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,K$6+4))/(1+WACC))^$F513),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C513,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F513>L$6-$L$6,INDEX(Incremental_CAPEX,$C513,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,L$6+4))/(1+WACC))^$F513),0)","v":1954903.9856346757},{"$f":"IF($F513>M$6-$L$6,INDEX(Incremental_CAPEX,$C513,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))/(1+WACC))^$F513),0)","v":1955178.5229732099},{"$f":"IF($F513>N$6-$L$6,INDEX(Incremental_CAPEX,$C513,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1+WACC))^$F513),0)","v":1955453.0988664511},{"$f":"IF($F513>O$6-$L$6,INDEX(Incremental_CAPEX,$C513,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1+WACC))^$F513),0)","v":1955727.7133198129},{"$f":"IF($F513>P$6-$L$6,INDEX(Incremental_CAPEX,$C513,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1+WACC))^$F513),0)","v":1956002.3663387115},null,{"$f":"INDEX(Incremental_CAPEX,$C513,$L$6)","v":7709597.0118288929},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F513>M$6-$M$6,INDEX(Incremental_CAPEX,$C513,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,M$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>N$6-$M$6,INDEX(Incremental_CAPEX,$C513,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>O$6-$M$6,INDEX(Incremental_CAPEX,$C513,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>P$6-$M$6,INDEX(Incremental_CAPEX,$C513,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1+WACC))^$F513),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C513,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F513>N$6-$N$6,INDEX(Incremental_CAPEX,$C513,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,N$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>O$6-$N$6,INDEX(Incremental_CAPEX,$C513,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>P$6-$N$6,INDEX(Incremental_CAPEX,$C513,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1+WACC))^$F513),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C513,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F513>O$6-$O$6,INDEX(Incremental_CAPEX,$C513,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,O$6+4))/(1+WACC))^$F513),0)","v":0},{"$f":"IF($F513>P$6-$O$6,INDEX(Incremental_CAPEX,$C513,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1+WACC))^$F513),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C513,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F513>P$6-$P$6,INDEX(Incremental_CAPEX,$C513,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C513,P$6+4))/(1+WACC))^$F513),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C513,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G513:G522)","v":1932869.7191868441},{"$f":"SUM(H513:H522)","v":1933141.1621386912},1933412.6432106844,1933684.1624081773,1933955.7197365235,1954903.9856346757,1955178.5229732099,1955453.0988664511,1955727.7133198129,1956002.3663387115]
[]
[null,null,{"$f":"C513+1","v":44},{"$f":"INDEX(Elements_List,C525)","v":"Building Entry Point (BEP)"},null,{"$f":"INDEX(Elements_Lifetime,C525)","v":10},{"$f":"IF($F525>G$6-$G$6,INDEX(Incremental_CAPEX,$C525,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,G$6+4))/(1+WACC))^$F525),0)","v":10999223.525217474},11000768.203408703,11002313.098527124,11003858.210603205,11005403.539667418,11006949.085750233,11008494.848882124,11010040.829093572,11011587.026415069,11013133.4408771,null,{"$f":"INDEX(Incremental_CAPEX,$C525,$G$6)","v":72273016.217902213},{"$f":"R525 - NPV(WACC,G525:P525)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F525>H$6-$H$6,INDEX(Incremental_CAPEX,$C525,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,H$6+4))/(1+WACC))^$F525),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C525,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F525>I$6-$I$6,INDEX(Incremental_CAPEX,$C525,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,I$6+4))/(1+WACC))^$F525),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C525,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F525>J$6-$J$6,INDEX(Incremental_CAPEX,$C525,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,J$6+4))/(1+WACC))^$F525),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C525,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F525>K$6-$K$6,INDEX(Incremental_CAPEX,$C525,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,K$6+4))/(1+WACC))^$F525),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C525,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F525>L$6-$L$6,INDEX(Incremental_CAPEX,$C525,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,L$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>M$6-$L$6,INDEX(Incremental_CAPEX,$C525,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>N$6-$L$6,INDEX(Incremental_CAPEX,$C525,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>O$6-$L$6,INDEX(Incremental_CAPEX,$C525,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>P$6-$L$6,INDEX(Incremental_CAPEX,$C525,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1+WACC))^$F525),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C525,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F525>M$6-$M$6,INDEX(Incremental_CAPEX,$C525,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,M$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>N$6-$M$6,INDEX(Incremental_CAPEX,$C525,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>O$6-$M$6,INDEX(Incremental_CAPEX,$C525,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>P$6-$M$6,INDEX(Incremental_CAPEX,$C525,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1+WACC))^$F525),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C525,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F525>N$6-$N$6,INDEX(Incremental_CAPEX,$C525,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,N$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>O$6-$N$6,INDEX(Incremental_CAPEX,$C525,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>P$6-$N$6,INDEX(Incremental_CAPEX,$C525,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1+WACC))^$F525),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C525,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F525>O$6-$O$6,INDEX(Incremental_CAPEX,$C525,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,O$6+4))/(1+WACC))^$F525),0)","v":0},{"$f":"IF($F525>P$6-$O$6,INDEX(Incremental_CAPEX,$C525,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1+WACC))^$F525),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C525,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F525>P$6-$P$6,INDEX(Incremental_CAPEX,$C525,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C525,P$6+4))/(1+WACC))^$F525),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C525,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G525:G534)","v":10999223.525217474},{"$f":"SUM(H525:H534)","v":11000768.203408703},11002313.098527124,11003858.210603205,11005403.539667418,11006949.085750233,11008494.848882124,11010040.829093572,11011587.026415069,11013133.4408771]
[]
[null,null,{"$f":"C525+1","v":45},{"$f":"INDEX(Elements_List,C537)","v":"Splitters"},null,{"$f":"INDEX(Elements_Lifetime,C537)","v":10},{"$f":"IF($F537>G$6-$G$6,INDEX(Incremental_CAPEX,$C537,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,G$6+4))/(1+WACC))^$F537),0)","v":1396931.0429549362},1397127.2212498633,1397323.4270951294,1397519.6604946032,1397715.9214521542,1397912.2099716531,1398108.5260569695,1398304.8697119756,1398501.2409405424,1398697.639746543,null,{"$f":"INDEX(Incremental_CAPEX,$C537,$G$6)","v":9178867.9165675007},{"$f":"R537 - NPV(WACC,G537:P537)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F537>H$6-$H$6,INDEX(Incremental_CAPEX,$C537,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,H$6+4))/(1+WACC))^$F537),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C537,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F537>I$6-$I$6,INDEX(Incremental_CAPEX,$C537,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,I$6+4))/(1+WACC))^$F537),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C537,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F537>J$6-$J$6,INDEX(Incremental_CAPEX,$C537,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,J$6+4))/(1+WACC))^$F537),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C537,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F537>K$6-$K$6,INDEX(Incremental_CAPEX,$C537,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,K$6+4))/(1+WACC))^$F537),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C537,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F537>L$6-$L$6,INDEX(Incremental_CAPEX,$C537,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,L$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>M$6-$L$6,INDEX(Incremental_CAPEX,$C537,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>N$6-$L$6,INDEX(Incremental_CAPEX,$C537,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>O$6-$L$6,INDEX(Incremental_CAPEX,$C537,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>P$6-$L$6,INDEX(Incremental_CAPEX,$C537,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1+WACC))^$F537),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C537,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F537>M$6-$M$6,INDEX(Incremental_CAPEX,$C537,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,M$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>N$6-$M$6,INDEX(Incremental_CAPEX,$C537,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>O$6-$M$6,INDEX(Incremental_CAPEX,$C537,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>P$6-$M$6,INDEX(Incremental_CAPEX,$C537,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1+WACC))^$F537),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C537,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F537>N$6-$N$6,INDEX(Incremental_CAPEX,$C537,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,N$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>O$6-$N$6,INDEX(Incremental_CAPEX,$C537,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>P$6-$N$6,INDEX(Incremental_CAPEX,$C537,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1+WACC))^$F537),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C537,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F537>O$6-$O$6,INDEX(Incremental_CAPEX,$C537,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,O$6+4))/(1+WACC))^$F537),0)","v":0},{"$f":"IF($F537>P$6-$O$6,INDEX(Incremental_CAPEX,$C537,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1+WACC))^$F537),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C537,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F537>P$6-$P$6,INDEX(Incremental_CAPEX,$C537,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C537,P$6+4))/(1+WACC))^$F537),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C537,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G537:G546)","v":1396931.0429549362},{"$f":"SUM(H537:H546)","v":1397127.2212498633},1397323.4270951294,1397519.6604946032,1397715.9214521542,1397912.2099716531,1398108.5260569695,1398304.8697119756,1398501.2409405424,1398697.639746543]
[]
[null,null,{"$f":"C537+1","v":46},{"$f":"INDEX(Elements_List,C549)","v":"FTTC Feeder"},null,{"$f":"INDEX(Elements_Lifetime,C549)","v":36},{"$f":"IF($F549>G$6-$G$6,INDEX(Incremental_CAPEX,$C549,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,G$6+4))/(1+WACC))^$F549),0)","v":10695535.828475703},10929942.560853809,11169486.625018319,11414280.612350943,11664439.5818216,11920081.114068829,12181325.366665483,12448295.130595634,12721115.887969235,12999915.871001696,null,{"$f":"INDEX(Incremental_CAPEX,$C549,$G$6)","v":150267875.32798409},{"$f":"R549 - NPV(WACC,G549:P549)","v":73793202.291207358}]
[null,null,null,null,null,null,"-",{"$f":"IF($F549>H$6-$H$6,INDEX(Incremental_CAPEX,$C549,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,H$6+4))/(1+WACC))^$F549),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C549,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F549>I$6-$I$6,INDEX(Incremental_CAPEX,$C549,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,I$6+4))/(1+WACC))^$F549),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C549,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F549>J$6-$J$6,INDEX(Incremental_CAPEX,$C549,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,J$6+4))/(1+WACC))^$F549),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C549,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F549>K$6-$K$6,INDEX(Incremental_CAPEX,$C549,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,K$6+4))/(1+WACC))^$F549),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C549,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F549>L$6-$L$6,INDEX(Incremental_CAPEX,$C549,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,L$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>M$6-$L$6,INDEX(Incremental_CAPEX,$C549,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>N$6-$L$6,INDEX(Incremental_CAPEX,$C549,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>O$6-$L$6,INDEX(Incremental_CAPEX,$C549,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>P$6-$L$6,INDEX(Incremental_CAPEX,$C549,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1+WACC))^$F549),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C549,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F549>M$6-$M$6,INDEX(Incremental_CAPEX,$C549,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,M$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>N$6-$M$6,INDEX(Incremental_CAPEX,$C549,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>O$6-$M$6,INDEX(Incremental_CAPEX,$C549,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>P$6-$M$6,INDEX(Incremental_CAPEX,$C549,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1+WACC))^$F549),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C549,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F549>N$6-$N$6,INDEX(Incremental_CAPEX,$C549,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,N$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>O$6-$N$6,INDEX(Incremental_CAPEX,$C549,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>P$6-$N$6,INDEX(Incremental_CAPEX,$C549,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1+WACC))^$F549),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C549,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F549>O$6-$O$6,INDEX(Incremental_CAPEX,$C549,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,O$6+4))/(1+WACC))^$F549),0)","v":0},{"$f":"IF($F549>P$6-$O$6,INDEX(Incremental_CAPEX,$C549,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1+WACC))^$F549),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C549,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F549>P$6-$P$6,INDEX(Incremental_CAPEX,$C549,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C549,P$6+4))/(1+WACC))^$F549),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C549,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G549:G558)","v":10695535.828475703},{"$f":"SUM(H549:H558)","v":10929942.560853809},11169486.625018319,11414280.612350943,11664439.5818216,11920081.114068829,12181325.366665483,12448295.130595634,12721115.887969235,12999915.871001696]
[]
[null,null,{"$f":"C549+1","v":47},{"$f":"INDEX(Elements_List,C561)","v":"FTTC Distribution"},null,{"$f":"INDEX(Elements_Lifetime,C561)","v":36},{"$f":"IF($F561>G$6-$G$6,INDEX(Incremental_CAPEX,$C561,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,G$6+4))/(1+WACC))^$F561),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C561,$G$6)","v":0},{"$f":"R561 - NPV(WACC,G561:P561)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F561>H$6-$H$6,INDEX(Incremental_CAPEX,$C561,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,H$6+4))/(1+WACC))^$F561),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C561,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F561>I$6-$I$6,INDEX(Incremental_CAPEX,$C561,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,I$6+4))/(1+WACC))^$F561),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C561,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F561>J$6-$J$6,INDEX(Incremental_CAPEX,$C561,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,J$6+4))/(1+WACC))^$F561),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C561,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F561>K$6-$K$6,INDEX(Incremental_CAPEX,$C561,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,K$6+4))/(1+WACC))^$F561),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C561,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F561>L$6-$L$6,INDEX(Incremental_CAPEX,$C561,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,L$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>M$6-$L$6,INDEX(Incremental_CAPEX,$C561,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>N$6-$L$6,INDEX(Incremental_CAPEX,$C561,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>O$6-$L$6,INDEX(Incremental_CAPEX,$C561,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>P$6-$L$6,INDEX(Incremental_CAPEX,$C561,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1+WACC))^$F561),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C561,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F561>M$6-$M$6,INDEX(Incremental_CAPEX,$C561,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,M$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>N$6-$M$6,INDEX(Incremental_CAPEX,$C561,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>O$6-$M$6,INDEX(Incremental_CAPEX,$C561,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>P$6-$M$6,INDEX(Incremental_CAPEX,$C561,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1+WACC))^$F561),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C561,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F561>N$6-$N$6,INDEX(Incremental_CAPEX,$C561,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,N$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>O$6-$N$6,INDEX(Incremental_CAPEX,$C561,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>P$6-$N$6,INDEX(Incremental_CAPEX,$C561,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1+WACC))^$F561),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C561,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F561>O$6-$O$6,INDEX(Incremental_CAPEX,$C561,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,O$6+4))/(1+WACC))^$F561),0)","v":0},{"$f":"IF($F561>P$6-$O$6,INDEX(Incremental_CAPEX,$C561,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1+WACC))^$F561),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C561,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F561>P$6-$P$6,INDEX(Incremental_CAPEX,$C561,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C561,P$6+4))/(1+WACC))^$F561),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C561,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G561:G570)","v":0},{"$f":"SUM(H561:H570)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C561+1","v":48},{"$f":"INDEX(Elements_List,C573)","v":"FTTC Drop"},null,{"$f":"INDEX(Elements_Lifetime,C573)","v":36},{"$f":"IF($F573>G$6-$G$6,INDEX(Incremental_CAPEX,$C573,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,G$6+4))/(1+WACC))^$F573),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C573,$G$6)","v":0},{"$f":"R573 - NPV(WACC,G573:P573)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F573>H$6-$H$6,INDEX(Incremental_CAPEX,$C573,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,H$6+4))/(1+WACC))^$F573),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C573,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F573>I$6-$I$6,INDEX(Incremental_CAPEX,$C573,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,I$6+4))/(1+WACC))^$F573),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C573,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F573>J$6-$J$6,INDEX(Incremental_CAPEX,$C573,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,J$6+4))/(1+WACC))^$F573),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C573,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F573>K$6-$K$6,INDEX(Incremental_CAPEX,$C573,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,K$6+4))/(1+WACC))^$F573),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C573,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F573>L$6-$L$6,INDEX(Incremental_CAPEX,$C573,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,L$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>M$6-$L$6,INDEX(Incremental_CAPEX,$C573,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>N$6-$L$6,INDEX(Incremental_CAPEX,$C573,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>O$6-$L$6,INDEX(Incremental_CAPEX,$C573,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>P$6-$L$6,INDEX(Incremental_CAPEX,$C573,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1+WACC))^$F573),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C573,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F573>M$6-$M$6,INDEX(Incremental_CAPEX,$C573,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,M$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>N$6-$M$6,INDEX(Incremental_CAPEX,$C573,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>O$6-$M$6,INDEX(Incremental_CAPEX,$C573,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>P$6-$M$6,INDEX(Incremental_CAPEX,$C573,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1+WACC))^$F573),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C573,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F573>N$6-$N$6,INDEX(Incremental_CAPEX,$C573,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,N$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>O$6-$N$6,INDEX(Incremental_CAPEX,$C573,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>P$6-$N$6,INDEX(Incremental_CAPEX,$C573,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1+WACC))^$F573),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C573,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F573>O$6-$O$6,INDEX(Incremental_CAPEX,$C573,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,O$6+4))/(1+WACC))^$F573),0)","v":0},{"$f":"IF($F573>P$6-$O$6,INDEX(Incremental_CAPEX,$C573,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1+WACC))^$F573),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C573,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F573>P$6-$P$6,INDEX(Incremental_CAPEX,$C573,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C573,P$6+4))/(1+WACC))^$F573),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C573,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G573:G582)","v":0},{"$f":"SUM(H573:H582)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C573+1","v":49},{"$f":"INDEX(Elements_List,C585)","v":"FTTH Feeder"},null,{"$f":"INDEX(Elements_Lifetime,C585)","v":36},{"$f":"IF($F585>G$6-$G$6,INDEX(Incremental_CAPEX,$C585,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,G$6+4))/(1+WACC))^$F585),0)","v":5946471.840433632},6076796.5904647037,6209977.578770576,6346077.4035690119,6485160.0350000318,6627290.845193401,6772536.6389950681,6920965.6853670347,7072647.7494753757,7227654.1254815217,null,{"$f":"INDEX(Incremental_CAPEX,$C585,$G$6)","v":83545481.356869727},{"$f":"R585 - NPV(WACC,G585:P585)","v":41027322.658468887}]
[null,null,null,null,null,null,"-",{"$f":"IF($F585>H$6-$H$6,INDEX(Incremental_CAPEX,$C585,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,H$6+4))/(1+WACC))^$F585),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C585,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F585>I$6-$I$6,INDEX(Incremental_CAPEX,$C585,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,I$6+4))/(1+WACC))^$F585),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C585,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F585>J$6-$J$6,INDEX(Incremental_CAPEX,$C585,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,J$6+4))/(1+WACC))^$F585),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C585,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F585>K$6-$K$6,INDEX(Incremental_CAPEX,$C585,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,K$6+4))/(1+WACC))^$F585),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C585,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F585>L$6-$L$6,INDEX(Incremental_CAPEX,$C585,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,L$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>M$6-$L$6,INDEX(Incremental_CAPEX,$C585,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>N$6-$L$6,INDEX(Incremental_CAPEX,$C585,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>O$6-$L$6,INDEX(Incremental_CAPEX,$C585,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>P$6-$L$6,INDEX(Incremental_CAPEX,$C585,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1+WACC))^$F585),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C585,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F585>M$6-$M$6,INDEX(Incremental_CAPEX,$C585,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,M$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>N$6-$M$6,INDEX(Incremental_CAPEX,$C585,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>O$6-$M$6,INDEX(Incremental_CAPEX,$C585,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>P$6-$M$6,INDEX(Incremental_CAPEX,$C585,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1+WACC))^$F585),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C585,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F585>N$6-$N$6,INDEX(Incremental_CAPEX,$C585,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,N$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>O$6-$N$6,INDEX(Incremental_CAPEX,$C585,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>P$6-$N$6,INDEX(Incremental_CAPEX,$C585,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1+WACC))^$F585),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C585,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F585>O$6-$O$6,INDEX(Incremental_CAPEX,$C585,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,O$6+4))/(1+WACC))^$F585),0)","v":0},{"$f":"IF($F585>P$6-$O$6,INDEX(Incremental_CAPEX,$C585,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1+WACC))^$F585),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C585,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F585>P$6-$P$6,INDEX(Incremental_CAPEX,$C585,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C585,P$6+4))/(1+WACC))^$F585),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C585,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G585:G594)","v":5946471.840433632},{"$f":"SUM(H585:H594)","v":6076796.5904647037},6209977.578770576,6346077.4035690119,6485160.0350000318,6627290.845193401,6772536.6389950681,6920965.6853670347,7072647.7494753757,7227654.1254815217]
[]
[null,null,{"$f":"C585+1","v":50},{"$f":"INDEX(Elements_List,C597)","v":"FTTH Distribution"},null,{"$f":"INDEX(Elements_Lifetime,C597)","v":36},{"$f":"IF($F597>G$6-$G$6,INDEX(Incremental_CAPEX,$C597,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,G$6+4))/(1+WACC))^$F597),0)","v":17416716.351413134},17798426.59334619,18188502.517182585,18587127.46784215,18994488.808489747,19410778.008600369,19836190.733954333,20270926.93860485,20715190.958861131,21169191.609331321,null,{"$f":"INDEX(Incremental_CAPEX,$C597,$G$6)","v":244697694.74747327},{"$f":"R597 - NPV(WACC,G597:P597)","v":120165580.62912655}]
[null,null,null,null,null,null,"-",{"$f":"IF($F597>H$6-$H$6,INDEX(Incremental_CAPEX,$C597,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,H$6+4))/(1+WACC))^$F597),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C597,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F597>I$6-$I$6,INDEX(Incremental_CAPEX,$C597,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,I$6+4))/(1+WACC))^$F597),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C597,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F597>J$6-$J$6,INDEX(Incremental_CAPEX,$C597,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,J$6+4))/(1+WACC))^$F597),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C597,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F597>K$6-$K$6,INDEX(Incremental_CAPEX,$C597,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,K$6+4))/(1+WACC))^$F597),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C597,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F597>L$6-$L$6,INDEX(Incremental_CAPEX,$C597,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,L$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>M$6-$L$6,INDEX(Incremental_CAPEX,$C597,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>N$6-$L$6,INDEX(Incremental_CAPEX,$C597,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>O$6-$L$6,INDEX(Incremental_CAPEX,$C597,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>P$6-$L$6,INDEX(Incremental_CAPEX,$C597,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1+WACC))^$F597),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C597,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F597>M$6-$M$6,INDEX(Incremental_CAPEX,$C597,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,M$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>N$6-$M$6,INDEX(Incremental_CAPEX,$C597,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>O$6-$M$6,INDEX(Incremental_CAPEX,$C597,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>P$6-$M$6,INDEX(Incremental_CAPEX,$C597,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1+WACC))^$F597),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C597,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F597>N$6-$N$6,INDEX(Incremental_CAPEX,$C597,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,N$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>O$6-$N$6,INDEX(Incremental_CAPEX,$C597,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>P$6-$N$6,INDEX(Incremental_CAPEX,$C597,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1+WACC))^$F597),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C597,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F597>O$6-$O$6,INDEX(Incremental_CAPEX,$C597,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,O$6+4))/(1+WACC))^$F597),0)","v":0},{"$f":"IF($F597>P$6-$O$6,INDEX(Incremental_CAPEX,$C597,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1+WACC))^$F597),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C597,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F597>P$6-$P$6,INDEX(Incremental_CAPEX,$C597,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C597,P$6+4))/(1+WACC))^$F597),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C597,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G597:G606)","v":17416716.351413134},{"$f":"SUM(H597:H606)","v":17798426.59334619},18188502.517182585,18587127.46784215,18994488.808489747,19410778.008600369,19836190.733954333,20270926.93860485,20715190.958861131,21169191.609331321]
[]
[null,null,{"$f":"C597+1","v":51},{"$f":"INDEX(Elements_List,C609)","v":"FTTH Drop"},null,{"$f":"INDEX(Elements_Lifetime,C609)","v":36},{"$f":"IF($F609>G$6-$G$6,INDEX(Incremental_CAPEX,$C609,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,G$6+4))/(1+WACC))^$F609),0)","v":8619900.0091894567},8808816.4531137142,9001873.2493328881,9199161.1391121093,9400772.8524306603,9606803.1515672635,9817348.8756405842,10032508.986125933,10252384.613369469,10477079.104121879,null,{"$f":"INDEX(Incremental_CAPEX,$C609,$G$6)","v":121106046.54999989},{"$f":"R609 - NPV(WACC,G609:P609)","v":59472478.547038004}]
[null,null,null,null,null,null,"-",{"$f":"IF($F609>H$6-$H$6,INDEX(Incremental_CAPEX,$C609,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,H$6+4))/(1+WACC))^$F609),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C609,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F609>I$6-$I$6,INDEX(Incremental_CAPEX,$C609,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,I$6+4))/(1+WACC))^$F609),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C609,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F609>J$6-$J$6,INDEX(Incremental_CAPEX,$C609,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,J$6+4))/(1+WACC))^$F609),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C609,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F609>K$6-$K$6,INDEX(Incremental_CAPEX,$C609,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,K$6+4))/(1+WACC))^$F609),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C609,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F609>L$6-$L$6,INDEX(Incremental_CAPEX,$C609,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,L$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>M$6-$L$6,INDEX(Incremental_CAPEX,$C609,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>N$6-$L$6,INDEX(Incremental_CAPEX,$C609,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>O$6-$L$6,INDEX(Incremental_CAPEX,$C609,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>P$6-$L$6,INDEX(Incremental_CAPEX,$C609,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1+WACC))^$F609),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C609,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F609>M$6-$M$6,INDEX(Incremental_CAPEX,$C609,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,M$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>N$6-$M$6,INDEX(Incremental_CAPEX,$C609,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>O$6-$M$6,INDEX(Incremental_CAPEX,$C609,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>P$6-$M$6,INDEX(Incremental_CAPEX,$C609,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1+WACC))^$F609),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C609,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F609>N$6-$N$6,INDEX(Incremental_CAPEX,$C609,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,N$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>O$6-$N$6,INDEX(Incremental_CAPEX,$C609,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>P$6-$N$6,INDEX(Incremental_CAPEX,$C609,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1+WACC))^$F609),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C609,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F609>O$6-$O$6,INDEX(Incremental_CAPEX,$C609,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,O$6+4))/(1+WACC))^$F609),0)","v":0},{"$f":"IF($F609>P$6-$O$6,INDEX(Incremental_CAPEX,$C609,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1+WACC))^$F609),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C609,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F609>P$6-$P$6,INDEX(Incremental_CAPEX,$C609,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C609,P$6+4))/(1+WACC))^$F609),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C609,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G609:G618)","v":8619900.0091894567},{"$f":"SUM(H609:H618)","v":8808816.4531137142},9001873.2493328881,9199161.1391121093,9400772.8524306603,9606803.1515672635,9817348.8756405842,10032508.986125933,10252384.613369469,10477079.104121879]
[]
[null,null,{"$f":"C609+1","v":52},{"$f":"INDEX(Elements_List,C621)","v":"Copper Feeder"},null,{"$f":"INDEX(Elements_Lifetime,C621)","v":36},{"$f":"IF($F621>G$6-$G$6,INDEX(Incremental_CAPEX,$C621,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,G$6+4))/(1+WACC))^$F621),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C621,$G$6)","v":0},{"$f":"R621 - NPV(WACC,G621:P621)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F621>H$6-$H$6,INDEX(Incremental_CAPEX,$C621,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,H$6+4))/(1+WACC))^$F621),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C621,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F621>I$6-$I$6,INDEX(Incremental_CAPEX,$C621,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,I$6+4))/(1+WACC))^$F621),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C621,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F621>J$6-$J$6,INDEX(Incremental_CAPEX,$C621,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,J$6+4))/(1+WACC))^$F621),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C621,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F621>K$6-$K$6,INDEX(Incremental_CAPEX,$C621,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,K$6+4))/(1+WACC))^$F621),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C621,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F621>L$6-$L$6,INDEX(Incremental_CAPEX,$C621,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,L$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>M$6-$L$6,INDEX(Incremental_CAPEX,$C621,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>N$6-$L$6,INDEX(Incremental_CAPEX,$C621,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>O$6-$L$6,INDEX(Incremental_CAPEX,$C621,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>P$6-$L$6,INDEX(Incremental_CAPEX,$C621,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1+WACC))^$F621),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C621,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F621>M$6-$M$6,INDEX(Incremental_CAPEX,$C621,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,M$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>N$6-$M$6,INDEX(Incremental_CAPEX,$C621,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>O$6-$M$6,INDEX(Incremental_CAPEX,$C621,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>P$6-$M$6,INDEX(Incremental_CAPEX,$C621,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1+WACC))^$F621),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C621,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F621>N$6-$N$6,INDEX(Incremental_CAPEX,$C621,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,N$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>O$6-$N$6,INDEX(Incremental_CAPEX,$C621,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>P$6-$N$6,INDEX(Incremental_CAPEX,$C621,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1+WACC))^$F621),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C621,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F621>O$6-$O$6,INDEX(Incremental_CAPEX,$C621,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,O$6+4))/(1+WACC))^$F621),0)","v":0},{"$f":"IF($F621>P$6-$O$6,INDEX(Incremental_CAPEX,$C621,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1+WACC))^$F621),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C621,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F621>P$6-$P$6,INDEX(Incremental_CAPEX,$C621,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C621,P$6+4))/(1+WACC))^$F621),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C621,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G621:G630)","v":0},{"$f":"SUM(H621:H630)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C621+1","v":53},{"$f":"INDEX(Elements_List,C633)","v":"Copper Distribution"},null,{"$f":"INDEX(Elements_Lifetime,C633)","v":36},{"$f":"IF($F633>G$6-$G$6,INDEX(Incremental_CAPEX,$C633,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,G$6+4))/(1+WACC))^$F633),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C633,$G$6)","v":0},{"$f":"R633 - NPV(WACC,G633:P633)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F633>H$6-$H$6,INDEX(Incremental_CAPEX,$C633,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,H$6+4))/(1+WACC))^$F633),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C633,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F633>I$6-$I$6,INDEX(Incremental_CAPEX,$C633,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,I$6+4))/(1+WACC))^$F633),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C633,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F633>J$6-$J$6,INDEX(Incremental_CAPEX,$C633,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,J$6+4))/(1+WACC))^$F633),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C633,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F633>K$6-$K$6,INDEX(Incremental_CAPEX,$C633,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,K$6+4))/(1+WACC))^$F633),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C633,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F633>L$6-$L$6,INDEX(Incremental_CAPEX,$C633,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,L$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>M$6-$L$6,INDEX(Incremental_CAPEX,$C633,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>N$6-$L$6,INDEX(Incremental_CAPEX,$C633,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>O$6-$L$6,INDEX(Incremental_CAPEX,$C633,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>P$6-$L$6,INDEX(Incremental_CAPEX,$C633,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1+WACC))^$F633),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C633,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F633>M$6-$M$6,INDEX(Incremental_CAPEX,$C633,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,M$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>N$6-$M$6,INDEX(Incremental_CAPEX,$C633,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>O$6-$M$6,INDEX(Incremental_CAPEX,$C633,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>P$6-$M$6,INDEX(Incremental_CAPEX,$C633,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1+WACC))^$F633),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C633,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F633>N$6-$N$6,INDEX(Incremental_CAPEX,$C633,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,N$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>O$6-$N$6,INDEX(Incremental_CAPEX,$C633,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>P$6-$N$6,INDEX(Incremental_CAPEX,$C633,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1+WACC))^$F633),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C633,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F633>O$6-$O$6,INDEX(Incremental_CAPEX,$C633,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,O$6+4))/(1+WACC))^$F633),0)","v":0},{"$f":"IF($F633>P$6-$O$6,INDEX(Incremental_CAPEX,$C633,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1+WACC))^$F633),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C633,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F633>P$6-$P$6,INDEX(Incremental_CAPEX,$C633,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C633,P$6+4))/(1+WACC))^$F633),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C633,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G633:G642)","v":0},{"$f":"SUM(H633:H642)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C633+1","v":54},{"$f":"INDEX(Elements_List,C645)","v":"Copper Drop"},null,{"$f":"INDEX(Elements_Lifetime,C645)","v":36},{"$f":"IF($F645>G$6-$G$6,INDEX(Incremental_CAPEX,$C645,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,G$6+4))/(1+WACC))^$F645),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C645,$G$6)","v":0},{"$f":"R645 - NPV(WACC,G645:P645)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F645>H$6-$H$6,INDEX(Incremental_CAPEX,$C645,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,H$6+4))/(1+WACC))^$F645),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C645,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F645>I$6-$I$6,INDEX(Incremental_CAPEX,$C645,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,I$6+4))/(1+WACC))^$F645),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C645,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F645>J$6-$J$6,INDEX(Incremental_CAPEX,$C645,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,J$6+4))/(1+WACC))^$F645),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C645,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F645>K$6-$K$6,INDEX(Incremental_CAPEX,$C645,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,K$6+4))/(1+WACC))^$F645),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C645,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F645>L$6-$L$6,INDEX(Incremental_CAPEX,$C645,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,L$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>M$6-$L$6,INDEX(Incremental_CAPEX,$C645,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>N$6-$L$6,INDEX(Incremental_CAPEX,$C645,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>O$6-$L$6,INDEX(Incremental_CAPEX,$C645,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>P$6-$L$6,INDEX(Incremental_CAPEX,$C645,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1+WACC))^$F645),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C645,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F645>M$6-$M$6,INDEX(Incremental_CAPEX,$C645,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,M$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>N$6-$M$6,INDEX(Incremental_CAPEX,$C645,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>O$6-$M$6,INDEX(Incremental_CAPEX,$C645,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>P$6-$M$6,INDEX(Incremental_CAPEX,$C645,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1+WACC))^$F645),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C645,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F645>N$6-$N$6,INDEX(Incremental_CAPEX,$C645,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,N$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>O$6-$N$6,INDEX(Incremental_CAPEX,$C645,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>P$6-$N$6,INDEX(Incremental_CAPEX,$C645,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1+WACC))^$F645),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C645,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F645>O$6-$O$6,INDEX(Incremental_CAPEX,$C645,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,O$6+4))/(1+WACC))^$F645),0)","v":0},{"$f":"IF($F645>P$6-$O$6,INDEX(Incremental_CAPEX,$C645,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1+WACC))^$F645),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C645,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F645>P$6-$P$6,INDEX(Incremental_CAPEX,$C645,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C645,P$6+4))/(1+WACC))^$F645),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C645,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G645:G654)","v":0},{"$f":"SUM(H645:H654)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C645+1","v":55},{"$f":"INDEX(Elements_List,C657)","v":"FTTH Fiber Cable 2"},null,{"$f":"INDEX(Elements_Lifetime,C657)","v":20},{"$f":"IF($F657>G$6-$G$6,INDEX(Incremental_CAPEX,$C657,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,G$6+4))/(1+WACC))^$F657),0)","v":1896850.4770236467},1886800.4401563799,1876803.651155646,1866859.827899565,1856968.6897610177,1847129.9575997237,1837343.3537543647,1827608.6020347492,1817925.4277140175,1808293.5575208878,null,{"$f":"INDEX(Incremental_CAPEX,$C657,$G$6)","v":17336230.590477221},{"$f":"R657 - NPV(WACC,G657:P657)","v":5129136.3133109119}]
[null,null,null,null,null,null,"-",{"$f":"IF($F657>H$6-$H$6,INDEX(Incremental_CAPEX,$C657,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,H$6+4))/(1+WACC))^$F657),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C657,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F657>I$6-$I$6,INDEX(Incremental_CAPEX,$C657,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,I$6+4))/(1+WACC))^$F657),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C657,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F657>J$6-$J$6,INDEX(Incremental_CAPEX,$C657,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,J$6+4))/(1+WACC))^$F657),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C657,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F657>K$6-$K$6,INDEX(Incremental_CAPEX,$C657,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,K$6+4))/(1+WACC))^$F657),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C657,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F657>L$6-$L$6,INDEX(Incremental_CAPEX,$C657,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,L$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>M$6-$L$6,INDEX(Incremental_CAPEX,$C657,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>N$6-$L$6,INDEX(Incremental_CAPEX,$C657,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>O$6-$L$6,INDEX(Incremental_CAPEX,$C657,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>P$6-$L$6,INDEX(Incremental_CAPEX,$C657,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1+WACC))^$F657),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C657,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F657>M$6-$M$6,INDEX(Incremental_CAPEX,$C657,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,M$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>N$6-$M$6,INDEX(Incremental_CAPEX,$C657,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>O$6-$M$6,INDEX(Incremental_CAPEX,$C657,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>P$6-$M$6,INDEX(Incremental_CAPEX,$C657,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1+WACC))^$F657),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C657,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F657>N$6-$N$6,INDEX(Incremental_CAPEX,$C657,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,N$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>O$6-$N$6,INDEX(Incremental_CAPEX,$C657,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>P$6-$N$6,INDEX(Incremental_CAPEX,$C657,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1+WACC))^$F657),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C657,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F657>O$6-$O$6,INDEX(Incremental_CAPEX,$C657,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,O$6+4))/(1+WACC))^$F657),0)","v":0},{"$f":"IF($F657>P$6-$O$6,INDEX(Incremental_CAPEX,$C657,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1+WACC))^$F657),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C657,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F657>P$6-$P$6,INDEX(Incremental_CAPEX,$C657,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C657,P$6+4))/(1+WACC))^$F657),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C657,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G657:G666)","v":1896850.4770236467},{"$f":"SUM(H657:H666)","v":1886800.4401563799},1876803.651155646,1866859.827899565,1856968.6897610177,1847129.9575997237,1837343.3537543647,1827608.6020347492,1817925.4277140175,1808293.5575208878]
[]
[null,null,{"$f":"C657+1","v":56},{"$f":"INDEX(Elements_List,C669)","v":"FTTH Fiber Cable 4"},null,{"$f":"INDEX(Elements_Lifetime,C669)","v":20},{"$f":"IF($F669>G$6-$G$6,INDEX(Incremental_CAPEX,$C669,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,G$6+4))/(1+WACC))^$F669),0)","v":1054526.2595726773},1048939.0886730312,1043381.520145425,1037853.3971483292,1032354.5636712038,1026884.8645300956,1021444.145363259,1016032.2526267989,1010649.033590339,1005294.3363327102,null,{"$f":"INDEX(Incremental_CAPEX,$C669,$G$6)","v":9637823.6561644748},{"$f":"R669 - NPV(WACC,G669:P669)","v":2851468.2611151952}]
[null,null,null,null,null,null,"-",{"$f":"IF($F669>H$6-$H$6,INDEX(Incremental_CAPEX,$C669,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,H$6+4))/(1+WACC))^$F669),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C669,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F669>I$6-$I$6,INDEX(Incremental_CAPEX,$C669,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,I$6+4))/(1+WACC))^$F669),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C669,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F669>J$6-$J$6,INDEX(Incremental_CAPEX,$C669,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,J$6+4))/(1+WACC))^$F669),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C669,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F669>K$6-$K$6,INDEX(Incremental_CAPEX,$C669,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,K$6+4))/(1+WACC))^$F669),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C669,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F669>L$6-$L$6,INDEX(Incremental_CAPEX,$C669,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,L$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>M$6-$L$6,INDEX(Incremental_CAPEX,$C669,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>N$6-$L$6,INDEX(Incremental_CAPEX,$C669,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>O$6-$L$6,INDEX(Incremental_CAPEX,$C669,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>P$6-$L$6,INDEX(Incremental_CAPEX,$C669,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1+WACC))^$F669),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C669,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F669>M$6-$M$6,INDEX(Incremental_CAPEX,$C669,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,M$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>N$6-$M$6,INDEX(Incremental_CAPEX,$C669,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>O$6-$M$6,INDEX(Incremental_CAPEX,$C669,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>P$6-$M$6,INDEX(Incremental_CAPEX,$C669,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1+WACC))^$F669),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C669,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F669>N$6-$N$6,INDEX(Incremental_CAPEX,$C669,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,N$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>O$6-$N$6,INDEX(Incremental_CAPEX,$C669,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>P$6-$N$6,INDEX(Incremental_CAPEX,$C669,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1+WACC))^$F669),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C669,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F669>O$6-$O$6,INDEX(Incremental_CAPEX,$C669,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,O$6+4))/(1+WACC))^$F669),0)","v":0},{"$f":"IF($F669>P$6-$O$6,INDEX(Incremental_CAPEX,$C669,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1+WACC))^$F669),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C669,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F669>P$6-$P$6,INDEX(Incremental_CAPEX,$C669,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C669,P$6+4))/(1+WACC))^$F669),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C669,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G669:G678)","v":1054526.2595726773},{"$f":"SUM(H669:H678)","v":1048939.0886730312},1043381.520145425,1037853.3971483292,1032354.5636712038,1026884.8645300956,1021444.145363259,1016032.2526267989,1010649.033590339,1005294.3363327102]
[]
[null,null,{"$f":"C669+1","v":57},{"$f":"INDEX(Elements_List,C681)","v":"FTTH Fiber Cable 8"},null,{"$f":"INDEX(Elements_Lifetime,C681)","v":20},{"$f":"IF($F681>G$6-$G$6,INDEX(Incremental_CAPEX,$C681,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,G$6+4))/(1+WACC))^$F681),0)","v":116282.74520105185},115666.64715302261,115053.81336233551,114444.22653405507,113837.86946487908,113234.7250426533,112634.77624588826,112038.00614327917,111444.39789322783,110853.93474336759,null,{"$f":"INDEX(Incremental_CAPEX,$C681,$G$6)","v":1062764.044355412},{"$f":"R681 - NPV(WACC,G681:P681)","v":314431.76900166366}]
[null,null,null,null,null,null,"-",{"$f":"IF($F681>H$6-$H$6,INDEX(Incremental_CAPEX,$C681,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,H$6+4))/(1+WACC))^$F681),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C681,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F681>I$6-$I$6,INDEX(Incremental_CAPEX,$C681,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,I$6+4))/(1+WACC))^$F681),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C681,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F681>J$6-$J$6,INDEX(Incremental_CAPEX,$C681,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,J$6+4))/(1+WACC))^$F681),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C681,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F681>K$6-$K$6,INDEX(Incremental_CAPEX,$C681,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,K$6+4))/(1+WACC))^$F681),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C681,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F681>L$6-$L$6,INDEX(Incremental_CAPEX,$C681,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,L$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>M$6-$L$6,INDEX(Incremental_CAPEX,$C681,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>N$6-$L$6,INDEX(Incremental_CAPEX,$C681,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>O$6-$L$6,INDEX(Incremental_CAPEX,$C681,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>P$6-$L$6,INDEX(Incremental_CAPEX,$C681,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1+WACC))^$F681),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C681,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F681>M$6-$M$6,INDEX(Incremental_CAPEX,$C681,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,M$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>N$6-$M$6,INDEX(Incremental_CAPEX,$C681,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>O$6-$M$6,INDEX(Incremental_CAPEX,$C681,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>P$6-$M$6,INDEX(Incremental_CAPEX,$C681,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1+WACC))^$F681),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C681,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F681>N$6-$N$6,INDEX(Incremental_CAPEX,$C681,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,N$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>O$6-$N$6,INDEX(Incremental_CAPEX,$C681,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>P$6-$N$6,INDEX(Incremental_CAPEX,$C681,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1+WACC))^$F681),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C681,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F681>O$6-$O$6,INDEX(Incremental_CAPEX,$C681,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,O$6+4))/(1+WACC))^$F681),0)","v":0},{"$f":"IF($F681>P$6-$O$6,INDEX(Incremental_CAPEX,$C681,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1+WACC))^$F681),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C681,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F681>P$6-$P$6,INDEX(Incremental_CAPEX,$C681,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C681,P$6+4))/(1+WACC))^$F681),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C681,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G681:G690)","v":116282.74520105185},{"$f":"SUM(H681:H690)","v":115666.64715302261},115053.81336233551,114444.22653405507,113837.86946487908,113234.7250426533,112634.77624588826,112038.00614327917,111444.39789322783,110853.93474336759]
[]
[null,null,{"$f":"C681+1","v":58},{"$f":"INDEX(Elements_List,C693)","v":"FTTH Fiber Cable 12"},null,{"$f":"INDEX(Elements_Lifetime,C693)","v":20},{"$f":"IF($F693>G$6-$G$6,INDEX(Incremental_CAPEX,$C693,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,G$6+4))/(1+WACC))^$F693),0)","v":912587.61823356303},907752.47739407548,902942.95446400344,898158.91371259885,893400.22012825299,888666.73941468517,883958.33798715379,879274.88296868629,874616.24218632851,869982.28416741535,null,{"$f":"INDEX(Incremental_CAPEX,$C693,$G$6)","v":8340578.013579621},{"$f":"R693 - NPV(WACC,G693:P693)","v":2467662.2371966401}]
[null,null,null,null,null,null,"-",{"$f":"IF($F693>H$6-$H$6,INDEX(Incremental_CAPEX,$C693,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,H$6+4))/(1+WACC))^$F693),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C693,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F693>I$6-$I$6,INDEX(Incremental_CAPEX,$C693,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,I$6+4))/(1+WACC))^$F693),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C693,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F693>J$6-$J$6,INDEX(Incremental_CAPEX,$C693,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,J$6+4))/(1+WACC))^$F693),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C693,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F693>K$6-$K$6,INDEX(Incremental_CAPEX,$C693,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,K$6+4))/(1+WACC))^$F693),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C693,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F693>L$6-$L$6,INDEX(Incremental_CAPEX,$C693,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,L$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>M$6-$L$6,INDEX(Incremental_CAPEX,$C693,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>N$6-$L$6,INDEX(Incremental_CAPEX,$C693,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>O$6-$L$6,INDEX(Incremental_CAPEX,$C693,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>P$6-$L$6,INDEX(Incremental_CAPEX,$C693,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1+WACC))^$F693),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C693,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F693>M$6-$M$6,INDEX(Incremental_CAPEX,$C693,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,M$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>N$6-$M$6,INDEX(Incremental_CAPEX,$C693,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>O$6-$M$6,INDEX(Incremental_CAPEX,$C693,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>P$6-$M$6,INDEX(Incremental_CAPEX,$C693,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1+WACC))^$F693),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C693,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F693>N$6-$N$6,INDEX(Incremental_CAPEX,$C693,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,N$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>O$6-$N$6,INDEX(Incremental_CAPEX,$C693,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>P$6-$N$6,INDEX(Incremental_CAPEX,$C693,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1+WACC))^$F693),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C693,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F693>O$6-$O$6,INDEX(Incremental_CAPEX,$C693,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,O$6+4))/(1+WACC))^$F693),0)","v":0},{"$f":"IF($F693>P$6-$O$6,INDEX(Incremental_CAPEX,$C693,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1+WACC))^$F693),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C693,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F693>P$6-$P$6,INDEX(Incremental_CAPEX,$C693,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C693,P$6+4))/(1+WACC))^$F693),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C693,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G693:G702)","v":912587.61823356303},{"$f":"SUM(H693:H702)","v":907752.47739407548},902942.95446400344,898158.91371259885,893400.22012825299,888666.73941468517,883958.33798715379,879274.88296868629,874616.24218632851,869982.28416741535]
[]
[null,null,{"$f":"C693+1","v":59},{"$f":"INDEX(Elements_List,C705)","v":"FTTH Fiber Cable 24"},null,{"$f":"INDEX(Elements_Lifetime,C705)","v":20},{"$f":"IF($F705>G$6-$G$6,INDEX(Incremental_CAPEX,$C705,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,G$6+4))/(1+WACC))^$F705),0)","v":401397.86554865271},399271.14897501114,397155.70033220021,395051.45991961542,392958.36835296254,390876.3665625815,388805.39579177974,386745.39759517385,384696.31383704016,382658.08668967406,null,{"$f":"INDEX(Incremental_CAPEX,$C705,$G$6)","v":3668568.5244921213},{"$f":"R705 - NPV(WACC,G705:P705)","v":1085390.9642375153}]
[null,null,null,null,null,null,"-",{"$f":"IF($F705>H$6-$H$6,INDEX(Incremental_CAPEX,$C705,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,H$6+4))/(1+WACC))^$F705),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C705,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F705>I$6-$I$6,INDEX(Incremental_CAPEX,$C705,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,I$6+4))/(1+WACC))^$F705),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C705,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F705>J$6-$J$6,INDEX(Incremental_CAPEX,$C705,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,J$6+4))/(1+WACC))^$F705),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C705,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F705>K$6-$K$6,INDEX(Incremental_CAPEX,$C705,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,K$6+4))/(1+WACC))^$F705),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C705,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F705>L$6-$L$6,INDEX(Incremental_CAPEX,$C705,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,L$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>M$6-$L$6,INDEX(Incremental_CAPEX,$C705,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>N$6-$L$6,INDEX(Incremental_CAPEX,$C705,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>O$6-$L$6,INDEX(Incremental_CAPEX,$C705,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>P$6-$L$6,INDEX(Incremental_CAPEX,$C705,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1+WACC))^$F705),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C705,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F705>M$6-$M$6,INDEX(Incremental_CAPEX,$C705,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,M$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>N$6-$M$6,INDEX(Incremental_CAPEX,$C705,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>O$6-$M$6,INDEX(Incremental_CAPEX,$C705,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>P$6-$M$6,INDEX(Incremental_CAPEX,$C705,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1+WACC))^$F705),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C705,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F705>N$6-$N$6,INDEX(Incremental_CAPEX,$C705,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,N$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>O$6-$N$6,INDEX(Incremental_CAPEX,$C705,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>P$6-$N$6,INDEX(Incremental_CAPEX,$C705,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1+WACC))^$F705),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C705,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F705>O$6-$O$6,INDEX(Incremental_CAPEX,$C705,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,O$6+4))/(1+WACC))^$F705),0)","v":0},{"$f":"IF($F705>P$6-$O$6,INDEX(Incremental_CAPEX,$C705,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1+WACC))^$F705),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C705,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F705>P$6-$P$6,INDEX(Incremental_CAPEX,$C705,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C705,P$6+4))/(1+WACC))^$F705),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C705,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G705:G714)","v":401397.86554865271},{"$f":"SUM(H705:H714)","v":399271.14897501114},397155.70033220021,395051.45991961542,392958.36835296254,390876.3665625815,388805.39579177974,386745.39759517385,384696.31383704016,382658.08668967406]
[]
[null,null,{"$f":"C705+1","v":60},{"$f":"INDEX(Elements_List,C717)","v":"FTTH Fiber Cable 48"},null,{"$f":"INDEX(Elements_Lifetime,C717)","v":20},{"$f":"IF($F717>G$6-$G$6,INDEX(Incremental_CAPEX,$C717,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,G$6+4))/(1+WACC))^$F717),0)","v":226431.89931871044},225232.20067949611,224038.85837447879,222851.83872604719,221671.1082350233,220496.63357971702,219328.3816149857,218166.31937129886,217010.41405380759,215860.63304141921,null,{"$f":"INDEX(Incremental_CAPEX,$C717,$G$6)","v":2069470.2440586463},{"$f":"R717 - NPV(WACC,G717:P717)","v":612278.1375524723}]
[null,null,null,null,null,null,"-",{"$f":"IF($F717>H$6-$H$6,INDEX(Incremental_CAPEX,$C717,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,H$6+4))/(1+WACC))^$F717),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C717,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F717>I$6-$I$6,INDEX(Incremental_CAPEX,$C717,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,I$6+4))/(1+WACC))^$F717),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C717,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F717>J$6-$J$6,INDEX(Incremental_CAPEX,$C717,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,J$6+4))/(1+WACC))^$F717),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C717,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F717>K$6-$K$6,INDEX(Incremental_CAPEX,$C717,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,K$6+4))/(1+WACC))^$F717),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C717,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F717>L$6-$L$6,INDEX(Incremental_CAPEX,$C717,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,L$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>M$6-$L$6,INDEX(Incremental_CAPEX,$C717,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>N$6-$L$6,INDEX(Incremental_CAPEX,$C717,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>O$6-$L$6,INDEX(Incremental_CAPEX,$C717,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>P$6-$L$6,INDEX(Incremental_CAPEX,$C717,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1+WACC))^$F717),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C717,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F717>M$6-$M$6,INDEX(Incremental_CAPEX,$C717,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,M$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>N$6-$M$6,INDEX(Incremental_CAPEX,$C717,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>O$6-$M$6,INDEX(Incremental_CAPEX,$C717,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>P$6-$M$6,INDEX(Incremental_CAPEX,$C717,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1+WACC))^$F717),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C717,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F717>N$6-$N$6,INDEX(Incremental_CAPEX,$C717,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,N$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>O$6-$N$6,INDEX(Incremental_CAPEX,$C717,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>P$6-$N$6,INDEX(Incremental_CAPEX,$C717,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1+WACC))^$F717),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C717,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F717>O$6-$O$6,INDEX(Incremental_CAPEX,$C717,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,O$6+4))/(1+WACC))^$F717),0)","v":0},{"$f":"IF($F717>P$6-$O$6,INDEX(Incremental_CAPEX,$C717,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1+WACC))^$F717),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C717,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F717>P$6-$P$6,INDEX(Incremental_CAPEX,$C717,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C717,P$6+4))/(1+WACC))^$F717),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C717,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G717:G726)","v":226431.89931871044},{"$f":"SUM(H717:H726)","v":225232.20067949611},224038.85837447879,222851.83872604719,221671.1082350233,220496.63357971702,219328.3816149857,218166.31937129886,217010.41405380759,215860.63304141921]
[]
[null,null,{"$f":"C717+1","v":61},{"$f":"INDEX(Elements_List,C729)","v":"FTTH Fiber Cable 96"},null,{"$f":"INDEX(Elements_Lifetime,C729)","v":20},{"$f":"IF($F729>G$6-$G$6,INDEX(Incremental_CAPEX,$C729,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,G$6+4))/(1+WACC))^$F729),0)","v":192430.56692210346},191411.01671749761,190396.86837100779,189388.09326210027,188384.66292188072,187386.54903229084,186393.72342530914,185406.1580821563,184423.82513250396,183446.69685368874,null,{"$f":"INDEX(Incremental_CAPEX,$C729,$G$6)","v":1758715.6822462904},{"$f":"R729 - NPV(WACC,G729:P729)","v":520337.59146892536}]
[null,null,null,null,null,null,"-",{"$f":"IF($F729>H$6-$H$6,INDEX(Incremental_CAPEX,$C729,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,H$6+4))/(1+WACC))^$F729),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C729,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F729>I$6-$I$6,INDEX(Incremental_CAPEX,$C729,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,I$6+4))/(1+WACC))^$F729),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C729,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F729>J$6-$J$6,INDEX(Incremental_CAPEX,$C729,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,J$6+4))/(1+WACC))^$F729),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C729,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F729>K$6-$K$6,INDEX(Incremental_CAPEX,$C729,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,K$6+4))/(1+WACC))^$F729),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C729,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F729>L$6-$L$6,INDEX(Incremental_CAPEX,$C729,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,L$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>M$6-$L$6,INDEX(Incremental_CAPEX,$C729,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>N$6-$L$6,INDEX(Incremental_CAPEX,$C729,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>O$6-$L$6,INDEX(Incremental_CAPEX,$C729,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>P$6-$L$6,INDEX(Incremental_CAPEX,$C729,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1+WACC))^$F729),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C729,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F729>M$6-$M$6,INDEX(Incremental_CAPEX,$C729,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,M$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>N$6-$M$6,INDEX(Incremental_CAPEX,$C729,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>O$6-$M$6,INDEX(Incremental_CAPEX,$C729,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>P$6-$M$6,INDEX(Incremental_CAPEX,$C729,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1+WACC))^$F729),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C729,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F729>N$6-$N$6,INDEX(Incremental_CAPEX,$C729,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,N$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>O$6-$N$6,INDEX(Incremental_CAPEX,$C729,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>P$6-$N$6,INDEX(Incremental_CAPEX,$C729,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1+WACC))^$F729),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C729,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F729>O$6-$O$6,INDEX(Incremental_CAPEX,$C729,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,O$6+4))/(1+WACC))^$F729),0)","v":0},{"$f":"IF($F729>P$6-$O$6,INDEX(Incremental_CAPEX,$C729,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1+WACC))^$F729),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C729,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F729>P$6-$P$6,INDEX(Incremental_CAPEX,$C729,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C729,P$6+4))/(1+WACC))^$F729),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C729,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G729:G738)","v":192430.56692210346},{"$f":"SUM(H729:H738)","v":191411.01671749761},190396.86837100779,189388.09326210027,188384.66292188072,187386.54903229084,186393.72342530914,185406.1580821563,184423.82513250396,183446.69685368874]
[]
[null,null,{"$f":"C729+1","v":62},{"$f":"INDEX(Elements_List,C741)","v":"FTTH Fiber Cable 192"},null,{"$f":"INDEX(Elements_Lifetime,C741)","v":20},{"$f":"IF($F741>G$6-$G$6,INDEX(Incremental_CAPEX,$C741,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,G$6+4))/(1+WACC))^$F741),0)","v":47221.41291619547},46971.220849672194,46722.354369705645,46474.806452972734,46228.570113361842,45983.63840177573,45740.004405935397,45497.661250184974,45256.602095297734,45016.820138283045,null,{"$f":"INDEX(Incremental_CAPEX,$C741,$G$6)","v":431579.24835901475},{"$f":"R741 - NPV(WACC,G741:P741)","v":127688.0105670488}]
[null,null,null,null,null,null,"-",{"$f":"IF($F741>H$6-$H$6,INDEX(Incremental_CAPEX,$C741,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,H$6+4))/(1+WACC))^$F741),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C741,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F741>I$6-$I$6,INDEX(Incremental_CAPEX,$C741,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,I$6+4))/(1+WACC))^$F741),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C741,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F741>J$6-$J$6,INDEX(Incremental_CAPEX,$C741,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,J$6+4))/(1+WACC))^$F741),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C741,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F741>K$6-$K$6,INDEX(Incremental_CAPEX,$C741,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,K$6+4))/(1+WACC))^$F741),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C741,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F741>L$6-$L$6,INDEX(Incremental_CAPEX,$C741,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,L$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>M$6-$L$6,INDEX(Incremental_CAPEX,$C741,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>N$6-$L$6,INDEX(Incremental_CAPEX,$C741,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>O$6-$L$6,INDEX(Incremental_CAPEX,$C741,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>P$6-$L$6,INDEX(Incremental_CAPEX,$C741,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1+WACC))^$F741),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C741,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F741>M$6-$M$6,INDEX(Incremental_CAPEX,$C741,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,M$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>N$6-$M$6,INDEX(Incremental_CAPEX,$C741,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>O$6-$M$6,INDEX(Incremental_CAPEX,$C741,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>P$6-$M$6,INDEX(Incremental_CAPEX,$C741,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1+WACC))^$F741),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C741,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F741>N$6-$N$6,INDEX(Incremental_CAPEX,$C741,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,N$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>O$6-$N$6,INDEX(Incremental_CAPEX,$C741,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>P$6-$N$6,INDEX(Incremental_CAPEX,$C741,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1+WACC))^$F741),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C741,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F741>O$6-$O$6,INDEX(Incremental_CAPEX,$C741,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,O$6+4))/(1+WACC))^$F741),0)","v":0},{"$f":"IF($F741>P$6-$O$6,INDEX(Incremental_CAPEX,$C741,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1+WACC))^$F741),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C741,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F741>P$6-$P$6,INDEX(Incremental_CAPEX,$C741,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C741,P$6+4))/(1+WACC))^$F741),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C741,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G741:G750)","v":47221.41291619547},{"$f":"SUM(H741:H750)","v":46971.220849672194},46722.354369705645,46474.806452972734,46228.570113361842,45983.63840177573,45740.004405935397,45497.661250184974,45256.602095297734,45016.820138283045]
[]
[null,null,{"$f":"C741+1","v":63},{"$f":"INDEX(Elements_List,C753)","v":"FTTC Fiber Cable 12"},null,{"$f":"INDEX(Elements_Lifetime,C753)","v":20},{"$f":"IF($F753>G$6-$G$6,INDEX(Incremental_CAPEX,$C753,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,G$6+4))/(1+WACC))^$F753),0)","v":851052.55739915464},846543.44627972471,842058.22567435366,837596.76900451025,833158.95036231156,828744.64450696914,824353.72686125466,819986.0735079844,815641.56118652225,811320.06728930038,null,{"$f":"INDEX(Incremental_CAPEX,$C753,$G$6)","v":7778179.4392342959},{"$f":"R753 - NPV(WACC,G753:P753)","v":2301269.7255618768}]
[null,null,null,null,null,null,"-",{"$f":"IF($F753>H$6-$H$6,INDEX(Incremental_CAPEX,$C753,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,H$6+4))/(1+WACC))^$F753),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C753,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F753>I$6-$I$6,INDEX(Incremental_CAPEX,$C753,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,I$6+4))/(1+WACC))^$F753),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C753,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F753>J$6-$J$6,INDEX(Incremental_CAPEX,$C753,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,J$6+4))/(1+WACC))^$F753),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C753,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F753>K$6-$K$6,INDEX(Incremental_CAPEX,$C753,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,K$6+4))/(1+WACC))^$F753),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C753,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F753>L$6-$L$6,INDEX(Incremental_CAPEX,$C753,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,L$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>M$6-$L$6,INDEX(Incremental_CAPEX,$C753,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>N$6-$L$6,INDEX(Incremental_CAPEX,$C753,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>O$6-$L$6,INDEX(Incremental_CAPEX,$C753,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>P$6-$L$6,INDEX(Incremental_CAPEX,$C753,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1+WACC))^$F753),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C753,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F753>M$6-$M$6,INDEX(Incremental_CAPEX,$C753,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,M$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>N$6-$M$6,INDEX(Incremental_CAPEX,$C753,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>O$6-$M$6,INDEX(Incremental_CAPEX,$C753,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>P$6-$M$6,INDEX(Incremental_CAPEX,$C753,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1+WACC))^$F753),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C753,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F753>N$6-$N$6,INDEX(Incremental_CAPEX,$C753,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,N$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>O$6-$N$6,INDEX(Incremental_CAPEX,$C753,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>P$6-$N$6,INDEX(Incremental_CAPEX,$C753,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1+WACC))^$F753),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C753,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F753>O$6-$O$6,INDEX(Incremental_CAPEX,$C753,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,O$6+4))/(1+WACC))^$F753),0)","v":0},{"$f":"IF($F753>P$6-$O$6,INDEX(Incremental_CAPEX,$C753,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1+WACC))^$F753),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C753,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F753>P$6-$P$6,INDEX(Incremental_CAPEX,$C753,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C753,P$6+4))/(1+WACC))^$F753),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C753,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G753:G762)","v":851052.55739915464},{"$f":"SUM(H753:H762)","v":846543.44627972471},842058.22567435366,837596.76900451025,833158.95036231156,828744.64450696914,824353.72686125466,819986.0735079844,815641.56118652225,811320.06728930038]
[]
[null,null,{"$f":"C753+1","v":64},{"$f":"INDEX(Elements_List,C765)","v":"FTTC Fiber Cable 24"},null,{"$f":"INDEX(Elements_Lifetime,C765)","v":20},{"$f":"IF($F765>G$6-$G$6,INDEX(Incremental_CAPEX,$C765,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,G$6+4))/(1+WACC))^$F765),0)","v":404981.59020867787},402835.88607360655,400701.55047070212,398578.52316634625,396466.7442460552,394366.15411278844,392276.69348526723,390198.30339630123,388130.92519112438,386074.50052574015,null,{"$f":"INDEX(Incremental_CAPEX,$C765,$G$6)","v":3701321.9111356805},{"$f":"R765 - NPV(WACC,G765:P765)","v":1095081.4551398261}]
[null,null,null,null,null,null,"-",{"$f":"IF($F765>H$6-$H$6,INDEX(Incremental_CAPEX,$C765,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,H$6+4))/(1+WACC))^$F765),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C765,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F765>I$6-$I$6,INDEX(Incremental_CAPEX,$C765,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,I$6+4))/(1+WACC))^$F765),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C765,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F765>J$6-$J$6,INDEX(Incremental_CAPEX,$C765,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,J$6+4))/(1+WACC))^$F765),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C765,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F765>K$6-$K$6,INDEX(Incremental_CAPEX,$C765,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,K$6+4))/(1+WACC))^$F765),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C765,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F765>L$6-$L$6,INDEX(Incremental_CAPEX,$C765,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,L$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>M$6-$L$6,INDEX(Incremental_CAPEX,$C765,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>N$6-$L$6,INDEX(Incremental_CAPEX,$C765,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>O$6-$L$6,INDEX(Incremental_CAPEX,$C765,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>P$6-$L$6,INDEX(Incremental_CAPEX,$C765,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1+WACC))^$F765),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C765,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F765>M$6-$M$6,INDEX(Incremental_CAPEX,$C765,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,M$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>N$6-$M$6,INDEX(Incremental_CAPEX,$C765,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>O$6-$M$6,INDEX(Incremental_CAPEX,$C765,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>P$6-$M$6,INDEX(Incremental_CAPEX,$C765,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1+WACC))^$F765),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C765,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F765>N$6-$N$6,INDEX(Incremental_CAPEX,$C765,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,N$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>O$6-$N$6,INDEX(Incremental_CAPEX,$C765,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>P$6-$N$6,INDEX(Incremental_CAPEX,$C765,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1+WACC))^$F765),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C765,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F765>O$6-$O$6,INDEX(Incremental_CAPEX,$C765,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,O$6+4))/(1+WACC))^$F765),0)","v":0},{"$f":"IF($F765>P$6-$O$6,INDEX(Incremental_CAPEX,$C765,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1+WACC))^$F765),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C765,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F765>P$6-$P$6,INDEX(Incremental_CAPEX,$C765,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C765,P$6+4))/(1+WACC))^$F765),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C765,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G765:G774)","v":404981.59020867787},{"$f":"SUM(H765:H774)","v":402835.88607360655},400701.55047070212,398578.52316634625,396466.7442460552,394366.15411278844,392276.69348526723,390198.30339630123,388130.92519112438,386074.50052574015]
[]
[null,null,{"$f":"C765+1","v":65},{"$f":"INDEX(Elements_List,C777)","v":"FTTC Fiber Cable 48"},null,{"$f":"INDEX(Elements_Lifetime,C777)","v":20},{"$f":"IF($F777>G$6-$G$6,INDEX(Incremental_CAPEX,$C777,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,G$6+4))/(1+WACC))^$F777),0)","v":134701.190126759},133987.50607878761,133277.60332569457,132571.46183313688,131869.06167291917,131170.38302243099,130475.40616408765,129784.11148477363,129096.47947528909,128412.49072979936,null,{"$f":"INDEX(Incremental_CAPEX,$C777,$G$6)","v":1231099.0882704647},{"$f":"R777 - NPV(WACC,G777:P777)","v":364235.7550551116}]
[null,null,null,null,null,null,"-",{"$f":"IF($F777>H$6-$H$6,INDEX(Incremental_CAPEX,$C777,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,H$6+4))/(1+WACC))^$F777),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C777,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F777>I$6-$I$6,INDEX(Incremental_CAPEX,$C777,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,I$6+4))/(1+WACC))^$F777),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C777,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F777>J$6-$J$6,INDEX(Incremental_CAPEX,$C777,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,J$6+4))/(1+WACC))^$F777),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C777,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F777>K$6-$K$6,INDEX(Incremental_CAPEX,$C777,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,K$6+4))/(1+WACC))^$F777),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C777,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F777>L$6-$L$6,INDEX(Incremental_CAPEX,$C777,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,L$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>M$6-$L$6,INDEX(Incremental_CAPEX,$C777,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>N$6-$L$6,INDEX(Incremental_CAPEX,$C777,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>O$6-$L$6,INDEX(Incremental_CAPEX,$C777,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>P$6-$L$6,INDEX(Incremental_CAPEX,$C777,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1+WACC))^$F777),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C777,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F777>M$6-$M$6,INDEX(Incremental_CAPEX,$C777,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,M$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>N$6-$M$6,INDEX(Incremental_CAPEX,$C777,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>O$6-$M$6,INDEX(Incremental_CAPEX,$C777,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>P$6-$M$6,INDEX(Incremental_CAPEX,$C777,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1+WACC))^$F777),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C777,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F777>N$6-$N$6,INDEX(Incremental_CAPEX,$C777,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,N$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>O$6-$N$6,INDEX(Incremental_CAPEX,$C777,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>P$6-$N$6,INDEX(Incremental_CAPEX,$C777,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1+WACC))^$F777),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C777,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F777>O$6-$O$6,INDEX(Incremental_CAPEX,$C777,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,O$6+4))/(1+WACC))^$F777),0)","v":0},{"$f":"IF($F777>P$6-$O$6,INDEX(Incremental_CAPEX,$C777,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1+WACC))^$F777),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C777,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F777>P$6-$P$6,INDEX(Incremental_CAPEX,$C777,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C777,P$6+4))/(1+WACC))^$F777),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C777,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G777:G786)","v":134701.190126759},{"$f":"SUM(H777:H786)","v":133987.50607878761},133277.60332569457,132571.46183313688,131869.06167291917,131170.38302243099,130475.40616408765,129784.11148477363,129096.47947528909,128412.49072979936]
[]
[null,null,{"$f":"C777+1","v":66},{"$f":"INDEX(Elements_List,C789)","v":"FTTC Fiber Cable 96"},null,{"$f":"INDEX(Elements_Lifetime,C789)","v":20},{"$f":"IF($F789>G$6-$G$6,INDEX(Incremental_CAPEX,$C789,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,G$6+4))/(1+WACC))^$F789),0)","v":699543.68350667006},695837.30817837478,692150.57024856936,688483.36567290185,684835.59095827618,681207.14315993059,677597.91987853358,674007.81925729313,670436.73997908307,666884.58126358304,null,{"$f":"INDEX(Incremental_CAPEX,$C789,$G$6)","v":6393466.8295060685},{"$f":"R789 - NPV(WACC,G789:P789)","v":1891585.5273165042}]
[null,null,null,null,null,null,"-",{"$f":"IF($F789>H$6-$H$6,INDEX(Incremental_CAPEX,$C789,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,H$6+4))/(1+WACC))^$F789),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C789,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F789>I$6-$I$6,INDEX(Incremental_CAPEX,$C789,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,I$6+4))/(1+WACC))^$F789),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C789,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F789>J$6-$J$6,INDEX(Incremental_CAPEX,$C789,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,J$6+4))/(1+WACC))^$F789),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C789,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F789>K$6-$K$6,INDEX(Incremental_CAPEX,$C789,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,K$6+4))/(1+WACC))^$F789),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C789,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F789>L$6-$L$6,INDEX(Incremental_CAPEX,$C789,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,L$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>M$6-$L$6,INDEX(Incremental_CAPEX,$C789,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>N$6-$L$6,INDEX(Incremental_CAPEX,$C789,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>O$6-$L$6,INDEX(Incremental_CAPEX,$C789,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>P$6-$L$6,INDEX(Incremental_CAPEX,$C789,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1+WACC))^$F789),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C789,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F789>M$6-$M$6,INDEX(Incremental_CAPEX,$C789,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,M$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>N$6-$M$6,INDEX(Incremental_CAPEX,$C789,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>O$6-$M$6,INDEX(Incremental_CAPEX,$C789,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>P$6-$M$6,INDEX(Incremental_CAPEX,$C789,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1+WACC))^$F789),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C789,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F789>N$6-$N$6,INDEX(Incremental_CAPEX,$C789,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,N$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>O$6-$N$6,INDEX(Incremental_CAPEX,$C789,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>P$6-$N$6,INDEX(Incremental_CAPEX,$C789,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1+WACC))^$F789),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C789,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F789>O$6-$O$6,INDEX(Incremental_CAPEX,$C789,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,O$6+4))/(1+WACC))^$F789),0)","v":0},{"$f":"IF($F789>P$6-$O$6,INDEX(Incremental_CAPEX,$C789,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1+WACC))^$F789),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C789,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F789>P$6-$P$6,INDEX(Incremental_CAPEX,$C789,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C789,P$6+4))/(1+WACC))^$F789),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C789,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G789:G798)","v":699543.68350667006},{"$f":"SUM(H789:H798)","v":695837.30817837478},692150.57024856936,688483.36567290185,684835.59095827618,681207.14315993059,677597.91987853358,674007.81925729313,670436.73997908307,666884.58126358304]
[]
[null,null,{"$f":"C789+1","v":67},{"$f":"INDEX(Elements_List,C801)","v":"FTTC Fiber Cable 192"},null,{"$f":"INDEX(Elements_Lifetime,C801)","v":20},{"$f":"IF($F801>G$6-$G$6,INDEX(Incremental_CAPEX,$C801,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,G$6+4))/(1+WACC))^$F801),0)","v":1215199.3430641373},1208760.8818639503,1202356.5334065512,1195986.116953223,1189649.4527228512,1183346.361886852,1177076.6665641242,1170840.1898160302,1164636.7556414015,1158466.1889715733,null,{"$f":"INDEX(Incremental_CAPEX,$C801,$G$6)","v":11106292.393595815},{"$f":"R801 - NPV(WACC,G801:P801)","v":3285932.7363545941}]
[null,null,null,null,null,null,"-",{"$f":"IF($F801>H$6-$H$6,INDEX(Incremental_CAPEX,$C801,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,H$6+4))/(1+WACC))^$F801),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C801,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F801>I$6-$I$6,INDEX(Incremental_CAPEX,$C801,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,I$6+4))/(1+WACC))^$F801),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C801,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F801>J$6-$J$6,INDEX(Incremental_CAPEX,$C801,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,J$6+4))/(1+WACC))^$F801),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C801,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F801>K$6-$K$6,INDEX(Incremental_CAPEX,$C801,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,K$6+4))/(1+WACC))^$F801),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C801,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F801>L$6-$L$6,INDEX(Incremental_CAPEX,$C801,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,L$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>M$6-$L$6,INDEX(Incremental_CAPEX,$C801,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>N$6-$L$6,INDEX(Incremental_CAPEX,$C801,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>O$6-$L$6,INDEX(Incremental_CAPEX,$C801,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>P$6-$L$6,INDEX(Incremental_CAPEX,$C801,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1+WACC))^$F801),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C801,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F801>M$6-$M$6,INDEX(Incremental_CAPEX,$C801,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,M$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>N$6-$M$6,INDEX(Incremental_CAPEX,$C801,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>O$6-$M$6,INDEX(Incremental_CAPEX,$C801,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>P$6-$M$6,INDEX(Incremental_CAPEX,$C801,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1+WACC))^$F801),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C801,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F801>N$6-$N$6,INDEX(Incremental_CAPEX,$C801,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,N$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>O$6-$N$6,INDEX(Incremental_CAPEX,$C801,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>P$6-$N$6,INDEX(Incremental_CAPEX,$C801,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1+WACC))^$F801),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C801,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F801>O$6-$O$6,INDEX(Incremental_CAPEX,$C801,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,O$6+4))/(1+WACC))^$F801),0)","v":0},{"$f":"IF($F801>P$6-$O$6,INDEX(Incremental_CAPEX,$C801,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1+WACC))^$F801),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C801,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F801>P$6-$P$6,INDEX(Incremental_CAPEX,$C801,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C801,P$6+4))/(1+WACC))^$F801),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C801,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G801:G810)","v":1215199.3430641373},{"$f":"SUM(H801:H810)","v":1208760.8818639503},1202356.5334065512,1195986.116953223,1189649.4527228512,1183346.361886852,1177076.6665641242,1170840.1898160302,1164636.7556414015,1158466.1889715733]
[]
[null,null,{"$f":"C801+1","v":68},{"$f":"INDEX(Elements_List,C813)","v":"Copper Cable 2"},null,{"$f":"INDEX(Elements_Lifetime,C813)","v":20},{"$f":"IF($F813>G$6-$G$6,INDEX(Incremental_CAPEX,$C813,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,G$6+4))/(1+WACC))^$F813),0)","v":612327.39408712625},625747.35414293024,639461.43027068942,653476.06841088505,667797.85577526048,682433.52394296695,697389.95202456473,712674.1698953677,728293.36149965262,744254.86822728056,null,{"$f":"INDEX(Incremental_CAPEX,$C813,$G$6)","v":6787889.5900799986},{"$f":"R813 - NPV(WACC,G813:P813)","v":2409657.5870043524}]
[null,null,null,null,null,null,"-",{"$f":"IF($F813>H$6-$H$6,INDEX(Incremental_CAPEX,$C813,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,H$6+4))/(1+WACC))^$F813),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C813,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F813>I$6-$I$6,INDEX(Incremental_CAPEX,$C813,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,I$6+4))/(1+WACC))^$F813),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C813,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F813>J$6-$J$6,INDEX(Incremental_CAPEX,$C813,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,J$6+4))/(1+WACC))^$F813),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C813,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F813>K$6-$K$6,INDEX(Incremental_CAPEX,$C813,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,K$6+4))/(1+WACC))^$F813),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C813,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F813>L$6-$L$6,INDEX(Incremental_CAPEX,$C813,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,L$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>M$6-$L$6,INDEX(Incremental_CAPEX,$C813,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>N$6-$L$6,INDEX(Incremental_CAPEX,$C813,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>O$6-$L$6,INDEX(Incremental_CAPEX,$C813,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>P$6-$L$6,INDEX(Incremental_CAPEX,$C813,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1+WACC))^$F813),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C813,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F813>M$6-$M$6,INDEX(Incremental_CAPEX,$C813,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,M$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>N$6-$M$6,INDEX(Incremental_CAPEX,$C813,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>O$6-$M$6,INDEX(Incremental_CAPEX,$C813,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>P$6-$M$6,INDEX(Incremental_CAPEX,$C813,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1+WACC))^$F813),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C813,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F813>N$6-$N$6,INDEX(Incremental_CAPEX,$C813,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,N$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>O$6-$N$6,INDEX(Incremental_CAPEX,$C813,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>P$6-$N$6,INDEX(Incremental_CAPEX,$C813,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1+WACC))^$F813),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C813,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F813>O$6-$O$6,INDEX(Incremental_CAPEX,$C813,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,O$6+4))/(1+WACC))^$F813),0)","v":0},{"$f":"IF($F813>P$6-$O$6,INDEX(Incremental_CAPEX,$C813,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1+WACC))^$F813),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C813,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F813>P$6-$P$6,INDEX(Incremental_CAPEX,$C813,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C813,P$6+4))/(1+WACC))^$F813),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C813,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G813:G822)","v":612327.39408712625},{"$f":"SUM(H813:H822)","v":625747.35414293024},639461.43027068942,653476.06841088505,667797.85577526048,682433.52394296695,697389.95202456473,712674.1698953677,728293.36149965262,744254.86822728056]
[]
[null,null,{"$f":"C813+1","v":69},{"$f":"INDEX(Elements_List,C825)","v":"Copper Cable 4"},null,{"$f":"INDEX(Elements_Lifetime,C825)","v":20},{"$f":"IF($F825>G$6-$G$6,INDEX(Incremental_CAPEX,$C825,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,G$6+4))/(1+WACC))^$F825),0)","v":1163896.3092199676},1189404.6273675095,1215471.9938508542,1242110.6609494328,1269333.1494674918,1297152.2546191681,1325581.052042542,1354632.9039454972,1384321.465386274,1414660.6906916713,null,{"$f":"INDEX(Incremental_CAPEX,$C825,$G$6)","v":12902247.584504809},{"$f":"R825 - NPV(WACC,G825:P825)","v":4580215.7458256762}]
[null,null,null,null,null,null,"-",{"$f":"IF($F825>H$6-$H$6,INDEX(Incremental_CAPEX,$C825,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,H$6+4))/(1+WACC))^$F825),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C825,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F825>I$6-$I$6,INDEX(Incremental_CAPEX,$C825,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,I$6+4))/(1+WACC))^$F825),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C825,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F825>J$6-$J$6,INDEX(Incremental_CAPEX,$C825,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,J$6+4))/(1+WACC))^$F825),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C825,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F825>K$6-$K$6,INDEX(Incremental_CAPEX,$C825,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,K$6+4))/(1+WACC))^$F825),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C825,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F825>L$6-$L$6,INDEX(Incremental_CAPEX,$C825,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,L$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>M$6-$L$6,INDEX(Incremental_CAPEX,$C825,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>N$6-$L$6,INDEX(Incremental_CAPEX,$C825,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>O$6-$L$6,INDEX(Incremental_CAPEX,$C825,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>P$6-$L$6,INDEX(Incremental_CAPEX,$C825,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1+WACC))^$F825),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C825,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F825>M$6-$M$6,INDEX(Incremental_CAPEX,$C825,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,M$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>N$6-$M$6,INDEX(Incremental_CAPEX,$C825,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>O$6-$M$6,INDEX(Incremental_CAPEX,$C825,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>P$6-$M$6,INDEX(Incremental_CAPEX,$C825,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1+WACC))^$F825),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C825,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F825>N$6-$N$6,INDEX(Incremental_CAPEX,$C825,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,N$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>O$6-$N$6,INDEX(Incremental_CAPEX,$C825,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>P$6-$N$6,INDEX(Incremental_CAPEX,$C825,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1+WACC))^$F825),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C825,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F825>O$6-$O$6,INDEX(Incremental_CAPEX,$C825,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,O$6+4))/(1+WACC))^$F825),0)","v":0},{"$f":"IF($F825>P$6-$O$6,INDEX(Incremental_CAPEX,$C825,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1+WACC))^$F825),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C825,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F825>P$6-$P$6,INDEX(Incremental_CAPEX,$C825,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C825,P$6+4))/(1+WACC))^$F825),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C825,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G825:G834)","v":1163896.3092199676},{"$f":"SUM(H825:H834)","v":1189404.6273675095},1215471.9938508542,1242110.6609494328,1269333.1494674918,1297152.2546191681,1325581.052042542,1354632.9039454972,1384321.465386274,1414660.6906916713]
[]
[null,null,{"$f":"C825+1","v":70},{"$f":"INDEX(Elements_List,C837)","v":"Copper Cable 10"},null,{"$f":"INDEX(Elements_Lifetime,C837)","v":20},{"$f":"IF($F837>G$6-$G$6,INDEX(Incremental_CAPEX,$C837,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,G$6+4))/(1+WACC))^$F837),0)","v":1430765.8655721117},1462122.9809822605,1494167.3288114271,1526913.9706617894,1560378.2982303433,1594576.0405433634,1629523.2713494203,1665236.4166744207,1701732.2625422303,1739027.9628645,null,{"$f":"INDEX(Incremental_CAPEX,$C837,$G$6)","v":15860601.40137526},{"$f":"R837 - NPV(WACC,G837:P837)","v":5630412.5154200308}]
[null,null,null,null,null,null,"-",{"$f":"IF($F837>H$6-$H$6,INDEX(Incremental_CAPEX,$C837,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,H$6+4))/(1+WACC))^$F837),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C837,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F837>I$6-$I$6,INDEX(Incremental_CAPEX,$C837,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,I$6+4))/(1+WACC))^$F837),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C837,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F837>J$6-$J$6,INDEX(Incremental_CAPEX,$C837,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,J$6+4))/(1+WACC))^$F837),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C837,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F837>K$6-$K$6,INDEX(Incremental_CAPEX,$C837,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,K$6+4))/(1+WACC))^$F837),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C837,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F837>L$6-$L$6,INDEX(Incremental_CAPEX,$C837,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,L$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>M$6-$L$6,INDEX(Incremental_CAPEX,$C837,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>N$6-$L$6,INDEX(Incremental_CAPEX,$C837,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>O$6-$L$6,INDEX(Incremental_CAPEX,$C837,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>P$6-$L$6,INDEX(Incremental_CAPEX,$C837,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1+WACC))^$F837),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C837,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F837>M$6-$M$6,INDEX(Incremental_CAPEX,$C837,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,M$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>N$6-$M$6,INDEX(Incremental_CAPEX,$C837,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>O$6-$M$6,INDEX(Incremental_CAPEX,$C837,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>P$6-$M$6,INDEX(Incremental_CAPEX,$C837,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1+WACC))^$F837),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C837,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F837>N$6-$N$6,INDEX(Incremental_CAPEX,$C837,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,N$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>O$6-$N$6,INDEX(Incremental_CAPEX,$C837,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>P$6-$N$6,INDEX(Incremental_CAPEX,$C837,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1+WACC))^$F837),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C837,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F837>O$6-$O$6,INDEX(Incremental_CAPEX,$C837,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,O$6+4))/(1+WACC))^$F837),0)","v":0},{"$f":"IF($F837>P$6-$O$6,INDEX(Incremental_CAPEX,$C837,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1+WACC))^$F837),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C837,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F837>P$6-$P$6,INDEX(Incremental_CAPEX,$C837,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C837,P$6+4))/(1+WACC))^$F837),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C837,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G837:G846)","v":1430765.8655721117},{"$f":"SUM(H837:H846)","v":1462122.9809822605},1494167.3288114271,1526913.9706617894,1560378.2982303433,1594576.0405433634,1629523.2713494203,1665236.4166744207,1701732.2625422303,1739027.9628645]
[]
[null,null,{"$f":"C837+1","v":71},{"$f":"INDEX(Elements_List,C849)","v":"Copper Cable 20"},null,{"$f":"INDEX(Elements_Lifetime,C849)","v":20},{"$f":"IF($F849>G$6-$G$6,INDEX(Incremental_CAPEX,$C849,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,G$6+4))/(1+WACC))^$F849),0)","v":664169.36445271038},678725.50946159405,693600.67152977013,708801.84233560215,724336.16678927944,740210.94639109378,756433.64266331692,773011.88065729395,789953.45253739634,807266.32124352513,null,{"$f":"INDEX(Incremental_CAPEX,$C849,$G$6)","v":7362578.1870166138},{"$f":"R849 - NPV(WACC,G849:P849)","v":2613668.3799608247}]
[null,null,null,null,null,null,"-",{"$f":"IF($F849>H$6-$H$6,INDEX(Incremental_CAPEX,$C849,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,H$6+4))/(1+WACC))^$F849),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C849,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F849>I$6-$I$6,INDEX(Incremental_CAPEX,$C849,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,I$6+4))/(1+WACC))^$F849),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C849,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F849>J$6-$J$6,INDEX(Incremental_CAPEX,$C849,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,J$6+4))/(1+WACC))^$F849),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C849,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F849>K$6-$K$6,INDEX(Incremental_CAPEX,$C849,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,K$6+4))/(1+WACC))^$F849),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C849,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F849>L$6-$L$6,INDEX(Incremental_CAPEX,$C849,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,L$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>M$6-$L$6,INDEX(Incremental_CAPEX,$C849,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>N$6-$L$6,INDEX(Incremental_CAPEX,$C849,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>O$6-$L$6,INDEX(Incremental_CAPEX,$C849,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>P$6-$L$6,INDEX(Incremental_CAPEX,$C849,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1+WACC))^$F849),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C849,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F849>M$6-$M$6,INDEX(Incremental_CAPEX,$C849,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,M$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>N$6-$M$6,INDEX(Incremental_CAPEX,$C849,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>O$6-$M$6,INDEX(Incremental_CAPEX,$C849,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>P$6-$M$6,INDEX(Incremental_CAPEX,$C849,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1+WACC))^$F849),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C849,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F849>N$6-$N$6,INDEX(Incremental_CAPEX,$C849,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,N$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>O$6-$N$6,INDEX(Incremental_CAPEX,$C849,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>P$6-$N$6,INDEX(Incremental_CAPEX,$C849,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1+WACC))^$F849),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C849,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F849>O$6-$O$6,INDEX(Incremental_CAPEX,$C849,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,O$6+4))/(1+WACC))^$F849),0)","v":0},{"$f":"IF($F849>P$6-$O$6,INDEX(Incremental_CAPEX,$C849,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1+WACC))^$F849),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C849,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F849>P$6-$P$6,INDEX(Incremental_CAPEX,$C849,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C849,P$6+4))/(1+WACC))^$F849),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C849,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G849:G858)","v":664169.36445271038},{"$f":"SUM(H849:H858)","v":678725.50946159405},693600.67152977013,708801.84233560215,724336.16678927944,740210.94639109378,756433.64266331692,773011.88065729395,789953.45253739634,807266.32124352513]
[]
[null,null,{"$f":"C849+1","v":72},{"$f":"INDEX(Elements_List,C861)","v":"Copper Cable 50"},null,{"$f":"INDEX(Elements_Lifetime,C861)","v":20},{"$f":"IF($F861>G$6-$G$6,INDEX(Incremental_CAPEX,$C861,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,G$6+4))/(1+WACC))^$F861),0)","v":639240.78494455153},653250.58735227492,667567.43300274189,682198.05115238123,697149.31853812502,712428.26260963827,728042.06483238656,743998.06406309479,760303.75999918359,776966.81670380489,null,{"$f":"INDEX(Incremental_CAPEX,$C861,$G$6)","v":7086235.0951136639},{"$f":"R861 - NPV(WACC,G861:P861)","v":2515568.3417702597}]
[null,null,null,null,null,null,"-",{"$f":"IF($F861>H$6-$H$6,INDEX(Incremental_CAPEX,$C861,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,H$6+4))/(1+WACC))^$F861),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C861,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F861>I$6-$I$6,INDEX(Incremental_CAPEX,$C861,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,I$6+4))/(1+WACC))^$F861),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C861,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F861>J$6-$J$6,INDEX(Incremental_CAPEX,$C861,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,J$6+4))/(1+WACC))^$F861),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C861,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F861>K$6-$K$6,INDEX(Incremental_CAPEX,$C861,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,K$6+4))/(1+WACC))^$F861),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C861,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F861>L$6-$L$6,INDEX(Incremental_CAPEX,$C861,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,L$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>M$6-$L$6,INDEX(Incremental_CAPEX,$C861,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>N$6-$L$6,INDEX(Incremental_CAPEX,$C861,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>O$6-$L$6,INDEX(Incremental_CAPEX,$C861,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>P$6-$L$6,INDEX(Incremental_CAPEX,$C861,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1+WACC))^$F861),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C861,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F861>M$6-$M$6,INDEX(Incremental_CAPEX,$C861,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,M$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>N$6-$M$6,INDEX(Incremental_CAPEX,$C861,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>O$6-$M$6,INDEX(Incremental_CAPEX,$C861,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>P$6-$M$6,INDEX(Incremental_CAPEX,$C861,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1+WACC))^$F861),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C861,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F861>N$6-$N$6,INDEX(Incremental_CAPEX,$C861,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,N$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>O$6-$N$6,INDEX(Incremental_CAPEX,$C861,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>P$6-$N$6,INDEX(Incremental_CAPEX,$C861,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1+WACC))^$F861),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C861,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F861>O$6-$O$6,INDEX(Incremental_CAPEX,$C861,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,O$6+4))/(1+WACC))^$F861),0)","v":0},{"$f":"IF($F861>P$6-$O$6,INDEX(Incremental_CAPEX,$C861,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1+WACC))^$F861),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C861,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F861>P$6-$P$6,INDEX(Incremental_CAPEX,$C861,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C861,P$6+4))/(1+WACC))^$F861),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C861,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G861:G870)","v":639240.78494455153},{"$f":"SUM(H861:H870)","v":653250.58735227492},667567.43300274189,682198.05115238123,697149.31853812502,712428.26260963827,728042.06483238656,743998.06406309479,760303.75999918359,776966.81670380489]
[]
[null,null,{"$f":"C861+1","v":73},{"$f":"INDEX(Elements_List,C873)","v":"Copper Cable 100"},null,{"$f":"INDEX(Elements_Lifetime,C873)","v":20},{"$f":"IF($F873>G$6-$G$6,INDEX(Incremental_CAPEX,$C873,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,G$6+4))/(1+WACC))^$F873),0)","v":1031771.4571988698},1054384.0854693558,1077492.2992241383,1101106.9598708036,1125239.1668589686,1149900.2628972833,1175101.8392847744,1200855.7413590292,1227174.0740637854,1254069.2076385394,null,{"$f":"INDEX(Incremental_CAPEX,$C873,$G$6)","v":11437591.721832005},{"$f":"R873 - NPV(WACC,G873:P873)","v":4060272.2398208398}]
[null,null,null,null,null,null,"-",{"$f":"IF($F873>H$6-$H$6,INDEX(Incremental_CAPEX,$C873,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,H$6+4))/(1+WACC))^$F873),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C873,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F873>I$6-$I$6,INDEX(Incremental_CAPEX,$C873,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,I$6+4))/(1+WACC))^$F873),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C873,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F873>J$6-$J$6,INDEX(Incremental_CAPEX,$C873,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,J$6+4))/(1+WACC))^$F873),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C873,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F873>K$6-$K$6,INDEX(Incremental_CAPEX,$C873,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,K$6+4))/(1+WACC))^$F873),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C873,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F873>L$6-$L$6,INDEX(Incremental_CAPEX,$C873,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,L$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>M$6-$L$6,INDEX(Incremental_CAPEX,$C873,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>N$6-$L$6,INDEX(Incremental_CAPEX,$C873,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>O$6-$L$6,INDEX(Incremental_CAPEX,$C873,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>P$6-$L$6,INDEX(Incremental_CAPEX,$C873,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1+WACC))^$F873),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C873,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F873>M$6-$M$6,INDEX(Incremental_CAPEX,$C873,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,M$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>N$6-$M$6,INDEX(Incremental_CAPEX,$C873,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>O$6-$M$6,INDEX(Incremental_CAPEX,$C873,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>P$6-$M$6,INDEX(Incremental_CAPEX,$C873,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1+WACC))^$F873),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C873,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F873>N$6-$N$6,INDEX(Incremental_CAPEX,$C873,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,N$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>O$6-$N$6,INDEX(Incremental_CAPEX,$C873,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>P$6-$N$6,INDEX(Incremental_CAPEX,$C873,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1+WACC))^$F873),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C873,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F873>O$6-$O$6,INDEX(Incremental_CAPEX,$C873,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,O$6+4))/(1+WACC))^$F873),0)","v":0},{"$f":"IF($F873>P$6-$O$6,INDEX(Incremental_CAPEX,$C873,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1+WACC))^$F873),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C873,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F873>P$6-$P$6,INDEX(Incremental_CAPEX,$C873,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C873,P$6+4))/(1+WACC))^$F873),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C873,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G873:G882)","v":1031771.4571988698},{"$f":"SUM(H873:H882)","v":1054384.0854693558},1077492.2992241383,1101106.9598708036,1125239.1668589686,1149900.2628972833,1175101.8392847744,1200855.7413590292,1227174.0740637854,1254069.2076385394]
[]
[null,null,{"$f":"C873+1","v":74},{"$f":"INDEX(Elements_List,C885)","v":"Copper Cable 200"},null,{"$f":"INDEX(Elements_Lifetime,C885)","v":20},{"$f":"IF($F885>G$6-$G$6,INDEX(Incremental_CAPEX,$C885,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,G$6+4))/(1+WACC))^$F885),0)","v":529195.39113261283},540793.40402456059,552645.6026204956,564757.55773437617,577134.962271875,589783.63390617818,602709.51781242981,615918.68946210598,629417.35747862887,643211.86655556737,null,{"$f":"INDEX(Incremental_CAPEX,$C885,$G$6)","v":5866338.6960542612},{"$f":"R885 - NPV(WACC,G885:P885)","v":2082512.887001418}]
[null,null,null,null,null,null,"-",{"$f":"IF($F885>H$6-$H$6,INDEX(Incremental_CAPEX,$C885,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,H$6+4))/(1+WACC))^$F885),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C885,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F885>I$6-$I$6,INDEX(Incremental_CAPEX,$C885,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,I$6+4))/(1+WACC))^$F885),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C885,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F885>J$6-$J$6,INDEX(Incremental_CAPEX,$C885,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,J$6+4))/(1+WACC))^$F885),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C885,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F885>K$6-$K$6,INDEX(Incremental_CAPEX,$C885,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,K$6+4))/(1+WACC))^$F885),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C885,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F885>L$6-$L$6,INDEX(Incremental_CAPEX,$C885,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,L$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>M$6-$L$6,INDEX(Incremental_CAPEX,$C885,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>N$6-$L$6,INDEX(Incremental_CAPEX,$C885,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>O$6-$L$6,INDEX(Incremental_CAPEX,$C885,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>P$6-$L$6,INDEX(Incremental_CAPEX,$C885,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1+WACC))^$F885),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C885,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F885>M$6-$M$6,INDEX(Incremental_CAPEX,$C885,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,M$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>N$6-$M$6,INDEX(Incremental_CAPEX,$C885,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>O$6-$M$6,INDEX(Incremental_CAPEX,$C885,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>P$6-$M$6,INDEX(Incremental_CAPEX,$C885,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1+WACC))^$F885),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C885,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F885>N$6-$N$6,INDEX(Incremental_CAPEX,$C885,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,N$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>O$6-$N$6,INDEX(Incremental_CAPEX,$C885,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>P$6-$N$6,INDEX(Incremental_CAPEX,$C885,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1+WACC))^$F885),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C885,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F885>O$6-$O$6,INDEX(Incremental_CAPEX,$C885,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,O$6+4))/(1+WACC))^$F885),0)","v":0},{"$f":"IF($F885>P$6-$O$6,INDEX(Incremental_CAPEX,$C885,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1+WACC))^$F885),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C885,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F885>P$6-$P$6,INDEX(Incremental_CAPEX,$C885,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C885,P$6+4))/(1+WACC))^$F885),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C885,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G885:G894)","v":529195.39113261283},{"$f":"SUM(H885:H894)","v":540793.40402456059},552645.6026204956,564757.55773437617,577134.962271875,589783.63390617818,602709.51781242981,615918.68946210598,629417.35747862887,643211.86655556737]
[]
[null,null,{"$f":"C885+1","v":75},{"$f":"INDEX(Elements_List,C897)","v":"Copper Cable 400"},null,{"$f":"INDEX(Elements_Lifetime,C897)","v":20},{"$f":"IF($F897>G$6-$G$6,INDEX(Incremental_CAPEX,$C897,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,G$6+4))/(1+WACC))^$F897),0)","v":5941.1151696090947},6071.3225211549916,6204.3835380335058,6340.360762072989,6479.3181057882048,6621.3208824207231,6766.4358366376891,6914.7311759033992,7066.2766025384262,7221.143346481349,null,{"$f":"INDEX(Incremental_CAPEX,$C897,$G$6)","v":65859.594397826077},{"$f":"R897 - NPV(WACC,G897:P897)","v":23379.736693077335}]
[null,null,null,null,null,null,"-",{"$f":"IF($F897>H$6-$H$6,INDEX(Incremental_CAPEX,$C897,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,H$6+4))/(1+WACC))^$F897),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C897,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F897>I$6-$I$6,INDEX(Incremental_CAPEX,$C897,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,I$6+4))/(1+WACC))^$F897),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C897,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F897>J$6-$J$6,INDEX(Incremental_CAPEX,$C897,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,J$6+4))/(1+WACC))^$F897),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C897,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F897>K$6-$K$6,INDEX(Incremental_CAPEX,$C897,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,K$6+4))/(1+WACC))^$F897),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C897,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F897>L$6-$L$6,INDEX(Incremental_CAPEX,$C897,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,L$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>M$6-$L$6,INDEX(Incremental_CAPEX,$C897,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>N$6-$L$6,INDEX(Incremental_CAPEX,$C897,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>O$6-$L$6,INDEX(Incremental_CAPEX,$C897,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>P$6-$L$6,INDEX(Incremental_CAPEX,$C897,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1+WACC))^$F897),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C897,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F897>M$6-$M$6,INDEX(Incremental_CAPEX,$C897,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,M$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>N$6-$M$6,INDEX(Incremental_CAPEX,$C897,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>O$6-$M$6,INDEX(Incremental_CAPEX,$C897,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>P$6-$M$6,INDEX(Incremental_CAPEX,$C897,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1+WACC))^$F897),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C897,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F897>N$6-$N$6,INDEX(Incremental_CAPEX,$C897,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,N$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>O$6-$N$6,INDEX(Incremental_CAPEX,$C897,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>P$6-$N$6,INDEX(Incremental_CAPEX,$C897,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1+WACC))^$F897),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C897,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F897>O$6-$O$6,INDEX(Incremental_CAPEX,$C897,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,O$6+4))/(1+WACC))^$F897),0)","v":0},{"$f":"IF($F897>P$6-$O$6,INDEX(Incremental_CAPEX,$C897,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1+WACC))^$F897),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C897,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F897>P$6-$P$6,INDEX(Incremental_CAPEX,$C897,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C897,P$6+4))/(1+WACC))^$F897),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C897,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G897:G906)","v":5941.1151696090947},{"$f":"SUM(H897:H906)","v":6071.3225211549916},6204.3835380335058,6340.360762072989,6479.3181057882048,6621.3208824207231,6766.4358366376891,6914.7311759033992,7066.2766025384262,7221.143346481349]
[]
[null,null,{"$f":"C897+1","v":76},{"$f":"INDEX(Elements_List,C909)","v":"Copper Cable 1000"},null,{"$f":"INDEX(Elements_Lifetime,C909)","v":20},{"$f":"IF($F909>G$6-$G$6,INDEX(Incremental_CAPEX,$C909,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,G$6+4))/(1+WACC))^$F909),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C909,$G$6)","v":0},{"$f":"R909 - NPV(WACC,G909:P909)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F909>H$6-$H$6,INDEX(Incremental_CAPEX,$C909,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,H$6+4))/(1+WACC))^$F909),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C909,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F909>I$6-$I$6,INDEX(Incremental_CAPEX,$C909,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,I$6+4))/(1+WACC))^$F909),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C909,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F909>J$6-$J$6,INDEX(Incremental_CAPEX,$C909,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,J$6+4))/(1+WACC))^$F909),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C909,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F909>K$6-$K$6,INDEX(Incremental_CAPEX,$C909,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,K$6+4))/(1+WACC))^$F909),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C909,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F909>L$6-$L$6,INDEX(Incremental_CAPEX,$C909,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,L$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>M$6-$L$6,INDEX(Incremental_CAPEX,$C909,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>N$6-$L$6,INDEX(Incremental_CAPEX,$C909,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>O$6-$L$6,INDEX(Incremental_CAPEX,$C909,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>P$6-$L$6,INDEX(Incremental_CAPEX,$C909,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1+WACC))^$F909),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C909,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F909>M$6-$M$6,INDEX(Incremental_CAPEX,$C909,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,M$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>N$6-$M$6,INDEX(Incremental_CAPEX,$C909,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>O$6-$M$6,INDEX(Incremental_CAPEX,$C909,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>P$6-$M$6,INDEX(Incremental_CAPEX,$C909,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1+WACC))^$F909),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C909,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F909>N$6-$N$6,INDEX(Incremental_CAPEX,$C909,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,N$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>O$6-$N$6,INDEX(Incremental_CAPEX,$C909,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>P$6-$N$6,INDEX(Incremental_CAPEX,$C909,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1+WACC))^$F909),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C909,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F909>O$6-$O$6,INDEX(Incremental_CAPEX,$C909,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,O$6+4))/(1+WACC))^$F909),0)","v":0},{"$f":"IF($F909>P$6-$O$6,INDEX(Incremental_CAPEX,$C909,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1+WACC))^$F909),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C909,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F909>P$6-$P$6,INDEX(Incremental_CAPEX,$C909,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C909,P$6+4))/(1+WACC))^$F909),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C909,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G909:G918)","v":0},{"$f":"SUM(H909:H918)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C909+1","v":77},{"$f":"INDEX(Elements_List,C921)","v":"Copper Cable 2000"},null,{"$f":"INDEX(Elements_Lifetime,C921)","v":20},{"$f":"IF($F921>G$6-$G$6,INDEX(Incremental_CAPEX,$C921,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,G$6+4))/(1+WACC))^$F921),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C921,$G$6)","v":0},{"$f":"R921 - NPV(WACC,G921:P921)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F921>H$6-$H$6,INDEX(Incremental_CAPEX,$C921,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,H$6+4))/(1+WACC))^$F921),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C921,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F921>I$6-$I$6,INDEX(Incremental_CAPEX,$C921,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,I$6+4))/(1+WACC))^$F921),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C921,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F921>J$6-$J$6,INDEX(Incremental_CAPEX,$C921,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,J$6+4))/(1+WACC))^$F921),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C921,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F921>K$6-$K$6,INDEX(Incremental_CAPEX,$C921,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,K$6+4))/(1+WACC))^$F921),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C921,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F921>L$6-$L$6,INDEX(Incremental_CAPEX,$C921,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,L$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>M$6-$L$6,INDEX(Incremental_CAPEX,$C921,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>N$6-$L$6,INDEX(Incremental_CAPEX,$C921,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>O$6-$L$6,INDEX(Incremental_CAPEX,$C921,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>P$6-$L$6,INDEX(Incremental_CAPEX,$C921,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1+WACC))^$F921),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C921,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F921>M$6-$M$6,INDEX(Incremental_CAPEX,$C921,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,M$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>N$6-$M$6,INDEX(Incremental_CAPEX,$C921,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>O$6-$M$6,INDEX(Incremental_CAPEX,$C921,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>P$6-$M$6,INDEX(Incremental_CAPEX,$C921,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1+WACC))^$F921),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C921,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F921>N$6-$N$6,INDEX(Incremental_CAPEX,$C921,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,N$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>O$6-$N$6,INDEX(Incremental_CAPEX,$C921,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>P$6-$N$6,INDEX(Incremental_CAPEX,$C921,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1+WACC))^$F921),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C921,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F921>O$6-$O$6,INDEX(Incremental_CAPEX,$C921,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,O$6+4))/(1+WACC))^$F921),0)","v":0},{"$f":"IF($F921>P$6-$O$6,INDEX(Incremental_CAPEX,$C921,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1+WACC))^$F921),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C921,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F921>P$6-$P$6,INDEX(Incremental_CAPEX,$C921,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C921,P$6+4))/(1+WACC))^$F921),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C921,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G921:G930)","v":0},{"$f":"SUM(H921:H930)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C921+1","v":78},{"$f":"INDEX(Elements_List,C933)","v":"Power Consumption"},null,{"$f":"INDEX(Elements_Lifetime,C933)","v":0},{"$f":"IF($F933>G$6-$G$6,INDEX(Incremental_CAPEX,$C933,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,G$6+4))/(1+WACC))^$F933),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C933,$G$6)","v":0},{"$f":"R933 - NPV(WACC,G933:P933)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F933>H$6-$H$6,INDEX(Incremental_CAPEX,$C933,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,H$6+4))/(1+WACC))^$F933),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C933,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F933>I$6-$I$6,INDEX(Incremental_CAPEX,$C933,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,I$6+4))/(1+WACC))^$F933),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C933,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F933>J$6-$J$6,INDEX(Incremental_CAPEX,$C933,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,J$6+4))/(1+WACC))^$F933),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C933,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F933>K$6-$K$6,INDEX(Incremental_CAPEX,$C933,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,K$6+4))/(1+WACC))^$F933),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C933,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F933>L$6-$L$6,INDEX(Incremental_CAPEX,$C933,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,L$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>M$6-$L$6,INDEX(Incremental_CAPEX,$C933,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>N$6-$L$6,INDEX(Incremental_CAPEX,$C933,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>O$6-$L$6,INDEX(Incremental_CAPEX,$C933,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>P$6-$L$6,INDEX(Incremental_CAPEX,$C933,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1+WACC))^$F933),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C933,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F933>M$6-$M$6,INDEX(Incremental_CAPEX,$C933,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,M$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>N$6-$M$6,INDEX(Incremental_CAPEX,$C933,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>O$6-$M$6,INDEX(Incremental_CAPEX,$C933,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>P$6-$M$6,INDEX(Incremental_CAPEX,$C933,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1+WACC))^$F933),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C933,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F933>N$6-$N$6,INDEX(Incremental_CAPEX,$C933,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,N$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>O$6-$N$6,INDEX(Incremental_CAPEX,$C933,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>P$6-$N$6,INDEX(Incremental_CAPEX,$C933,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1+WACC))^$F933),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C933,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F933>O$6-$O$6,INDEX(Incremental_CAPEX,$C933,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,O$6+4))/(1+WACC))^$F933),0)","v":0},{"$f":"IF($F933>P$6-$O$6,INDEX(Incremental_CAPEX,$C933,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1+WACC))^$F933),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C933,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F933>P$6-$P$6,INDEX(Incremental_CAPEX,$C933,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C933,P$6+4))/(1+WACC))^$F933),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C933,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G933:G942)","v":0},{"$f":"SUM(H933:H942)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C933+1","v":79},{"$f":"INDEX(Elements_List,C945)","v":"Network Planning (Survey, Exploitation, etc.)"},null,{"$f":"INDEX(Elements_Lifetime,C945)","v":10},{"$f":"IF($F945>G$6-$G$6,INDEX(Incremental_CAPEX,$C945,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,G$6+4))/(1+WACC))^$F945),0)","v":1167444.5576234215},1180314.6851691999,1193326.6954125015,1206482.1524947684,1219782.6378008311,1233229.7501490016,1246825.1059832661,1260570.3395675917,1274467.1031823764,1288517.0673230693,null,{"$f":"INDEX(Incremental_CAPEX,$C945,$G$6)","v":8000000},{"$f":"R945 - NPV(WACC,G945:P945)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F945>H$6-$H$6,INDEX(Incremental_CAPEX,$C945,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,H$6+4))/(1+WACC))^$F945),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C945,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F945>I$6-$I$6,INDEX(Incremental_CAPEX,$C945,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,I$6+4))/(1+WACC))^$F945),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C945,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F945>J$6-$J$6,INDEX(Incremental_CAPEX,$C945,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,J$6+4))/(1+WACC))^$F945),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C945,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F945>K$6-$K$6,INDEX(Incremental_CAPEX,$C945,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,K$6+4))/(1+WACC))^$F945),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C945,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F945>L$6-$L$6,INDEX(Incremental_CAPEX,$C945,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,L$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>M$6-$L$6,INDEX(Incremental_CAPEX,$C945,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>N$6-$L$6,INDEX(Incremental_CAPEX,$C945,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>O$6-$L$6,INDEX(Incremental_CAPEX,$C945,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>P$6-$L$6,INDEX(Incremental_CAPEX,$C945,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1+WACC))^$F945),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C945,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F945>M$6-$M$6,INDEX(Incremental_CAPEX,$C945,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,M$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>N$6-$M$6,INDEX(Incremental_CAPEX,$C945,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>O$6-$M$6,INDEX(Incremental_CAPEX,$C945,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>P$6-$M$6,INDEX(Incremental_CAPEX,$C945,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1+WACC))^$F945),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C945,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F945>N$6-$N$6,INDEX(Incremental_CAPEX,$C945,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,N$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>O$6-$N$6,INDEX(Incremental_CAPEX,$C945,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>P$6-$N$6,INDEX(Incremental_CAPEX,$C945,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1+WACC))^$F945),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C945,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F945>O$6-$O$6,INDEX(Incremental_CAPEX,$C945,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,O$6+4))/(1+WACC))^$F945),0)","v":0},{"$f":"IF($F945>P$6-$O$6,INDEX(Incremental_CAPEX,$C945,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1+WACC))^$F945),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C945,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F945>P$6-$P$6,INDEX(Incremental_CAPEX,$C945,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C945,P$6+4))/(1+WACC))^$F945),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C945,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G945:G954)","v":1167444.5576234215},{"$f":"SUM(H945:H954)","v":1180314.6851691999},1193326.6954125015,1206482.1524947684,1219782.6378008311,1233229.7501490016,1246825.1059832661,1260570.3395675917,1274467.1031823764,1288517.0673230693]
[]
[null,null,{"$f":"C945+1","v":80},{"$f":"INDEX(Elements_List,C957)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C957)","v":0},{"$f":"IF($F957>G$6-$G$6,INDEX(Incremental_CAPEX,$C957,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,G$6+4))/(1+WACC))^$F957),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C957,$G$6)","v":0},{"$f":"R957 - NPV(WACC,G957:P957)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F957>H$6-$H$6,INDEX(Incremental_CAPEX,$C957,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,H$6+4))/(1+WACC))^$F957),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C957,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F957>I$6-$I$6,INDEX(Incremental_CAPEX,$C957,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,I$6+4))/(1+WACC))^$F957),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C957,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F957>J$6-$J$6,INDEX(Incremental_CAPEX,$C957,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,J$6+4))/(1+WACC))^$F957),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C957,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F957>K$6-$K$6,INDEX(Incremental_CAPEX,$C957,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,K$6+4))/(1+WACC))^$F957),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C957,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F957>L$6-$L$6,INDEX(Incremental_CAPEX,$C957,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,L$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>M$6-$L$6,INDEX(Incremental_CAPEX,$C957,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>N$6-$L$6,INDEX(Incremental_CAPEX,$C957,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>O$6-$L$6,INDEX(Incremental_CAPEX,$C957,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>P$6-$L$6,INDEX(Incremental_CAPEX,$C957,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1+WACC))^$F957),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C957,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F957>M$6-$M$6,INDEX(Incremental_CAPEX,$C957,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,M$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>N$6-$M$6,INDEX(Incremental_CAPEX,$C957,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>O$6-$M$6,INDEX(Incremental_CAPEX,$C957,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>P$6-$M$6,INDEX(Incremental_CAPEX,$C957,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1+WACC))^$F957),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C957,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F957>N$6-$N$6,INDEX(Incremental_CAPEX,$C957,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,N$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>O$6-$N$6,INDEX(Incremental_CAPEX,$C957,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>P$6-$N$6,INDEX(Incremental_CAPEX,$C957,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1+WACC))^$F957),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C957,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F957>O$6-$O$6,INDEX(Incremental_CAPEX,$C957,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,O$6+4))/(1+WACC))^$F957),0)","v":0},{"$f":"IF($F957>P$6-$O$6,INDEX(Incremental_CAPEX,$C957,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1+WACC))^$F957),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C957,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F957>P$6-$P$6,INDEX(Incremental_CAPEX,$C957,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C957,P$6+4))/(1+WACC))^$F957),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C957,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G957:G966)","v":0},{"$f":"SUM(H957:H966)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C957+1","v":81},{"$f":"INDEX(Elements_List,C969)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C969)","v":0},{"$f":"IF($F969>G$6-$G$6,INDEX(Incremental_CAPEX,$C969,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,G$6+4))/(1+WACC))^$F969),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C969,$G$6)","v":0},{"$f":"R969 - NPV(WACC,G969:P969)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F969>H$6-$H$6,INDEX(Incremental_CAPEX,$C969,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,H$6+4))/(1+WACC))^$F969),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C969,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F969>I$6-$I$6,INDEX(Incremental_CAPEX,$C969,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,I$6+4))/(1+WACC))^$F969),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C969,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F969>J$6-$J$6,INDEX(Incremental_CAPEX,$C969,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,J$6+4))/(1+WACC))^$F969),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C969,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F969>K$6-$K$6,INDEX(Incremental_CAPEX,$C969,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,K$6+4))/(1+WACC))^$F969),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C969,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F969>L$6-$L$6,INDEX(Incremental_CAPEX,$C969,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,L$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>M$6-$L$6,INDEX(Incremental_CAPEX,$C969,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>N$6-$L$6,INDEX(Incremental_CAPEX,$C969,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>O$6-$L$6,INDEX(Incremental_CAPEX,$C969,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>P$6-$L$6,INDEX(Incremental_CAPEX,$C969,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1+WACC))^$F969),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C969,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F969>M$6-$M$6,INDEX(Incremental_CAPEX,$C969,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,M$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>N$6-$M$6,INDEX(Incremental_CAPEX,$C969,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>O$6-$M$6,INDEX(Incremental_CAPEX,$C969,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>P$6-$M$6,INDEX(Incremental_CAPEX,$C969,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1+WACC))^$F969),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C969,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F969>N$6-$N$6,INDEX(Incremental_CAPEX,$C969,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,N$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>O$6-$N$6,INDEX(Incremental_CAPEX,$C969,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>P$6-$N$6,INDEX(Incremental_CAPEX,$C969,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1+WACC))^$F969),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C969,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F969>O$6-$O$6,INDEX(Incremental_CAPEX,$C969,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,O$6+4))/(1+WACC))^$F969),0)","v":0},{"$f":"IF($F969>P$6-$O$6,INDEX(Incremental_CAPEX,$C969,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1+WACC))^$F969),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C969,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F969>P$6-$P$6,INDEX(Incremental_CAPEX,$C969,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C969,P$6+4))/(1+WACC))^$F969),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C969,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G969:G978)","v":0},{"$f":"SUM(H969:H978)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C969+1","v":82},{"$f":"INDEX(Elements_List,C981)","v":"Aerial Copper Cable 2"},null,{"$f":"INDEX(Elements_Lifetime,C981)","v":15},{"$f":"IF($F981>G$6-$G$6,INDEX(Incremental_CAPEX,$C981,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,G$6+4))/(1+WACC))^$F981),0)","v":3787262.144484242},3870264.9746542173,3955086.9209966124,4041767.851834496,4130348.5092576635,4220870.528272382,4313376.4563708333,4407909.7735294402,4504514.912645489,4603237.2804216314,null,{"$f":"INDEX(Incremental_CAPEX,$C981,$G$6)","v":35635690.830913439},{"$f":"R981 - NPV(WACC,G981:P981)","v":8556202.8231329508}]
[null,null,null,null,null,null,"-",{"$f":"IF($F981>H$6-$H$6,INDEX(Incremental_CAPEX,$C981,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,H$6+4))/(1+WACC))^$F981),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C981,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F981>I$6-$I$6,INDEX(Incremental_CAPEX,$C981,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,I$6+4))/(1+WACC))^$F981),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C981,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F981>J$6-$J$6,INDEX(Incremental_CAPEX,$C981,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,J$6+4))/(1+WACC))^$F981),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C981,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F981>K$6-$K$6,INDEX(Incremental_CAPEX,$C981,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,K$6+4))/(1+WACC))^$F981),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C981,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F981>L$6-$L$6,INDEX(Incremental_CAPEX,$C981,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,L$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>M$6-$L$6,INDEX(Incremental_CAPEX,$C981,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>N$6-$L$6,INDEX(Incremental_CAPEX,$C981,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>O$6-$L$6,INDEX(Incremental_CAPEX,$C981,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>P$6-$L$6,INDEX(Incremental_CAPEX,$C981,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1+WACC))^$F981),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C981,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F981>M$6-$M$6,INDEX(Incremental_CAPEX,$C981,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,M$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>N$6-$M$6,INDEX(Incremental_CAPEX,$C981,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>O$6-$M$6,INDEX(Incremental_CAPEX,$C981,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>P$6-$M$6,INDEX(Incremental_CAPEX,$C981,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1+WACC))^$F981),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C981,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F981>N$6-$N$6,INDEX(Incremental_CAPEX,$C981,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,N$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>O$6-$N$6,INDEX(Incremental_CAPEX,$C981,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>P$6-$N$6,INDEX(Incremental_CAPEX,$C981,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1+WACC))^$F981),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C981,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F981>O$6-$O$6,INDEX(Incremental_CAPEX,$C981,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,O$6+4))/(1+WACC))^$F981),0)","v":0},{"$f":"IF($F981>P$6-$O$6,INDEX(Incremental_CAPEX,$C981,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1+WACC))^$F981),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C981,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F981>P$6-$P$6,INDEX(Incremental_CAPEX,$C981,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C981,P$6+4))/(1+WACC))^$F981),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C981,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G981:G990)","v":3787262.144484242},{"$f":"SUM(H981:H990)","v":3870264.9746542173},3955086.9209966124,4041767.851834496,4130348.5092576635,4220870.528272382,4313376.4563708333,4407909.7735294402,4504514.912645489,4603237.2804216314]
[]
[null,null,{"$f":"C981+1","v":83},{"$f":"INDEX(Elements_List,C993)","v":"Aerial Copper Cable 4"},null,{"$f":"INDEX(Elements_Lifetime,C993)","v":15},{"$f":"IF($F993>G$6-$G$6,INDEX(Incremental_CAPEX,$C993,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,G$6+4))/(1+WACC))^$F993),0)","v":4224636.6430372829},4317225.1104932725,4411842.7759679779,4508534.1120043891,4607344.5658197543,4708320.580666854,4811509.6176634226,4916960.1781000057,5024721.82623671,5134845.2125995765,null,{"$f":"INDEX(Incremental_CAPEX,$C993,$G$6)","v":39751102.390280038},{"$f":"R993 - NPV(WACC,G993:P993)","v":9544321.6214939617}]
[null,null,null,null,null,null,"-",{"$f":"IF($F993>H$6-$H$6,INDEX(Incremental_CAPEX,$C993,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,H$6+4))/(1+WACC))^$F993),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C993,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F993>I$6-$I$6,INDEX(Incremental_CAPEX,$C993,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,I$6+4))/(1+WACC))^$F993),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C993,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F993>J$6-$J$6,INDEX(Incremental_CAPEX,$C993,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,J$6+4))/(1+WACC))^$F993),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C993,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F993>K$6-$K$6,INDEX(Incremental_CAPEX,$C993,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,K$6+4))/(1+WACC))^$F993),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C993,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F993>L$6-$L$6,INDEX(Incremental_CAPEX,$C993,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,L$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>M$6-$L$6,INDEX(Incremental_CAPEX,$C993,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>N$6-$L$6,INDEX(Incremental_CAPEX,$C993,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>O$6-$L$6,INDEX(Incremental_CAPEX,$C993,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>P$6-$L$6,INDEX(Incremental_CAPEX,$C993,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1+WACC))^$F993),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C993,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F993>M$6-$M$6,INDEX(Incremental_CAPEX,$C993,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,M$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>N$6-$M$6,INDEX(Incremental_CAPEX,$C993,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>O$6-$M$6,INDEX(Incremental_CAPEX,$C993,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>P$6-$M$6,INDEX(Incremental_CAPEX,$C993,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1+WACC))^$F993),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C993,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F993>N$6-$N$6,INDEX(Incremental_CAPEX,$C993,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,N$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>O$6-$N$6,INDEX(Incremental_CAPEX,$C993,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>P$6-$N$6,INDEX(Incremental_CAPEX,$C993,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1+WACC))^$F993),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C993,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F993>O$6-$O$6,INDEX(Incremental_CAPEX,$C993,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,O$6+4))/(1+WACC))^$F993),0)","v":0},{"$f":"IF($F993>P$6-$O$6,INDEX(Incremental_CAPEX,$C993,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1+WACC))^$F993),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C993,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F993>P$6-$P$6,INDEX(Incremental_CAPEX,$C993,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C993,P$6+4))/(1+WACC))^$F993),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C993,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G993:G1002)","v":4224636.6430372829},{"$f":"SUM(H993:H1002)","v":4317225.1104932725},4411842.7759679779,4508534.1120043891,4607344.5658197543,4708320.580666854,4811509.6176634226,4916960.1781000057,5024721.82623671,5134845.2125995765]
[]
[null,null,{"$f":"C993+1","v":84},{"$f":"INDEX(Elements_List,C1005)","v":"Aerial Copper Cable 20"},null,{"$f":"INDEX(Elements_Lifetime,C1005)","v":15},{"$f":"IF($F1005>G$6-$G$6,INDEX(Incremental_CAPEX,$C1005,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,G$6+4))/(1+WACC))^$F1005),0)","v":13799118.847726112},14101544.683202336,14410598.578554902,14726425.79643194,15049174.783103537,15378997.238234995,15716048.186189266,16060486.048892075,16412472.720293984,16772173.642464356,null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$G$6)","v":129840796.395034},{"$f":"R1005 - NPV(WACC,G1005:P1005)","v":31175042.850840241}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1005>H$6-$H$6,INDEX(Incremental_CAPEX,$C1005,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,H$6+4))/(1+WACC))^$F1005),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1005>I$6-$I$6,INDEX(Incremental_CAPEX,$C1005,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,I$6+4))/(1+WACC))^$F1005),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1005>J$6-$J$6,INDEX(Incremental_CAPEX,$C1005,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,J$6+4))/(1+WACC))^$F1005),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1005>K$6-$K$6,INDEX(Incremental_CAPEX,$C1005,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,K$6+4))/(1+WACC))^$F1005),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1005>L$6-$L$6,INDEX(Incremental_CAPEX,$C1005,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,L$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>M$6-$L$6,INDEX(Incremental_CAPEX,$C1005,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>N$6-$L$6,INDEX(Incremental_CAPEX,$C1005,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>O$6-$L$6,INDEX(Incremental_CAPEX,$C1005,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>P$6-$L$6,INDEX(Incremental_CAPEX,$C1005,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1+WACC))^$F1005),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1005>M$6-$M$6,INDEX(Incremental_CAPEX,$C1005,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,M$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>N$6-$M$6,INDEX(Incremental_CAPEX,$C1005,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>O$6-$M$6,INDEX(Incremental_CAPEX,$C1005,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>P$6-$M$6,INDEX(Incremental_CAPEX,$C1005,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1+WACC))^$F1005),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1005>N$6-$N$6,INDEX(Incremental_CAPEX,$C1005,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,N$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>O$6-$N$6,INDEX(Incremental_CAPEX,$C1005,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>P$6-$N$6,INDEX(Incremental_CAPEX,$C1005,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1+WACC))^$F1005),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1005>O$6-$O$6,INDEX(Incremental_CAPEX,$C1005,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,O$6+4))/(1+WACC))^$F1005),0)","v":0},{"$f":"IF($F1005>P$6-$O$6,INDEX(Incremental_CAPEX,$C1005,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1+WACC))^$F1005),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1005>P$6-$P$6,INDEX(Incremental_CAPEX,$C1005,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1005,P$6+4))/(1+WACC))^$F1005),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1005,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1005:G1014)","v":13799118.847726112},{"$f":"SUM(H1005:H1014)","v":14101544.683202336},14410598.578554902,14726425.79643194,15049174.783103537,15378997.238234995,15716048.186189266,16060486.048892075,16412472.720293984,16772173.642464356]
[]
[null,null,{"$f":"C1005+1","v":85},{"$f":"INDEX(Elements_List,C1017)","v":"Poles"},null,{"$f":"INDEX(Elements_Lifetime,C1017)","v":15},{"$f":"IF($F1017>G$6-$G$6,INDEX(Incremental_CAPEX,$C1017,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,G$6+4))/(1+WACC))^$F1017),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$G$6)","v":0},{"$f":"R1017 - NPV(WACC,G1017:P1017)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1017>H$6-$H$6,INDEX(Incremental_CAPEX,$C1017,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,H$6+4))/(1+WACC))^$F1017),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1017>I$6-$I$6,INDEX(Incremental_CAPEX,$C1017,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,I$6+4))/(1+WACC))^$F1017),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1017>J$6-$J$6,INDEX(Incremental_CAPEX,$C1017,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,J$6+4))/(1+WACC))^$F1017),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1017>K$6-$K$6,INDEX(Incremental_CAPEX,$C1017,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,K$6+4))/(1+WACC))^$F1017),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1017>L$6-$L$6,INDEX(Incremental_CAPEX,$C1017,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,L$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>M$6-$L$6,INDEX(Incremental_CAPEX,$C1017,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>N$6-$L$6,INDEX(Incremental_CAPEX,$C1017,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>O$6-$L$6,INDEX(Incremental_CAPEX,$C1017,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>P$6-$L$6,INDEX(Incremental_CAPEX,$C1017,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1+WACC))^$F1017),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1017>M$6-$M$6,INDEX(Incremental_CAPEX,$C1017,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,M$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>N$6-$M$6,INDEX(Incremental_CAPEX,$C1017,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>O$6-$M$6,INDEX(Incremental_CAPEX,$C1017,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>P$6-$M$6,INDEX(Incremental_CAPEX,$C1017,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1+WACC))^$F1017),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1017>N$6-$N$6,INDEX(Incremental_CAPEX,$C1017,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,N$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>O$6-$N$6,INDEX(Incremental_CAPEX,$C1017,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>P$6-$N$6,INDEX(Incremental_CAPEX,$C1017,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1+WACC))^$F1017),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1017>O$6-$O$6,INDEX(Incremental_CAPEX,$C1017,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,O$6+4))/(1+WACC))^$F1017),0)","v":0},{"$f":"IF($F1017>P$6-$O$6,INDEX(Incremental_CAPEX,$C1017,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1+WACC))^$F1017),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1017>P$6-$P$6,INDEX(Incremental_CAPEX,$C1017,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1017,P$6+4))/(1+WACC))^$F1017),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1017,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1017:G1026)","v":0},{"$f":"SUM(H1017:H1026)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1017+1","v":86},{"$f":"INDEX(Elements_List,C1029)","v":"Core Trench Regional"},null,{"$f":"INDEX(Elements_Lifetime,C1029)","v":36},{"$f":"IF($F1029>G$6-$G$6,INDEX(Incremental_CAPEX,$C1029,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,G$6+4))/(1+WACC))^$F1029),0)","v":12405.345772084522},12677.225237787674,12955.063299504925,13238.99054770351,13529.140434912491,13825.649338448591,14128.656624516756,14438.304713715603,14754.739147978433,15078.108658981404,null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$G$6)","v":174290.00115329435},{"$f":"R1029 - NPV(WACC,G1029:P1029)","v":85589.932541254588}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1029>H$6-$H$6,INDEX(Incremental_CAPEX,$C1029,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,H$6+4))/(1+WACC))^$F1029),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1029>I$6-$I$6,INDEX(Incremental_CAPEX,$C1029,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,I$6+4))/(1+WACC))^$F1029),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1029>J$6-$J$6,INDEX(Incremental_CAPEX,$C1029,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,J$6+4))/(1+WACC))^$F1029),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1029>K$6-$K$6,INDEX(Incremental_CAPEX,$C1029,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,K$6+4))/(1+WACC))^$F1029),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1029>L$6-$L$6,INDEX(Incremental_CAPEX,$C1029,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,L$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>M$6-$L$6,INDEX(Incremental_CAPEX,$C1029,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>N$6-$L$6,INDEX(Incremental_CAPEX,$C1029,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>O$6-$L$6,INDEX(Incremental_CAPEX,$C1029,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>P$6-$L$6,INDEX(Incremental_CAPEX,$C1029,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1+WACC))^$F1029),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1029>M$6-$M$6,INDEX(Incremental_CAPEX,$C1029,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,M$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>N$6-$M$6,INDEX(Incremental_CAPEX,$C1029,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>O$6-$M$6,INDEX(Incremental_CAPEX,$C1029,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>P$6-$M$6,INDEX(Incremental_CAPEX,$C1029,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1+WACC))^$F1029),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1029>N$6-$N$6,INDEX(Incremental_CAPEX,$C1029,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,N$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>O$6-$N$6,INDEX(Incremental_CAPEX,$C1029,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>P$6-$N$6,INDEX(Incremental_CAPEX,$C1029,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1+WACC))^$F1029),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1029>O$6-$O$6,INDEX(Incremental_CAPEX,$C1029,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,O$6+4))/(1+WACC))^$F1029),0)","v":0},{"$f":"IF($F1029>P$6-$O$6,INDEX(Incremental_CAPEX,$C1029,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1+WACC))^$F1029),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1029>P$6-$P$6,INDEX(Incremental_CAPEX,$C1029,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1029,P$6+4))/(1+WACC))^$F1029),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1029,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1029:G1038)","v":12405.345772084522},{"$f":"SUM(H1029:H1038)","v":12677.225237787674},12955.063299504925,13238.99054770351,13529.140434912491,13825.649338448591,14128.656624516756,14438.304713715603,14754.739147978433,15078.108658981404]
[]
[null,null,{"$f":"C1029+1","v":87},{"$f":"INDEX(Elements_List,C1041)","v":"WDM Transmission Regional"},null,{"$f":"INDEX(Elements_Lifetime,C1041)","v":8},{"$f":"IF($F1041>G$6-$G$6,INDEX(Incremental_CAPEX,$C1041,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,G$6+4))/(1+WACC))^$F1041),0)","v":2005.4435659058868},1940.3473087456421,1877.3640617784104,1816.4252371579703,1757.4644733845046,1700.4175630378882,1645.2223828567342,1591.8188260870602,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$G$6)","v":10253.743042148961},{"$f":"R1041 - NPV(WACC,G1041:P1041)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1041>H$6-$H$6,INDEX(Incremental_CAPEX,$C1041,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,H$6+4))/(1+WACC))^$F1041),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1041>I$6-$I$6,INDEX(Incremental_CAPEX,$C1041,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,I$6+4))/(1+WACC))^$F1041),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1041>J$6-$J$6,INDEX(Incremental_CAPEX,$C1041,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,J$6+4))/(1+WACC))^$F1041),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1041>K$6-$K$6,INDEX(Incremental_CAPEX,$C1041,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,K$6+4))/(1+WACC))^$F1041),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1041>L$6-$L$6,INDEX(Incremental_CAPEX,$C1041,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,L$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>M$6-$L$6,INDEX(Incremental_CAPEX,$C1041,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>N$6-$L$6,INDEX(Incremental_CAPEX,$C1041,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>O$6-$L$6,INDEX(Incremental_CAPEX,$C1041,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>P$6-$L$6,INDEX(Incremental_CAPEX,$C1041,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1+WACC))^$F1041),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1041>M$6-$M$6,INDEX(Incremental_CAPEX,$C1041,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,M$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>N$6-$M$6,INDEX(Incremental_CAPEX,$C1041,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>O$6-$M$6,INDEX(Incremental_CAPEX,$C1041,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>P$6-$M$6,INDEX(Incremental_CAPEX,$C1041,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1+WACC))^$F1041),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1041>N$6-$N$6,INDEX(Incremental_CAPEX,$C1041,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,N$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>O$6-$N$6,INDEX(Incremental_CAPEX,$C1041,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1+WACC))^$F1041),0)","v":0},{"$f":"IF($F1041>P$6-$N$6,INDEX(Incremental_CAPEX,$C1041,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1+WACC))^$F1041),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1041>O$6-$O$6,INDEX(Incremental_CAPEX,$C1041,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,O$6+4))/(1+WACC))^$F1041),0)","v":1623.1943422603288},{"$f":"IF($F1041>P$6-$O$6,INDEX(Incremental_CAPEX,$C1041,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1+WACC))^$F1041),0)","v":1570.5058108445355},null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$O$6)","v":8299.3198990813598},5468.4460055067284]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1041>P$6-$P$6,INDEX(Incremental_CAPEX,$C1041,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1041,P$6+4))/(1+WACC))^$F1041),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1041,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1041:G1050)","v":2005.4435659058868},{"$f":"SUM(H1041:H1050)","v":1940.3473087456421},1877.3640617784104,1816.4252371579703,1757.4644733845046,1700.4175630378882,1645.2223828567342,1591.8188260870602,1623.1943422603288,1570.5058108445355]
[]
[null,null,{"$f":"C1041+1","v":88},{"$f":"INDEX(Elements_List,C1053)","v":"Core Trench National"},null,{"$f":"INDEX(Elements_Lifetime,C1053)","v":36},{"$f":"IF($F1053>G$6-$G$6,INDEX(Incremental_CAPEX,$C1053,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,G$6+4))/(1+WACC))^$F1053),0)","v":20963.96683582713},21423.419736782867,21892.942152246527,22372.75476887,22863.083109943393,23364.157641396276,23876.213880122108,24399.492504676808,24934.23946840331,25480.706115035511,null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$G$6)","v":294535.10374664632},{"$f":"R1053 - NPV(WACC,G1053:P1053)","v":144639.62071200195}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1053>H$6-$H$6,INDEX(Incremental_CAPEX,$C1053,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,H$6+4))/(1+WACC))^$F1053),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1053>I$6-$I$6,INDEX(Incremental_CAPEX,$C1053,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,I$6+4))/(1+WACC))^$F1053),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1053>J$6-$J$6,INDEX(Incremental_CAPEX,$C1053,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,J$6+4))/(1+WACC))^$F1053),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1053>K$6-$K$6,INDEX(Incremental_CAPEX,$C1053,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,K$6+4))/(1+WACC))^$F1053),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1053>L$6-$L$6,INDEX(Incremental_CAPEX,$C1053,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,L$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>M$6-$L$6,INDEX(Incremental_CAPEX,$C1053,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>N$6-$L$6,INDEX(Incremental_CAPEX,$C1053,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>O$6-$L$6,INDEX(Incremental_CAPEX,$C1053,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>P$6-$L$6,INDEX(Incremental_CAPEX,$C1053,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1+WACC))^$F1053),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1053>M$6-$M$6,INDEX(Incremental_CAPEX,$C1053,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,M$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>N$6-$M$6,INDEX(Incremental_CAPEX,$C1053,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>O$6-$M$6,INDEX(Incremental_CAPEX,$C1053,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>P$6-$M$6,INDEX(Incremental_CAPEX,$C1053,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1+WACC))^$F1053),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1053>N$6-$N$6,INDEX(Incremental_CAPEX,$C1053,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,N$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>O$6-$N$6,INDEX(Incremental_CAPEX,$C1053,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>P$6-$N$6,INDEX(Incremental_CAPEX,$C1053,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1+WACC))^$F1053),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1053>O$6-$O$6,INDEX(Incremental_CAPEX,$C1053,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,O$6+4))/(1+WACC))^$F1053),0)","v":0},{"$f":"IF($F1053>P$6-$O$6,INDEX(Incremental_CAPEX,$C1053,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1+WACC))^$F1053),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1053>P$6-$P$6,INDEX(Incremental_CAPEX,$C1053,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1053,P$6+4))/(1+WACC))^$F1053),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1053,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1053:G1062)","v":20963.96683582713},{"$f":"SUM(H1053:H1062)","v":21423.419736782867},21892.942152246527,22372.75476887,22863.083109943393,23364.157641396276,23876.213880122108,24399.492504676808,24934.23946840331,25480.706115035511]
[]
[null,null,{"$f":"C1053+1","v":89},{"$f":"INDEX(Elements_List,C1065)","v":"WDM Transmission National"},null,{"$f":"INDEX(Elements_Lifetime,C1065)","v":8},{"$f":"IF($F1065>G$6-$G$6,INDEX(Incremental_CAPEX,$C1065,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,G$6+4))/(1+WACC))^$F1065),0)","v":3389.0270516586666},3279.0199787953898,3172.5837113271368,3069.602341695992,2969.9637246778807,2873.5593552580426,2780.2842504706341,2690.0368350738008,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$G$6)","v":17327.943374413782},{"$f":"R1065 - NPV(WACC,G1065:P1065)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1065>H$6-$H$6,INDEX(Incremental_CAPEX,$C1065,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,H$6+4))/(1+WACC))^$F1065),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1065>I$6-$I$6,INDEX(Incremental_CAPEX,$C1065,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,I$6+4))/(1+WACC))^$F1065),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1065>J$6-$J$6,INDEX(Incremental_CAPEX,$C1065,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,J$6+4))/(1+WACC))^$F1065),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1065>K$6-$K$6,INDEX(Incremental_CAPEX,$C1065,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,K$6+4))/(1+WACC))^$F1065),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1065>L$6-$L$6,INDEX(Incremental_CAPEX,$C1065,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,L$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>M$6-$L$6,INDEX(Incremental_CAPEX,$C1065,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>N$6-$L$6,INDEX(Incremental_CAPEX,$C1065,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>O$6-$L$6,INDEX(Incremental_CAPEX,$C1065,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>P$6-$L$6,INDEX(Incremental_CAPEX,$C1065,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1+WACC))^$F1065),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1065>M$6-$M$6,INDEX(Incremental_CAPEX,$C1065,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,M$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>N$6-$M$6,INDEX(Incremental_CAPEX,$C1065,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>O$6-$M$6,INDEX(Incremental_CAPEX,$C1065,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>P$6-$M$6,INDEX(Incremental_CAPEX,$C1065,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1+WACC))^$F1065),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1065>N$6-$N$6,INDEX(Incremental_CAPEX,$C1065,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,N$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>O$6-$N$6,INDEX(Incremental_CAPEX,$C1065,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1+WACC))^$F1065),0)","v":0},{"$f":"IF($F1065>P$6-$N$6,INDEX(Incremental_CAPEX,$C1065,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1+WACC))^$F1065),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1065>O$6-$O$6,INDEX(Incremental_CAPEX,$C1065,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,O$6+4))/(1+WACC))^$F1065),0)","v":2743.05875744484},{"$f":"IF($F1065>P$6-$O$6,INDEX(Incremental_CAPEX,$C1065,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1+WACC))^$F1065),0)","v":2654.0196733658868},null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$O$6)","v":14025.136446884069},9241.2031723393811]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1065>P$6-$P$6,INDEX(Incremental_CAPEX,$C1065,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1065,P$6+4))/(1+WACC))^$F1065),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1065,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1065:G1074)","v":3389.0270516586666},{"$f":"SUM(H1065:H1074)","v":3279.0199787953898},3172.5837113271368,3069.602341695992,2969.9637246778807,2873.5593552580426,2780.2842504706341,2690.0368350738008,2743.05875744484,2654.0196733658868]
[]
[null,null,{"$f":"C1065+1","v":90},{"$f":"INDEX(Elements_List,C1077)","v":"[REA] Rights of Way Trench"},null,{"$f":"INDEX(Elements_Lifetime,C1077)","v":13},{"$f":"IF($F1077>G$6-$G$6,INDEX(Incremental_CAPEX,$C1077,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,G$6+4))/(1+WACC))^$F1077),0)","v":245714.55868288441},248423.3620170154,251162.02770664671,253930.88495998064,256730.26661447246,259560.50917683981,262421.95286351349,265314.94164153398,268239.82326989883,271196.94934136595,null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$G$6)","v":1997431.1682618649},{"$f":"R1077 - NPV(WACC,G1077:P1077)","v":313654.01873734663}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1077>H$6-$H$6,INDEX(Incremental_CAPEX,$C1077,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,H$6+4))/(1+WACC))^$F1077),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1077>I$6-$I$6,INDEX(Incremental_CAPEX,$C1077,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,I$6+4))/(1+WACC))^$F1077),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1077>J$6-$J$6,INDEX(Incremental_CAPEX,$C1077,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,J$6+4))/(1+WACC))^$F1077),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1077>K$6-$K$6,INDEX(Incremental_CAPEX,$C1077,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,K$6+4))/(1+WACC))^$F1077),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1077>L$6-$L$6,INDEX(Incremental_CAPEX,$C1077,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,L$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>M$6-$L$6,INDEX(Incremental_CAPEX,$C1077,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>N$6-$L$6,INDEX(Incremental_CAPEX,$C1077,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>O$6-$L$6,INDEX(Incremental_CAPEX,$C1077,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>P$6-$L$6,INDEX(Incremental_CAPEX,$C1077,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1+WACC))^$F1077),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1077>M$6-$M$6,INDEX(Incremental_CAPEX,$C1077,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,M$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>N$6-$M$6,INDEX(Incremental_CAPEX,$C1077,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>O$6-$M$6,INDEX(Incremental_CAPEX,$C1077,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>P$6-$M$6,INDEX(Incremental_CAPEX,$C1077,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1+WACC))^$F1077),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1077>N$6-$N$6,INDEX(Incremental_CAPEX,$C1077,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,N$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>O$6-$N$6,INDEX(Incremental_CAPEX,$C1077,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>P$6-$N$6,INDEX(Incremental_CAPEX,$C1077,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1+WACC))^$F1077),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1077>O$6-$O$6,INDEX(Incremental_CAPEX,$C1077,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,O$6+4))/(1+WACC))^$F1077),0)","v":0},{"$f":"IF($F1077>P$6-$O$6,INDEX(Incremental_CAPEX,$C1077,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1+WACC))^$F1077),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1077>P$6-$P$6,INDEX(Incremental_CAPEX,$C1077,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1077,P$6+4))/(1+WACC))^$F1077),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1077,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1077:G1086)","v":245714.55868288441},{"$f":"SUM(H1077:H1086)","v":248423.3620170154},251162.02770664671,253930.88495998064,256730.26661447246,259560.50917683981,262421.95286351349,265314.94164153398,268239.82326989883,271196.94934136595]
[]
[null,null,{"$f":"C1077+1","v":91},{"$f":"INDEX(Elements_List,C1089)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C1089)","v":0},{"$f":"IF($F1089>G$6-$G$6,INDEX(Incremental_CAPEX,$C1089,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,G$6+4))/(1+WACC))^$F1089),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$G$6)","v":0},{"$f":"R1089 - NPV(WACC,G1089:P1089)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1089>H$6-$H$6,INDEX(Incremental_CAPEX,$C1089,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,H$6+4))/(1+WACC))^$F1089),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1089>I$6-$I$6,INDEX(Incremental_CAPEX,$C1089,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,I$6+4))/(1+WACC))^$F1089),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1089>J$6-$J$6,INDEX(Incremental_CAPEX,$C1089,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,J$6+4))/(1+WACC))^$F1089),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1089>K$6-$K$6,INDEX(Incremental_CAPEX,$C1089,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,K$6+4))/(1+WACC))^$F1089),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1089>L$6-$L$6,INDEX(Incremental_CAPEX,$C1089,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,L$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>M$6-$L$6,INDEX(Incremental_CAPEX,$C1089,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>N$6-$L$6,INDEX(Incremental_CAPEX,$C1089,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>O$6-$L$6,INDEX(Incremental_CAPEX,$C1089,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>P$6-$L$6,INDEX(Incremental_CAPEX,$C1089,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1+WACC))^$F1089),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1089>M$6-$M$6,INDEX(Incremental_CAPEX,$C1089,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,M$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>N$6-$M$6,INDEX(Incremental_CAPEX,$C1089,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>O$6-$M$6,INDEX(Incremental_CAPEX,$C1089,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>P$6-$M$6,INDEX(Incremental_CAPEX,$C1089,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1+WACC))^$F1089),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1089>N$6-$N$6,INDEX(Incremental_CAPEX,$C1089,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,N$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>O$6-$N$6,INDEX(Incremental_CAPEX,$C1089,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>P$6-$N$6,INDEX(Incremental_CAPEX,$C1089,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1+WACC))^$F1089),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1089>O$6-$O$6,INDEX(Incremental_CAPEX,$C1089,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,O$6+4))/(1+WACC))^$F1089),0)","v":0},{"$f":"IF($F1089>P$6-$O$6,INDEX(Incremental_CAPEX,$C1089,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1+WACC))^$F1089),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1089>P$6-$P$6,INDEX(Incremental_CAPEX,$C1089,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1089,P$6+4))/(1+WACC))^$F1089),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1089,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1089:G1098)","v":0},{"$f":"SUM(H1089:H1098)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1089+1","v":92},{"$f":"INDEX(Elements_List,C1101)","v":"[REA] FTTC Distribution"},null,{"$f":"INDEX(Elements_Lifetime,C1101)","v":13},{"$f":"IF($F1101>G$6-$G$6,INDEX(Incremental_CAPEX,$C1101,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,G$6+4))/(1+WACC))^$F1101),0)","v":9406613.8487454038},9612772.1609971914,9823448.7037614565,10038742.500001382,10258754.742898608,10483588.843416411,10713350.478905324,10948147.642773975,11188090.695248559,11433292.415244749,null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$G$6)","v":80762090.884955823},{"$f":"R1101 - NPV(WACC,G1101:P1101)","v":13503401.839122087}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1101>H$6-$H$6,INDEX(Incremental_CAPEX,$C1101,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,H$6+4))/(1+WACC))^$F1101),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1101>I$6-$I$6,INDEX(Incremental_CAPEX,$C1101,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,I$6+4))/(1+WACC))^$F1101),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1101>J$6-$J$6,INDEX(Incremental_CAPEX,$C1101,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,J$6+4))/(1+WACC))^$F1101),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1101>K$6-$K$6,INDEX(Incremental_CAPEX,$C1101,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,K$6+4))/(1+WACC))^$F1101),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1101>L$6-$L$6,INDEX(Incremental_CAPEX,$C1101,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,L$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>M$6-$L$6,INDEX(Incremental_CAPEX,$C1101,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>N$6-$L$6,INDEX(Incremental_CAPEX,$C1101,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>O$6-$L$6,INDEX(Incremental_CAPEX,$C1101,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>P$6-$L$6,INDEX(Incremental_CAPEX,$C1101,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1+WACC))^$F1101),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1101>M$6-$M$6,INDEX(Incremental_CAPEX,$C1101,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,M$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>N$6-$M$6,INDEX(Incremental_CAPEX,$C1101,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>O$6-$M$6,INDEX(Incremental_CAPEX,$C1101,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>P$6-$M$6,INDEX(Incremental_CAPEX,$C1101,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1+WACC))^$F1101),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1101>N$6-$N$6,INDEX(Incremental_CAPEX,$C1101,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,N$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>O$6-$N$6,INDEX(Incremental_CAPEX,$C1101,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>P$6-$N$6,INDEX(Incremental_CAPEX,$C1101,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1+WACC))^$F1101),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1101>O$6-$O$6,INDEX(Incremental_CAPEX,$C1101,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,O$6+4))/(1+WACC))^$F1101),0)","v":0},{"$f":"IF($F1101>P$6-$O$6,INDEX(Incremental_CAPEX,$C1101,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1+WACC))^$F1101),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1101>P$6-$P$6,INDEX(Incremental_CAPEX,$C1101,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1101,P$6+4))/(1+WACC))^$F1101),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1101,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1101:G1110)","v":9406613.8487454038},{"$f":"SUM(H1101:H1110)","v":9612772.1609971914},9823448.7037614565,10038742.500001382,10258754.742898608,10483588.843416411,10713350.478905324,10948147.642773975,11188090.695248559,11433292.415244749]
[]
[null,null,{"$f":"C1101+1","v":93},{"$f":"INDEX(Elements_List,C1113)","v":"[REA] FTTC Drop"},null,{"$f":"INDEX(Elements_Lifetime,C1113)","v":13},{"$f":"IF($F1113>G$6-$G$6,INDEX(Incremental_CAPEX,$C1113,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,G$6+4))/(1+WACC))^$F1113),0)","v":2733867.1037796298},2793783.3964114422,2855012.8333865833,2917584.1939901304,2981526.8882430387,3046870.9707255452,3113647.1547035361,3181886.8265645076,3251622.0605699117,3322885.6339308168,null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$G$6)","v":23472083.265360083},{"$f":"R1113 - NPV(WACC,G1113:P1113)","v":3924526.5799889304}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1113>H$6-$H$6,INDEX(Incremental_CAPEX,$C1113,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,H$6+4))/(1+WACC))^$F1113),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1113>I$6-$I$6,INDEX(Incremental_CAPEX,$C1113,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,I$6+4))/(1+WACC))^$F1113),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1113>J$6-$J$6,INDEX(Incremental_CAPEX,$C1113,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,J$6+4))/(1+WACC))^$F1113),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1113>K$6-$K$6,INDEX(Incremental_CAPEX,$C1113,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,K$6+4))/(1+WACC))^$F1113),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1113>L$6-$L$6,INDEX(Incremental_CAPEX,$C1113,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,L$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>M$6-$L$6,INDEX(Incremental_CAPEX,$C1113,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>N$6-$L$6,INDEX(Incremental_CAPEX,$C1113,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>O$6-$L$6,INDEX(Incremental_CAPEX,$C1113,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>P$6-$L$6,INDEX(Incremental_CAPEX,$C1113,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1+WACC))^$F1113),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1113>M$6-$M$6,INDEX(Incremental_CAPEX,$C1113,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,M$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>N$6-$M$6,INDEX(Incremental_CAPEX,$C1113,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>O$6-$M$6,INDEX(Incremental_CAPEX,$C1113,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>P$6-$M$6,INDEX(Incremental_CAPEX,$C1113,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1+WACC))^$F1113),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1113>N$6-$N$6,INDEX(Incremental_CAPEX,$C1113,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,N$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>O$6-$N$6,INDEX(Incremental_CAPEX,$C1113,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>P$6-$N$6,INDEX(Incremental_CAPEX,$C1113,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1+WACC))^$F1113),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1113>O$6-$O$6,INDEX(Incremental_CAPEX,$C1113,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,O$6+4))/(1+WACC))^$F1113),0)","v":0},{"$f":"IF($F1113>P$6-$O$6,INDEX(Incremental_CAPEX,$C1113,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1+WACC))^$F1113),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1113>P$6-$P$6,INDEX(Incremental_CAPEX,$C1113,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1113,P$6+4))/(1+WACC))^$F1113),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1113,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1113:G1122)","v":2733867.1037796298},{"$f":"SUM(H1113:H1122)","v":2793783.3964114422},2855012.8333865833,2917584.1939901304,2981526.8882430387,3046870.9707255452,3113647.1547035361,3181886.8265645076,3251622.0605699117,3322885.6339308168]
[]
[null,null,{"$f":"C1113+1","v":94},{"$f":"INDEX(Elements_List,C1125)","v":"[REA] Copper Feeder"},null,{"$f":"INDEX(Elements_Lifetime,C1125)","v":13},{"$f":"IF($F1125>G$6-$G$6,INDEX(Incremental_CAPEX,$C1125,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,G$6+4))/(1+WACC))^$F1125),0)","v":2882300.8817678634},2945470.2958356417,3010024.150680894,3075992.7881438057,3143407.2150458917,3212299.1177639333,3282700.877123327,3354645.58361784,3428167.052962923,3503299.8419898981,null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$G$6)","v":24746486.835129447},{"$f":"R1125 - NPV(WACC,G1125:P1125)","v":4137606.5450968221}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1125>H$6-$H$6,INDEX(Incremental_CAPEX,$C1125,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,H$6+4))/(1+WACC))^$F1125),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1125>I$6-$I$6,INDEX(Incremental_CAPEX,$C1125,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,I$6+4))/(1+WACC))^$F1125),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1125>J$6-$J$6,INDEX(Incremental_CAPEX,$C1125,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,J$6+4))/(1+WACC))^$F1125),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1125>K$6-$K$6,INDEX(Incremental_CAPEX,$C1125,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,K$6+4))/(1+WACC))^$F1125),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1125>L$6-$L$6,INDEX(Incremental_CAPEX,$C1125,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,L$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>M$6-$L$6,INDEX(Incremental_CAPEX,$C1125,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>N$6-$L$6,INDEX(Incremental_CAPEX,$C1125,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>O$6-$L$6,INDEX(Incremental_CAPEX,$C1125,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>P$6-$L$6,INDEX(Incremental_CAPEX,$C1125,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1+WACC))^$F1125),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1125>M$6-$M$6,INDEX(Incremental_CAPEX,$C1125,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,M$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>N$6-$M$6,INDEX(Incremental_CAPEX,$C1125,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>O$6-$M$6,INDEX(Incremental_CAPEX,$C1125,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>P$6-$M$6,INDEX(Incremental_CAPEX,$C1125,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1+WACC))^$F1125),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1125>N$6-$N$6,INDEX(Incremental_CAPEX,$C1125,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,N$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>O$6-$N$6,INDEX(Incremental_CAPEX,$C1125,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>P$6-$N$6,INDEX(Incremental_CAPEX,$C1125,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1+WACC))^$F1125),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1125>O$6-$O$6,INDEX(Incremental_CAPEX,$C1125,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,O$6+4))/(1+WACC))^$F1125),0)","v":0},{"$f":"IF($F1125>P$6-$O$6,INDEX(Incremental_CAPEX,$C1125,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1+WACC))^$F1125),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1125>P$6-$P$6,INDEX(Incremental_CAPEX,$C1125,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1125,P$6+4))/(1+WACC))^$F1125),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1125,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1125:G1134)","v":2882300.8817678634},{"$f":"SUM(H1125:H1134)","v":2945470.2958356417},3010024.150680894,3075992.7881438057,3143407.2150458917,3212299.1177639333,3282700.877123327,3354645.58361784,3428167.052962923,3503299.8419898981]
[]
[null,null,{"$f":"C1125+1","v":95},{"$f":"INDEX(Elements_List,C1137)","v":"[REA] Copper Distribution"},null,{"$f":"INDEX(Elements_Lifetime,C1137)","v":13},{"$f":"IF($F1137>G$6-$G$6,INDEX(Incremental_CAPEX,$C1137,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,G$6+4))/(1+WACC))^$F1137),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$G$6)","v":0},{"$f":"R1137 - NPV(WACC,G1137:P1137)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1137>H$6-$H$6,INDEX(Incremental_CAPEX,$C1137,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,H$6+4))/(1+WACC))^$F1137),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1137>I$6-$I$6,INDEX(Incremental_CAPEX,$C1137,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,I$6+4))/(1+WACC))^$F1137),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1137>J$6-$J$6,INDEX(Incremental_CAPEX,$C1137,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,J$6+4))/(1+WACC))^$F1137),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1137>K$6-$K$6,INDEX(Incremental_CAPEX,$C1137,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,K$6+4))/(1+WACC))^$F1137),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1137>L$6-$L$6,INDEX(Incremental_CAPEX,$C1137,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,L$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>M$6-$L$6,INDEX(Incremental_CAPEX,$C1137,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>N$6-$L$6,INDEX(Incremental_CAPEX,$C1137,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>O$6-$L$6,INDEX(Incremental_CAPEX,$C1137,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>P$6-$L$6,INDEX(Incremental_CAPEX,$C1137,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1+WACC))^$F1137),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1137>M$6-$M$6,INDEX(Incremental_CAPEX,$C1137,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,M$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>N$6-$M$6,INDEX(Incremental_CAPEX,$C1137,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>O$6-$M$6,INDEX(Incremental_CAPEX,$C1137,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>P$6-$M$6,INDEX(Incremental_CAPEX,$C1137,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1+WACC))^$F1137),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1137>N$6-$N$6,INDEX(Incremental_CAPEX,$C1137,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,N$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>O$6-$N$6,INDEX(Incremental_CAPEX,$C1137,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>P$6-$N$6,INDEX(Incremental_CAPEX,$C1137,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1+WACC))^$F1137),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1137>O$6-$O$6,INDEX(Incremental_CAPEX,$C1137,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,O$6+4))/(1+WACC))^$F1137),0)","v":0},{"$f":"IF($F1137>P$6-$O$6,INDEX(Incremental_CAPEX,$C1137,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1+WACC))^$F1137),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1137>P$6-$P$6,INDEX(Incremental_CAPEX,$C1137,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1137,P$6+4))/(1+WACC))^$F1137),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1137,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1137:G1146)","v":0},{"$f":"SUM(H1137:H1146)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1137+1","v":96},{"$f":"INDEX(Elements_List,C1149)","v":"[REA] Copper Drop"},null,{"$f":"INDEX(Elements_Lifetime,C1149)","v":13},{"$f":"IF($F1149>G$6-$G$6,INDEX(Incremental_CAPEX,$C1149,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,G$6+4))/(1+WACC))^$F1149),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$G$6)","v":0},{"$f":"R1149 - NPV(WACC,G1149:P1149)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1149>H$6-$H$6,INDEX(Incremental_CAPEX,$C1149,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,H$6+4))/(1+WACC))^$F1149),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1149>I$6-$I$6,INDEX(Incremental_CAPEX,$C1149,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,I$6+4))/(1+WACC))^$F1149),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1149>J$6-$J$6,INDEX(Incremental_CAPEX,$C1149,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,J$6+4))/(1+WACC))^$F1149),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1149>K$6-$K$6,INDEX(Incremental_CAPEX,$C1149,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,K$6+4))/(1+WACC))^$F1149),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1149>L$6-$L$6,INDEX(Incremental_CAPEX,$C1149,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,L$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>M$6-$L$6,INDEX(Incremental_CAPEX,$C1149,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>N$6-$L$6,INDEX(Incremental_CAPEX,$C1149,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>O$6-$L$6,INDEX(Incremental_CAPEX,$C1149,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>P$6-$L$6,INDEX(Incremental_CAPEX,$C1149,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1+WACC))^$F1149),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1149>M$6-$M$6,INDEX(Incremental_CAPEX,$C1149,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,M$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>N$6-$M$6,INDEX(Incremental_CAPEX,$C1149,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>O$6-$M$6,INDEX(Incremental_CAPEX,$C1149,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>P$6-$M$6,INDEX(Incremental_CAPEX,$C1149,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1+WACC))^$F1149),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1149>N$6-$N$6,INDEX(Incremental_CAPEX,$C1149,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,N$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>O$6-$N$6,INDEX(Incremental_CAPEX,$C1149,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>P$6-$N$6,INDEX(Incremental_CAPEX,$C1149,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1+WACC))^$F1149),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1149>O$6-$O$6,INDEX(Incremental_CAPEX,$C1149,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,O$6+4))/(1+WACC))^$F1149),0)","v":0},{"$f":"IF($F1149>P$6-$O$6,INDEX(Incremental_CAPEX,$C1149,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1+WACC))^$F1149),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1149>P$6-$P$6,INDEX(Incremental_CAPEX,$C1149,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1149,P$6+4))/(1+WACC))^$F1149),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1149,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1149:G1158)","v":0},{"$f":"SUM(H1149:H1158)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1149+1","v":97},{"$f":"INDEX(Elements_List,C1161)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C1161)","v":0},{"$f":"IF($F1161>G$6-$G$6,INDEX(Incremental_CAPEX,$C1161,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,G$6+4))/(1+WACC))^$F1161),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$G$6)","v":0},{"$f":"R1161 - NPV(WACC,G1161:P1161)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1161>H$6-$H$6,INDEX(Incremental_CAPEX,$C1161,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,H$6+4))/(1+WACC))^$F1161),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1161>I$6-$I$6,INDEX(Incremental_CAPEX,$C1161,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,I$6+4))/(1+WACC))^$F1161),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1161>J$6-$J$6,INDEX(Incremental_CAPEX,$C1161,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,J$6+4))/(1+WACC))^$F1161),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1161>K$6-$K$6,INDEX(Incremental_CAPEX,$C1161,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,K$6+4))/(1+WACC))^$F1161),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1161>L$6-$L$6,INDEX(Incremental_CAPEX,$C1161,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,L$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>M$6-$L$6,INDEX(Incremental_CAPEX,$C1161,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>N$6-$L$6,INDEX(Incremental_CAPEX,$C1161,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>O$6-$L$6,INDEX(Incremental_CAPEX,$C1161,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>P$6-$L$6,INDEX(Incremental_CAPEX,$C1161,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1+WACC))^$F1161),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1161>M$6-$M$6,INDEX(Incremental_CAPEX,$C1161,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,M$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>N$6-$M$6,INDEX(Incremental_CAPEX,$C1161,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>O$6-$M$6,INDEX(Incremental_CAPEX,$C1161,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>P$6-$M$6,INDEX(Incremental_CAPEX,$C1161,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1+WACC))^$F1161),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1161>N$6-$N$6,INDEX(Incremental_CAPEX,$C1161,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,N$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>O$6-$N$6,INDEX(Incremental_CAPEX,$C1161,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>P$6-$N$6,INDEX(Incremental_CAPEX,$C1161,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1+WACC))^$F1161),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1161>O$6-$O$6,INDEX(Incremental_CAPEX,$C1161,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,O$6+4))/(1+WACC))^$F1161),0)","v":0},{"$f":"IF($F1161>P$6-$O$6,INDEX(Incremental_CAPEX,$C1161,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1+WACC))^$F1161),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1161>P$6-$P$6,INDEX(Incremental_CAPEX,$C1161,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1161,P$6+4))/(1+WACC))^$F1161),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1161,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1161:G1170)","v":0},{"$f":"SUM(H1161:H1170)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1161+1","v":98},{"$f":"INDEX(Elements_List,C1173)","v":"[REA] Copper Cable 2"},null,{"$f":"INDEX(Elements_Lifetime,C1173)","v":5},{"$f":"IF($F1173>G$6-$G$6,INDEX(Incremental_CAPEX,$C1173,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,G$6+4))/(1+WACC))^$F1173),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$G$6)","v":0},{"$f":"R1173 - NPV(WACC,G1173:P1173)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1173>H$6-$H$6,INDEX(Incremental_CAPEX,$C1173,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,H$6+4))/(1+WACC))^$F1173),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1173>I$6-$I$6,INDEX(Incremental_CAPEX,$C1173,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,I$6+4))/(1+WACC))^$F1173),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1173>J$6-$J$6,INDEX(Incremental_CAPEX,$C1173,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,J$6+4))/(1+WACC))^$F1173),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1173>K$6-$K$6,INDEX(Incremental_CAPEX,$C1173,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,K$6+4))/(1+WACC))^$F1173),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1173>L$6-$L$6,INDEX(Incremental_CAPEX,$C1173,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,L$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>M$6-$L$6,INDEX(Incremental_CAPEX,$C1173,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>N$6-$L$6,INDEX(Incremental_CAPEX,$C1173,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>O$6-$L$6,INDEX(Incremental_CAPEX,$C1173,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>P$6-$L$6,INDEX(Incremental_CAPEX,$C1173,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1+WACC))^$F1173),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1173>M$6-$M$6,INDEX(Incremental_CAPEX,$C1173,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,M$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>N$6-$M$6,INDEX(Incremental_CAPEX,$C1173,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>O$6-$M$6,INDEX(Incremental_CAPEX,$C1173,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>P$6-$M$6,INDEX(Incremental_CAPEX,$C1173,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1+WACC))^$F1173),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1173>N$6-$N$6,INDEX(Incremental_CAPEX,$C1173,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,N$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>O$6-$N$6,INDEX(Incremental_CAPEX,$C1173,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>P$6-$N$6,INDEX(Incremental_CAPEX,$C1173,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1+WACC))^$F1173),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1173>O$6-$O$6,INDEX(Incremental_CAPEX,$C1173,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,O$6+4))/(1+WACC))^$F1173),0)","v":0},{"$f":"IF($F1173>P$6-$O$6,INDEX(Incremental_CAPEX,$C1173,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1+WACC))^$F1173),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1173>P$6-$P$6,INDEX(Incremental_CAPEX,$C1173,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1173,P$6+4))/(1+WACC))^$F1173),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1173,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1173:G1182)","v":0},{"$f":"SUM(H1173:H1182)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1173+1","v":99},{"$f":"INDEX(Elements_List,C1185)","v":"[REA] Copper Cable 4"},null,{"$f":"INDEX(Elements_Lifetime,C1185)","v":5},{"$f":"IF($F1185>G$6-$G$6,INDEX(Incremental_CAPEX,$C1185,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,G$6+4))/(1+WACC))^$F1185),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$G$6)","v":0},{"$f":"R1185 - NPV(WACC,G1185:P1185)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1185>H$6-$H$6,INDEX(Incremental_CAPEX,$C1185,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,H$6+4))/(1+WACC))^$F1185),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1185>I$6-$I$6,INDEX(Incremental_CAPEX,$C1185,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,I$6+4))/(1+WACC))^$F1185),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1185>J$6-$J$6,INDEX(Incremental_CAPEX,$C1185,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,J$6+4))/(1+WACC))^$F1185),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1185>K$6-$K$6,INDEX(Incremental_CAPEX,$C1185,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,K$6+4))/(1+WACC))^$F1185),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1185>L$6-$L$6,INDEX(Incremental_CAPEX,$C1185,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,L$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>M$6-$L$6,INDEX(Incremental_CAPEX,$C1185,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>N$6-$L$6,INDEX(Incremental_CAPEX,$C1185,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>O$6-$L$6,INDEX(Incremental_CAPEX,$C1185,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>P$6-$L$6,INDEX(Incremental_CAPEX,$C1185,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1+WACC))^$F1185),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1185>M$6-$M$6,INDEX(Incremental_CAPEX,$C1185,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,M$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>N$6-$M$6,INDEX(Incremental_CAPEX,$C1185,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>O$6-$M$6,INDEX(Incremental_CAPEX,$C1185,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>P$6-$M$6,INDEX(Incremental_CAPEX,$C1185,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1+WACC))^$F1185),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1185>N$6-$N$6,INDEX(Incremental_CAPEX,$C1185,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,N$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>O$6-$N$6,INDEX(Incremental_CAPEX,$C1185,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>P$6-$N$6,INDEX(Incremental_CAPEX,$C1185,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1+WACC))^$F1185),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1185>O$6-$O$6,INDEX(Incremental_CAPEX,$C1185,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,O$6+4))/(1+WACC))^$F1185),0)","v":0},{"$f":"IF($F1185>P$6-$O$6,INDEX(Incremental_CAPEX,$C1185,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1+WACC))^$F1185),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1185>P$6-$P$6,INDEX(Incremental_CAPEX,$C1185,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1185,P$6+4))/(1+WACC))^$F1185),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1185,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1185:G1194)","v":0},{"$f":"SUM(H1185:H1194)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1185+1","v":100},{"$f":"INDEX(Elements_List,C1197)","v":"[REA] Copper Cable 10"},null,{"$f":"INDEX(Elements_Lifetime,C1197)","v":5},{"$f":"IF($F1197>G$6-$G$6,INDEX(Incremental_CAPEX,$C1197,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,G$6+4))/(1+WACC))^$F1197),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$G$6)","v":0},{"$f":"R1197 - NPV(WACC,G1197:P1197)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1197>H$6-$H$6,INDEX(Incremental_CAPEX,$C1197,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,H$6+4))/(1+WACC))^$F1197),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1197>I$6-$I$6,INDEX(Incremental_CAPEX,$C1197,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,I$6+4))/(1+WACC))^$F1197),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1197>J$6-$J$6,INDEX(Incremental_CAPEX,$C1197,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,J$6+4))/(1+WACC))^$F1197),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1197>K$6-$K$6,INDEX(Incremental_CAPEX,$C1197,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,K$6+4))/(1+WACC))^$F1197),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1197>L$6-$L$6,INDEX(Incremental_CAPEX,$C1197,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,L$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>M$6-$L$6,INDEX(Incremental_CAPEX,$C1197,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>N$6-$L$6,INDEX(Incremental_CAPEX,$C1197,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>O$6-$L$6,INDEX(Incremental_CAPEX,$C1197,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>P$6-$L$6,INDEX(Incremental_CAPEX,$C1197,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1+WACC))^$F1197),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1197>M$6-$M$6,INDEX(Incremental_CAPEX,$C1197,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,M$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>N$6-$M$6,INDEX(Incremental_CAPEX,$C1197,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>O$6-$M$6,INDEX(Incremental_CAPEX,$C1197,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>P$6-$M$6,INDEX(Incremental_CAPEX,$C1197,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1+WACC))^$F1197),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1197>N$6-$N$6,INDEX(Incremental_CAPEX,$C1197,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,N$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>O$6-$N$6,INDEX(Incremental_CAPEX,$C1197,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>P$6-$N$6,INDEX(Incremental_CAPEX,$C1197,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1+WACC))^$F1197),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1197>O$6-$O$6,INDEX(Incremental_CAPEX,$C1197,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,O$6+4))/(1+WACC))^$F1197),0)","v":0},{"$f":"IF($F1197>P$6-$O$6,INDEX(Incremental_CAPEX,$C1197,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1+WACC))^$F1197),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1197>P$6-$P$6,INDEX(Incremental_CAPEX,$C1197,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1197,P$6+4))/(1+WACC))^$F1197),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1197,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1197:G1206)","v":0},{"$f":"SUM(H1197:H1206)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1197+1","v":101},{"$f":"INDEX(Elements_List,C1209)","v":"[REA] Copper Cable 20"},null,{"$f":"INDEX(Elements_Lifetime,C1209)","v":5},{"$f":"IF($F1209>G$6-$G$6,INDEX(Incremental_CAPEX,$C1209,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,G$6+4))/(1+WACC))^$F1209),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$G$6)","v":0},{"$f":"R1209 - NPV(WACC,G1209:P1209)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1209>H$6-$H$6,INDEX(Incremental_CAPEX,$C1209,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,H$6+4))/(1+WACC))^$F1209),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1209>I$6-$I$6,INDEX(Incremental_CAPEX,$C1209,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,I$6+4))/(1+WACC))^$F1209),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1209>J$6-$J$6,INDEX(Incremental_CAPEX,$C1209,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,J$6+4))/(1+WACC))^$F1209),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1209>K$6-$K$6,INDEX(Incremental_CAPEX,$C1209,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,K$6+4))/(1+WACC))^$F1209),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1209>L$6-$L$6,INDEX(Incremental_CAPEX,$C1209,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,L$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>M$6-$L$6,INDEX(Incremental_CAPEX,$C1209,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>N$6-$L$6,INDEX(Incremental_CAPEX,$C1209,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>O$6-$L$6,INDEX(Incremental_CAPEX,$C1209,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>P$6-$L$6,INDEX(Incremental_CAPEX,$C1209,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1+WACC))^$F1209),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1209>M$6-$M$6,INDEX(Incremental_CAPEX,$C1209,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,M$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>N$6-$M$6,INDEX(Incremental_CAPEX,$C1209,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>O$6-$M$6,INDEX(Incremental_CAPEX,$C1209,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>P$6-$M$6,INDEX(Incremental_CAPEX,$C1209,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1+WACC))^$F1209),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1209>N$6-$N$6,INDEX(Incremental_CAPEX,$C1209,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,N$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>O$6-$N$6,INDEX(Incremental_CAPEX,$C1209,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>P$6-$N$6,INDEX(Incremental_CAPEX,$C1209,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1+WACC))^$F1209),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1209>O$6-$O$6,INDEX(Incremental_CAPEX,$C1209,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,O$6+4))/(1+WACC))^$F1209),0)","v":0},{"$f":"IF($F1209>P$6-$O$6,INDEX(Incremental_CAPEX,$C1209,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1+WACC))^$F1209),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1209>P$6-$P$6,INDEX(Incremental_CAPEX,$C1209,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1209,P$6+4))/(1+WACC))^$F1209),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1209,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1209:G1218)","v":0},{"$f":"SUM(H1209:H1218)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1209+1","v":102},{"$f":"INDEX(Elements_List,C1221)","v":"[REA] Copper Cable 50"},null,{"$f":"INDEX(Elements_Lifetime,C1221)","v":5},{"$f":"IF($F1221>G$6-$G$6,INDEX(Incremental_CAPEX,$C1221,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,G$6+4))/(1+WACC))^$F1221),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$G$6)","v":0},{"$f":"R1221 - NPV(WACC,G1221:P1221)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1221>H$6-$H$6,INDEX(Incremental_CAPEX,$C1221,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,H$6+4))/(1+WACC))^$F1221),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1221>I$6-$I$6,INDEX(Incremental_CAPEX,$C1221,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,I$6+4))/(1+WACC))^$F1221),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1221>J$6-$J$6,INDEX(Incremental_CAPEX,$C1221,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,J$6+4))/(1+WACC))^$F1221),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1221>K$6-$K$6,INDEX(Incremental_CAPEX,$C1221,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,K$6+4))/(1+WACC))^$F1221),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1221>L$6-$L$6,INDEX(Incremental_CAPEX,$C1221,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,L$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>M$6-$L$6,INDEX(Incremental_CAPEX,$C1221,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>N$6-$L$6,INDEX(Incremental_CAPEX,$C1221,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>O$6-$L$6,INDEX(Incremental_CAPEX,$C1221,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>P$6-$L$6,INDEX(Incremental_CAPEX,$C1221,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1+WACC))^$F1221),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1221>M$6-$M$6,INDEX(Incremental_CAPEX,$C1221,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,M$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>N$6-$M$6,INDEX(Incremental_CAPEX,$C1221,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>O$6-$M$6,INDEX(Incremental_CAPEX,$C1221,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>P$6-$M$6,INDEX(Incremental_CAPEX,$C1221,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1+WACC))^$F1221),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1221>N$6-$N$6,INDEX(Incremental_CAPEX,$C1221,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,N$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>O$6-$N$6,INDEX(Incremental_CAPEX,$C1221,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>P$6-$N$6,INDEX(Incremental_CAPEX,$C1221,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1+WACC))^$F1221),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1221>O$6-$O$6,INDEX(Incremental_CAPEX,$C1221,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,O$6+4))/(1+WACC))^$F1221),0)","v":0},{"$f":"IF($F1221>P$6-$O$6,INDEX(Incremental_CAPEX,$C1221,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1+WACC))^$F1221),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1221>P$6-$P$6,INDEX(Incremental_CAPEX,$C1221,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1221,P$6+4))/(1+WACC))^$F1221),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1221,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1221:G1230)","v":0},{"$f":"SUM(H1221:H1230)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1221+1","v":103},{"$f":"INDEX(Elements_List,C1233)","v":"[REA] Copper Cable 100"},null,{"$f":"INDEX(Elements_Lifetime,C1233)","v":5},{"$f":"IF($F1233>G$6-$G$6,INDEX(Incremental_CAPEX,$C1233,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,G$6+4))/(1+WACC))^$F1233),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$G$6)","v":0},{"$f":"R1233 - NPV(WACC,G1233:P1233)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1233>H$6-$H$6,INDEX(Incremental_CAPEX,$C1233,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,H$6+4))/(1+WACC))^$F1233),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1233>I$6-$I$6,INDEX(Incremental_CAPEX,$C1233,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,I$6+4))/(1+WACC))^$F1233),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1233>J$6-$J$6,INDEX(Incremental_CAPEX,$C1233,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,J$6+4))/(1+WACC))^$F1233),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1233>K$6-$K$6,INDEX(Incremental_CAPEX,$C1233,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,K$6+4))/(1+WACC))^$F1233),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1233>L$6-$L$6,INDEX(Incremental_CAPEX,$C1233,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,L$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>M$6-$L$6,INDEX(Incremental_CAPEX,$C1233,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>N$6-$L$6,INDEX(Incremental_CAPEX,$C1233,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>O$6-$L$6,INDEX(Incremental_CAPEX,$C1233,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>P$6-$L$6,INDEX(Incremental_CAPEX,$C1233,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1+WACC))^$F1233),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1233>M$6-$M$6,INDEX(Incremental_CAPEX,$C1233,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,M$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>N$6-$M$6,INDEX(Incremental_CAPEX,$C1233,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>O$6-$M$6,INDEX(Incremental_CAPEX,$C1233,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>P$6-$M$6,INDEX(Incremental_CAPEX,$C1233,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1+WACC))^$F1233),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1233>N$6-$N$6,INDEX(Incremental_CAPEX,$C1233,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,N$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>O$6-$N$6,INDEX(Incremental_CAPEX,$C1233,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>P$6-$N$6,INDEX(Incremental_CAPEX,$C1233,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1+WACC))^$F1233),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1233>O$6-$O$6,INDEX(Incremental_CAPEX,$C1233,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,O$6+4))/(1+WACC))^$F1233),0)","v":0},{"$f":"IF($F1233>P$6-$O$6,INDEX(Incremental_CAPEX,$C1233,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1+WACC))^$F1233),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1233>P$6-$P$6,INDEX(Incremental_CAPEX,$C1233,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1233,P$6+4))/(1+WACC))^$F1233),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1233,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1233:G1242)","v":0},{"$f":"SUM(H1233:H1242)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1233+1","v":104},{"$f":"INDEX(Elements_List,C1245)","v":"[REA] Copper Cable 200"},null,{"$f":"INDEX(Elements_Lifetime,C1245)","v":5},{"$f":"IF($F1245>G$6-$G$6,INDEX(Incremental_CAPEX,$C1245,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,G$6+4))/(1+WACC))^$F1245),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$G$6)","v":0},{"$f":"R1245 - NPV(WACC,G1245:P1245)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1245>H$6-$H$6,INDEX(Incremental_CAPEX,$C1245,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,H$6+4))/(1+WACC))^$F1245),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1245>I$6-$I$6,INDEX(Incremental_CAPEX,$C1245,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,I$6+4))/(1+WACC))^$F1245),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1245>J$6-$J$6,INDEX(Incremental_CAPEX,$C1245,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,J$6+4))/(1+WACC))^$F1245),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1245>K$6-$K$6,INDEX(Incremental_CAPEX,$C1245,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,K$6+4))/(1+WACC))^$F1245),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1245>L$6-$L$6,INDEX(Incremental_CAPEX,$C1245,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,L$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>M$6-$L$6,INDEX(Incremental_CAPEX,$C1245,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>N$6-$L$6,INDEX(Incremental_CAPEX,$C1245,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>O$6-$L$6,INDEX(Incremental_CAPEX,$C1245,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>P$6-$L$6,INDEX(Incremental_CAPEX,$C1245,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1+WACC))^$F1245),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1245>M$6-$M$6,INDEX(Incremental_CAPEX,$C1245,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,M$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>N$6-$M$6,INDEX(Incremental_CAPEX,$C1245,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>O$6-$M$6,INDEX(Incremental_CAPEX,$C1245,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>P$6-$M$6,INDEX(Incremental_CAPEX,$C1245,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1+WACC))^$F1245),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1245>N$6-$N$6,INDEX(Incremental_CAPEX,$C1245,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,N$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>O$6-$N$6,INDEX(Incremental_CAPEX,$C1245,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>P$6-$N$6,INDEX(Incremental_CAPEX,$C1245,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1+WACC))^$F1245),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1245>O$6-$O$6,INDEX(Incremental_CAPEX,$C1245,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,O$6+4))/(1+WACC))^$F1245),0)","v":0},{"$f":"IF($F1245>P$6-$O$6,INDEX(Incremental_CAPEX,$C1245,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1+WACC))^$F1245),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1245>P$6-$P$6,INDEX(Incremental_CAPEX,$C1245,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1245,P$6+4))/(1+WACC))^$F1245),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1245,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1245:G1254)","v":0},{"$f":"SUM(H1245:H1254)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1245+1","v":105},{"$f":"INDEX(Elements_List,C1257)","v":"[REA] Copper Cable 400"},null,{"$f":"INDEX(Elements_Lifetime,C1257)","v":5},{"$f":"IF($F1257>G$6-$G$6,INDEX(Incremental_CAPEX,$C1257,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,G$6+4))/(1+WACC))^$F1257),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$G$6)","v":0},{"$f":"R1257 - NPV(WACC,G1257:P1257)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1257>H$6-$H$6,INDEX(Incremental_CAPEX,$C1257,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,H$6+4))/(1+WACC))^$F1257),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1257>I$6-$I$6,INDEX(Incremental_CAPEX,$C1257,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,I$6+4))/(1+WACC))^$F1257),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1257>J$6-$J$6,INDEX(Incremental_CAPEX,$C1257,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,J$6+4))/(1+WACC))^$F1257),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1257>K$6-$K$6,INDEX(Incremental_CAPEX,$C1257,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,K$6+4))/(1+WACC))^$F1257),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1257>L$6-$L$6,INDEX(Incremental_CAPEX,$C1257,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,L$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>M$6-$L$6,INDEX(Incremental_CAPEX,$C1257,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>N$6-$L$6,INDEX(Incremental_CAPEX,$C1257,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>O$6-$L$6,INDEX(Incremental_CAPEX,$C1257,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>P$6-$L$6,INDEX(Incremental_CAPEX,$C1257,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1+WACC))^$F1257),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1257>M$6-$M$6,INDEX(Incremental_CAPEX,$C1257,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,M$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>N$6-$M$6,INDEX(Incremental_CAPEX,$C1257,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>O$6-$M$6,INDEX(Incremental_CAPEX,$C1257,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>P$6-$M$6,INDEX(Incremental_CAPEX,$C1257,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1+WACC))^$F1257),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1257>N$6-$N$6,INDEX(Incremental_CAPEX,$C1257,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,N$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>O$6-$N$6,INDEX(Incremental_CAPEX,$C1257,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>P$6-$N$6,INDEX(Incremental_CAPEX,$C1257,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1+WACC))^$F1257),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1257>O$6-$O$6,INDEX(Incremental_CAPEX,$C1257,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,O$6+4))/(1+WACC))^$F1257),0)","v":0},{"$f":"IF($F1257>P$6-$O$6,INDEX(Incremental_CAPEX,$C1257,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1+WACC))^$F1257),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1257>P$6-$P$6,INDEX(Incremental_CAPEX,$C1257,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1257,P$6+4))/(1+WACC))^$F1257),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1257,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1257:G1266)","v":0},{"$f":"SUM(H1257:H1266)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1257+1","v":106},{"$f":"INDEX(Elements_List,C1269)","v":"[REA] Copper Cable 1000"},null,{"$f":"INDEX(Elements_Lifetime,C1269)","v":5},{"$f":"IF($F1269>G$6-$G$6,INDEX(Incremental_CAPEX,$C1269,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,G$6+4))/(1+WACC))^$F1269),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$G$6)","v":0},{"$f":"R1269 - NPV(WACC,G1269:P1269)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1269>H$6-$H$6,INDEX(Incremental_CAPEX,$C1269,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,H$6+4))/(1+WACC))^$F1269),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1269>I$6-$I$6,INDEX(Incremental_CAPEX,$C1269,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,I$6+4))/(1+WACC))^$F1269),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1269>J$6-$J$6,INDEX(Incremental_CAPEX,$C1269,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,J$6+4))/(1+WACC))^$F1269),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1269>K$6-$K$6,INDEX(Incremental_CAPEX,$C1269,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,K$6+4))/(1+WACC))^$F1269),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1269>L$6-$L$6,INDEX(Incremental_CAPEX,$C1269,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,L$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>M$6-$L$6,INDEX(Incremental_CAPEX,$C1269,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>N$6-$L$6,INDEX(Incremental_CAPEX,$C1269,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>O$6-$L$6,INDEX(Incremental_CAPEX,$C1269,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>P$6-$L$6,INDEX(Incremental_CAPEX,$C1269,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1+WACC))^$F1269),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1269>M$6-$M$6,INDEX(Incremental_CAPEX,$C1269,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,M$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>N$6-$M$6,INDEX(Incremental_CAPEX,$C1269,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>O$6-$M$6,INDEX(Incremental_CAPEX,$C1269,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>P$6-$M$6,INDEX(Incremental_CAPEX,$C1269,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1+WACC))^$F1269),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1269>N$6-$N$6,INDEX(Incremental_CAPEX,$C1269,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,N$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>O$6-$N$6,INDEX(Incremental_CAPEX,$C1269,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>P$6-$N$6,INDEX(Incremental_CAPEX,$C1269,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1+WACC))^$F1269),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1269>O$6-$O$6,INDEX(Incremental_CAPEX,$C1269,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,O$6+4))/(1+WACC))^$F1269),0)","v":0},{"$f":"IF($F1269>P$6-$O$6,INDEX(Incremental_CAPEX,$C1269,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1+WACC))^$F1269),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1269>P$6-$P$6,INDEX(Incremental_CAPEX,$C1269,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1269,P$6+4))/(1+WACC))^$F1269),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1269,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1269:G1278)","v":0},{"$f":"SUM(H1269:H1278)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1269+1","v":107},{"$f":"INDEX(Elements_List,C1281)","v":"[REA] Copper Cable 2000"},null,{"$f":"INDEX(Elements_Lifetime,C1281)","v":5},{"$f":"IF($F1281>G$6-$G$6,INDEX(Incremental_CAPEX,$C1281,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,G$6+4))/(1+WACC))^$F1281),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$G$6)","v":0},{"$f":"R1281 - NPV(WACC,G1281:P1281)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1281>H$6-$H$6,INDEX(Incremental_CAPEX,$C1281,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,H$6+4))/(1+WACC))^$F1281),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1281>I$6-$I$6,INDEX(Incremental_CAPEX,$C1281,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,I$6+4))/(1+WACC))^$F1281),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1281>J$6-$J$6,INDEX(Incremental_CAPEX,$C1281,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,J$6+4))/(1+WACC))^$F1281),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1281>K$6-$K$6,INDEX(Incremental_CAPEX,$C1281,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,K$6+4))/(1+WACC))^$F1281),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1281>L$6-$L$6,INDEX(Incremental_CAPEX,$C1281,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,L$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>M$6-$L$6,INDEX(Incremental_CAPEX,$C1281,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>N$6-$L$6,INDEX(Incremental_CAPEX,$C1281,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>O$6-$L$6,INDEX(Incremental_CAPEX,$C1281,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>P$6-$L$6,INDEX(Incremental_CAPEX,$C1281,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1+WACC))^$F1281),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1281>M$6-$M$6,INDEX(Incremental_CAPEX,$C1281,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,M$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>N$6-$M$6,INDEX(Incremental_CAPEX,$C1281,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>O$6-$M$6,INDEX(Incremental_CAPEX,$C1281,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>P$6-$M$6,INDEX(Incremental_CAPEX,$C1281,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1+WACC))^$F1281),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1281>N$6-$N$6,INDEX(Incremental_CAPEX,$C1281,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,N$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>O$6-$N$6,INDEX(Incremental_CAPEX,$C1281,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>P$6-$N$6,INDEX(Incremental_CAPEX,$C1281,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1+WACC))^$F1281),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1281>O$6-$O$6,INDEX(Incremental_CAPEX,$C1281,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,O$6+4))/(1+WACC))^$F1281),0)","v":0},{"$f":"IF($F1281>P$6-$O$6,INDEX(Incremental_CAPEX,$C1281,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1+WACC))^$F1281),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1281>P$6-$P$6,INDEX(Incremental_CAPEX,$C1281,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1281,P$6+4))/(1+WACC))^$F1281),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1281,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1281:G1290)","v":0},{"$f":"SUM(H1281:H1290)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1281+1","v":108},{"$f":"INDEX(Elements_List,C1293)","v":"empty"},null,{"$f":"INDEX(Elements_Lifetime,C1293)","v":0},{"$f":"IF($F1293>G$6-$G$6,INDEX(Incremental_CAPEX,$C1293,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,G$6+4))/(1+WACC))^$F1293),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$G$6)","v":0},{"$f":"R1293 - NPV(WACC,G1293:P1293)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1293>H$6-$H$6,INDEX(Incremental_CAPEX,$C1293,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,H$6+4))/(1+WACC))^$F1293),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1293>I$6-$I$6,INDEX(Incremental_CAPEX,$C1293,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,I$6+4))/(1+WACC))^$F1293),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1293>J$6-$J$6,INDEX(Incremental_CAPEX,$C1293,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,J$6+4))/(1+WACC))^$F1293),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1293>K$6-$K$6,INDEX(Incremental_CAPEX,$C1293,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,K$6+4))/(1+WACC))^$F1293),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1293>L$6-$L$6,INDEX(Incremental_CAPEX,$C1293,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,L$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>M$6-$L$6,INDEX(Incremental_CAPEX,$C1293,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>N$6-$L$6,INDEX(Incremental_CAPEX,$C1293,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>O$6-$L$6,INDEX(Incremental_CAPEX,$C1293,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>P$6-$L$6,INDEX(Incremental_CAPEX,$C1293,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1+WACC))^$F1293),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1293>M$6-$M$6,INDEX(Incremental_CAPEX,$C1293,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,M$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>N$6-$M$6,INDEX(Incremental_CAPEX,$C1293,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>O$6-$M$6,INDEX(Incremental_CAPEX,$C1293,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>P$6-$M$6,INDEX(Incremental_CAPEX,$C1293,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1+WACC))^$F1293),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1293>N$6-$N$6,INDEX(Incremental_CAPEX,$C1293,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,N$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>O$6-$N$6,INDEX(Incremental_CAPEX,$C1293,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>P$6-$N$6,INDEX(Incremental_CAPEX,$C1293,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1+WACC))^$F1293),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1293>O$6-$O$6,INDEX(Incremental_CAPEX,$C1293,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,O$6+4))/(1+WACC))^$F1293),0)","v":0},{"$f":"IF($F1293>P$6-$O$6,INDEX(Incremental_CAPEX,$C1293,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1+WACC))^$F1293),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1293>P$6-$P$6,INDEX(Incremental_CAPEX,$C1293,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1293,P$6+4))/(1+WACC))^$F1293),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1293,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1293:G1302)","v":0},{"$f":"SUM(H1293:H1302)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1293+1","v":109},{"$f":"INDEX(Elements_List,C1305)","v":"[REA] Aerial Copper Cable 2"},null,{"$f":"INDEX(Elements_Lifetime,C1305)","v":4},{"$f":"IF($F1305>G$6-$G$6,INDEX(Incremental_CAPEX,$C1305,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,G$6+4))/(1+WACC))^$F1305),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$G$6)","v":0},{"$f":"R1305 - NPV(WACC,G1305:P1305)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1305>H$6-$H$6,INDEX(Incremental_CAPEX,$C1305,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,H$6+4))/(1+WACC))^$F1305),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1305>I$6-$I$6,INDEX(Incremental_CAPEX,$C1305,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,I$6+4))/(1+WACC))^$F1305),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1305>J$6-$J$6,INDEX(Incremental_CAPEX,$C1305,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,J$6+4))/(1+WACC))^$F1305),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1305>K$6-$K$6,INDEX(Incremental_CAPEX,$C1305,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,K$6+4))/(1+WACC))^$F1305),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1305>L$6-$L$6,INDEX(Incremental_CAPEX,$C1305,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,L$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>M$6-$L$6,INDEX(Incremental_CAPEX,$C1305,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>N$6-$L$6,INDEX(Incremental_CAPEX,$C1305,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>O$6-$L$6,INDEX(Incremental_CAPEX,$C1305,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>P$6-$L$6,INDEX(Incremental_CAPEX,$C1305,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1+WACC))^$F1305),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1305>M$6-$M$6,INDEX(Incremental_CAPEX,$C1305,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,M$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>N$6-$M$6,INDEX(Incremental_CAPEX,$C1305,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>O$6-$M$6,INDEX(Incremental_CAPEX,$C1305,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>P$6-$M$6,INDEX(Incremental_CAPEX,$C1305,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1+WACC))^$F1305),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1305>N$6-$N$6,INDEX(Incremental_CAPEX,$C1305,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,N$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>O$6-$N$6,INDEX(Incremental_CAPEX,$C1305,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>P$6-$N$6,INDEX(Incremental_CAPEX,$C1305,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1+WACC))^$F1305),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1305>O$6-$O$6,INDEX(Incremental_CAPEX,$C1305,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,O$6+4))/(1+WACC))^$F1305),0)","v":0},{"$f":"IF($F1305>P$6-$O$6,INDEX(Incremental_CAPEX,$C1305,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1+WACC))^$F1305),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1305>P$6-$P$6,INDEX(Incremental_CAPEX,$C1305,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1305,P$6+4))/(1+WACC))^$F1305),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1305,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1305:G1314)","v":0},{"$f":"SUM(H1305:H1314)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1305+1","v":110},{"$f":"INDEX(Elements_List,C1317)","v":"[REA] Aerial Copper Cable 4"},null,{"$f":"INDEX(Elements_Lifetime,C1317)","v":4},{"$f":"IF($F1317>G$6-$G$6,INDEX(Incremental_CAPEX,$C1317,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,G$6+4))/(1+WACC))^$F1317),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$G$6)","v":0},{"$f":"R1317 - NPV(WACC,G1317:P1317)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1317>H$6-$H$6,INDEX(Incremental_CAPEX,$C1317,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,H$6+4))/(1+WACC))^$F1317),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1317>I$6-$I$6,INDEX(Incremental_CAPEX,$C1317,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,I$6+4))/(1+WACC))^$F1317),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1317>J$6-$J$6,INDEX(Incremental_CAPEX,$C1317,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,J$6+4))/(1+WACC))^$F1317),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1317>K$6-$K$6,INDEX(Incremental_CAPEX,$C1317,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,K$6+4))/(1+WACC))^$F1317),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1317>L$6-$L$6,INDEX(Incremental_CAPEX,$C1317,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,L$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>M$6-$L$6,INDEX(Incremental_CAPEX,$C1317,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>N$6-$L$6,INDEX(Incremental_CAPEX,$C1317,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>O$6-$L$6,INDEX(Incremental_CAPEX,$C1317,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>P$6-$L$6,INDEX(Incremental_CAPEX,$C1317,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1+WACC))^$F1317),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1317>M$6-$M$6,INDEX(Incremental_CAPEX,$C1317,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,M$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>N$6-$M$6,INDEX(Incremental_CAPEX,$C1317,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>O$6-$M$6,INDEX(Incremental_CAPEX,$C1317,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>P$6-$M$6,INDEX(Incremental_CAPEX,$C1317,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1+WACC))^$F1317),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1317>N$6-$N$6,INDEX(Incremental_CAPEX,$C1317,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,N$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>O$6-$N$6,INDEX(Incremental_CAPEX,$C1317,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>P$6-$N$6,INDEX(Incremental_CAPEX,$C1317,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1+WACC))^$F1317),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1317>O$6-$O$6,INDEX(Incremental_CAPEX,$C1317,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,O$6+4))/(1+WACC))^$F1317),0)","v":0},{"$f":"IF($F1317>P$6-$O$6,INDEX(Incremental_CAPEX,$C1317,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1+WACC))^$F1317),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1317>P$6-$P$6,INDEX(Incremental_CAPEX,$C1317,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1317,P$6+4))/(1+WACC))^$F1317),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1317,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1317:G1326)","v":0},{"$f":"SUM(H1317:H1326)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1317+1","v":111},{"$f":"INDEX(Elements_List,C1329)","v":"[REA] Aerial Copper Cable 20"},null,{"$f":"INDEX(Elements_Lifetime,C1329)","v":4},{"$f":"IF($F1329>G$6-$G$6,INDEX(Incremental_CAPEX,$C1329,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,G$6+4))/(1+WACC))^$F1329),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$G$6)","v":0},{"$f":"R1329 - NPV(WACC,G1329:P1329)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1329>H$6-$H$6,INDEX(Incremental_CAPEX,$C1329,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,H$6+4))/(1+WACC))^$F1329),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1329>I$6-$I$6,INDEX(Incremental_CAPEX,$C1329,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,I$6+4))/(1+WACC))^$F1329),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1329>J$6-$J$6,INDEX(Incremental_CAPEX,$C1329,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,J$6+4))/(1+WACC))^$F1329),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1329>K$6-$K$6,INDEX(Incremental_CAPEX,$C1329,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,K$6+4))/(1+WACC))^$F1329),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1329>L$6-$L$6,INDEX(Incremental_CAPEX,$C1329,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,L$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>M$6-$L$6,INDEX(Incremental_CAPEX,$C1329,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>N$6-$L$6,INDEX(Incremental_CAPEX,$C1329,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>O$6-$L$6,INDEX(Incremental_CAPEX,$C1329,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>P$6-$L$6,INDEX(Incremental_CAPEX,$C1329,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1+WACC))^$F1329),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1329>M$6-$M$6,INDEX(Incremental_CAPEX,$C1329,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,M$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>N$6-$M$6,INDEX(Incremental_CAPEX,$C1329,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>O$6-$M$6,INDEX(Incremental_CAPEX,$C1329,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>P$6-$M$6,INDEX(Incremental_CAPEX,$C1329,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1+WACC))^$F1329),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1329>N$6-$N$6,INDEX(Incremental_CAPEX,$C1329,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,N$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>O$6-$N$6,INDEX(Incremental_CAPEX,$C1329,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>P$6-$N$6,INDEX(Incremental_CAPEX,$C1329,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1+WACC))^$F1329),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1329>O$6-$O$6,INDEX(Incremental_CAPEX,$C1329,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,O$6+4))/(1+WACC))^$F1329),0)","v":0},{"$f":"IF($F1329>P$6-$O$6,INDEX(Incremental_CAPEX,$C1329,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1+WACC))^$F1329),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1329>P$6-$P$6,INDEX(Incremental_CAPEX,$C1329,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1329,P$6+4))/(1+WACC))^$F1329),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1329,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1329:G1338)","v":0},{"$f":"SUM(H1329:H1338)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1329+1","v":112},{"$f":"INDEX(Elements_List,C1341)","v":"[REA] Poles"},null,{"$f":"INDEX(Elements_Lifetime,C1341)","v":4},{"$f":"IF($F1341>G$6-$G$6,INDEX(Incremental_CAPEX,$C1341,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,G$6+4))/(1+WACC))^$F1341),0)","v":5853134.2084457856},5981413.3415322704,6112503.8805082142,6246467.4410307016,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$G$6)","v":19777196.47503091},{"$f":"R1341 - NPV(WACC,G1341:P1341)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1341>H$6-$H$6,INDEX(Incremental_CAPEX,$C1341,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,H$6+4))/(1+WACC))^$F1341),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1341>I$6-$I$6,INDEX(Incremental_CAPEX,$C1341,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,I$6+4))/(1+WACC))^$F1341),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1341>J$6-$J$6,INDEX(Incremental_CAPEX,$C1341,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,J$6+4))/(1+WACC))^$F1341),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1341>K$6-$K$6,INDEX(Incremental_CAPEX,$C1341,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,K$6+4))/(1+WACC))^$F1341),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1341>L$6-$L$6,INDEX(Incremental_CAPEX,$C1341,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,L$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>M$6-$L$6,INDEX(Incremental_CAPEX,$C1341,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>N$6-$L$6,INDEX(Incremental_CAPEX,$C1341,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>O$6-$L$6,INDEX(Incremental_CAPEX,$C1341,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>P$6-$L$6,INDEX(Incremental_CAPEX,$C1341,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1+WACC))^$F1341),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1341>M$6-$M$6,INDEX(Incremental_CAPEX,$C1341,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,M$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>N$6-$M$6,INDEX(Incremental_CAPEX,$C1341,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>O$6-$M$6,INDEX(Incremental_CAPEX,$C1341,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>P$6-$M$6,INDEX(Incremental_CAPEX,$C1341,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1+WACC))^$F1341),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1341>N$6-$N$6,INDEX(Incremental_CAPEX,$C1341,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,N$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>O$6-$N$6,INDEX(Incremental_CAPEX,$C1341,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>P$6-$N$6,INDEX(Incremental_CAPEX,$C1341,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1+WACC))^$F1341),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1341>O$6-$O$6,INDEX(Incremental_CAPEX,$C1341,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,O$6+4))/(1+WACC))^$F1341),0)","v":0},{"$f":"IF($F1341>P$6-$O$6,INDEX(Incremental_CAPEX,$C1341,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1+WACC))^$F1341),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1341>P$6-$P$6,INDEX(Incremental_CAPEX,$C1341,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1341,P$6+4))/(1+WACC))^$F1341),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1341,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1341:G1350)","v":5853134.2084457856},{"$f":"SUM(H1341:H1350)","v":5981413.3415322704},6112503.8805082142,6246467.4410307016,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1341+1","v":113},{"$f":"INDEX(Elements_List,C1353)","v":"SVC NTE"},null,{"$f":"INDEX(Elements_Lifetime,C1353)","v":5},{"$f":"IF($F1353>G$6-$G$6,INDEX(Incremental_CAPEX,$C1353,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,G$6+4))/(1+WACC))^$F1353),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$G$6)","v":0},{"$f":"R1353 - NPV(WACC,G1353:P1353)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1353>H$6-$H$6,INDEX(Incremental_CAPEX,$C1353,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,H$6+4))/(1+WACC))^$F1353),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1353>I$6-$I$6,INDEX(Incremental_CAPEX,$C1353,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,I$6+4))/(1+WACC))^$F1353),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1353>J$6-$J$6,INDEX(Incremental_CAPEX,$C1353,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,J$6+4))/(1+WACC))^$F1353),0)","v":82.751543260262082},84.565152149611961,86.418508662679059,88.312483920905549,90.247968137505467,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$J$6)","v":339.68411921751544},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1353>K$6-$K$6,INDEX(Incremental_CAPEX,$C1353,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,K$6+4))/(1+WACC))^$F1353),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1353>L$6-$L$6,INDEX(Incremental_CAPEX,$C1353,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,L$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>M$6-$L$6,INDEX(Incremental_CAPEX,$C1353,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>N$6-$L$6,INDEX(Incremental_CAPEX,$C1353,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>O$6-$L$6,INDEX(Incremental_CAPEX,$C1353,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>P$6-$L$6,INDEX(Incremental_CAPEX,$C1353,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1+WACC))^$F1353),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1353>M$6-$M$6,INDEX(Incremental_CAPEX,$C1353,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,M$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>N$6-$M$6,INDEX(Incremental_CAPEX,$C1353,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>O$6-$M$6,INDEX(Incremental_CAPEX,$C1353,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>P$6-$M$6,INDEX(Incremental_CAPEX,$C1353,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1+WACC))^$F1353),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1353>N$6-$N$6,INDEX(Incremental_CAPEX,$C1353,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,N$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>O$6-$N$6,INDEX(Incremental_CAPEX,$C1353,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1+WACC))^$F1353),0)","v":0},{"$f":"IF($F1353>P$6-$N$6,INDEX(Incremental_CAPEX,$C1353,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1+WACC))^$F1353),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1353>O$6-$O$6,INDEX(Incremental_CAPEX,$C1353,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,O$6+4))/(1+WACC))^$F1353),0)","v":94.713533171710822},{"$f":"IF($F1353>P$6-$O$6,INDEX(Incremental_CAPEX,$C1353,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1+WACC))^$F1353),0)","v":96.789304800062268},null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$O$6)","v":388.78650265439933},219.22832384235284]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1353>P$6-$P$6,INDEX(Incremental_CAPEX,$C1353,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1353,P$6+4))/(1+WACC))^$F1353),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1353,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1353:G1362)","v":0},{"$f":"SUM(H1353:H1362)","v":0},0,82.751543260262082,84.565152149611961,86.418508662679059,88.312483920905549,90.247968137505467,94.713533171710822,96.789304800062268]
[]
[null,null,{"$f":"C1353+1","v":114},{"$f":"INDEX(Elements_List,C1365)","v":"SVO NTE"},null,{"$f":"INDEX(Elements_Lifetime,C1365)","v":5},{"$f":"IF($F1365>G$6-$G$6,INDEX(Incremental_CAPEX,$C1365,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,G$6+4))/(1+WACC))^$F1365),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$G$6)","v":0},{"$f":"R1365 - NPV(WACC,G1365:P1365)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1365>H$6-$H$6,INDEX(Incremental_CAPEX,$C1365,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,H$6+4))/(1+WACC))^$F1365),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1365>I$6-$I$6,INDEX(Incremental_CAPEX,$C1365,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,I$6+4))/(1+WACC))^$F1365),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1365>J$6-$J$6,INDEX(Incremental_CAPEX,$C1365,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,J$6+4))/(1+WACC))^$F1365),0)","v":226.95815117613671},225.75566430947239,224.55954854980291,223.36977014124668,222.18629550676999,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$J$6)","v":886.16041204028943},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1365>K$6-$K$6,INDEX(Incremental_CAPEX,$C1365,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,K$6+4))/(1+WACC))^$F1365),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1365>L$6-$L$6,INDEX(Incremental_CAPEX,$C1365,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,L$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>M$6-$L$6,INDEX(Incremental_CAPEX,$C1365,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>N$6-$L$6,INDEX(Incremental_CAPEX,$C1365,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>O$6-$L$6,INDEX(Incremental_CAPEX,$C1365,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>P$6-$L$6,INDEX(Incremental_CAPEX,$C1365,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1+WACC))^$F1365),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1365>M$6-$M$6,INDEX(Incremental_CAPEX,$C1365,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,M$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>N$6-$M$6,INDEX(Incremental_CAPEX,$C1365,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>O$6-$M$6,INDEX(Incremental_CAPEX,$C1365,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>P$6-$M$6,INDEX(Incremental_CAPEX,$C1365,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1+WACC))^$F1365),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1365>N$6-$N$6,INDEX(Incremental_CAPEX,$C1365,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,N$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>O$6-$N$6,INDEX(Incremental_CAPEX,$C1365,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1+WACC))^$F1365),0)","v":0},{"$f":"IF($F1365>P$6-$N$6,INDEX(Incremental_CAPEX,$C1365,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1+WACC))^$F1365),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1365>O$6-$O$6,INDEX(Incremental_CAPEX,$C1365,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,O$6+4))/(1+WACC))^$F1365),0)","v":229.16907114016132},{"$f":"IF($F1365>P$6-$O$6,INDEX(Incremental_CAPEX,$C1365,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1+WACC))^$F1365),0)","v":227.95487020988568},null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$O$6)","v":894.79297155029201},489.82942034690018]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1365>P$6-$P$6,INDEX(Incremental_CAPEX,$C1365,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1365,P$6+4))/(1+WACC))^$F1365),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1365,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1365:G1374)","v":0},{"$f":"SUM(H1365:H1374)","v":0},0,226.95815117613671,225.75566430947239,224.55954854980291,223.36977014124668,222.18629550676999,229.16907114016132,227.95487020988568]
[]
[null,null,{"$f":"C1365+1","v":115},{"$f":"INDEX(Elements_List,C1377)","v":"Floor Box"},null,{"$f":"INDEX(Elements_Lifetime,C1377)","v":10},{"$f":"IF($F1377>G$6-$G$6,INDEX(Incremental_CAPEX,$C1377,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,G$6+4))/(1+WACC))^$F1377),0)","v":15382227.682503048},15384387.888773901,15386548.398413757,15388709.211465223,15390870.327970909,15393031.747973435,15395193.471515415,15397355.498639477,15399517.829388265,15401680.463804403,null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$G$6)","v":101072588.28009194},{"$f":"R1377 - NPV(WACC,G1377:P1377)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1377>H$6-$H$6,INDEX(Incremental_CAPEX,$C1377,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,H$6+4))/(1+WACC))^$F1377),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1377>I$6-$I$6,INDEX(Incremental_CAPEX,$C1377,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,I$6+4))/(1+WACC))^$F1377),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1377>J$6-$J$6,INDEX(Incremental_CAPEX,$C1377,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,J$6+4))/(1+WACC))^$F1377),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1377>K$6-$K$6,INDEX(Incremental_CAPEX,$C1377,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,K$6+4))/(1+WACC))^$F1377),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1377>L$6-$L$6,INDEX(Incremental_CAPEX,$C1377,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,L$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>M$6-$L$6,INDEX(Incremental_CAPEX,$C1377,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>N$6-$L$6,INDEX(Incremental_CAPEX,$C1377,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>O$6-$L$6,INDEX(Incremental_CAPEX,$C1377,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>P$6-$L$6,INDEX(Incremental_CAPEX,$C1377,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1+WACC))^$F1377),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1377>M$6-$M$6,INDEX(Incremental_CAPEX,$C1377,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,M$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>N$6-$M$6,INDEX(Incremental_CAPEX,$C1377,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>O$6-$M$6,INDEX(Incremental_CAPEX,$C1377,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>P$6-$M$6,INDEX(Incremental_CAPEX,$C1377,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1+WACC))^$F1377),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1377>N$6-$N$6,INDEX(Incremental_CAPEX,$C1377,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,N$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>O$6-$N$6,INDEX(Incremental_CAPEX,$C1377,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>P$6-$N$6,INDEX(Incremental_CAPEX,$C1377,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1+WACC))^$F1377),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1377>O$6-$O$6,INDEX(Incremental_CAPEX,$C1377,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,O$6+4))/(1+WACC))^$F1377),0)","v":0},{"$f":"IF($F1377>P$6-$O$6,INDEX(Incremental_CAPEX,$C1377,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1+WACC))^$F1377),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1377>P$6-$P$6,INDEX(Incremental_CAPEX,$C1377,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1377,P$6+4))/(1+WACC))^$F1377),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1377,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1377:G1386)","v":15382227.682503048},{"$f":"SUM(H1377:H1386)","v":15384387.888773901},15386548.398413757,15388709.211465223,15390870.327970909,15393031.747973435,15395193.471515415,15397355.498639477,15399517.829388265,15401680.463804403]
[]
[null,null,{"$f":"C1377+1","v":116},{"$f":"INDEX(Elements_List,C1389)","v":"Cabinet (KV)"},null,{"$f":"INDEX(Elements_Lifetime,C1389)","v":15},{"$f":"IF($F1389>G$6-$G$6,INDEX(Incremental_CAPEX,$C1389,$G$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,G$6+4))^(G$6-$G$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,G$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,G$6+4))/(1+WACC))^$F1389),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$G$6)","v":0},{"$f":"R1389 - NPV(WACC,G1389:P1389)","v":0}]
[null,null,null,null,null,null,"-",{"$f":"IF($F1389>H$6-$H$6,INDEX(Incremental_CAPEX,$C1389,$H$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,H$6+4))^(H$6-$H$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,H$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,H$6+4))/(1+WACC))^$F1389),0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$H$6)","v":0},0]
[null,null,null,null,null,null,"-","-",{"$f":"IF($F1389>I$6-$I$6,INDEX(Incremental_CAPEX,$C1389,$I$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,I$6+4))^(I$6-$I$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,I$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,I$6+4))/(1+WACC))^$F1389),0)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$I$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-",{"$f":"IF($F1389>J$6-$J$6,INDEX(Incremental_CAPEX,$C1389,$J$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,J$6+4))^(J$6-$J$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,J$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,J$6+4))/(1+WACC))^$F1389),0)","v":0},0,0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$J$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-",{"$f":"IF($F1389>K$6-$K$6,INDEX(Incremental_CAPEX,$C1389,$K$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,K$6+4))^(K$6-$K$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,K$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,K$6+4))/(1+WACC))^$F1389),0)","v":0},0,0,0,0,0,null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$K$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-",{"$f":"IF($F1389>L$6-$L$6,INDEX(Incremental_CAPEX,$C1389,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,L$6+4))^(L$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,L$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,L$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>M$6-$L$6,INDEX(Incremental_CAPEX,$C1389,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))^(M$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>N$6-$L$6,INDEX(Incremental_CAPEX,$C1389,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))^(N$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>O$6-$L$6,INDEX(Incremental_CAPEX,$C1389,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))^(O$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>P$6-$L$6,INDEX(Incremental_CAPEX,$C1389,$L$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))^(P$6-$L$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1+WACC))^$F1389),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$L$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-",{"$f":"IF($F1389>M$6-$M$6,INDEX(Incremental_CAPEX,$C1389,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))^(M$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,M$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>N$6-$M$6,INDEX(Incremental_CAPEX,$C1389,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))^(N$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>O$6-$M$6,INDEX(Incremental_CAPEX,$C1389,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))^(O$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>P$6-$M$6,INDEX(Incremental_CAPEX,$C1389,$M$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))^(P$6-$M$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1+WACC))^$F1389),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$M$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-",{"$f":"IF($F1389>N$6-$N$6,INDEX(Incremental_CAPEX,$C1389,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))^(N$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,N$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>O$6-$N$6,INDEX(Incremental_CAPEX,$C1389,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))^(O$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>P$6-$N$6,INDEX(Incremental_CAPEX,$C1389,$N$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))^(P$6-$N$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1+WACC))^$F1389),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$N$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-",{"$f":"IF($F1389>O$6-$O$6,INDEX(Incremental_CAPEX,$C1389,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))^(O$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,O$6+4))/(1+WACC))^$F1389),0)","v":0},{"$f":"IF($F1389>P$6-$O$6,INDEX(Incremental_CAPEX,$C1389,$O$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))^(P$6-$O$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1+WACC))^$F1389),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$O$6)","v":0},0]
[null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-",{"$f":"IF($F1389>P$6-$P$6,INDEX(Incremental_CAPEX,$C1389,$P$6)*(1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))^(P$6-$P$6)*(WACC-INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1-((1+INDEX(Nominal_CAPEX_Trend_per_Element,$C1389,P$6+4))/(1+WACC))^$F1389),0)","v":0},null,{"$f":"INDEX(Incremental_CAPEX,$C1389,$P$6)","v":0},0]
[null,null,null,null,"Yearly Depreciation",null,{"$f":"SUM(G1389:G1398)","v":0},{"$f":"SUM(H1389:H1398)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Yearly Depreciation"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,null,{"$f":"OFFSET($G$19:$P$19,($C1402-1)*12,0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,700322.58606840996,677590.26892277948,655595.83779294998,634315.34106110688,613725.60457368277]
[null,"",2,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1403-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,null,{"$f":"OFFSET($G$19:$P$19,($C1404-1)*12,0)","v":5383984.8855675291},5209221.9200988598,5040131.7220596224,4876530.1546664778,4718239.0581755806,4668817.240456067,4517268.4594851956,4370638.9186196662,4228768.9404073786,4091504.0304912184]
[null,"",4,"Provision System",null,null,{"$f":"OFFSET($G$19:$P$19,($C1405-1)*12,0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,700322.58606840996,677590.26892277948,655595.83779294998,634315.34106110688,613725.60457368277]
[null,"",5,"Eligibility System",null,null,{"$f":"OFFSET($G$19:$P$19,($C1406-1)*12,0)","v":807597.73283512925},781383.28801482893,756019.75830894348,731479.52319997177,707735.8587263372,700322.58606840996,677590.26892277948,655595.83779294998,634315.34106110688,613725.60457368277]
[null,"",6,"Other IT System",null,null,{"$f":"OFFSET($G$19:$P$19,($C1407-1)*12,0)","v":5383984.8855675291},5209221.9200988598,5040131.7220596224,4876530.1546664778,4718239.0581755806,4668817.240456067,4517268.4594851956,4370638.9186196662,4228768.9404073786,4091504.0304912184]
[null,"",7,"Rights of Way Trench",null,null,{"$f":"OFFSET($G$19:$P$19,($C1408-1)*12,0)","v":3917754.663663954},3960944.7251406787,4004610.9219475868,4048758.5030897716,4093392.7754383422,4138519.1043683477,4184142.9144037375,4230269.6898694308,4276904.9755505705,4324054.3773590513]
[null,"",8,"Rights of Way Cabinet",null,null,{"$f":"OFFSET($G$19:$P$19,($C1409-1)*12,0)","v":989583.68796864245},1000493.0439617913,1011522.6667394803,1022673.8821452761,1033948.0306390942,1045346.4674583301,1056870.5627807714,1068521.7018893017,1080301.2853384227,1092210.7291226119]
[null,"Aggregation",9,"OLO Trench",null,null,{"$f":"OFFSET($G$19:$P$19,($C1410-1)*12,0)","v":2252.4120163848092},2301.7765876598883,2352.2230484291831,2403.775109723651,2456.4570022326729,2510.2934876930503,2565.3098705276111,2621.5320097388803,2678.9863310634332,2737.6998393926083]
[null,"",10,"Layer 2 Switch",null,null,{"$f":"OFFSET($G$19:$P$19,($C1411-1)*12,0)","v":3845134.4395545423},3720322.2211763649,3599561.3799610329,3482720.409096722,3369672.0704538026,3260293.2560243527,3154464.8538593156,3053691.4470195398,3116962.7224646155,3021975.037104236]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,null,{"$f":"OFFSET($G$19:$P$19,($C1412-1)*12,0)","v":3077672.2045183252},2983827.9747026581,2900172.9895509058,2828853.8642787314,2785622.4832410896,2742690.3596047652,2702724.8417775691,2674604.6825019154,2774756.079301802,2755533.4579265839]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,null,{"$f":"OFFSET($G$19:$P$19,($C1413-1)*12,0)","v":2883850.8296659067},2791661.1189701939,2707919.1081190081,2630717.4550639209,2579166.2153208177,2539967.581140874,2489841.7838340532,2453972.3124139411,2542415.4970466928,2507531.5154267745]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,null,{"$f":"OFFSET($G$19:$P$19,($C1414-1)*12,0)","v":537326.36312191933},549102.57695729216,561136.88200466265,573434.93467233342,586002.51533623284,598845.5310568295,611970.01835558971,625382.1460522858,639088.21816448763,653094.67687059951]
[null,"Core",14,"RADIUS Servers",null,null,{"$f":"OFFSET($G$19:$P$19,($C1415-1)*12,0)","v":547628.50614205073},596093.74935695168,576744.67733146856,558023.67192914872,539910.34624551365,522384.97513052099,505428.47370816168,489022.37659330497,495826.16533300444,483006.70578421262]
[null,"",15,"DNS Servers",null,null,{"$f":"OFFSET($G$19:$P$19,($C1416-1)*12,0)","v":156465.28746915737},170312.49981627191,164784.19352327671,159435.33483689962,154260.0989272896,149252.85003729173,144408.13534518905,139720.67902665856,141664.61866657273,138001.91593834647]
[null,"",16,"Core Layer 3 Routers",null,null,{"$f":"OFFSET($G$19:$P$19,($C1417-1)*12,0)","v":78232.643734578684},75693.229322001323,73236.243742849081,70859.011375314789,68558.943447686717,66333.535219213678,64180.363252478433,62097.082774309492,63321.046200905883,61265.658965270581]
[null,"",17,"Distribution Layer 3 Routers",null,null,{"$f":"OFFSET($G$19:$P$19,($C1418-1)*12,0)","v":19558.160933644671},18923.307330500331,18309.06093571227,17714.752843828697,17139.735861921679,16583.383804803419,16045.090813119608,15524.270693577373,15830.261550226471,15316.414741317645]
[null,"",18,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1419-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,null,{"$f":"OFFSET($G$19:$P$19,($C1420-1)*12,0)","v":1987109.1508582986},1968030.5235922798,1948146.7348092122,1913435.1354772057,1879092.6479324664,1831665.8765348268,1785470.2990501323,1727514.3257607794,1753725.9660152574,1699046.0859370553]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,null,{"$f":"OFFSET($G$19:$P$19,($C1421-1)*12,0)","v":5767701.6593318135},5580483.3317645472,5399342.0699415496,5224080.6136450823,5054508.1056807032,4890439.8840365279,4731697.280788973,4580537.1705293097,4675444.0836969232,4532962.5556563549]
[null,"CO",21,"Site",null,null,{"$f":"OFFSET($G$19:$P$19,($C1422-1)*12,0)","v":7825636.6024007257},7911907.8865847383,7999130.2415701319,8087314.1521396199,8176470.2186621297,8266609.1583670368,8357741.8066324648,8449879.1182877738,8543032.1689304169,8637212.156257309]
[null,"",22,"Rack",null,null,{"$f":"OFFSET($G$19:$P$19,($C1423-1)*12,0)","v":178594.85437727533},178771.80873267585,179176.18410990961,179505.63317411582,179683.57256717197,179862.73130155995,179887.99036078528,179913.25296727166,179938.51912151743,179963.78882402062]
[null,"",23,"Power Generator",null,null,{"$f":"OFFSET($G$19:$P$19,($C1424-1)*12,0)","v":1853673.0518237867},1853933.372775557,1854193.730285553,1854454.1243589087,1854714.5550007594,1854975.0222162402,1855235.526010487,1855496.0663886371,1855756.6433558282,1856017.2569171989]
[null,"",24,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1425-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,null,{"$f":"OFFSET($G$19:$P$19,($C1426-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,null,{"$f":"OFFSET($G$19:$P$19,($C1427-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1428-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,null,{"$f":"OFFSET($G$19:$P$19,($C1429-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,null,{"$f":"OFFSET($G$19:$P$19,($C1430-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,null,{"$f":"OFFSET($G$19:$P$19,($C1431-1)*12,0)","v":20656351.670068819},20002884.474162966,19394843.413858831,18797381.478695322,18202841.657226559,17627245.602858342,17055069.086750723,16501465.294536624,16821212.810209922,16276042.070986254]
[null,"",31,"ODF",null,null,{"$f":"OFFSET($G$19:$P$19,($C1432-1)*12,0)","v":1044628.3404685631},1044775.0430618651,1044921.7662573759,1045068.5100579883,1045215.2744665963,1045362.059486094,1045508.8651193755,1045655.691369336,1045802.5382388706,1045949.4057308753]
[null,"",32,"Air Conditioning Unit",null,null,{"$f":"OFFSET($G$19:$P$19,($C1433-1)*12,0)","v":2260417.6368702576},2260735.0790804951,2261052.5658707935,2261370.0972474143,2261687.6732166177,2262005.2937846677,2262322.9589578263,2262640.6687423582,2340240.3047359758,2340568.9568587984]
[null,"",33,"Power Supply Unit + Backup",null,null,{"$f":"OFFSET($G$19:$P$19,($C1434-1)*12,0)","v":8320041.6611724431},8049974.9383948408,7788674.5220520021,7535855.8597647278,7291243.6356614819,7054571.4705633745,6825581.6319010817,6604024.7530478146,6734193.2634663405,6515602.8309565252]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,null,{"$f":"OFFSET($G$19:$P$19,($C1435-1)*12,0)","v":6280148.864609383},6281030.8185915519,6281912.8964311061,6282795.098145443,6283677.4237519549,6284559.8732680436,6285442.44671111,6286325.1440985566,6287207.9654477891,6288090.9107762193]
[null,"Active Cabinet",35,"Cabinet",null,null,{"$f":"OFFSET($G$19:$P$19,($C1436-1)*12,0)","v":12502781.213745235},12640614.216475088,12779966.716052622,12920855.463695794,13063297.39529112,13207309.633429511,13352909.48946452,13500114.465593308,13648942.256960545,13799410.75378548]
[null,"",36,"Cabinet Base (Plinth)",null,null,{"$f":"OFFSET($G$19:$P$19,($C1437-1)*12,0)","v":468854.29551544628},474023.03311781585,479248.75185197336,484532.07988859224,489873.65232341702,495274.11125360662,500734.10585491947,506254.29245974915,511835.33463602036,517477.90326695546]
[null,"",37,"MSAN SuperVectoring",null,null,{"$f":"OFFSET($G$19:$P$19,($C1438-1)*12,0)","v":9906208.5128910262},9588818.8919563163,9288567.4515791982,8987775.7150022145,8739420.7357257307,8457776.2848203052,8183570.2237986783,7917933.3338687047,8071135.9780446347,7809354.532929278]
[null,"",38,"   SuperVectoring Line Cards",null,null,{"$f":"OFFSET($G$19:$P$19,($C1439-1)*12,0)","v":14411039.720737403},14243049.032501303,14023628.689800786,13816590.679294616,13477961.154008761,13188362.472666508,12837178.512603397,12420486.520928767,12614082.759501807,12219453.889247507]
[null,"",39,"MSAN G.fast",null,null,{"$f":"OFFSET($G$19:$P$19,($C1440-1)*12,0)","v":23078.629901700711},22329.502649990391,21604.691904140484,20903.408355717864,20224.888317067584,19568.392889668034,18933.207159481139,18318.639418421299,18679.708629267236,18073.36939475482]
[null,"",40,"   G.Fast Line Cards",null,null,{"$f":"OFFSET($G$19:$P$19,($C1441-1)*12,0)","v":94759.289723508424},91683.42401627409,93932.168582041442,90883.151045178456,87933.103947095267,86096.426935306095,84047.624891899599,81319.457469646848,82603.83679339978,79922.534415341055]
[null,"",41,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1442-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,null,{"$f":"OFFSET($G$19:$P$19,($C1443-1)*12,0)","v":382041.6375392687},377553.45947007881,371801.50827638264,366283.16260537808,357293.24773542327,349617.07570006425,340311.64973033412,329265.20841326506,318577.33215227962,308236.38200450438]
[null,"",43,"Batteries",null,null,{"$f":"OFFSET($G$19:$P$19,($C1444-1)*12,0)","v":1932869.7191868441},1933141.1621386912,1933412.6432106844,1933684.1624081773,1933955.7197365235,1954903.9856346757,1955178.5229732099,1955453.0988664511,1955727.7133198129,1956002.3663387115]
[null,"Premises",44,"Building Entry Point (BEP)",null,null,{"$f":"OFFSET($G$19:$P$19,($C1445-1)*12,0)","v":10999223.525217474},11000768.203408703,11002313.098527124,11003858.210603205,11005403.539667418,11006949.085750233,11008494.848882124,11010040.829093572,11011587.026415069,11013133.4408771]
[null,"",45,"Splitters",null,null,{"$f":"OFFSET($G$19:$P$19,($C1446-1)*12,0)","v":1396931.0429549362},1397127.2212498633,1397323.4270951294,1397519.6604946032,1397715.9214521542,1397912.2099716531,1398108.5260569695,1398304.8697119756,1398501.2409405424,1398697.639746543]
[null,"Trenching",46,"FTTC Feeder",null,null,{"$f":"OFFSET($G$19:$P$19,($C1447-1)*12,0)","v":10695535.828475703},10929942.560853809,11169486.625018319,11414280.612350943,11664439.5818216,11920081.114068829,12181325.366665483,12448295.130595634,12721115.887969235,12999915.871001696]
[null,"",47,"FTTC Distribution",null,null,{"$f":"OFFSET($G$19:$P$19,($C1448-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,null,{"$f":"OFFSET($G$19:$P$19,($C1449-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,null,{"$f":"OFFSET($G$19:$P$19,($C1450-1)*12,0)","v":5946471.840433632},6076796.5904647037,6209977.578770576,6346077.4035690119,6485160.0350000318,6627290.845193401,6772536.6389950681,6920965.6853670347,7072647.7494753757,7227654.1254815217]
[null,"",50,"FTTH Distribution",null,null,{"$f":"OFFSET($G$19:$P$19,($C1451-1)*12,0)","v":17416716.351413134},17798426.59334619,18188502.517182585,18587127.46784215,18994488.808489747,19410778.008600369,19836190.733954333,20270926.93860485,20715190.958861131,21169191.609331321]
[null,"",51,"FTTH Drop",null,null,{"$f":"OFFSET($G$19:$P$19,($C1452-1)*12,0)","v":8619900.0091894567},8808816.4531137142,9001873.2493328881,9199161.1391121093,9400772.8524306603,9606803.1515672635,9817348.8756405842,10032508.986125933,10252384.613369469,10477079.104121879]
[null,"",52,"Copper Feeder",null,null,{"$f":"OFFSET($G$19:$P$19,($C1453-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,null,{"$f":"OFFSET($G$19:$P$19,($C1454-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,null,{"$f":"OFFSET($G$19:$P$19,($C1455-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,null,{"$f":"OFFSET($G$19:$P$19,($C1456-1)*12,0)","v":1896850.4770236467},1886800.4401563799,1876803.651155646,1866859.827899565,1856968.6897610177,1847129.9575997237,1837343.3537543647,1827608.6020347492,1817925.4277140175,1808293.5575208878]
[null,"",56,"FTTH Fiber Cable 4",null,null,{"$f":"OFFSET($G$19:$P$19,($C1457-1)*12,0)","v":1054526.2595726773},1048939.0886730312,1043381.520145425,1037853.3971483292,1032354.5636712038,1026884.8645300956,1021444.145363259,1016032.2526267989,1010649.033590339,1005294.3363327102]
[null,"",57,"FTTH Fiber Cable 8",null,null,{"$f":"OFFSET($G$19:$P$19,($C1458-1)*12,0)","v":116282.74520105185},115666.64715302261,115053.81336233551,114444.22653405507,113837.86946487908,113234.7250426533,112634.77624588826,112038.00614327917,111444.39789322783,110853.93474336759]
[null,"",58,"FTTH Fiber Cable 12",null,null,{"$f":"OFFSET($G$19:$P$19,($C1459-1)*12,0)","v":912587.61823356303},907752.47739407548,902942.95446400344,898158.91371259885,893400.22012825299,888666.73941468517,883958.33798715379,879274.88296868629,874616.24218632851,869982.28416741535]
[null,"",59,"FTTH Fiber Cable 24",null,null,{"$f":"OFFSET($G$19:$P$19,($C1460-1)*12,0)","v":401397.86554865271},399271.14897501114,397155.70033220021,395051.45991961542,392958.36835296254,390876.3665625815,388805.39579177974,386745.39759517385,384696.31383704016,382658.08668967406]
[null,"",60,"FTTH Fiber Cable 48",null,null,{"$f":"OFFSET($G$19:$P$19,($C1461-1)*12,0)","v":226431.89931871044},225232.20067949611,224038.85837447879,222851.83872604719,221671.1082350233,220496.63357971702,219328.3816149857,218166.31937129886,217010.41405380759,215860.63304141921]
[null,"",61,"FTTH Fiber Cable 96",null,null,{"$f":"OFFSET($G$19:$P$19,($C1462-1)*12,0)","v":192430.56692210346},191411.01671749761,190396.86837100779,189388.09326210027,188384.66292188072,187386.54903229084,186393.72342530914,185406.1580821563,184423.82513250396,183446.69685368874]
[null,"",62,"FTTH Fiber Cable 192",null,null,{"$f":"OFFSET($G$19:$P$19,($C1463-1)*12,0)","v":47221.41291619547},46971.220849672194,46722.354369705645,46474.806452972734,46228.570113361842,45983.63840177573,45740.004405935397,45497.661250184974,45256.602095297734,45016.820138283045]
[null,"",63,"FTTC Fiber Cable 12",null,null,{"$f":"OFFSET($G$19:$P$19,($C1464-1)*12,0)","v":851052.55739915464},846543.44627972471,842058.22567435366,837596.76900451025,833158.95036231156,828744.64450696914,824353.72686125466,819986.0735079844,815641.56118652225,811320.06728930038]
[null,"",64,"FTTC Fiber Cable 24",null,null,{"$f":"OFFSET($G$19:$P$19,($C1465-1)*12,0)","v":404981.59020867787},402835.88607360655,400701.55047070212,398578.52316634625,396466.7442460552,394366.15411278844,392276.69348526723,390198.30339630123,388130.92519112438,386074.50052574015]
[null,"",65,"FTTC Fiber Cable 48",null,null,{"$f":"OFFSET($G$19:$P$19,($C1466-1)*12,0)","v":134701.190126759},133987.50607878761,133277.60332569457,132571.46183313688,131869.06167291917,131170.38302243099,130475.40616408765,129784.11148477363,129096.47947528909,128412.49072979936]
[null,"",66,"FTTC Fiber Cable 96",null,null,{"$f":"OFFSET($G$19:$P$19,($C1467-1)*12,0)","v":699543.68350667006},695837.30817837478,692150.57024856936,688483.36567290185,684835.59095827618,681207.14315993059,677597.91987853358,674007.81925729313,670436.73997908307,666884.58126358304]
[null,"",67,"FTTC Fiber Cable 192",null,null,{"$f":"OFFSET($G$19:$P$19,($C1468-1)*12,0)","v":1215199.3430641373},1208760.8818639503,1202356.5334065512,1195986.116953223,1189649.4527228512,1183346.361886852,1177076.6665641242,1170840.1898160302,1164636.7556414015,1158466.1889715733]
[null,"",68,"Copper Cable 2",null,null,{"$f":"OFFSET($G$19:$P$19,($C1469-1)*12,0)","v":612327.39408712625},625747.35414293024,639461.43027068942,653476.06841088505,667797.85577526048,682433.52394296695,697389.95202456473,712674.1698953677,728293.36149965262,744254.86822728056]
[null,"",69,"Copper Cable 4",null,null,{"$f":"OFFSET($G$19:$P$19,($C1470-1)*12,0)","v":1163896.3092199676},1189404.6273675095,1215471.9938508542,1242110.6609494328,1269333.1494674918,1297152.2546191681,1325581.052042542,1354632.9039454972,1384321.465386274,1414660.6906916713]
[null,"",70,"Copper Cable 10",null,null,{"$f":"OFFSET($G$19:$P$19,($C1471-1)*12,0)","v":1430765.8655721117},1462122.9809822605,1494167.3288114271,1526913.9706617894,1560378.2982303433,1594576.0405433634,1629523.2713494203,1665236.4166744207,1701732.2625422303,1739027.9628645]
[null,"",71,"Copper Cable 20",null,null,{"$f":"OFFSET($G$19:$P$19,($C1472-1)*12,0)","v":664169.36445271038},678725.50946159405,693600.67152977013,708801.84233560215,724336.16678927944,740210.94639109378,756433.64266331692,773011.88065729395,789953.45253739634,807266.32124352513]
[null,"",72,"Copper Cable 50",null,null,{"$f":"OFFSET($G$19:$P$19,($C1473-1)*12,0)","v":639240.78494455153},653250.58735227492,667567.43300274189,682198.05115238123,697149.31853812502,712428.26260963827,728042.06483238656,743998.06406309479,760303.75999918359,776966.81670380489]
[null,"",73,"Copper Cable 100",null,null,{"$f":"OFFSET($G$19:$P$19,($C1474-1)*12,0)","v":1031771.4571988698},1054384.0854693558,1077492.2992241383,1101106.9598708036,1125239.1668589686,1149900.2628972833,1175101.8392847744,1200855.7413590292,1227174.0740637854,1254069.2076385394]
[null,"",74,"Copper Cable 200",null,null,{"$f":"OFFSET($G$19:$P$19,($C1475-1)*12,0)","v":529195.39113261283},540793.40402456059,552645.6026204956,564757.55773437617,577134.962271875,589783.63390617818,602709.51781242981,615918.68946210598,629417.35747862887,643211.86655556737]
[null,"",75,"Copper Cable 400",null,null,{"$f":"OFFSET($G$19:$P$19,($C1476-1)*12,0)","v":5941.1151696090947},6071.3225211549916,6204.3835380335058,6340.360762072989,6479.3181057882048,6621.3208824207231,6766.4358366376891,6914.7311759033992,7066.2766025384262,7221.143346481349]
[null,"",76,"Copper Cable 1000",null,null,{"$f":"OFFSET($G$19:$P$19,($C1477-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,null,{"$f":"OFFSET($G$19:$P$19,($C1478-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,null,{"$f":"OFFSET($G$19:$P$19,($C1479-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,null,{"$f":"OFFSET($G$19:$P$19,($C1480-1)*12,0)","v":1167444.5576234215},1180314.6851691999,1193326.6954125015,1206482.1524947684,1219782.6378008311,1233229.7501490016,1246825.1059832661,1260570.3395675917,1274467.1031823764,1288517.0673230693]
[null,"",80,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1481-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1482-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,null,{"$f":"OFFSET($G$19:$P$19,($C1483-1)*12,0)","v":3787262.144484242},3870264.9746542173,3955086.9209966124,4041767.851834496,4130348.5092576635,4220870.528272382,4313376.4563708333,4407909.7735294402,4504514.912645489,4603237.2804216314]
[null,"",83,"Aerial Copper Cable 4",null,null,{"$f":"OFFSET($G$19:$P$19,($C1484-1)*12,0)","v":4224636.6430372829},4317225.1104932725,4411842.7759679779,4508534.1120043891,4607344.5658197543,4708320.580666854,4811509.6176634226,4916960.1781000057,5024721.82623671,5134845.2125995765]
[null,"",84,"Aerial Copper Cable 20",null,null,{"$f":"OFFSET($G$19:$P$19,($C1485-1)*12,0)","v":13799118.847726112},14101544.683202336,14410598.578554902,14726425.79643194,15049174.783103537,15378997.238234995,15716048.186189266,16060486.048892075,16412472.720293984,16772173.642464356]
[null,"",85,"Poles",null,null,{"$f":"OFFSET($G$19:$P$19,($C1486-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,null,{"$f":"OFFSET($G$19:$P$19,($C1487-1)*12,0)","v":12405.345772084522},12677.225237787674,12955.063299504925,13238.99054770351,13529.140434912491,13825.649338448591,14128.656624516756,14438.304713715603,14754.739147978433,15078.108658981404]
[null,"",87,"WDM Transmission Regional",null,null,{"$f":"OFFSET($G$19:$P$19,($C1488-1)*12,0)","v":2005.4435659058868},1940.3473087456421,1877.3640617784104,1816.4252371579703,1757.4644733845046,1700.4175630378882,1645.2223828567342,1591.8188260870602,1623.1943422603288,1570.5058108445355]
[null,"",88,"Core Trench National",null,null,{"$f":"OFFSET($G$19:$P$19,($C1489-1)*12,0)","v":20963.96683582713},21423.419736782867,21892.942152246527,22372.75476887,22863.083109943393,23364.157641396276,23876.213880122108,24399.492504676808,24934.23946840331,25480.706115035511]
[null,"",89,"WDM Transmission National",null,null,{"$f":"OFFSET($G$19:$P$19,($C1490-1)*12,0)","v":3389.0270516586666},3279.0199787953898,3172.5837113271368,3069.602341695992,2969.9637246778807,2873.5593552580426,2780.2842504706341,2690.0368350738008,2743.05875744484,2654.0196733658868]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,null,{"$f":"OFFSET($G$19:$P$19,($C1491-1)*12,0)","v":245714.55868288441},248423.3620170154,251162.02770664671,253930.88495998064,256730.26661447246,259560.50917683981,262421.95286351349,265314.94164153398,268239.82326989883,271196.94934136595]
[null,"",91,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1492-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,null,{"$f":"OFFSET($G$19:$P$19,($C1493-1)*12,0)","v":9406613.8487454038},9612772.1609971914,9823448.7037614565,10038742.500001382,10258754.742898608,10483588.843416411,10713350.478905324,10948147.642773975,11188090.695248559,11433292.415244749]
[null,"",93,"[REA] FTTC Drop",null,null,{"$f":"OFFSET($G$19:$P$19,($C1494-1)*12,0)","v":2733867.1037796298},2793783.3964114422,2855012.8333865833,2917584.1939901304,2981526.8882430387,3046870.9707255452,3113647.1547035361,3181886.8265645076,3251622.0605699117,3322885.6339308168]
[null,"",94,"[REA] Copper Feeder",null,null,{"$f":"OFFSET($G$19:$P$19,($C1495-1)*12,0)","v":2882300.8817678634},2945470.2958356417,3010024.150680894,3075992.7881438057,3143407.2150458917,3212299.1177639333,3282700.877123327,3354645.58361784,3428167.052962923,3503299.8419898981]
[null,"",95,"[REA] Copper Distribution",null,null,{"$f":"OFFSET($G$19:$P$19,($C1496-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,null,{"$f":"OFFSET($G$19:$P$19,($C1497-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1498-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,null,{"$f":"OFFSET($G$19:$P$19,($C1499-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,null,{"$f":"OFFSET($G$19:$P$19,($C1500-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,null,{"$f":"OFFSET($G$19:$P$19,($C1501-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,null,{"$f":"OFFSET($G$19:$P$19,($C1502-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,null,{"$f":"OFFSET($G$19:$P$19,($C1503-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,null,{"$f":"OFFSET($G$19:$P$19,($C1504-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,null,{"$f":"OFFSET($G$19:$P$19,($C1505-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,null,{"$f":"OFFSET($G$19:$P$19,($C1506-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,null,{"$f":"OFFSET($G$19:$P$19,($C1507-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,null,{"$f":"OFFSET($G$19:$P$19,($C1508-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,null,{"$f":"OFFSET($G$19:$P$19,($C1509-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,null,{"$f":"OFFSET($G$19:$P$19,($C1510-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,null,{"$f":"OFFSET($G$19:$P$19,($C1511-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,null,{"$f":"OFFSET($G$19:$P$19,($C1512-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,null,{"$f":"OFFSET($G$19:$P$19,($C1513-1)*12,0)","v":5853134.2084457856},5981413.3415322704,6112503.8805082142,6246467.4410307016,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,null,{"$f":"OFFSET($G$19:$P$19,($C1514-1)*12,0)","v":0},0,0,82.751543260262082,84.565152149611961,86.418508662679059,88.312483920905549,90.247968137505467,94.713533171710822,96.789304800062268]
[null,"",114,"SVO NTE",null,null,{"$f":"OFFSET($G$19:$P$19,($C1515-1)*12,0)","v":0},0,0,226.95815117613671,225.75566430947239,224.55954854980291,223.36977014124668,222.18629550676999,229.16907114016132,227.95487020988568]
[null,"Floor Box",115,"Floor Box",null,null,{"$f":"OFFSET($G$19:$P$19,($C1516-1)*12,0)","v":15382227.682503048},15384387.888773901,15386548.398413757,15388709.211465223,15390870.327970909,15393031.747973435,15395193.471515415,15397355.498639477,15399517.829388265,15401680.463804403]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,null,{"$f":"OFFSET($G$19:$P$19,($C1517-1)*12,0)","v":0},0,0,0,0,0,0,0,0,0,"Depreciation_Yearly"]

{"sheet":"Market_Demand","index":21,"n_rows":8716,"n_cols":20,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"Market Demand"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[]
[null,null,"Per Service Demand (NGA)"]
[null,null,1,"Gbit",null,null,0,3.0000000000000001E-3,7.0000000000000001E-3,1.2E-2,2.1000000000000001E-2,3.1E-2,4.2999999999999997E-2,5.8000000000000003E-2,7.1999999999999995E-2,8.1000000000000003E-2,"Demand_1G"]
[null,null,500,"Mbps",null,null,0,5.0000000000000001E-3,1.0999999999999999E-2,1.7999999999999999E-2,3.4000000000000002E-2,4.4999999999999998E-2,5.5E-2,7.0000000000000007E-2,8.1000000000000003E-2,0.09,"Demand_500"]
[null,null,300,"Mbps",null,null,0,5.0000000000000001E-3,1.2999999999999999E-2,2.5000000000000001E-2,3.3000000000000002E-2,4.1000000000000002E-2,4.7E-2,5.2999999999999999E-2,5.8000000000000003E-2,0.06,"Demand_300"]
[null,null,200,"Mbps",null,null,5.0000000000000001E-3,8.0000000000000002E-3,0.01,1.6E-2,2.5999999999999999E-2,3.6999999999999998E-2,4.9000000000000002E-2,6.9000000000000006E-2,8.1000000000000003E-2,0.09,"Demand_200"]
[null,null,100,"Mbps",null,null,7.0000000000000001E-3,2.5000000000000001E-2,4.3999999999999997E-2,8.1000000000000003E-2,0.13100000000000001,0.22800000000000001,0.28399999999999997,0.34499999999999997,0.38,0.42899999999999999,"Demand_100"]
[null,null,50,"Mbps",null,null,0.11799999999999999,0.19500000000000001,0.245,0.36099999999999999,0.45500000000000002,0.505,0.48299999999999998,0.39,0.32800000000000001,0.25,"Demand_50"]
[null,null,30,"Mbps",null,null,0.106,0.114,9.8000000000000004E-2,7.2999999999999995E-2,0.06,4.4999999999999998E-2,2.5000000000000001E-2,0.01,0,0,"Demand_30"]
[null,null,24,"Mbps",null,null,0.76400000000000001,0.64500000000000002,0.57199999999999995,0.41399999999999998,0.24,6.8000000000000005E-2,1.4E-2,5.0000000000000001E-3,0,0,"Demand_ADSL"]
[]
[null,null,"Per Service Demand (Copper)"]
[null,null,50,"Mbps",null,null,{"$f":"G14/SUM(G$14:G$16)","v":0.11943319838056679},0.20440251572327045,0.26775956284153007,0.4257075471698113,0.60264900662251653,0.81715210355987045,0.92528735632183901,0.96296296296296291,1,1,"Demand_Copper_50"]
[null,null,30,"Mbps",null,null,{"$f":"G15/SUM(G$14:G$16)","v":0.10728744939271255},0.11949685534591196,0.10710382513661204,8.6084905660377353E-2,7.9470198675496692E-2,7.2815533980582506E-2,4.7892720306513412E-2,2.4691358024691357E-2,0,0,"Demand_Copper_30"]
[null,null,24,"Mbps",null,null,{"$f":"G16/SUM(G$14:G$16)","v":0.77327935222672062},0.67610062893081768,0.62513661202185788,0.4882075471698113,0.31788079470198677,0.11003236245954691,2.681992337164751E-2,1.2345679012345678E-2,0,0]
[]
[null,null,"Single Play"]
[null,null,null,null,null,null,0.12,0.09,6.5000000000000002E-2,4.4999999999999998E-2,0.03,1.4999999999999999E-2,0,0,0,0,"Single_Play"]
[]
[null,null,"Acrive Subscriptions"]
[null,null,"Lines Trend",null,null,null,1,0.995,0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996]
[null,null,"Lines Evolution",null,null,null,{"$f":"Lines_Trend - (1 - Market_Share) - G24:P24","v":0.88},0.90500000000000003,0.92500000000000004,0.94,0.95,0.96,0.97,0.96499999999999997,0.96,0.95499999999999996,"Lines_Evolution"]
[null,null,"Yearly Subscriptions",null,null,null,{"$f":"IF(OR(Scenario=\"NGA\",TRUE=FALSE),(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs+CO_G.fast_Cabs+CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs)),SUM(CO_Subs))*$G$28:$P$28","v":4035270.8},4149909.1750000003,4241619.875,4310402.8999999994,4356258.25,4402113.5999999996,4447968.95,4425041.2749999994,4402113.5999999996,4379185.9249999998,"Yearly_Subscriptions"]
[]
[]
[]
[]
[]
[]
[null,null,"Per Service Peak capacity multiplier",null,null,null,"Source: Operators' data on peak traffic per service subscriber"]
[null,null,1,"Gbit",null,null,38.178610666516384]
[null,null,500,"Mbps",null,null,19.155921211879573]
[null,null,300,"Mbps",null,null,11.555474089326275]
[null,null,200,"Mbps",null,null,7.7552505280496256]
[null,null,100,"Mbps",null,null,3.9550269667729765]
[null,null,50,"Mbps",null,null,2.054915186134652]
[null,null,30,"Mbps",null,null,1.2948704738793222]
[null,null,24,"Mbps",null,null,1]
[null,null,"Capacity_Nominal",null,null,null,"Capacity"]
[]
[null,null,"Data consumption in BH per sub, 2019",null,null,null,"Avg GB per month",null,"Busy days per week",null,"Busy Hours per day",null,"Busy Hours Kbps"]
[null,null,1,"Gbit",null,null,292.7,null,7,null,12,null,{"$f":"IFERROR(G48*12/52/I48/K48/3600*8*10^6,0)","v":1786.935286935287}]
[null,null,500,"Mbps",null,null,239.9,null,7,null,12,null,{"$f":"IFERROR(G49*12/52/I49/K49/3600*8*10^6,0)","v":1464.5909645909646}]
[null,null,300,"Mbps",null,null,196.6,null,7,null,12,null,1200.2442002442001]
[null,null,200,"Mbps",null,null,161.19999999999999,null,7,null,12,null,984.12698412698398]
[null,null,100,"Mbps",null,null,132.1,null,7,null,12,null,806.47130647130643]
[null,null,50,"Mbps",null,null,73.8,null,7,null,12,null,450.54945054945051]
[null,null,30,"Mbps",null,null,63.7,null,7,null,12,null,388.88888888888891]
[null,null,24,"Mbps",null,null,53.6,null,7,null,12,null,327.2283272283272]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source: Benchmarking, EETT's data on average traffic per suscriber and operators' data on average and peak traffic per service subscriber"]
[null,null,null,null,"Yearly Increase in Usage Rate",null,"Annual Usage Rate"]
[null,null,null,null,0.15,null,1,{"$f":"G58*(1+$E$58)","v":1.1499999999999999},1.3224999999999998,1.5208749999999995,1.7490062499999994,2.0113571874999994,2.3130607656249991,2.6600198804687487,3.0590228625390607,3.5178762919199196]
[]
[null,null,"Per Service Capacity (NGA)",null,null,null,null,null,null,null,null,null,null,null,null,"Kbps"]
[null,null,1,"Gbit",null,null,{"$f":"G9:P16*M48:M55*G58:P58","v":0},6.1649267399267398,16.542553418803415,32.612462454212448,65.632580689102554,111.41911912221455,177.73146582559707,275.69043652482151,393.57186455612435,509.18359976948597]
[null,null,500,"Mbps",null,null,0,8.4213980463980462,21.306137057387051,40.094276098901084,87.093677525946262,132.5617003519917,186.3228343836328,272.70887577968074,362.89759684110368,463.70248485252125]
[null,null,300,"Mbps",null,null,0,6.90140415140415,20.635198412698408,45.635534951159933,69.274742055860784,98.978911755570792,130.48317513142928,169.21169200554496,212.95131805226131,253.33863699320733]
[null,null,200,"Mbps",null,null,4.92063492063492,9.053968253968252,13.015079365079361,23.947746031746021,44.752350396825371,73.238942668650751,111.54093025347215,180.6280166451636,243.84782247097081,311.58332871290713]
[null,null,100,"Mbps",null,null,5.6452991452991448,23.186050061050061,46.928565323565309,99.349905906593378,184.77855956578136,369.83922380265557,529.77846707871618,740.10424934324158,937.46538250143931,1217.1014380449608]
[null,null,50,"Mbps",null,null,53.164835164835161,101.03571428571426,145.9836538461538,247.36781181318671,358.54628124999988,457.63901722184045,503.35760815024014,467.40349328236579,452.06307093873937,396.24430760636454]
[null,null,30,"Mbps",null,null,41.222222222222221,50.983333333333334,50.401944444444439,43.175951388888876,40.810145833333323,35.198750781249991,22.488090776909715,10.344521757378468,0,0]
[null,null,24,"Mbps",null,null,250.002442002442,242.72161172161171,247.5384126984126,206.03678021978013,137.35785347985342,44.755767258852245,10.596586071581191,4.3521692793994182,0,0]
[null,null,null,null,null,"sum",{"$f":"SUM(G61:G68)","v":354.95543345543342},{"$f":"SUM(H61:H68)","v":448.4684065934066},562.35154456654436,738.22046886446856,988.24619079670288,1323.6314329630261,1672.2991576715785,2120.4434546175958,2602.7970553606388,3151.1537959794468,"FTTH Average Capacity"]
[null,null,null,null,null,"sum",{"$f":"SUM(G64:G68)","v":354.95543345543342},{"$f":"SUM(H64:H68)","v":426.9806776556776},503.86765567765553,619.87819536019504,766.2451905257933,980.67170173324894,1177.7616823309195,1402.8324503075489,1633.3762759111496,1924.9290743642325,"FTTC Average Capacity"]
[]
[null,null,null,null,null,"sum",{"$f":"G69*(1+Upstream_BW)+IF(SUM(INDEX(FTTH_Subs,0,G$6))=0,0,SUMPRODUCT(G8623:G8631,G8680:G8688,G8707:G8715)/SUM(INDEX(FTTH_Subs,0,G$6)))","v":390.45097680097678},493.31524725274733,618.58669902319889,812.46762437448706,1087.5545387417214,1456.5450697857798,1840.1556145245117,2333.2120556038967,2863.9212846686696,3467.1728726600545,"Capacity_FTTH_Yearly_avg",null,null,"Note: Adjusted in order to Include SVO traffic & uplink"]
[null,null,null,null,null,"sum",{"$f":"G70*(1+Upstream_BW)+IF(SUM(INDEX(FTTC_Subs,0,G$6))=0,0,SUMPRODUCT(G8617:G8620,G8701:G8704,G8713:G8716)/SUM(INDEX(FTTC_Subs,0,G$6)))","v":390.45097680097678},469.67874542124537,554.2544212454211,681.89646675791039,842.90436059152341,1078.7783054814356,1295.5827316636478,1543.1675760291271,1796.7904175514418,2117.5038569654757,"Capacity_FTTC_Yearly_avg",null,null,"Note: Adjusted in order to Include SVC traffic & uplink"]
[null,null,"Per Service Demand (Copper)",null,null,null,null,null,null,null,null,null,null,null,null,"Kbps"]
[null,null,50,"Mbps",null,null,{"$f":"G19:P21*M53:M55*G58:P58","v":53.810561907727887},105.90745732255165,159.54497688104243,291.70732525139942,474.89573675496666,740.51620909682924,964.28660565180098,1154.0826994626316,1378.241069935181,1584.9772304254582]
[null,null,30,"Mbps",null,null,41.722896986054884,53.441649196366178,55.084092289010322,50.915037015199147,54.053173289183214,56.955907413025862,43.080633672240836,25.542029030564116,0,0]
[null,null,24,"Mbps",null,null,253.03890890935423,254.42516951950913,270.53378436984985,242.96790120257091,181.93093176139527,72.420335370311065,20.299973317205346,10.746096986171402,0,0]
[null,null,null,null,null,"sum",{"$f":"SUM(G75:G77)*(1+Upstream_BW)","v":383.42960458345073},455.15170364226964,533.67913889389285,644.14928981608648,781.9678259860998,956.8816970681828,1130.433933905372,1309.4079080273038,1516.0651769286992,1743.4749534680041,"Capacity_Yearly_Copper_avg"]
[]
[]
[null,null,null,null,"Index","Co Name","BW per CO (Gbps)"]
[null,null,null,null,{"$f":"CO_Index","v":1},{"$f":"INDEX(CO_Names,E82)","v":"ΔΑΒΙΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E82-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E82-1)*6,0))","v":4.7416366622710621E-2},5.865817851565934E-2,7.0750576871978013E-2,8.8455609667836124E-2,0.11050476167354871,0.1429165499101806,0.17342670446049588,0.20550362609979886,0.23803879451721499,0.27906583330948004]
[null,null,null,null,2,"ΕΛΑΙΟΧΩΡΙΟΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E83-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E83-1)*6,0))","v":3.7108460835164836E-2},4.8216632266483525E-2,6.1796811232417571E-2,8.2481713226497916E-2,0.11158309567490061,0.15101459283538962,0.19277470217758783,0.24316736043503812,0.29693135879444765,0.35760421008615795]
[null,null,null,null,3,"ΚΑΣΤΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E84-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E84-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,"ΚΕΡΑΣΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E85-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E85-1)*6,0))","v":0.28174942485958482},0.35173586106657506,0.42926857469937413,0.54389359291277495,0.69125272961795736,0.90325004004107956,1.109213623525146,1.3347050484075065,1.5670758159289433,1.850268422977924]
[null,null,null,null,5,"ΜΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E86-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E86-1)*6,0))","v":0.12197688515262516},0.15089603893521059,0.18200329557646516,0.22754885095711469,0.28426949560949127,0.36764764650807324,0.44613391364837712,0.52865063235817811,0.61234617430153127,0.71788674510772033]
[null,null,null,null,6,"ΝΕΣΤΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E87-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E87-1)*6,0))","v":6.803217819780219E-2},8.8397159155219798E-2,0.11329415392609887,0.15121647424857954,0.20456900873731781,0.27686008686488106,0.35342028732557768,0.44580682746423655,0.54437415778982068,0.65560771849128963]
[null,null,null,null,7,"ΑΣΤΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E88-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E88-1)*6,0))","v":0.48000481284004892},0.60923072828246339,0.75912622385080886,0.98394609858021143,1.2862336616830183,1.7082462046281579,2.136489140936495,2.630037222414086,3.14833686577045,3.7543573573142157]
[null,null,null,null,8,"ΚΑΤΩ ΔΟΛΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E89-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E89-1)*6,0))","v":6.9062968776556766E-2},8.9736510051511009E-2,0.11501073201588827,0.1535076329493156,0.20766853917273168,0.28105493666586401,0.35877514016384404,0.45256147636520982,0.55262225108966634,0.66554116877146063]
[null,null,null,null,9,"ΞΗΡΟΠΗΓΑΔΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E90-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E90-1)*6,0))","v":7.0780953074481082E-2},9.1968761545329694E-2,0.11787169549887054,0.15732623078387564,0.21283442323175489,0.28804635300083581,0.36769989489428795,0.46381922453349866,0.56636907325607611,0.68209691923841242]
[null,null,null,null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E91-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E91-1)*6,0))","v":5.7037078691086686E-2},7.3019806852747254E-2,9.1949112430845539E-2,0.12051786681125627,0.15965404962819238,0.21361956154072115,0.26936183653560997,0.33487520012491589,0.40414776867073965,0.4839152860933939]
[null,null,null,null,11,"ΒΥΤΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E92-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E92-1)*6,0))","v":0.13640795325518923},0.17580756932065023,0.22317350763351645,0.29497329655737903,0.3945992104471801,0.53082049871670101,0.67323373394011654,0.84278487873522401,1.0228598226399432,1.228168015106752]
[null,null,null,null,12,"ΣΤΕΜΝΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E93-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E93-1)*6,0))","v":4.6729172903540901E-2},6.071724063186814E-2,7.7818206737118423E-2,0.10386586110003443,0.14051204640543041,0.19016652431123143,0.24275332866807359,0.30621075017745536,0.37391356292634148,0.45031641270108791]
[null,null,null,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E94-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E94-1)*6,0))","v":0.19928617855921857},0.25057727892738096,0.30860438746066843,0.39496722553857377,0.5083672421727975,0.66920576220744343,0.82873139144885044,1.0078031547107467,1.1940731290223927,1.41649389536097]
[null,null,null,null,14,"ΔΥΡΡΑΧΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E95-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E95-1)*6,0))","v":1.5118261821733821E-2},1.96438131456044E-2,2.5176478650244197E-2,3.3603660944128783E-2,4.5459779719403952E-2,6.1524463747751335E-2,7.8537841627906169E-2,9.9068183880941463E-2,0.1209720350644046,0.14569060410917548]
[null,null,null,null,15,"ΚΑΜΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E96-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E96-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,"ΠΑΡΑΔΕΙΣΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E97-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E97-1)*6,0))","v":3.0236523643467642E-2},3.7405215285347987E-2,4.5116309889377273E-2,5.6406475730214338E-2,7.0466804545451345E-2,9.1135191247071673E-2,0.11059094197480897,0.13104579055639348,0.15179285447474578,0.17795502413937858]
[null,null,null,null,17,"ΔΑΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E98-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E98-1)*6,0))","v":2.8174942485958483E-2},3.6608924498626377E-2,4.6919801120909634E-2,6.2625004486785471E-2,8.4720498567980099E-2,0.11465922789353658,0.14636597757927966,0.1846270699599363,0.22544788352911768,0.27151430765800888]
[null,null,null,null,18,"ΚΑΛΛΙΑΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E99-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E99-1)*6,0))","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
[null,null,null,null,19,"ΒΟΥΤΙΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E100-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E100-1)*6,0))","v":1.0307905787545788E-2},1.339350896291209E-2,1.7165780897893768E-2,2.2911587007360533E-2,3.099530435413906E-2,4.194849800983045E-2,5.3548528382663288E-2,6.7546489009732813E-2,8.2480932998457671E-2,9.933450280171055E-2]
[null,null,null,null,20,"ΓΚΟΡΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E101-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E101-1)*6,0))","v":6.9750162495726492E-2},9.0629410649038469E-2,0.11615511740908117,0.15503507208313963,0.20973489279634097,0.28385150319985275,0.36234504205602158,0.45706457563252534,0.55812097995623022,0.67216346895824142]
[null,null,null,null,21,"ΓΟΡΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E102-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E102-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,"ΚΑΣΤΟΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E103-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E103-1)*6,0))","v":8.6930005474969471E-2},0.11258827800654764,0.14375312717084857,0.19113452333002759,0.25744263300944709,0.34760051295612326,0.44261258252208474,0.5566813776279893,0.67817362586897323,0.81580909715795757]
[null,null,null,null,23,"ΞΗΡΟΚΑΜΠΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E104-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E104-1)*6,0))","v":0.28346740915750918},0.35820353732358062,0.44391199485735644,0.57201409460293229,0.74243731218703257,0.98204736293502093,1.2227290461378477,1.4969165952881465,1.7836628733169952,2.1220330876225639]
[null,null,null,null,24,"ΑΙΓΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E105-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E105-1)*6,0))","v":4.432399488644688E-2},5.4832645134203294E-2,6.613640881510989E-2,8.2686765559064207E-2,0.10329792939049119,0.133595905350821,0.16211626721307226,0.19210121570198591,0.22251452530957055,0.26086588765886176]
[null,null,null,null,25,"ΓΥΘΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E106-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E106-1)*6,0))","v":0.88098234797558006},1.1199705305441392,1.3983115694455432,1.8162931268499367,2.3803905198225372,3.1659678522191208,3.9659737607620786,4.89164704195366,5.8651112558428347,6.9997812395063619]
[null,null,null,null,26,"ΔΙΧΟΒΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E107-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E107-1)*6,0))","v":8.2806843159951155E-2},0.10243928277010073,0.12355716685613551,0.15447682557933701,0.19298295335742927,0.24958614875618493,0.30286837518101095,0.35888676731921387,0.41570543100470153,0.48735410019988906]
[null,null,null,null,27,"ΑΓ.ΙΩΑΝΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E108-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E108-1)*6,0))","v":4.6385576043956038E-2},5.7383000721840653E-2,6.9212520853021972E-2,8.6532661631578828E-2,0.10810248424586287,0.13980966839039408,0.16965655871135468,0.20103615596719454,0.23286403811466685,0.27299918475927393]
[null,null,null,null,28,"ΒΕΛΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E109-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E109-1)*6,0))","v":9.6550717543345543E-2},0.12125989125773809,0.14912270578249387,0.1905487682229989,0.24476882094553568,0.32183700365390655,0.3980370193614387,0.48325643419105868,0.57178006179544272,0.67780212988497768]
[null,null,null,null,29,"ΝΙΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E110-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E110-1)*6,0))","v":6.3909015882783873E-2},8.3039755570054954E-2,0.10642784156694138,0.14205183944563532,0.19217088699566218,0.26008068766094883,0.33200087597251243,0.41878823186034336,0.51138178459043759,0.61587391737060537]
[null,null,null,null,30,"ΞΙΦΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E111-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E111-1)*6,0))","v":5.6006288112332103E-2},7.2771398698489018E-2,9.3267409545222807E-2,0.1244862894066589,0.16840782032415555,0.22792017252007882,0.29094700421247049,0.36700259028621496,0.44814640262495342,0.53971746522262742]
[null,null,null,null,31,"ΣΥΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E112-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E112-1)*6,0))","v":0.14156190614896216},0.18162729140164838,0.22931659644774108,0.30139687764651646,0.40056773818529945,0.53692584787859721,0.67835033458007177,0.8453000134057147,1.0220980182094379,1.2249889761980863]
[null,null,null,null,32,"ΒΡΟΝΤΑΜΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E113-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E113-1)*6,0))","v":6.7344984478632464E-2},8.7504258557692324E-2,0.11214976853290597,0.14968903511475551,0.20250265511370852,0.27406352033089232,0.34985038543340019,0.44130372819692099,0.53887542892325679,0.64898541830450895]
[null,null,null,null,33,"ΕΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E114-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E114-1)*6,0))","v":0.10479704217338218},0.13434910321955129,0.16946064712164219,0.22250183241460095,0.2953634257147853,0.39565062846604182,0.49951000436519855,0.62191923982849651,0.75147827339422069,0.90034139613505004]
[null,null,null,null,34,"ΑΡΕΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E115-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E115-1)*6,0))","v":0.17145483293284491},0.22046846739409345,0.27909736105163307,0.36784047996786201,0.49045412081230277,0.65857649210710556,0.83364106688979533,1.04118483153394,1.2612927239049654,1.513059034323047]
[null,null,null,null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E116-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E116-1)*6,0))","v":6.0129450427350427E-2},7.6995077473305862E-2,9.6979831986324774E-2,0.12714586913714526,0.1684878055959487,0.22547879875620597,0.28436992365765884,0.3536143609822564,0.42684315730541195,0.5111377691139305]
[null,null,null,null,36,"ΔΑΙΜΟΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E117-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E117-1)*6,0))","v":5.7037078691086686E-2},7.2527813067124539E-2,9.0580443221123297E-2,0.11769491838358588,0.15430844323561052,0.20527847138488126,0.25721241551898411,0.3173401629007539,0.38058551912479127,0.45426980616366253]
[null,null,null,null,37,"ΕΛΑΦΟΝΗΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E118-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E118-1)*6,0))","v":9.0365974070818061E-2},0.11741642857486266,0.15048667920486872,0.20085824609786068,0.2717255015046191,0.36774849921951369,0.46944209882134824,0.59215755365199096,0.72308284595314565,0.87083247456166257]
[null,null,null,null,38,"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E119-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E119-1)*6,0))","v":0.23227147707936507},0.29296590485723445,0.36222572448115076,0.46558409242261667,0.60243902738270327,0.79546252177679322,0.98846549695312214,1.2071792752405193,1.4354743107039414,1.7060077583067006]
[null,null,null,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E120-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E120-1)*6,0))","v":0.13434637209768008},0.1714817578979396,0.21515828496921546,0.28094023876761914,0.37050398904466531,0.49450627989735768,0.6218498796427061,0.77057132587847432,0.92748132234294622,1.1090532034773091]
[null,null,null,null,40,"ΑΡΤΕΜΗΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E121-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E121-1)*6,0))","v":3.9857235711843707E-2},4.9306874694322343E-2,5.9471499399633684E-2,7.4353990735282538E-2,9.2888060537185874E-2,0.12013275209841266,0.14577896896679365,0.17274217846070047,0.20009058089852857,0.23457707727463536]
[null,null,null,null,41,"ΑΣΠΡΟΧΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E122-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E122-1)*6,0))","v":0.24910772319902319},0.31755863083466118,0.39782060094632166,0.51859393599757253,0.6825817351549518,0.91003572576350211,1.143014026751102,1.4143291084840355,1.700297763253688,2.031948719451345]
[null,null,null,null,42,"ΘΑΛΑΜΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E123-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E123-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,43,"ΚΑΛΑΜΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E124-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E124-1)*6,0))","v":9.8323677338803428},12.276114363052541,14.984295036955311,18.988539367117859,24.138144547698122,31.544800859546932,38.743192468298815,46.627516578458589,54.753726548455177,64.653653106843493]
[null,null,null,null,44,"ΕΛΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E125-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E125-1)*6,0))","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
[null,null,null,null,45,"ΣΙΔΗΡΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E126-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E126-1)*6,0))","v":3.9857235711843707E-2},5.1317631905128204E-2,6.5065190952411464E-2,8.5891258222283259E-2,0.11473532144599854,0.15422242490923666,0.19543312442604724,0.24440711320292785,0.29638847034718718,0.35573686481353767]
[null,null,null,null,46,"ΚΟΠΑΝΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E127-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E127-1)*6,0))","v":0.16080333028571431},0.20705632881556776,0.2625495345960317,0.34661991115678109,0.46307399303121277,0.62248283270492399,0.78887230148854393,0.98663465134634232,1.1965513391218763,1.4361920596277125]
[null,null,null,null,47,"ΜΑΡΑΘΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E128-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E128-1)*6,0))","v":9.9986686139194134E-2},0.1281629721393315,0.1616284714401251,0.21217796914231146,0.28159620335724844,0.37716263100931746,0.47610539820908082,0.59268472372565673,0.71606050822557132,0.8578520965575499]
[null,null,null,null,48,"ΠΥΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E129-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E129-1)*6,0))","v":0.12987961292307693},0.16621267986794874,0.20920746383707264,0.27408030660175248,0.36288313222227231,0.48539499976973549,0.61185140975292795,0.76036100371066473,0.91735072552109465,1.0982316000129426]
[null,null,null,null,49,"ΖΕΡΜΠΙΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E130-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E130-1)*6,0))","v":3.5390476537240541E-2},4.3781104254441386E-2,5.28065899841575E-2,6.6021215911500869E-2,8.247819168388057E-2,0.10666959884600435,0.12944167072051507,0.1533831412194151,0.17766663648748657,0.20828826689040902]
[null,null,null,null,50,"ΠΟΛΙΧΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E131-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E131-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,51,"ΑΝΔΡΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E132-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E132-1)*6,0))","v":0.12953601606349205},0.16403355580242673,0.20381517522797615,0.26337489909391432,0.34302412420180989,0.45462157291043531,0.56727936740046114,0.69635562733104495,0.83162126486077703,0.99051680321049818]
[null,null,null,null,52,"ΒΕΛΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E133-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E133-1)*6,0))","v":6.7688581338217341E-2},8.4870399937774718E-2,0.10415290182950243,0.13277864278668769,0.17006768755456605,0.22323932610045411,0.27556939610148345,0.33377069694886879,0.3941046222862532,0.4666900853595809]
[null,null,null,null,53,"ΒΛΑΧΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E134-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E134-1)*6,0))","v":7.8683680844932838E-2},0.10050444465013737,0.12621203160808911,0.16495009288192594,0.21777165869460374,0.29083172454940004,0.36596667524795168,0.45385103936166526,0.54662435899452466,0.65384972467733649]
[null,null,null,null,54,"ΚΡΕΜΜΥΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E135-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E135-1)*6,0))","v":5.8755062989010988E-2},7.4695891458470692E-2,9.3262884633272272E-2,0.12114530555366722,0.15877707428690568,0.21118191943865647,0.26455246316030284,0.32631073230067381,0.39125900439390332,0.46695875490064931]
[null,null,null,null,55,"ΠΕΤΑΛΙΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E136-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E136-1)*6,0))","v":0.25838483840781434},0.33089625095073266,0.41684024517109269,0.54657857759377182,0.72442256922823833,0.96954873959627974,1.2229018440780013,1.5208645239601741,1.8359973408982522,2.1986858065721835]
[null,null,null,null,56,"ΧΑΤΖΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E137-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E137-1)*6,0))","v":8.0058068283272277E-2},0.10192659826451465,0.1274891773264194,0.16591844405086109,0.21795326556469657,0.29025970402393048,0.36412647219393113,0.44989655820887214,0.54020624097629921,0.64518244858109652]
[null,null,null,null,57,"ΚΑΛΛΙΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E138-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E138-1)*6,0))","v":8.6242811755799745E-2},0.10979157536900185,0.13731258700960008,0.17868350115000078,0.23469110682323854,0.31252755407997146,0.39202970365252882,0.48432530823239467,0.58149923571591344,0.69447167898221618]
[null,null,null,null,58,"ΠΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E139-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E139-1)*6,0))","v":0.50027702755555548},0.64085488134642854,0.80758391011527753,1.0593215644034371,1.4045982578824359,1.8803209725326702,2.3722754637603667,2.9511897027289384,3.56358743854492,4.2680818885913618]
[null,null,null,null,59,"ΑΓΡΙΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E140-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E140-1)*6,0))","v":7.5591309108669111E-2},9.6272481619688655E-2,0.12046722376927653,0.15684924789812194,0.20614889069593514,0.2746206142091292,0.34461975976940235,0.42596316343084883,0.51163562277066188,0.61116003473693992]
[null,null,null,null,60,"ΒΑΣΙΛΙΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E141-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E141-1)*6,0))","v":9.8955895560439544E-2},0.12857768604395606,0.16479149661978021,0.21995123527066113,0.29755492179973497,0.40270558089437236,0.51406587247356761,0.64844629449343494,0.79181695678519382,0.95361122689642142]
[null,null,null,null,61,"ΚΟΡΩΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E142-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E142-1)*6,0))","v":0.24498456088400489},0.30873587971597988,0.3813140967621641,0.48954592531277591,0.63253195099598081,0.83450603937495826,1.0360204325852804,1.2638028593882187,1.5013451976002337,1.7834076249125523]
[null,null,null,null,62,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E143-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E143-1)*6,0))","v":2.9205733064713062E-2},3.61300374915293E-2,4.3578253870421232E-2,5.4483527693957035E-2,6.8064527117765519E-2,8.8028309727285148E-2,0.10682079622566776,0.12657832042378914,0.14661809807219764,0.17188837558917247]
[null,null,null,null,63,"ΑΜΑΡΥΛΛΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E144-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E144-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E145-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E145-1)*6,0))","v":0.30167804271550669},0.38629334722866299,0.48655623066446879,0.63789776749830285,0.84530614074591481,1.1312261874882807,1.4266762354301854,1.774064060889466,2.1414394341944725,2.5643333619398354]
[null,null,null,null,65,{"$f":"INDEX(CO_Names,E146)","v":"ΚΟΡΙΝΘΟΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E146-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E146-1)*6,0))","v":5.2505036113162395},6.5690655171886903,8.0394665346099341,10.217930367502051,13.03754416336866,17.075494389714134,21.024694176280395,25.383772103631486,29.889748290774399,35.34444068629616]
[null,null,null,null,66,"ΠΕΡΙΓΙΑΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E147-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E147-1)*6,0))","v":1.0713350081855924},1.3366934261798535,1.6301512955724813,2.0637572799628328,2.6201807888760187,3.4216559120032541,4.1989313033825812,5.0480212664880648,5.9222774518700581,6.989693966051326]
[null,null,null,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E148-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E148-1)*6,0))","v":0.12884882234432235},0.16393212346872713,0.20487256204172768,0.26638872482199483,0.34955722434018005,0.465243281844537,0.58325418627415992,0.72006106620694665,0.8640270243942173,1.0315850576932855]
[null,null,null,null,68,"ZEMENO",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E149-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E149-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,69,"ΠΑΝΑΡΙΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E150-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E150-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,70,"ΡΙΖΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E151-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E151-1)*6,0))","v":1.649264926007326E-2},2.1429614340659348E-2,2.7465249436630031E-2,3.6658539211776857E-2,4.9592486966622495E-2,6.7117596815728722E-2,8.5677645412261264E-2,0.10807438241557249,0.13196949279753228,0.1589352044827369]
[null,null,null,null,71,"ΤΡΙΚΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E152-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E152-1)*6,0))","v":3.9513638852258851E-2},5.0101104376694142E-2,6.2350733405815012E-2,8.0709010681626295E-2,0.10533510854145715,0.13976852226788419,0.17463168841045706,0.21470941834884255,0.25675906314633384,0.30602409396056773]
[null,null,null,null,72,"ΠΥΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E153-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E153-1)*6,0))","v":4.432399488644688E-2},5.4832645134203294E-2,6.613640881510989E-2,8.2686765559064207E-2,0.10329792939049119,0.133595905350821,0.16211626721307226,0.19210121570198591,0.22251452530957055,0.26086588765886176]
[null,null,null,null,73,"ΗΡΑΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E154-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E154-1)*6,0))","v":5.5662691252747247E-2},7.1105659452747258E-2,8.9303297502793019E-2,0.11672656721465072,0.15412683636551769,0.20585049191035074,0.25905261857300466,0.32129464405354702,0.38700363714301678,0.4629370822599026]
[null,null,null,null,74,"ΛΕΟΝΤΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E155-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E155-1)*6,0))","v":2.370818331135531E-2},2.932908925782967E-2,3.5375288435989007E-2,4.4227804833918062E-2,5.5252380836774355E-2,7.1458274955090301E-2,8.6713352230247939E-2,0.10275181304989943,0.1190193972586075,0.13953291665474002]
[null,null,null,null,75,"ΓΚΟΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E156-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E156-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,76,"ΚΑΛΙΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E157-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E157-1)*6,0))","v":5.3601110095238089E-2},6.7785226635439552E-2,8.4084920614880945E-2,0.10846214316839113,0.14095524541740925,0.18658110949641954,0.2324958420052208,0.28491355856791079,0.33977408157034911,0.40440216439991078]
[null,null,null,null,77,"ΧΑΝΙΑ ΑΓ.ΒΑΣΙΛ.",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E158-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E158-1)*6,0))","v":0.10582783275213675},0.13091825349871791,0.15790708461282046,0.19742266505575021,0.24663381590907973,0.31897316936475084,0.38706829691183142,0.4586602669473771,0.53127499066161021,0.62284258448782492]
[null,null,null,null,78,"ΙΡΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E159-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E159-1)*6,0))","v":7.7652890266178262E-2},9.867309996822346E-2,0.12312678430857753,0.15983598575351948,0.209326521866608,0.27829578459257709,0.34846240139305951,0.42956135323653,0.51481401614873057,0.61427079446743404]
[null,null,null,null,79,"Ν.ΤΙΡΥΝΘΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E160-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E160-1)*6,0))","v":0.13950032499145298},0.18125882129807694,0.23231023481816235,0.31007014416627926,0.41946978559268194,0.5677030063997055,0.72469008411204316,0.91412915126505068,1.1162419599124604,1.3443269379164828]
[null,null,null,null,80,"ΑΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E161-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E161-1)*6,0))","v":3.552791528107448},4.4487187276271056,5.4502918485046079,6.9353395400280977,8.862288213212711,11.61720114242374,14.3181943371559,17.308437054887101,20.402921155658571,24.13978371480772]
[null,null,null,null,81,"ΑΧΛΑΔΟΚΑΜΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E162-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E162-1)*6,0))","v":6.2534628444444434E-2},7.9264588198351651E-2,9.8604886584722204E-2,0.12758243057914612,0.16642333650887364,0.2207605378758796,0.27573515242527874,0.33887949150627467,0.40511088304108384,0.48275846336813005]
[null,null,null,null,82,"ΚΟΥΤΣΟΠΟΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E163-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E163-1)*6,0))","v":0.24601535146275944},0.30936932648507326,0.38106693207278691,0.48778676670424581,0.62796169834638582,0.82673323808277954,1.0239435074431706,1.2453985418371332,1.4757865850298058,1.7508062561631088]
[null,null,null,null,83,"ΛΥΡΚΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E164-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E164-1)*6,0))","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[null,null,null,null,84,"ΜΥΛΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E165-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E165-1)*6,0))","v":0.33844290669108668},0.42334662108347071,0.51796766337112321,0.65812458018993802,0.83941480731842388,1.0991517940968585,1.3530199027777905,1.6330210173732302,1.9223741667069369,2.2728705330284531]
[null,null,null,null,85,"ΔΙΔΥΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E166-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E166-1)*6,0))","v":0.16630088003907201},0.2125524239656594,0.2671225512568528,0.34938868383908556,0.46170866148839995,0.61693084575945656,0.77675736800508643,0.96395519043006317,1.1616588563570818,1.3899225500528574]
[null,null,null,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E167-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E167-1)*6,0))","v":0.18382431987789985},0.23129987478099817,0.2851169956777167,0.3652638467775971,0.47070615707281105,0.62006394675452026,0.76848155533710694,0.93545435226215434,1.1092806635571424,1.3164716297379604]
[null,null,null,null,87,"ΑΡΑΧΝΑΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E168-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E168-1)*6,0))","v":4.7072769763125764E-2},6.1163690930631877E-2,7.8390399433714897E-2,0.10462958066694644,0.14154522321723503,0.19156480757822575,0.24453827961416233,0.30846229981111317,0.37666292735962342,0.45362756279447819]
[null,null,null,null,88,"ΝΕΑ ΕΠΙΔΑΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E169-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E169-1)*6,0))","v":0.1621777177240537},0.20672441762902932,0.25894707704491748,0.33752383749663056,0.44419735102340518,0.5921730124934167,0.74371677133177039,0.92016395052479794,1.1061286792441827,1.3218322029124299]
[null,null,null,null,89,"ΗΛΙΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E170-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E170-1)*6,0))","v":5.8411466129426125E-2},7.5896550789835177E-2,9.7272758421398028E-2,0.12983232637504302,0.17564005800678803,0.23770815538903925,0.30344166083509194,0.38276343772181926,0.46739195365792685,0.56289551587635978]
[null,null,null,null,90,"ΔΡΕΠΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E171-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E171-1)*6,0))","v":0.21715321525763123},0.27997470333461538,0.35555603384062873,0.47015160369611786,0.62926114279777534,0.84672410317974689,1.074208956897853,1.3452152903471599,1.6331048673260562,1.9611756002038936]
[null,null,null,null,91,"ΤΟΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E172-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E172-1)*6,0))","v":0.28965215263003657},0.37135209986497258,0.46843372170581493,0.61509516307748879,0.81658231774851853,1.093891268142908,1.3811064946010796,1.7196563972407133,2.0779939392674467,2.4896889937907991]
[null,null,null,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E173-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E173-1)*6,0))","v":7.1811743653235657E-2},9.3308112441620891E-2,0.11958827358865994,0.15961738948461171,0.2159339536671688,0.29224120280181887,0.37305474773255426,0.47057387343447188,0.57461716655592177,0.69203036951858354]
[null,null,null,null,93,"ΑΡΓΑΛΑΣΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E174-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E174-1)*6,0))","v":0.2319278802197802},0.29758912965380041,0.3757567753803876,0.49390901534952553,0.65648883818141568,0.88001373272432326,1.1118724060479175,1.3856148483080091,1.675518561157171,2.0081739448805429]
[null,null,null,null,94,"ΑΦΥΣΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E175-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E175-1)*6,0))","v":0.10995099506715506},0.14081055632527475,0.17738895664420021,0.23260752014852584,0.30830448353018525,0.41263566043990313,0.52047367589640481,0.64730616218267656,0.78144983793669143,0.93583037452603357]
[null,null,null,null,95,"ΠΡΟΜΥΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E176-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E176-1)*6,0))","v":8.8647989772893773E-2},0.11248890677719781,0.14012778874688639,0.18157480035519324,0.23727499112101724,0.31506241507428845,0.39395964634764952,0.48483829721220595,0.58025587410023627,0.69187105143618211]
[null,null,null,null,96,"ΤΡΙΚΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E177-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E177-1)*6,0))","v":7.0437356214896205E-2},9.0153285060485353E-2,0.11349103195782964,0.14870735037475041,0.1969265155884182,0.26343807973498257,0.33210785938019671,0.41277452784130308,0.49805518834711177,0.59629399890576951]
[null,null,null,null,97,"ΠΕΡΙΒΛΕΠΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E178-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E178-1)*6,0))","v":3.2985298520146519E-2},4.1832459041758245E-2,5.2074145739926726E-2,6.7425707791893774E-2,8.8028925809595968E-2,0.11682770113231329,0.14599997739852069,0.17955390453724168,0.21476559523830274,0.25600158128603429]
[null,null,null,null,98,"ΡΙΖΟΜΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E179-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E179-1)*6,0))","v":0.11373056052258852},0.14777504889079673,0.18939578257342796,0.25279117664787787,0.34198152470733428,0.46283176137512938,0.59081876315538495,0.74526292874071864,0.91003962741631639,1.0959906809122064]
[null,null,null,null,99,"ΑΓΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E180-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E180-1)*6,0))","v":0.64939806461538452},0.82015397191941386,1.0156885671436964,1.3078057200473754,1.6958826497975903,2.2420203910452701,2.7898568436133702,3.4129846279306006,4.064286355064878,4.8338017059706679]
[null,null,null,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E181-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E181-1)*6,0))","v":7.7137494976800971},9.5888065152241762,11.63838127354467,14.65529555330504,18.479297333749162,24.033529858291114,29.354774695939884,35.079099265137458,40.938254090755379,48.184139496860325]
[null,null,null,null,101,"ΚΑΝΑΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E182-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E182-1)*6,0))","v":0.21199926236385835},0.26953451787559524,0.33655935592640412,0.43721685476451078,0.5730903985032354,0.76228503777170187,0.95499344584088952,1.1780232843541043,1.4125864151511331,1.6859449145550816]
[null,null,null,null,102,"Ν.ΑΓΧΙΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E183-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E183-1)*6,0))","v":0.65283403321123323},0.82579498178571431,1.0246833987416055,1.3221934445652725,1.7189973897239847,2.2759493088704832,2.8367593163748848,3.477431735020609,4.1481245091814882,4.9378045719539303]
[null,null,null,null,103,"ΠΑΓΑΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E184-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E184-1)*6,0))","v":0.66485992329670329},0.8319017320423534,1.0182293692822038,1.2943057141761793,1.6517327153241506,2.1635072615044693,2.6641677146011005,3.2169711215572354,3.7884739579138755,4.4801192352777885]
[null,null,null,null,104,"ΠΟΡΤΑΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E185-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E185-1)*6,0))","v":0.26800555047619046},0.34008124902170334,0.42363800034940463,0.54893850780257303,0.71732678122615134,0.95248897654363485,1.1910039376303561,1.4657370106701952,1.7541904720031025,2.0916132531389238]
[null,null,null,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E186-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E186-1)*6,0))","v":0.24361017344566543},0.30652225783777476,0.37783517883688944,0.48403630928193619,0.62375089036390841,0.82165978443233734,1.0183159148734244,1.2395488023977947,1.4698588272184552,1.7443843463392243]
[null,null,null,null,106,"ΚΟΥΚΟΥΝΑΡΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E187-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E187-1)*6,0))","v":0.14568506846398047},0.18123050679844324,0.22017542978884302,0.27754528953453311,0.35044550690067194,0.45615075786857556,0.55767434360825185,0.66723491277919145,0.77951451628446822,0.91799955553191159]
[null,null,null,null,107,"ΣΚΟΠΕΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E188-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E188-1)*6,0))","v":0.58342746757509156},0.74590110886520145,0.93772351271939847,1.2269585352538039,1.6220885726451812,2.1679336700227987,2.7302805952213456,3.3893297048835649,4.0855112428585905,4.8889294637934624]
[null,null,null,null,108,"ΑΒΕΡΩΦ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E189-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E189-1)*6,0))","v":0.70128119041269843},0.87308623690810439,1.0618031836783728,1.3400345013670529,1.6945455863027905,2.207642988904738,2.7017688700268745,3.2368286138843274,3.7858906913336203,4.4611771130105176]
[null,null,null,null,109,"ΑΓ.ΣΟΦΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E190-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E190-1)*6,0))","v":0.11407415738217337},0.14111967584926741,0.17021153276446885,0.21280624934580866,0.26585203533056645,0.3438282215230431,0.41722946290496116,0.4944000280082117,0.57267304188199553,0.6713757728894737]
[null,null,null,null,110,"ΑΚΑΔΗΜΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E191-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E191-1)*6,0))","v":7.9333078909548238},9.9728030622468609,12.278625459960896,15.709715459297778,20.212052527592007,26.60060908081099,32.93304714877349,40.03611115508739,47.422683887421208,56.248104177603466]
[null,null,null,null,111,"ΓΥΡΤΩΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E192-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E192-1)*6,0))","v":0.10307905787545787},0.12897236970457876,0.15785210216782658,0.20064091202058226,0.25603214427708693,0.33534876635244104,0.41293460226762407,0.49858973201012863,0.58713794326022795,0.69431236089981474]
[null,null,null,null,112,"ΔΟΞΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E193-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E193-1)*6,0))","v":2.8518539345543343E-2},3.6178342396932232E-2,4.5052192182783876E-2,5.8356511639154611E-2,7.6224550940834523E-2,0.10118861131751195,0.12649326497399188,0.15562050975921835,0.18619497703266552,0.22197916744187801]
[null,null,null,null,113,"ΖΑΠΠΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E194-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E194-1)*6,0))","v":6.803217819780219E-2},8.7284825379029318E-2,0.11019977136498778,0.14483415606428124,0.19248328993669803,0.25800196999080816,0.32595203111407572,0.4061623954791746,0.49110298490332871,0.58858315517189697]
[null,null,null,null,114,"Κ.ΑΙΓΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E195-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E195-1)*6,0))","v":9.3458345807081802E-2},0.11634341513424908,0.14147366252145907,0.17852034281808835,0.22570868753110104,0.29402089831420625,0.35978656159888811,0.43097198473097342,0.50400906533373879,0.59386655482495498]
[null,null,null,null,115,"ΚΑΛΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E196-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E196-1)*6,0))","v":7.5247712249084248E-2},9.6553326482280238E-2,0.12191828120879118,0.1602585825286357,0.21301791463838191,0.28555263812902859,0.36079482250006484,0.44963297317203926,0.54371740984008632,0.65167263758315264]
[null,null,null,null,116,"ΚΑΡΥΤΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E197-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E197-1)*6,0))","v":5.0508738358974362E-2},6.562819391826924E-2,8.4112326399679471E-2,0.11226677633606662,0.1518769913352814,0.20554764024816921,0.26238778907505017,0.33097779614769074,0.40415657169244262,0.48673906372838172]
[null,null,null,null,117,"ΚΥΠΑΡΙΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E198-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E198-1)*6,0))","v":2.9205733064713062E-2},3.734932643850733E-2,4.6970173216254574E-2,6.1479530319053219E-2,8.1312334264598746E-2,0.10869970707001886,0.13693023091904494,0.17003471702279929,0.20501149912085231,0.24535760845850688]
[null,null,null,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E199-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E199-1)*6,0))","v":6.0816644146520139E-2},7.9021702881181335E-2,0.10127810729757325,0.13517836334342717,0.18287229568942046,0.24749613825799971,0.31593631745771344,0.39852428515742355,0.48663750469090028,0.58607356653009235]
[null,null,null,null,119,"ΜΕΤΑΜΟΡΦΩΣΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E200-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E200-1)*6,0))","v":7.3340749678388262},9.1079926900723898,11.040920147618085,13.883186511440615,17.473601293212017,22.700580663095685,27.691421782891183,33.037136779777576,38.499507086951901,45.279344981007149]
[null,null,null,null,120,"ΜΑΚΡΥΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E201-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E201-1)*6,0))","v":0.2116556655042735},0.26632862417051284,0.32831071418397423,0.42062007662501261,0.54207534235912391,0.71410411841325749,0.88506609006242065,1.0774230476805815,1.2776835641340538,1.5163612900731978]
[null,null,null,null,121,"ΜΟΣΧΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E202-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E202-1)*6,0))","v":6.7688581338217341E-2},8.4485361322939559E-2,0.10308176940450241,0.1305693787998152,0.16588416950819768,0.21671151641327505,0.26606115356673277,0.32004762433865502,0.3756646009024675,0.44348927497979107]
[null,null,null,null,122,"ΝΙΚΑΙΑ ΛΑΡ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E203-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E203-1)*6,0))","v":0.47347647250793645},0.60648096976016497,0.76420253427658724,1.0023289128356512,1.3288912376157709,1.778870655675487,2.2441422395893182,2.7915790826822158,3.3706503710300137,4.0368797934166691]
[null,null,null,null,123,"ΚΑΝΗΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E204-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E204-1)*6,0))","v":1.4599430563760682},1.8276389777426281,2.2383834239814093,2.8472541852839579,3.6367026073423432,4.7659372016730224,5.8722446779797126,7.0959189306505595,8.361821182301032,9.8916419445434514]
[null,null,null,null,124,"ΟΜΟΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E205-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E205-1)*6,0))","v":4.9821544639804642E-2},6.4735293320741766E-2,8.2967941006486551E-2,0.11073933720224259,0.14981063771167211,0.20275107371418055,0.25881788718287257,0.32647469688037528,0.39865784282587874,0.48011676354160104]
[null,null,null,null,125,"ΟΜΟΡΦΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E206-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E206-1)*6,0))","v":0.17111123607326004},0.21739091989395606,0.27120576345086989,0.35198012315732147,0.4608335706836475,0.6125715093110542,0.76688312528957681,0.94515895239715486,1.132536546682481,1.3512090133010928]
[null,null,null,null,126,"ΡΑΨΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E207-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E207-1)*6,0))","v":7.6622099687423673E-2},9.4788216007188633E-2,0.11432883074239925,0.14293913736179317,0.17856928879131423,0.23094485963746569,0.28024750068616366,0.33208194652358797,0.3846568925894126,0.45095420889865251]
[null,null,null,null,127,"ΣΥΚΟΥΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E208-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E208-1)*6,0))","v":0.3143911265201465},0.40015952004739014,0.50034844817742663,0.65093601734225925,0.85471389179659307,1.1379933127442825,1.4272181940849655,1.7628346749088861,2.1161346598042692,2.5270181105567264]
[null,null,null,null,128,"ΤΕΜΠΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E209-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E209-1)*6,0))","v":2.439537703052503E-2},3.0179207787042119E-2,3.6400659115293034E-2,4.5509770191422931E-2,5.6853899121898248E-2,7.3529529301614646E-2,8.9226782729675422E-2,0.10573012647163564,0.12246923486030627,0.14357734902154407]
[null,null,null,null,129,{"$f":"INDEX(CO_Names,E210)","v":"ΦΙΛΕΛΛΗΝΩΝ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E210-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E210-1)*6,0))","v":4.9495127623199018},6.2562390155355772,7.755946922171991,9.9979728269662616,12.982834141349729,17.177457988585719,21.393747496262055,26.200802403692048,31.2294722220267,37.159730853703486]
[null,null,null,null,130,"ΧΑΛΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E211-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E211-1)*6,0))","v":0.16355210516239316},0.2125103422115385,0.27236372357991451,0.36353051385012047,0.49179216241900647,0.66558283508930993,0.84963665033825753,1.071737625621094,1.308697470242195,1.5761074444538075]
[null,null,null,null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E212-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E212-1)*6,0))","v":8.2119649440781442E-2},0.10462669109125458,0.13098184086294259,0.17062349834049279,0.22438474410476711,0.2990120597196288,0.37536441356683881,0.46416824893360842,0.5577268732084234,0.66633828305142684]
[null,null,null,null,132,"ΔΟΜΕΝΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E213-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E213-1)*6,0))","v":4.0200832571428577E-2},5.2234684955357151E-2,6.6946545501785706E-2,8.9355189328706078E-2,0.12088168698114234,0.16359914223833877,0.20883926069238684,0.26343130713795793,0.32167563869398497,0.38740456092667119]
[null,null,null,null,133,"ΕΥΑΓΓΕΛΙΣΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E214-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E214-1)*6,0))","v":7.249893737240537E-2},9.2981724092170343E-2,0.11734073963601953,0.15414882599333959,0.2047525001439448,0.27436637199307384,0.34651521493135462,0.43162057610277721,0.521722494373831,0.62518343683602973]
[null,null,null,null,134,"ΛΥΚΟΥΔΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E215-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E215-1)*6,0))","v":2.8174942485958483E-2},3.485485969771062E-2,4.2040197851465191E-2,5.2560579657699731E-2,6.5662249690079666E-2,8.4921428207498609E-2,0.10305065047652655,0.12211085029118482,0.1414433416696495,0.16582172703896642]
[null,null,null,null,135,"ΜΗΛΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E216-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E216-1)*6,0))","v":4.2949607448107448E-2},5.580628734546704E-2,7.1524087074557374E-2,9.5464945864002226E-2,0.12914710147557942,0.17478540837429357,0.22311886826109706,0.28144370420722004,0.34367055416024034,0.41389376167379394]
[null,null,null,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E217-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E217-1)*6,0))","v":3.6764863975579973E-2},4.7770181967719788E-2,6.1224618535821111E-2,8.1717993659585902E-2,0.11054991886309597,0.14961630956839528,0.19098975123149908,0.24091581080138033,0.29418199436116571,0.35429305999276761]
[null,null,null,null,137,"ΑΓΙΟΚΑΜΠΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E218-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E218-1)*6,0))","v":0.16080333028571431},0.1996764220312271,0.24201949645019838,0.30427568474172528,0.38288989714248539,0.49736648036732534,0.6066309862391559,0.72360909298391218,0.84311759593265057,0.99150986068174107]
[null,null,null,null,138,"ΑΝΑΒΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E219-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E219-1)*6,0))","v":6.9750162495726506E-2},8.8575871369917583E-2,0.11044241114241451,0.14325233081981972,0.1874227965490429,0.24903651820156439,0.31163441520401797,0.38387485504471863,0.45977419924270663,0.54842581359936249]
[null,null,null,null,139,"ΚΑΛΑΜΑΚΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E220-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E220-1)*6,0))","v":7.9027277704517701E-2},0.10082254874395605,0.1264271801630189,0.16497739111988047,0.21741032949095226,0.29005407125400134,0.36458221201579022,0.45152823145858501,0.54322704963321133,0.64942727131079681]
[null,null,null,null,140,"ΜΕΛΙΒΟΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E221-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E221-1)*6,0))","v":7.7309293406593399E-2},9.9980714470375473E-2,0.12743419488142549,0.1691366910156932,0.22735159393270379,0.30663530101162068,0.38999277754972383,0.48982602327162372,0.59606919357491683,0.71665222499308612]
[null,null,null,null,141,"ΔΕΛΕΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E222-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E222-1)*6,0))","v":0.11441775424175825},0.1434057550855769,0.1759013581582875,0.22412534129444475,0.28687313169724227,0.37641492885100408,0.4644426837393032,0.56221736900177954,0.66352473070447582,0.78553523924185986]
[null,null,null,null,142,"ΒΡΥΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E223-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E223-1)*6,0))","v":3.6764863975579973E-2},4.7770181967719788E-2,6.1224618535821111E-2,8.1717993659585902E-2,0.11054991886309597,0.14961630956839528,0.19098975123149908,0.24091581080138033,0.29418199436116571,0.35429305999276761]
[null,null,null,null,143,"ΔΑΣΟΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E224-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E224-1)*6,0))","v":6.5283403321123312E-2},8.2108895427106227E-2,0.10115917802138276,0.12951913291701644,0.16678655024905933,0.21961649682494058,0.27205474631723769,0.33097052920068859,0.39227464700463294,0.46542391117564991]
[null,null,null,null,144,"ΜΕΓ.ΕΥΥΔΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E225-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E225-1)*6,0))","v":4.0200832571428577E-2},5.1464607725686826E-2,6.4804280651785715E-2,8.493666135496114E-2,0.11251465088840555,0.15054352286398065,0.18982277562288546,0.23598516191753047,0.28479559592641362,0.34100294016709148]
[null,null,null,null,145,"ΦΑΡΣΑΛΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E226-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E226-1)*6,0))","v":1.233169129050061},1.5571964312248627,1.9280985722888579,2.4821374285186733,3.2179027131340066,4.2535969435615701,5.2921398618576632,6.472924961034324,7.7069131122485963,9.165356069012601]
[null,null,null,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E227-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E227-1)*6,0))","v":4.7759963482295484E-2},6.049504603466118E-2,7.5190747769963345E-2,9.7197226965120995E-2,0.12664508698612809,0.16788747926976602,0.20954697567096212,0.25731071571478403,0.30737712505861192,0.36615768755211137]
[null,null,null,null,147,"ΕΛΛΗΝΟΠΥΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E228-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E228-1)*6,0))","v":2.3020989592185591E-2},2.9912170017170336E-2,3.8336910671962751E-2,5.1169210983105187E-2,6.9222846390910558E-2,9.3684978888621345E-2,0.11959171338794801,0.15085382545506995,0.18420741702988883,0.22184705625715356]
[null,null,null,null,148,"ΚΑΡΔΙΤΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E229-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E229-1)*6,0))","v":6.6472248455286929},8.3303305800665068,10.216444978331475,13.015161694928558,16.655518242348652,21.851556367091295,26.958008917872998,32.627565628103483,38.501073907502303,45.577242163268828]
[null,null,null,null,149,"ΚΑΣΤΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E230-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E230-1)*6,0))","v":1.9928617855921853E-2},2.589411732829671E-2,3.3187176402594623E-2,4.4295734880897032E-2,5.9924255084668851E-2,8.1100429485672226E-2,0.10352715487314902,0.13058987875215008,0.15946313713035151,0.1920467054166404]
[null,null,null,null,150,"ΜΥΡΙΝΑ ΚΑΡΔ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E231-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E231-1)*6,0))","v":0.11441775424175825},0.14342714611973442,0.17596086551523196,0.22424807818260431,0.28710554936648497,0.37677758494473629,0.4649709194356782,0.56297976192456922,0.66454917633690835,0.78682417315184816]
[null,null,null,null,151,"ΞΥΝΟΝΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E232-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E232-1)*6,0))","v":0.14259269672771671},0.17879539063722527,0.21942923993336383,0.27975434315613401,0.3583458231183892,0.47040275940180704,0.58069922662520557,0.7033880423627058,0.83057921318493866,0.98358031403053425]
[null,null,null,null,152,"ΡΑΧΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E233-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E233-1)*6,0))","v":4.1575220009768002E-2},5.2458940656913922E-2,6.4891279231227103E-2,8.3450274760704657E-2,0.10804790437364464,0.1427183804638677,0.17741785864136414,0.21678282230894433,0.25788856525953735,0.30655698587108504]
[null,null,null,null,153,"ΜΑΡΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E234-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E234-1)*6,0))","v":3.1954507941391937E-2},4.1519877785027477E-2,5.3213920783470689E-2,7.102591972281766E-2,9.6085443497831088E-2,0.13004034383047441,0.16600043798625622,0.20939411593017168,0.2556908922952188,0.30793695868530269]
[null,null,null,null,154,"ΑΝΑΒΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E235-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E235-1)*6,0))","v":8.5555618036630018E-2},0.10939066855709709,0.13753687082612939,0.17997901044384709,0.23797035959221108,0.31807207770182266,0.40060922277697714,0.49735724618924115,0.59956275639529799,0.71749485872516683]
[null,null,null,null,155,"ΚΑΡΠΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E236-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E236-1)*6,0))","v":6.1847434725274722E-2},8.0361053777472533E-2,0.10299468538736263,0.13746952204416324,0.18597182612483437,0.25169098805898277,0.32129117029597976,0.40527893405839682,0.49488559799074611,0.59600701681026325]
[null,null,null,null,156,"ΚΥΨΕΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E237-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E237-1)*6,0))","v":5.1539528937728937E-2},6.6967544814560465E-2,8.5828904489468838E-2,0.11455793503680266,0.15497652177069529,0.2097424900491523,0.26774264191331643,0.33773244504866407,0.41240466499228839,0.49667251400855278]
[null,null,null,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E238-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E238-1)*6,0))","v":4.8103560341880335E-3},5.950829704487179E-3,7.1775947551282037E-3,8.9737575025341017E-3,1.1210627995867263E-2,1.4498780425670495E-2,1.759401349599234E-2,2.0848193952153506E-2,2.4148863211891379E-2,2.8311026567628409E-2]
[null,null,null,null,158,"ΠΑΣΧΑΛΙΤΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E239-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E239-1)*6,0))","v":4.9477947780219772E-2},6.12085341032967E-2,7.3826688909890095E-2,9.2301505740350745E-2,0.11530931652892039,0.14913031294975365,0.1809669959587783,0.21443856636500749,0.24838830732231129,0.2911991304098922]
[null,null,null,null,159,"ΦΙΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E240-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E240-1)*6,0))","v":7.7996487125763111E-2},9.9012595096199627E-2,0.12340144022045173,0.15998602087963357,0.20919761033219919,0.27788078739091054,0.34760617385727305,0.42800093825623942,0.51244115241984978,0.61113727501088277]
[null,null,null,null,160,"ΑΡΓΙΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E241-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E241-1)*6,0))","v":1.1682293225885225E-2},1.4452014996611721E-2,1.7431301548168496E-2,2.1793411077582817E-2,2.7225810847106204E-2,3.5211323890914054E-2,4.2728318490267106E-2,5.0631328169515655E-2,5.8647239228879058E-2,6.8755350235669005E-2]
[null,null,null,null,161,"ΓΟΡΓΟΓΥΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E242-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E242-1)*6,0))","v":0.13606435639560438},0.17127543149780219,0.2112354097605311,0.27076683135198693,0.34917425881002201,0.46015490154686212,0.57055576498639571,0.6949162808487428,0.82444134241204636,0.9786704882055921]
[null,null,null,null,162,"ΔΙΑΛΕΚΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E243-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E243-1)*6,0))","v":0.15118261821733822},0.19100480878003664,0.23664991783855308,0.30486143984875402,0.39556370920639677,0.52312998966954205,0.65120654939980205,0.7970340364208427,0.94951116000618108,1.1295168279547207]
[null,null,null,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E244-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E244-1)*6,0))","v":0.28724697461294257},0.36403430507875462,0.45276493086852859,0.58569269602982665,0.76379621689431931,1.0130226909024422,1.2650776414889506,1.5544665369383368,1.8579570442776958,2.2138798967793556]
[null,null,null,null,164,"ΠΗΓΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E245-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E245-1)*6,0))","v":0.25357448237362634},0.3176724696326923,0.38943014905485346,0.49587427811697987,0.63418993368985699,0.83174688730167123,1.025707693814496,1.2408027362595389,1.4635369626592976,1.7321372506085255]
[null,null,null,null,165,"ΡΙΖΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E246-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E246-1)*6,0))","v":0.10273546101587303},0.12869704767907508,0.15775596832678565,0.20085908755894691,0.25685830881922384,0.33685173183530404,0.41537553689253559,0.50243732575878808,0.59258414388640623,0.70131268208633091]
[null,null,null,null,166,"ΑΓΙΟΦΥΛΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E247-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E247-1)*6,0))","v":3.7452057694749685E-2},4.8663082565247262E-2,6.2369003929014032E-2,8.3245432793409943E-2,0.11261627248670525,0.15241287610238399,0.19455965312367662,0.24541891006869587,0.2996807232277296,0.36091536017954839]
[null,null,null,null,167,"ΑΥΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E248-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E248-1)*6,0))","v":7.6278502827838823E-2},9.7550420832051302E-2,0.12268274158746945,0.16058595101881845,0.21239876236591282,0.28394499043029692,0.35769790419633057,0.44418933530837817,0.53557437302101163,0.64098314530351064]
[null,null,null,null,168,"ΘΕΟΠΕΤΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E249-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E249-1)*6,0))","v":0.11682293225885225},0.14569665684478023,0.17758592011362939,0.22468463962460516,0.28504108027940989,0.37205932406440995,0.4563361482032981,0.54824489244858754,0.64281690207258013,0.75844486740604777]
[null,null,null,null,169,"ΚΟΝΙΣΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E250-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E250-1)*6,0))","v":3.5046879677655678E-2},4.3356044989835155E-2,5.2293904644505486E-2,6.5380233232748441E-2,8.1677432541318623E-2,0.10563397167274217,0.1281849554708013,0.15189398450854696,0.17594171768663719,0.20626605070700696]
[null,null,null,null,170,"ΜΕΓ.ΚΕΡΑΣΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E251-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E251-1)*6,0))","v":2.5082570749694746E-2},3.1029326316254578E-2,3.7426029794597061E-2,4.6791735548927814E-2,5.8455417407022148E-2,7.5600783648138992E-2,9.1740213229102904E-2,0.10870843989337185,0.12591907246200504,0.14762178138834814]
[null,null,null,null,171,"ΠΑΝΑΓΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E252-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E252-1)*6,0))","v":5.1539528937728937E-2},6.5684082765109897E-2,8.2258463072802185E-2,0.10719372174722776,0.14103146161613397,0.18798312442522208,0.23604850013081419,0.2919888696812849,0.35093792704633614,0.41933647940925339]
[null,null,null,null,172,"ΣΚΕΠΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E253-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E253-1)*6,0))","v":4.9821544639804642E-2},6.1633593367902924E-2,7.4339374249542123E-2,9.2942488419103172E-2,0.11611007567148235,0.15016594012301585,0.18222371120849204,0.21592772307587557,0.25011322612316067,0.29322134659329424]
[null,null,null,null,173,"ΝΕΡΑΪΔΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E254-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E254-1)*6,0))","v":4.6729172903540901E-2},5.7808059986446884E-2,6.9725206192673986E-2,8.7173644310331269E-2,0.10890324338842482,0.14084529556365621,0.17091327396106842,0.20252531267806262,0.23458895691551623,0.27502140094267602]
[null,null,null,null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E255-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E255-1)*6,0))","v":0.19791179112087909},0.24847061221996339,0.30542300632011593,0.39007129394853196,0.50074826988693855,0.65817278773348342,0.81366805221886984,0.9873610623342709,1.1677089868027768,1.3839152863375839]
[null,null,null,null,175,"ΡΟΠΩΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E256-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E256-1)*6,0))","v":1.7179842979242979E-2},2.2065822528296707E-2,2.7895546546489614E-2,3.6713135687685909E-2,4.8869828559319504E-2,6.5562290224931374E-2,8.2908718947938373E-2,0.10342876660941216,0.12517487407490568,0.15009029774965774]
[null,null,null,null,176,"ΒΑΣΙΛΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E257-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E257-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,177,"ΧΑΙΡΩΝΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E258-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E258-1)*6,0))","v":5.6006288112332103E-2},7.2771398698489018E-2,9.3267409545222807E-2,0.1244862894066589,0.16840782032415555,0.22792017252007882,0.29094700421247049,0.36700259028621496,0.44814640262495342,0.53971746522262742]
[null,null,null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E259-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E259-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,179,"ΒΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E260-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E260-1)*6,0))","v":0.27865705312332112},0.35931174889107143,0.45637182789389485,0.60354351019306041,0.80792451504125251,1.0872250934409666,1.3794528124456178,1.7276580658565786,2.0975810688078416,2.5190702513510819]
[null,null,null,null,180,"ΕΛΕΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E261-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E261-1)*6,0))","v":0.30305243015384614},0.37654938101282054,0.45677053605779905,0.57479746304793611,0.72416572427132442,0.94134768603461816,1.1490969988683954,1.3721404740404743,1.6002606960464623,1.8828425848296906]
[null,null,null,null,181,"ΜΑΥΡΟΜΜΑΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E262-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E262-1)*6,0))","v":0.11098178564590963},0.14420344650068684,0.18481824100065627,0.24668142011258176,0.33371611021289727,0.45164549523917458,0.57653915558667468,0.72725053167145659,0.88804471195006107,1.0695014801650837]
[null,null,null,null,182,"ΝΕΟΧΩΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E263-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E263-1)*6,0))","v":3.9857235711843707E-2},5.1788234656593421E-2,6.6374352805189246E-2,8.8591469761794064E-2,0.1198485101693377,0.16220085897134445,0.20705430974629804,0.26117975750430017,0.31892627426070302,0.3840934108332808]
[null,null,null,null,183,"ΠΛΑΤΑΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E264-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E264-1)*6,0))","v":7.7996487125763111E-2},0.10134421781936816,0.12988774212739621,0.17336434168902806,0.23453113627965222,0.3174103016077171,0.40518386476215223,0.51110176684031161,0.62410572635499639,0.75163107119960992]
[null,null,null,null,184,"ΑΚΡΑΙΦΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E265-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E265-1)*6,0))","v":8.9335183492063486E-2},0.11607707767857145,0.14877010111507935,0.19856708739712464,0.26862597106920522,0.36355364941853058,0.46408724598308188,0.58540290475101753,0.71483475265329999,0.86089902428149145]
[null,null,null,null,185,"ΚΟΚΚΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E266-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E266-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,186,"ΔΙΣΤΟΜΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E267-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E267-1)*6,0))","v":0.13194119408058608},0.16322275760879121,0.19687117042637359,0.24613734864093531,0.30749151074378767,0.39768083453267644,0.48257865589007548,0.57183617697335321,0.66236881952616355,0.77653101442637928]
[null,null,null,null,187,"ΟΡΧΟΜΕΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E268-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E268-1)*6,0))","v":0.56693481831501835},0.71942321046336999,0.89621452704387961,1.1613340904363658,1.5176455157372843,2.0152292350862782,2.5199393254645757,3.1013305926896337,3.7117725808069788,4.425805856553481]
[null,null,null,null,188,"ΠΑΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E269-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E269-1)*6,0))","v":0.13468996895726493},0.16856981583397435,0.20638782262553418,0.26243426689347676,0.33504759178536792,0.4389675564484013,0.54070182625791385,0.65312718663415659,0.76939272248431945,0.9100017297025329]
[null,null,null,null,189,"ΣΧΗΜΑΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E270-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E270-1)*6,0))","v":0.65558280808791214},0.82066043327371807,1.0050414460379884,1.278349287619619,1.632668812836648,2.1395345448574452,2.6360469955189556,3.185150212514483,3.7531700522477003,4.4396976713358054]
[null,null,null,null,190,"ΑΓ.ΤΡΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E271-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E271-1)*6,0))","v":3.1267314222222217E-2},4.062697718750001E-2,5.2069535390277762E-2,6.9498480588993605E-2,9.4019089874221806E-2,0.12724377729648573,0.16243053609407865,0.2048910166628562,0.25019216342865497,0.30131465849852207]
[null,null,null,null,191,"ΚΑΡΠΕΝΗΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E272-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E272-1)*6,0))","v":1.1613573853968251},1.4684660000929488,1.8212448730863093,2.348785733100212,3.0517061406847739,4.0389641448184355,5.0321275531493663,6.1655031730768375,7.3515273110332373,8.749157556231518]
[null,null,null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E273-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E273-1)*6,0))","v":1.7867036698412695E-2},2.2103081759523809E-2,2.665963766190476E-2,3.3331099295126655E-2,4.1639475413221258E-2,5.3852613009633267E-2,6.5349192985114407E-2,7.7436148965141602E-2,8.9695777644167973E-2,0.10515524153690552]
[null,null,null,null,193,{"$f":"INDEX(CO_Names,E274)","v":"ΦΟΥΡΝΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E274-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E274-1)*6,0))","v":7.0780953074481082E-2},8.7562208508882772E-2,0.105613179968315,0.13204243182300174,0.16495638336776114,0.21333919769200871,0.25888334144103015,0.3067662824388302,0.35533327297497314,0.41657653378081805]
[null,null,null,null,194,"ΑΘ.ΔΙΑΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E275-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E275-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,195,"ΔΕΣΦΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E276-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E276-1)*6,0))","v":0.17592159210744809},0.22477494888699637,0.2823703511212759,0.36917725216654745,0.48761618251877481,0.65136824801678017,0.81986893044269671,1.0170874721762153,1.2253232672673524,1.4658786118379385]
[null,null,null,null,196,"ΚΑΛΟΣΚΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E277-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E277-1)*6,0))","v":4.6041979184371182E-2},5.6957941457234422E-2,6.8699835513369958E-2,8.5891678952826386E-2,0.10730172510330092,0.13877404121713185,0.16839984346164094,0.19954699925632641,0.23113911931381748,0.27097696857587189]
[null,null,null,null,197,"ΔΕΛΦΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E278-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E278-1)*6,0))","v":0.14980823077899874},0.19465233026098905,0.24947601571605613,0.33298173117363977,0.450465089946821,0.60965150440953597,0.77823861249470649,0.98167564027478349,1.1987228929109184,1.4436614407181936]
[null,null,null,null,198,"ΙΤΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E279-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E279-1)*6,0))","v":0.8315044001953602},1.0625054274184069,1.3348986680009307,1.7454705765375127,2.3057542954110875,3.0803023556724969,3.8774480116689318,4.810627237076841,5.7960009341962166,6.9341455433444255]
[null,null,null,null,199,"ΓΛΥΦΑΔΑ ΦΩΚ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E280-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E280-1)*6,0))","v":0.11888451341636143},0.1503005517115385,0.18637473841820817,0.24031327696043966,0.31215773138207964,0.41308807210227133,0.51458706655358422,0.63036955330160283,0.75151319559120022,0.8943158198653387]
[null,null,null,null,200,"ΚΡΟΚΥΛΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E281-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E281-1)*6,0))","v":3.8826445133089131E-2},4.9101248608379125E-2,6.0908811227899859E-2,7.8567887107004339E-2,0.10210666657163445,0.13515867526523467,0.16842060803640432,0.20639435446757878,0.24613810611760734,0.29295712422384551]
[null,null,null,null,201,"ΑΡΤΑΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E282-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E282-1)*6,0))","v":1.5372523497826616},1.9330316238548537,2.3808729801697797,3.0474433090040254,3.922855871593447,5.1643244943988824,6.3958810867123201,7.7786303633879648,9.2170751208813808,10.934394448763582]
[null,null,null,null,202,"ΒΑΣΙΛΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E283-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E283-1)*6,0))","v":1.5166365382075702},1.9055600928359888,2.3446371829517698,2.9976925545681978,3.8534278974694027,5.068822503379792,6.2718804876629921,7.6191408118392303,9.0193309946466229,10.694479558040538]
[null,null,null,null,203,"ΘΕΟΛΟΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E284-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E284-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,204,"ΜΙΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E285-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E285-1)*6,0))","v":3.0580120503052498E-2},3.9734076589972536E-2,5.0925149997084855E-2,6.7971041455169592E-2,9.1952736250612538E-2,0.12444721076249703,0.15886063420190108,0.20038791739554065,0.24469343456209111,0.29469235831174134]
[null,null,null,null,205,"ΦΑΡΟΥ ΨΗΦΙΑΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E286-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E286-1)*6,0))","v":0.84696625887667876},1.0558782892000458,1.2863226505241603,1.6265395837372358,2.0619575830581787,2.6902676416157618,3.2980044194705047,3.9597182100271637,4.6401897387856632,5.4732688439715762]
[null,null,null,null,206,"ΚΟΝΙΣΤΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E287-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E287-1)*6,0))","v":0.30648839874969469},0.38612634116410255,0.47671472133348586,0.6117687749871964,0.79004531533837319,1.0420053251065506,1.2931948397629169,1.5768678789237789,1.8725968465306582,2.2240092902508035]
[null,null,null,null,207,"ΚΥΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E288-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E288-1)*6,0))","v":0.5160824830964591},0.65931666477628215,0.82813256053510365,1.0825471863299108,1.4295798773089081,1.9094643617223899,2.4031443447320724,2.9808088723665986,3.5906869761299327,4.2953682036184508]
[null,null,null,null,208,"ΠΛΑΤΑΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E289-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E289-1)*6,0))","v":0.10273546101587301},0.12899652215728025,0.1585890713240079,0.20257740399318111,0.26011215618862149,0.34192891714755447,0.42277083664178611,0.51311082667784325,0.60692638274046173,0.71935775682616743]
[null,null,null,null,209,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E290-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E290-1)*6,0))","v":8.1088858862026852E-2},0.10031398644706958,0.12099374015787544,0.15127191218557481,0.18897915764461956,0.24440801288987404,0.29658479893244222,0.35144098376487337,0.40708083700045467,0.47724301928287888]
[null,null,null,null,210,"ΑΛΙΒΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E291-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E291-1)*6,0))","v":0.75007194447374836},0.9519692880625914,1.1861378730228476,1.5373441868960969,2.0095270861107548,2.6687622246800267,3.3376745485470085,4.1085211379634385,4.9179990787408121,5.8645485771034931]
[null,null,null,null,211,"ΑΡΓΥΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E292-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E292-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,212,"ΘΑΡΟΥΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E293-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E293-1)*6,0))","v":1.4431068102564101E-2},1.8750912548076926E-2,2.4032093257051277E-2,3.2076221810304749E-2,4.3393426095794684E-2,5.8727897213762641E-2,7.49679397357286E-2,9.4565084613625935E-2,0.11547330619784077,0.13906830392239478]
[null,null,null,null,213,"ΟΚΤΩΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E294-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E294-1)*6,0))","v":6.2534628444444434E-2},8.0205793701282058E-2,0.10122321029027775,0.1329828536581677,0.1766497139555519,0.23671740600009508,0.2989775230657804,0.37242478010901936,0.45018649086811557,0.53947155540761615]
[null,null,null,null,214,"ΑΜΑΡΥΝΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E295-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E295-1)*6,0))","v":0.64012094940659336},0.80630296698356219,0.99524074635225857,1.276875393135346,1.6484637916624794,2.1738036309629205,2.6972913695734704,3.2881517823075108,3.9040000822419332,4.6361302050101107]
[null,null,null,null,215,"ΒΑΣΙΛΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E296-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E296-1)*6,0))","v":9.0709570930402911E-2},0.1151034354673077,0.14338242285563182,0.18578890709218662,0.24277679898411697,0.322364146395058,0.40308464493505708,0.49606041624578351,0.59367872380263009,0.70787115026655922]
[null,null,null,null,216,"ΙΣΤΙΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E297-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E297-1)*6,0))","v":0.69647083437851032},0.89113614752834247,1.1213928434149114,1.4687715323795703,1.9441075831972192,2.6000443456465625,3.2768553078636757,4.0713852793021648,4.9111698277110376,5.879049933449787]
[null,null,null,null,217,"ΜΑΡΜΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E298-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E298-1)*6,0))","v":0.22161997443223441},0.28603524962843407,0.36370862717971608,0.48155280072388906,0.6454814533821478,0.86925365877545946,1.1037521475535073,1.3836341506581868,1.6811399525479116,2.0196877583378279]
[null,null,null,null,218,"ΑΓ.ΑΝΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E299-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E299-1)*6,0))","v":0.10582783275213675},0.1375066920192308,0.17623535055170939,0.23522562660890148,0.31821845803582766,0.43067124623425934,0.54976489139534312,0.69347728716659018,0.84680424545083222,1.0198342287642284]
[null,null,null,null,219,"ΚΕΧΡΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E300-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E300-1)*6,0))","v":8.727360233455432E-2},0.11093840695787548,0.13849359888688947,0.17987002785730055,0.23569887823546823,0.31345849903736489,0.39263043522341978,0.48421842082826105,0.5805273183238665,0.69280472407249216]
[null,null,null,null,220,"ΜΕΤΟΧΙ ΚΗΡΕΩΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E301-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E301-1)*6,0))","v":4.4667591746031743E-2},5.6113345765109894E-2,6.9029388432539682E-2,8.8237223764199929E-2,0.11339539530276065,0.14913777627336997,0.18450241031778752,0.22408608932444007,0.26521726940772145,0.31444546024179676]
[null,null,null,null,221,"ΠΡΟΚΟΠΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E302-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E302-1)*6,0))","v":0.11235617308424908},0.14562560011506412,0.18609538671898654,0.24764977128151688,0.33389771708299004,0.45107347471370507,0.57469895253265424,0.72329605051866352,0.88162659393183551,1.0608342040688434]
[null,null,null,null,222,"ΠΟΛΙΤΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E303-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E303-1)*6,0))","v":0.27453389080830282},0.34349412960288456,0.42040641798890405,0.53436053708008047,0.68187415303992238,0.89310686440200315,1.099726145565159,1.3278293310085452,1.5636347813489473,1.8490477682461075]
[null,null,null,null,223,"ΣΤΕΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E304-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E304-1)*6,0))","v":7.7996487125763111E-2},9.8841466822939567E-2,0.1229253813648962,0.15900412577435694,0.20733826897825769,0.27497953864105318,0.34338028828627276,0.42190179487392226,0.50424558736038938,0.60082580373097605]
[null,null,null,null,224,"ΤΡΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E305-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E305-1)*6,0))","v":7.6965696547008536E-2},0.10000486692307695,0.12817116403760681,0.17107318298829199,0.2314316058442383,0.3132154518067341,0.39982901192388592,0.50434711793933829,0.61585763305515062,0.7416976209194388]
[null,null,null,null,225,"ΣΚΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E306-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E306-1)*6,0))","v":0.46248137300122094},0.58629063477225274,0.72946833746883377,0.94401450556242172,1.2316823029270405,1.6340325092615886,2.0412307571149673,2.5091090477152229,2.9999237146136113,3.5751772312714007]
[null,null,null,null,226,"ΑΝΘΗΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E307-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E307-1)*6,0))","v":0.20444013145299145},0.26204423402596161,0.33045741850822641,0.43379334510184075,0.57569403459098645,0.77105232011463276,0.97330221593181554,1.211590020997706,1.4637649715540775,1.7535934086892213]
[null,null,null,null,227,"ΛΑΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E308-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E308-1)*6,0))","v":8.7503812230476203},10.959335460601078,13.430306794404203,17.094782325817636,21.852684178400136,28.652059837067348,35.322469565645584,42.71273302908169,50.362766761237467,59.595216917701464]
[null,null,null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E309-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E309-1)*6,0))","v":5.8411466129426125E-2},7.5896550789835177E-2,9.7272758421398028E-2,0.12983232637504302,0.17564005800678803,0.23770815538903925,0.30344166083509194,0.38276343772181926,0.46739195365792685,0.56289551587635978]
[null,null,null,null,229,"ΜΟΣΧΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E310-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E310-1)*6,0))","v":0.34187887528693522},0.42920154129134619,0.52755756853847668,0.6737396735894311,0.86485372393724513,1.1367072728593932,1.4052047325030557,1.7050920536911349,2.0164567771478712,2.3897627381115973]
[null,null,null,null,230,"ΣΤΑΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E311-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E311-1)*6,0))","v":0.33638132553357752},0.42597289576195052,0.52929233171376677,0.68398101105204223,0.89085532841978288,1.1807008057404709,1.4733126498022673,1.8085851644231175,2.1599404969505147,2.5726592421452152]
[null,null,null,null,231,"ΥΠΑΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E312-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E312-1)*6,0))","v":6.2191031584859578E-2},7.8347535148122718E-2,9.6723532035347975E-2,0.12411849947272328,0.16027697097372987,0.21138382054677748,0.26232901615893917,0.31985529757124453,0.37982371469428605,0.45109076725499658]
[null,null,null,null,232,"ΑΤΑΛΑΝΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E313-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E313-1)*6,0))","v":0.65901877668376074},0.83798094779001842,1.0465272945275641,1.3597513530726479,1.7826836001695494,2.3714736898604225,2.9713661585012403,3.6658638554476415,4.3963555216724748,5.2474584521726912]
[null,null,null,null,233,"ΖΕΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E314-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E314-1)*6,0))","v":0.10582783275213677},0.13457612033965202,0.16808284265032047,0.21841067293103875,0.28637723734957932,0.38098736139295203,0.47739660099196285,0.58902945674440765,0.70645519380757449,0.84325028309582828]
[null,null,null,null,234,"ΚΥΡΤΩΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E315-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E315-1)*6,0))","v":3.2641701660561656E-2},4.0380630137591571E-2,4.8705107266941376E-2,6.0893354481481393E-2,7.6072118543384984E-2,9.8384581459906917E-2,0.11938794872280514,0.14146988753247022,0.16386728608069148,0.19211053742319278]
[null,null,null,null,235,"ΤΡΑΓΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E316-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E316-1)*6,0))","v":0.11613573853968254},0.14702842379963368,0.18263029984265872,0.23592183685937768,0.30714616425704017,0.40697899127856696,0.50770275873412452,0.62303065715139594,0.74386051897900041,0.88587169385805253]
[null,null,null,null,236,"ΑΜΦΙΚΛΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E317-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E317-1)*6,0))","v":0.29927286469841269},0.38885821022321437,0.49837983873551578,0.66519974278036753,0.89989700308183729,1.2179047255520776,1.5546922740433242,1.9610997309159095,2.3946964213885544,2.8840117313429965]
[null,null,null,null,237,"ΕΛΑΤΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E318-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E318-1)*6,0))","v":0.23673823625396823},0.30574323587651103,0.38906362790079357,0.51552467233249666,0.69163848610927992,0.9318660908044073,1.1838746962705384,1.4849895133074968,1.8051853245096141,2.1692451641769686]
[null,null,null,null,238,"ΤΙΘΟΡΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E319-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E319-1)*6,0))","v":8.4868424317460306E-2},0.10920367208676741,0.13835622821210317,0.18250188861928929,0.24357378905361052,0.32724316226099559,0.41447109886517586,0.51801311337398415,0.6278707333990079,0.7534073775680008]
[null,null,null,null,239,"ΒΟΥΖΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E320-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E320-1)*6,0))","v":2.4051780170940174E-2},2.9754148522435894E-2,3.588797377564102E-2,4.4868787512670504E-2,5.6053139979336308E-2,7.2493902128352466E-2,8.7970067479961681E-2,0.10424096976076754,0.12074431605945687,0.14155513283814206]
[null,null,null,null,240,"ΕΚΚΑΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E321-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E321-1)*6,0))","v":8.0745262002442003E-2},0.10307619127193224,0.12934765100294565,0.16891872584260015,0.2228086312192181,0.29740814368270524,0.37403520244260913,0.46354837254966352,0.55799831743205353,0.66727195568773701]
[null,null,null,null,241,"ΜΑΚΡΥΡΑΧΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E322-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E322-1)*6,0))","v":3.5046879677655678E-2},4.553793047390111E-2,5.8363655052838817E-2,7.7899395825025808E-2,0.10538403480407281,0.14262489323342356,0.18206499650105518,0.22965806263309155,0.28043517219475611,0.33773730952581588]
[null,null,null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E323-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E323-1)*6,0))","v":0.11579214168009767},0.14664614660334249,0.1822366292168956,0.23552632795694439,0.30681024045296362,0.40666867629276915,0.50750251487716092,0.62306628628610705,0.74418449144301613,0.88642734549462709]
[null,null,null,null,243,"ΞΙΝΙΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E324-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E324-1)*6,0))","v":3.3328895379731382E-2},4.3305678980082425E-2,5.550269156985653E-2,7.4080797990465727E-2,0.10021815074504963,0.13563347689845179,0.17314024177061133,0.21840031446480274,0.26668835002834651,0.32118155905886414]
[null,null,null,null,244,"ΠΕΤΡΩΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E325-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E325-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E326-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E326-1)*6,0))","v":0.29892926783882784},0.37420811324386449,0.45829476102780825,0.58293872947549297,0.74453849389288773,0.97570279604692201,1.2021588207042102,1.4526192805499221,1.711715157020067,2.0248484650173602]
[null,null,null,null,246,"ΚΑΜ.ΒΟΥΡΛΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E327-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E327-1)*6,0))","v":0.54150865070573873},0.68001136017591579,0.83613907512629715,1.068243249813321,1.3719299662294204,1.8036847573965094,2.2304387179342444,2.7075228288076429,3.2030348142792202,3.7966784444660751]
[null,null,null,null,247,"ΡΕΓΚΙΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E328-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E328-1)*6,0))","v":8.8647989772893773E-2},0.11313063780192309,0.14191300945521976,0.18525690699998074,0.24424752119829785,0.32594209788625356,0.40980671723890066,0.50771008489589542,0.61098924307321234,0.73053906873583174]
[null,null,null,null,248,"ΑΓ.ΓΕΩΡΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E329-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E329-1)*6,0))","v":7.146814679365078E-2},9.0059436668223455E-2,0.11122061713234126,0.14277513756879445,0.184454062184572,0.24333497125591019,0.3020709205613355,0.36844885091536966,0.43766542427397737,0.51986887721672292]
[null,null,null,null,249,"ΓΑΡΔΙΚΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E330-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E330-1)*6,0))","v":3.0580120503052505E-2},3.9220691770192308E-2,4.9496973430418187E-2,6.502535613933963E-2,8.6374712188788019E-2,0.11574346451292493,0.14618297748890019,0.18209048724858901,0.2201067393837102,0.26375794447202155]
[null,null,null,null,250,"ΓΡΑΜΜΕΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E331-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E331-1)*6,0))","v":2.5426167609279609E-2},3.3037322108516488E-2,4.2342259548137966E-2,5.6515247951489316E-2,7.6455084073543012E-2,0.10347296175758179,0.13208637001056947,0.16661467289067428,0.20345296806286225,0.24502510691088608]
[null,null,null,null,251,"ΤΥΜΦΡΗΣΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E332-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E332-1)*6,0))","v":3.3672492239316232E-2},4.3409872732326008E-2,5.5122766555341873E-2,7.2880727346824437E-2,9.7532644848971256E-2,0.13122926266573143,0.16647342157469949,0.20845357733382605,0.25304658434270783,0.30386976659244136]
[null,null,null,null,252,"ΓΛΥΦΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E333-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E333-1)*6,0))","v":7.1811743653235657E-2},9.3308112441620891E-2,0.11958827358865994,0.15961738948461171,0.2159339536671688,0.29224120280181887,0.37305474773255426,0.47057387343447188,0.57461716655592177,0.69203036951858354]
[null,null,null,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E334-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E334-1)*6,0))","v":3.9857235711843707E-2},4.9306874694322343E-2,5.9471499399633684E-2,7.4353990735282538E-2,9.2888060537185874E-2,0.12013275209841266,0.14577896896679365,0.17274217846070047,0.20009058089852857,0.23457707727463536]
[null,null,null,null,254,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E335-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E335-1)*6,0))","v":0.17179842979242976},0.21560994122179489,0.26491172922600725,0.33816545127119768,0.43384771565192071,0.57003606412852159,0.7044235651348747,0.85436293631576377,1.0099795714949775,1.1967145747393333]
[null,null,null,null,255,"ΒΑΘΥΛΑΚΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E336-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E336-1)*6,0))","v":0.15839815226862028},0.20025191884913007,0.24830892032541207,0.3201631294249489,0.41586591623883795,0.55031800171403045,0.68552110508941599,0.83974222119091779,1.0011011393105063,1.1913173764559886]
[null,null,null,null,256,"ΖΕΠ ΚΟΖΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E337-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E337-1)*6,0))","v":0.18313712615873015},0.230043326602793,0.28296098521646823,0.36164988054506014,0.46468870307207605,0.61110222662708469,0.75593164660655354,0.91799057330741463,1.0863663589392256,1.2879374530813783]
[null,null,null,null,257,{"$f":"INDEX(CO_Names,E338)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E338-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E338-1)*6,0))","v":0.27762626254456652},0.35187595325989013,0.43769565307493885,0.56627233836684332,0.73858594887167239,0.97967325692631502,1.2235507861404658,1.5036214339605543,1.7973659702647224,2.1417906367242394]
[null,null,null,null,258,"ΚΟΖΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E339-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E339-1)*6,0))","v":7.4399028005909651},9.3234055284932698,11.433881292161461,14.565419884726715,18.638284902629714,24.45204540270251,30.165021080484415,36.507249091744079,43.077342325722036,50.993476509948849]
[null,null,null,null,259,"ΚΑΤΩ ΚΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E340-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E340-1)*6,0))","v":0.21337364980219778},0.2657586501896978,0.32337621390723437,0.40836014211066757,0.51679451174735491,0.67358758646931505,0.82479196856773473,0.98880732296342566,1.1572280084518007,1.3640666983316794]
[null,null,null,null,260,"ΚΡΟΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E341-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E341-1)*6,0))","v":0.39891595397802199},0.51041411422641947,0.64229799867904447,0.84126576856580737,1.1135237408853871,1.4892241182995356,1.8768808407503053,2.3319637432444882,2.8129672230402729,3.3673397117305193]
[null,null,null,null,261,"ΛΥΓΕΡΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E342-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E342-1)*6,0))","v":4.2262413728937728E-2},5.3073757810393772E-2,6.5262068984142232E-2,8.3382134348454123E-2,0.10709282829709897,0.14080041777933819,0.17412069648066622,0.21137481357999438,0.25006950090447816,0.29642314522801755]
[null,null,null,null,262,"ΠΟΝΤΟΚΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E343-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E343-1)*6,0))","v":0.22402515244932841},0.28216553355027474,0.34825507033505798,0.44676387526408984,0.57671311322242125,0.76045309899400026,0.94351373146149131,1.1500925123415746,1.3653917817754453,1.6213844204253789]
[null,null,null,null,263,"ΑΡΔΑΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E344-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E344-1)*6,0))","v":8.383763373870573E-2},0.10634555776529303,0.13241462777925822,0.1714964108592229,0.22397260410196576,0.29729972980502839,0.37161151158428185,0.45712856695494558,0.54688700019645187,0.6519596196786589]
[null,null,null,null,264,"ΒΑΡΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E345-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E345-1)*6,0))","v":6.3221822163614161E-2},8.214685497252748E-2,0.10528345617374846,0.14052440031181127,0.19010453337205288,0.25728412112696014,0.32843097408033489,0.4142851325930279,0.50588305572387382,0.60925161718382481]
[null,null,null,null,265,"ΓΑΛΑΤΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E346-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E346-1)*6,0))","v":0.14087471242979241},0.17577167087957873,0.21436650424343706,0.27139448045966935,0.34458048529738661,0.44999306759874491,0.55222975112888539,0.66392175605119985,0.77892790261852518,0.91933400889401451]
[null,null,null,null,266,"ΕΜΠΟΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E347-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E347-1)*6,0))","v":0.21543523095970696},0.27194548158411169,0.33656857662570205,0.433071309170311,0.56111007037398364,0.74145288544335697,0.92213232844977366,1.1273490601028751,1.3417332787704286,1.5953187601301062]
[null,null,null,null,267,"ΚΑΡΥΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E348-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E348-1)*6,0))","v":9.7925104981684982E-2},0.12373020554583333,0.15331571199110194,0.19753122691175362,0.25633889360852019,0.33903513172131339,0.42208036542979505,0.51665920625495865,0.61555977976641163,0.73229261537816526]
[null,null,null,null,268,"ΜΑΥΡΟΠΗΓΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E349-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E349-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,269,"ΠΕΡΔΙΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E350-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E350-1)*6,0))","v":0.18313712615873012},0.23303807138484434,0.29129201518869047,0.37883304488740155,0.49722717676605233,0.66187407974958867,0.82988464409905904,1.0247255824979662,1.2297887474797811,1.4683882004797435]
[null,null,null,null,270,"ΠΤΟΛΕΜΑΪΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E351-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E351-1)*6,0))","v":4.5148627349450541},5.6740515286794864,6.983640894346915,8.93187048466927,11.486508460621144,15.113163845653526,18.705416521194927,22.731449810383992,26.916882417755943,31.920996376354204]
[null,null,null,null,271,"ΠΥΡΓΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E352-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E352-1)*6,0))","v":0.12850522548473747},0.16220221112051281,0.20072992792846459,0.25826079196550783,0.33457898737381414,0.44208563295361236,0.54977509354556886,0.67206594120590979,0.79981092201498294,0.95093787300059562]
[null,null,null,null,272,"ΑΥΓΕΡΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E353-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E353-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,273,"ΚΟΡΥΦΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E354-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E354-1)*6,0))","v":2.7831345626373627E-2},3.4429800433104389E-2,4.1527512511813178E-2,5.1919596978947297E-2,6.4861490547517719E-2,8.3885801034236429E-2,0.10179393522681279,0.12062169358031671,0.13971842286880012,0.16379951085556438]
[null,null,null,null,274,"ΠΑΝΑΡΕΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E355-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E355-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,275,"ΠΕΝΤΑΛΟΦΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E356-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E356-1)*6,0))","v":5.4975497533577528E-2},6.800948233699633E-2,8.2029654344322328E-2,0.10255722860038971,0.12812146280991155,0.1657003477219485,0.20107443995419813,0.23826507373889722,0.27598700813590143,0.32355458934432468]
[null,null,null,null,276,"ΤΣΟΤΥΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E357-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E357-1)*6,0))","v":0.22058918385347984},0.28456755252719784,0.36163500494826001,0.47852522069419562,0.64098741693127781,0.86288287241208328,1.0952278805369906,1.3723051442204757,1.6667451854534705,2.0020207045977267]
[null,null,null,null,277,"ΒΕΛΒΕΝΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E358-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E358-1)*6,0))","v":0.40166472885470089},0.51719437174015581,0.65580164379348282,0.86578605832504096,1.1566518057662272,1.5548087984953163,1.9703958027752713,2.4643350787321983,2.9886289833714095,3.587168998975891]
[null,null,null,null,278,"ΛΙΒΑΔΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E359-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E359-1)*6,0))","v":0.11922811027594626},0.15491825367101653,0.19855086571897129,0.26501068971847014,0.35851235369620843,0.48520429364703893,0.61937797829280539,0.78128772287924286,0.95402945834882724,1.148969082406452]
[null,null,null,null,279,"ΜΕΤΑΞΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E360-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E360-1)*6,0))","v":6.9406565636141629E-2},8.5861971450457861E-2,0.10356243860970693,0.12947850110799203,0.16175334679751333,0.20919668899895999,0.25385648044217513,0.30080965559535772,0.34843359777157562,0.4084876690472099]
[null,null,null,null,280,"ΜΙΚΡΟΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E361-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E361-1)*6,0))","v":3.8826445133089131E-2},5.0448883760302203E-2,6.4657774715399866E-2,8.6300311061058024E-2,0.1167489797339238,0.15800600917036139,0.20169945690803173,0.2544251086033269,0.31067818096085725,0.37415996055310974]
[null,null,null,null,281,"ΠΕΛΕΚΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E362-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E362-1)*6,0))","v":2.9205733064713062E-2},3.7948275394917588E-2,4.8636379210699014E-2,6.4916163187521511E-2,8.7820029003394015E-2,0.11885407769451962,0.15172083041754597,0.19138171886090963,0.23369597682896343,0.28144775793817989]
[null,null,null,null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E363-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E363-1)*6,0))","v":2.3020989592185591E-2},2.952713140233517E-2,3.7265778246962748E-2,4.8959946996232719E-2,6.503932834454218E-2,8.7157169201442272E-2,0.11008347085319733,0.13713075284485618,0.16576739564610313,0.19864624587736376]
[null,null,null,null,283,"ΒΑΤΟΛΑΚΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E364-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E364-1)*6,0))","v":0.11888451341636143},0.14893152552545785,0.18256626757376371,0.23245811611822639,0.29728300055054757,0.38987808210341246,0.48077998198558181,0.58157640624306506,0.68594867511551783,0.81182404962608623]
[null,null,null,null,284,"ΓΡΕΒΕΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E365-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E365-1)*6,0))","v":2.3161864304615385},2.9278504955529767,3.6299518789428413,4.6796241615606284,6.0772742272064635,8.0412065369394767,10.015550438824546,12.266879901276067,14.622132220126009,17.399313111208951]
[null,null,null,null,285,"ΚΗΠΟΥΡΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E366-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E366-1)*6,0))","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
[null,null,null,null,286,"ΜΕΓΑΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E367-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E367-1)*6,0))","v":3.6077670256410253E-2},4.6877281370192314E-2,6.0080233142628198E-2,8.0190554525761862E-2,0.10848356523948671,0.14681974303440659,0.18741984933932151,0.23641271153406485,0.28868326549460194,0.34767075980598694]
[null,null,null,null,287,"ΣΑΜΑΡΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E368-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E368-1)*6,0))","v":4.3980398026862023E-2},5.5862176192307697E-2,6.9670223747680074E-2,9.0391891275163352E-2,0.11830157175643204,0.15722089255134639,0.19677957931686108,0.24245477774081417,0.29045190951413374,0.34649117735466572]
[null,null,null,null,288,"ΔΕΣΚΑΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E369-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E369-1)*6,0))","v":0.39960314769719169},0.50533891629400185,0.62683983148473732,0.80854961590310792,1.0507455647902864,1.3908396346822485,1.7330729833538472,2.12375921705349,2.5326456204581587,3.014349451030558]
[null,null,null,null,289,"ΒΑΣΙΛΕΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E370-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E370-1)*6,0))","v":3.9857235711843707E-2},5.1788234656593421E-2,6.6374352805189246E-2,8.8591469761794064E-2,0.1198485101693377,0.16220085897134445,0.20705430974629804,0.26117975750430017,0.31892627426070302,0.3840934108332808]
[null,null,null,null,290,"ΓΕΡΜΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E371-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E371-1)*6,0))","v":5.3944706954822959E-2},6.6734304543177636E-2,8.0491598325366287E-2,0.10063428056413241,0.12571918538222573,0.16259346620216197,0.19730429420505691,0.2337976036062929,0.27081225173335333,0.31748794079411857]
[null,null,null,null,291,"ΔΙΠΟΤΑΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E372-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E372-1)*6,0))","v":2.2333795873015871E-2},2.9019269419642862E-2,3.7192525278769838E-2,4.964177184928116E-2,6.7156492767301304E-2,9.0888412354632644E-2,0.11602181149577047,0.14635072618775438,0.178708688163325,0.21522475607037286]
[null,null,null,null,292,"ΚΑΣΤΟΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E373-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E373-1)*6,0))","v":1.8258737118339439},2.3115580044182242,2.871274051849694,3.7090965948682921,4.8288408912651422,6.3983580380462106,7.9818705356323987,9.7949644949979859,11.694550328557133,13.927145688449563]
[null,null,null,null,293,"ΚΟΡΗΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E374-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E374-1)*6,0))","v":0.16423929888156286},0.20933894631913921,0.26220171115366292,0.34173794423362391,0.44969915888650497,0.5994747438141862,0.75284176991917784,0.93138606955837544,1.1195515289465767,1.3378323017428071]
[null,null,null,null,294,"ΜΑΥΡΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E375-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E375-1)*6,0))","v":0.23124068650061047},0.29609728009986264,0.37294618399275026,0.48894494334723321,0.64791478981901118,0.86706279556583377,1.0935119046572386,1.3597647472025836,1.6413353545824962,1.965461495214089]
[null,null,null,null,295,"ΟΙΝΟΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E376-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E376-1)*6,0))","v":3.3328895379731382E-2},4.3305678980082425E-2,5.550269156985653E-2,7.4080797990465727E-2,0.10021815074504963,0.13563347689845179,0.17314024177061133,0.21840031446480274,0.26668835002834651,0.32118155905886414]
[null,null,null,null,296,"ΤΟΙΧΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E377-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E377-1)*6,0))","v":9.8268701841269832E-2},0.12483977790347985,0.15573263275297616,0.20209979001161266,0.26457701816684814,0.35167575389400496,0.44024062296350996,0.54254493649509561,0.65006695880510224,0.77556071668119364]
[null,null,null,null,297,"Ν.ΚΩΣΤΑΡΑΖΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E378-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E378-1)*6,0))","v":0.11544854482051284},0.14776124179807695,0.18600847357724357,0.24372240122568184,0.32274355349587525,0.43174428786822328,0.54427876976644984,0.676469420016094,0.81621965817730957,0.97720837083038448]
[null,null,null,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E379-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E379-1)*6,0))","v":0.1044534453137973},0.13308979362280221,0.16662717486115688,0.21707411109762478,0.28549837747175849,0.38047141363722492,0.47765209695685834,0.59069675912883179,0.70979997492850222,0.84805075746210323]
[null,null,null,null,299,"ΒΕΥΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E380-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E380-1)*6,0))","v":9.17403615091575E-2},0.1152662794849359,0.14182609631347676,0.18132953694414566,0.23309335761118302,0.30661291104077171,0.37938653447269627,0.46088345439332595,0.54558230731868629,0.64691323549737256]
[null,null,null,null,300,"ΛΕΠΤΟΚΑΡΥΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E381-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E381-1)*6,0))","v":6.3565419023199024E-2},7.8635963952151999E-2,9.4846787835622684E-2,0.11858179556920061,0.14814044137396024,0.19159102705350298,0.23249232119704158,0.27549399151059989,0.31910997815713604,0.37410999392937538]
[null,null,null,null,301,"ΤΡΟΠΑΙΟΥΧΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E382-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E382-1)*6,0))","v":0.13400277523809523},0.16752717799734432,0.20482688573373009,0.26004766954253566,0.33135431447705987,0.43363239725828745,0.53343427449111103,0.64328733690731343,0.75672287419072792,0.89435689214583391]
[null,null,null,null,302,"ΦΛΩΡΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E383-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E383-1)*6,0))","v":2.681429892200244},3.37286475393315,4.1559535481276546,5.3218356817515593,6.8543399592613961,9.0263909282166104,11.182931562126612,13.606650142558967,16.128922748682925,19.137758996879025]
[null,null,null,null,303,"ΑΕΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E384-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E384-1)*6,0))","v":7.7652890266178262E-2},0.10027742753003664,0.12758983607941082,0.16904125236548811,0.22675784705980961,0.30549499162248983,0.38808007862118737,0.48674082244575384,0.59164743858117086,0.71094083771655825]
[null,null,null,null,304,"ΑΜΥΝΤΑΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E385-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E385-1)*6,0))","v":0.6861629285909645},0.88234171090929503,1.117021144260073,1.4722483763265197,1.9630820777302582,2.6360669077891483,3.3368774542016451,4.1677532686922074,5.0489447056855754,6.0568362212955664]
[null,null,null,null,305,"ΣΚΛΗΘΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E386-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E386-1)*6,0))","v":5.2226722656898657E-2},6.7860445412087925E-2,8.6973289882661772E-2,0.1160853741706267,0.15704287539430459,0.21253905658314098,0.27131254380549402,0.34223554431597952,0.41790339385885222,0.50329481419533351]
[null,null,null,null,306,"ΗΡΑΚΛΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E387-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E387-1)*6,0))","v":13.42261131968254},16.723654898263305,20.358303287599952,25.721146441530987,32.571514067018249,42.469423375635138,52.025153201727932,62.404991138523862,73.069362182802308,86.15112620557413]
[null,null,null,null,307,"Ν.ΙΩΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E388-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E388-1)*6,0))","v":12.074680839531135},15.013073863534631,18.227213146988941,22.959425220083922,28.962133720262685,37.676404284153257,46.03139021557535,55.027855252460988,64.239655503370273,75.622541457467833]
[null,null,null,null,308,"ΧΑΛΑΝΔΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E389-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E389-1)*6,0))","v":14.479515259765567},17.96209245108475,21.743248981100546,27.296646119612944,34.284464854684536,44.484452158087542,54.185800625169485,64.5248293194105,75.06856594510225,88.211116723737788]
[null,null,null,null,309,"ΨΥΧΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E390-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E390-1)*6,0))","v":9.5344692566202696},11.824232468285667,14.307911554303752,17.95453241570365,22.538212818475468,29.233731967077791,35.595217896947581,42.365563088255364,49.266213429937274,57.877738462086938]
[null,null,null,null,310,"ΑΝΟΙΞΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E391-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E391-1)*6,0))","v":3.1140183384175821},3.8729116810199171,4.7037728180037073,5.9274216408310032,7.4810983245196363,9.7351268895392007,11.89830128376477,14.230411655244096,16.619480236130503,19.568588625491348]
[null,null,null,null,311,"ΔΙΟΝΥΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E392-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E392-1)*6,0))","v":1.4358912762051281},1.7942911354817306,2.1924982142391021,2.7817656005604783,3.5416032989302351,4.632517075797665,5.6955310135087442,6.8635959498611303,8.068969999992909,9.5335459148272719]
[null,null,null,null,312,"ΕΚΑΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E393-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E393-1)*6,0))","v":2.4759589701684983},3.0805818818641026,3.7433851122976947,4.7199336420453886,5.9615501230881236,7.7611953756688319,9.4906280675538532,11.358312633971465,13.272883634412642,15.632882425515412]
[null,null,null,null,313,"ΚΡΥΟΝΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E394-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E394-1)*6,0))","v":0.86689487673260057},1.0823499644505949,1.321116525564255,1.6741492145984416,2.1281571152123999,2.7811597856322026,3.4157939381457791,4.1108926976946343,4.8273129079916934,5.7001167649579019]
[null,null,null,null,314,"ΑΜΑΡΟΥΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E395-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E395-1)*6,0))","v":11.891543713372405},14.795499019884019,17.978938024088791,22.669316658502357,28.632917464450507,37.27668834623519,45.583358492202414,54.5542510089902,63.750421700499452,75.085902439274633]
[null,null,null,null,315,"ΝΕΑΣ ΚΗΦΙΣΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E396-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E396-1)*6,0))","v":8.0484128389157519},9.9823644102960625,12.080847761126842,15.162276217329349,19.037045446808492,24.695531499440527,30.073822023426526,35.800690267336087,41.638954978177175,48.921557241545059]
[null,null,null,null,316,"ΓΛΥΚΑ ΝΕΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E397-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E397-1)*6,0))","v":2.1186182362002444},2.656170101541377,3.2592921924710758,4.1545825085469472,5.3205296569667322,6.9833725671308624,8.6194942611184846,10.438644067856707,12.324243564668487,14.59328374777135]
[null,null,null,null,317,"ΚΟΡΩΠΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E398-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E398-1)*6,0))","v":3.1930456161221001},3.9946546611699176,4.8883981932583929,6.2124357085709532,7.9258131345299372,10.379858620463265,12.77949800683535,15.427560165190959,18.164615114282739,21.478593260770722]
[null,null,null,null,318,"ΠΑΙΑΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E399-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E399-1)*6,0))","v":2.3684131531184365},2.964073601446108,3.6289137879046693,4.6141816781432334,5.8905713697908331,7.7173772308927377,9.5056023876913596,11.481536312786151,13.524880523617135,15.996274672531552]
[null,null,null,null,319,"ΠΑΛΛΗΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E400-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E400-1)*6,0))","v":3.0494221288156287},3.7885939862374993,4.5951294586185742,5.7816330982646704,7.2826775658539962,9.4657218256570825,11.553222263365329,13.793397251506223,16.084159701289714,18.92289159755417]
[null,null,null,null,320,"ΣΠΑΤΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E401-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E401-1)*6,0))","v":1.5248828628376065},1.9239542812688646,2.3797329488131402,3.0600843670233764,3.9616620842108397,5.2325748394375058,6.5043559253677623,7.9468770623285003,9.4530917230886722,11.236674433967712]
[null,null,null,null,321,{"$f":"INDEX(CO_Names,E402)","v":"ΑΡΤΕΜΙΔΑ Α"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E402-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E402-1)*6,0))","v":2.8298637355409038},3.5082749652520144,4.2433040323045468,5.3220912530609148,6.6763984823751388,8.6563550317935576,10.535189290373612,12.531532193686113,14.564987215146916,17.106099354995028]
[null,null,null,null,322,"ΑΡΤΕΜΙΔΑ Β",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E403-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E403-1)*6,0))","v":1.2627184589743592},1.5703497366126831,1.9070884630017089,2.4029877832447997,3.0325030692428339,3.9459151139191224,4.822327521498754,5.7669345806371011,6.734512607240446,7.9291729632579502]
[null,null,null,null,323,"ΓΡΑΜΜΑΤΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E404-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E404-1)*6,0))","v":0.18038835128205127},0.22897447520911177,0.2853458044061965,0.36990033992443511,0.4836161558790335,0.64234672345779398,0.80345561551372291,0.98917814820454197,1.1842315824675771,1.4122535198028892]
[null,null,null,null,324,"ΜΑΡΑΘΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E405-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E405-1)*6,0))","v":0.49718465581929178},0.62740338259409345,0.77619143143340941,0.99832112062285339,1.2928034744401686,1.7078050857938341,2.1232589631441763,2.5947104770757812,3.0870626347426335,3.6698616834459989]
[null,null,null,null,325,"ΤΥΜΒΟΣ ΜΑΡΑΘΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E406-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E406-1)*6,0))","v":0.55490892822954818},0.69196820811753657,0.84328021427272559,1.0667304064421963,1.3529573562329156,1.7657405009075855,2.1653517022560718,2.6009230692089345,3.049026390906918,3.5971351510612766]
[null,null,null,null,326,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E407-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E407-1)*6,0))","v":0.89300823806105001},1.1095634024311813,1.3459178604250304,1.6936525188016458,2.1336994047673485,2.7735553004918718,3.3855842013867643,4.0426190920966736,4.7145886763373026,5.5470389243192351]
[null,null,null,null,327,"ΑΥΛΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E408-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E408-1)*6,0))","v":0.48137920027838826},0.60241733374619966,0.73749303714552794,0.93766074780770747,1.1969344658946766,1.5680515880158026,1.9312781947780846,2.3325614659872769,2.7475071792656971,3.2494505258724713]
[null,null,null,null,328,"ΜΑΛΑΚΑΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E409-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E409-1)*6,0))","v":0.12060249771428569},0.15246863010288461,0.18905717983035711,0.243763664130521,0.31662636243337472,0.41899152015604663,0.5219271141949029,0.63934012270152263,0.76218668086031216,0.90700476860232571]
[null,null,null,null,329,"Ν.ΠΑΛΑΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E410-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E410-1)*6,0))","v":2.0437141208107446},2.5529163682614469,3.1180643828071273,3.9540806052674862,5.0308929525952806,6.578052902636629,8.0839980632177344,9.7365431562199731,11.441002841646855,13.514282657091806]
[null,null,null,null,330,"ΧΑΛΚΟΥΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E411-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E411-1)*6,0))","v":0.79267795506227101},0.98527496889290278,1.1957376823910864,1.5055036815006582,1.8980183937853183,2.468250917149458,3.0143974628993524,3.6016861891408682,4.2027168214298225,4.9462403274859357]
[null,null,null,null,331,"ΑΦΙΔΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E412-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E412-1)*6,0))","v":0.46832251961416355},0.58235052244033869,0.70712114791791814,0.89084255548191138,1.1239731850059103,1.4623316902788528,1.7868558828523304,2.1364556061037816,2.4944867140982661,2.9367314053753311]
[null,null,null,null,332,"ΚΑΠΑΝΔΡΙΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E413-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E413-1)*6,0))","v":0.55319094393162394},0.69581101032445059,0.85731934016196554,1.0977690848449575,1.4137980902388159,1.8617434151925503,2.3064458852961391,2.8061849111129069,3.3262221283513491,3.9466366310310081]
[null,null,null,null,333,"ΜΕΤΟΧΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E414-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E414-1)*6,0))","v":0.10960739820757019},0.13721962400535714,0.16806918247677041,0.21380147802215527,0.27310590933970541,0.35792693139427978,0.44103807758318547,0.53298285289893987,0.62810696553582634,0.74304593966435983]
[null,null,null,null,334,"ΑΜΙΣΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E415-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E415-1)*6,0))","v":0.3157655139584859},0.39229796483740842,0.47579940098186796,0.59863655904993573,0.75402623021535908,0.980028547539051,1.1961236988041786,1.4280016652653837,1.6651071373103219,1.9589535175255541]
[null,null,null,null,335,"ΕΛΕΥΘΕΡΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E416-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E416-1)*6,0))","v":0.13194119408058608},0.16938337544615387,0.21400928922637358,0.28148557243089495,0.37442779948568194,0.50212578952754139,0.63471053644608644,0.79140533873677321,0.95740916166673462,1.1477439805030161]
[null,null,null,null,336,"ΚΑΡΥΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E417-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E417-1)*6,0))","v":0.13400277523809523},0.16714213938250913,0.20375575330873011,0.25783840555566317,0.32717079643069141,0.42710458757110836,0.52392603195636034,0.62956426429709966,0.73828285280694228,0.87115608176604398]
[null,null,null,null,337,"ΝΕΑ ΚΑΡΒΑΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E418-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E418-1)*6,0))","v":0.34531484388278388},0.43954857867229857,0.54964401866416346,0.71512951350243636,0.93910035109703072,1.2504205313056835,1.568319058467079,1.9372656037948675,2.3256729703996384,2.7773310642922899]
[null,null,null,null,338,"ΠΕΡΓΑΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E419-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E419-1)*6,0))","v":2.891711170266178},3.6139202214036628,4.4166364136002434,5.6046357769097037,7.1370879935448297,9.3367055226439675,11.480855053784888,13.837959562481878,16.270767550672925,19.225626253411487]
[null,null,null,null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E420-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E420-1)*6,0))","v":0.37658215810500612},0.46971534015677657,0.57261445650860798,0.72460965578139447,0.91946720071157806,1.2003254787671378,1.472442339033764,1.7693464812135831,2.074911219568782,2.4483570408065223]
[null,null,null,null,340,"ΦΙΛΙΠΠΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E421-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E421-1)*6,0))","v":5.8710395397264961},7.3945430773172349,9.1262262098253828,11.707306123942411,15.111946251052979,19.926106029565101,24.722156905504509,30.133957256731367,35.774055148669134,42.480585391532081]
[null,null,null,null,341,"ΑΥΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E422-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E422-1)*6,0))","v":0.1604597334261294},0.20194663307046704,0.24900473808554632,0.3190995499710802,0.41137376432450212,0.54202552100431667,0.671931968732697,0.81818144454454023,0.97047282681830116,1.1518933171568675]
[null,null,null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E423-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E423-1)*6,0))","v":0.3095807704859585},0.38610148839720693,0.47061756514035397,0.59544497922724349,0.75541696715774687,0.98604787279411943,1.209422851662834,1.4530395632194542,1.7037209019004456,2.0102011321035231]
[null,null,null,null,343,"ΟΡΦΑΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E424-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E424-1)*6,0))","v":0.1845115135970696},0.23221416641268314,0.28632088842785403,0.36691402279958069,0.47300492836566294,0.62322316938224109,0.77257969292565942,0.94071984445225965,1.115803838056139,1.3243828638347295]
[null,null,null,null,344,"ΠΑΛΑΙΟΧΩΡΙΟΥ ΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E425-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E425-1)*6,0))","v":0.25632325725030525},0.32075207823717949,0.39263902141790286,0.49916108622460564,0.6371097417917122,0.83459206328178603,1.0278378803665804,1.2412800961046386,1.4619696285796047,1.7289809714259172]
[null,null,null,null,345,"ΠΟΔΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E426-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E426-1)*6,0))","v":0.25323088551404149},0.31846669931506411,0.39230938306103474,0.5022292980633235,0.6466369816941282,0.85138265747114272,1.0545604132581592,1.282769976147681,1.5202054449071027,1.803584267294458]
[null,null,null,null,346,"ΘΑΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E427-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E427-1)*6,0))","v":0.62019233155067144},0.79328625221808613,0.99787699883021963,1.3064672649265174,1.7284549734619086,2.3110221699040152,2.9117621039180936,3.6165224430747314,4.36125321583597,5.2200217134064397]
[null,null,null,null,347,"ΚΟΙΝΥΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E428-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E428-1)*6,0))","v":3.9170041992673987E-2},5.089533405906594E-2,6.5229967411996326E-2,8.7064030627970038E-2,0.11778215654572843,0.15940429243735574,0.2034844078541205,0.25667665823698466,0.3134275453941392,0.37747111064650013]
[null,null,null,null,348,"ΠΟΤΑΜΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E429-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E429-1)*6,0))","v":0.43121405877899871},0.53757784667321418,0.65490502115355609,0.82812148124910612,1.0498093340790824,1.3697047285343424,1.6791271277911239,2.0160335062378776,2.3624911021254569,2.786645554797293]
[null,null,null,null,349,"ΓΡΑΒΟΥΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E430-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E430-1)*6,0))","v":0.32744780718437116},0.40974472461607142,0.50156173250225877,0.63761313446986012,0.81379051475644171,1.066011724552469,1.312805014786951,1.5853680026254506,1.8671767650797566,2.2081596151595884]
[null,null,null,null,350,"ΕΡΑΤΕΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E431-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E431-1)*6,0))","v":8.2806843159951155E-2},0.10590463030361723,0.1331973586811355,0.17436020146118933,0.23063461577474476,0.30833643594079657,0.38844255799376709,0.4823944208111377,0.58166562345877293,0.69616139361799734]
[null,null,null,null,351,"ΚΕΧΡΟΚΑΜΠΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E432-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E432-1)*6,0))","v":3.9513638852258851E-2},5.1341784357829677E-2,6.5802160108592786E-2,8.7827750194882037E-2,0.11881533335753307,0.16080257570435008,0.2052693588002093,0.25892820787064241,0.31617690982742108,0.38078226073989047]
[null,null,null,null,352,"ΚΡΗΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E433-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E433-1)*6,0))","v":5.0165141499389491E-2},6.2058652632509155E-2,7.4852059589194123E-2,9.3583471097855628E-2,0.1169108348140443,0.15120156729627798,0.18348042645820581,0.21741687978674371,0.25183814492401008,0.29524356277669628]
[null,null,null,null,353,"ΛΕΚΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E434-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E434-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,354,"ΞΕΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E435-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E435-1)*6,0))","v":3.9170041992673987E-2},5.089533405906594E-2,6.5229967411996326E-2,8.7064030627970038E-2,0.11778215654572843,0.15940429243735574,0.2034844078541205,0.25667665823698466,0.3134275453941392,0.37747111064650013]
[null,null,null,null,355,"ΠΗΓΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E436-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E436-1)*6,0))","v":0.15633657111111113},0.19673896672440475,0.24255497722499997,0.31079407338525306,0.40060256626754531,0.52778471445650965,0.65421020725425683,0.79649959940017467,0.94465157304594571,1.1211820534061019]
[null,null,null,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E437-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E437-1)*6,0))","v":1.1352440240683761},1.4466217116858975,1.8113798848185894,2.3600893878250631,3.1045006861097404,4.1375953094855413,5.194924449698517,6.425137402295003,7.7213873964281969,9.2257578082772547]
[null,null,null,null,357,"ΘΕΟΛΟΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E438-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E438-1)*6,0))","v":8.9678780351648335E-2},0.11436303352742676,0.14333205076028691,0.18693438125991885,0.24618496328749834,0.3283236672185757,0.4125203915952918,0.51065276918292057,0.61411510821089543,0.73402784946606126]
[null,null,null,null,358,"ΚΑΛΛΙΡΑΧΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E439-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E439-1)*6,0))","v":0.18382431987789985},0.23363149750416667,0.29160329758466108,0.37864216758699148,0.49603968302026397,0.65959346097132687,0.82605924624198601,1.0185551808462265,1.2209452374922893,1.4569654259266878]
[null,null,null,null,359,"ΖΥΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E440-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E440-1)*6,0))","v":0.24567175460317461},0.3137144678375916,0.39382438733174596,0.51451611008508014,0.67899007944494338,0.90656991981179136,1.1404833524850904,1.4139230069083581,1.7025130422614123,2.0362163019071029]
[null,null,null,null,360,"ΚΡΗΝΙΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E441-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E441-1)*6,0))","v":0.55800129996581205},0.70822193234450559,0.88246815671431611,1.1438093825716853,1.4951988543459749,1.9857643359253361,2.4835670790973929,3.0572757677475355,3.6597535725578667,4.3642056984151099]
[null,null,null,null,361,"ΑΔΡΙΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E442-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E442-1)*6,0))","v":0.10720222019047618},0.13929249321428572,0.1785241213380952,0.23828050487654956,0.32235116528304619,0.43626437930223672,0.55690469517969832,0.70248348570122121,0.85780170318395987,1.0330788291377899]
[null,null,null,null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E443-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E443-1)*6,0))","v":2.4842052947985347},3.1289021270833337,3.861731670524343,4.9540343610358217,6.3949366291000818,8.4323035868578522,10.462105244487303,12.752636583443463,15.139843802627809,17.978295841516253]
[null,null,null,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E444-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E444-1)*6,0))","v":0.22299436187057387},0.27755335442788465,0.33743386663276853,0.4256939726749378,0.53805367939287607,0.700771866851995,0.8573388170778441,1.0266917462537843,1.2004035067134209,1.4142440819169944]
[null,null,null,null,364,"ΒΙ.ΠΕ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E445-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E445-1)*6,0))","v":0.14946463391941392},0.1886014290129579,0.23331289550001522,0.30006094690891716,0.38853848379343209,0.51323732458471294,0.63805590909835763,0.77967714487023676,0.92756877278031113,1.1026496062078626]
[null,null,null,null,365,"ΔΟΞΑΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E446-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E446-1)*6,0))","v":0.75110273505250291},0.94783253421456037,1.1726205677348593,1.5082147022279802,1.9531276932200405,2.5801171144855739,3.2078010631132647,3.9201031986302604,4.6639890901379282,5.5445149464266539]
[null,null,null,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E447-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E447-1)*6,0))","v":0.22368155558974356},0.2829169811643315,0.3510152896273504,0.45287342143411446,0.58869532588820728,0.77936355697600745,0.97130997951240461,1.1905349663841374,1.4200113727583852,1.6902535692913345]
[null,null,null,null,367,"ΚΑΛΑΜΠΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E448-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E448-1)*6,0))","v":0.43155765563858356},0.5480994740601649,0.68350517897098584,0.88669427513918131,1.1603112331041934,1.5419140319491891,1.9297110917298557,2.3773721225054616,2.8477543594344645,3.3970445764951833]
[null,null,null,null,368,"ΚΑΛΑΜΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E449-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E449-1)*6,0))","v":5.3944706954822959E-2},7.009269690590661E-2,8.9834253365644059E-2,0.11990397200518679,0.16220875945332774,0.2195304729181127,0.28023729853593793,0.35349329248426836,0.43165021602526182,0.51985056466228519]
[null,null,null,null,369,"ΚΑΛΛΙΦΥΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E450-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E450-1)*6,0))","v":0.13331558151892553},0.17215316421245422,0.21903539843220385,0.29018634755388378,0.38925171951806409,0.52440110290719877,0.66614918226369335,0.83548161171972835,1.015531118491759,1.2202795407360405]
[null,null,null,null,370,"ΚΟΜΝΗΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E451-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E451-1)*6,0))","v":4.0307347597899872},5.0344572778817316,6.1480842578688941,7.7952803290275643,9.9161804218517648,12.964193268248531,15.930000439842951,19.18315666562491,22.537976234472474,26.620141477142951]
[null,null,null,null,371,"ΚΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E452-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E452-1)*6,0))","v":0.24292297972649568},0.31044233992568682,0.3900799487561965,0.51012466998401818,0.67397851231990391,0.90046083898808704,1.1335990446656308,1.4065841107581509,1.6948603656492123,2.0277721758998166]
[null,null,null,null,372,"ΜΑΥΡΟΒΑΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E453-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E453-1)*6,0))","v":0.26147721014407815},0.32736326858200554,0.40098388243907196,0.5101259321756475,0.65167772329181106,0.85411568791177261,1.0524992017724115,1.2720037689183465,1.4991123125491033,1.7734924871868192]
[null,null,null,null,373,"ΝΙΚΗΦΟΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E454-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E454-1)*6,0))","v":4.1575220009768002E-2},5.3549883398946889E-2,6.7926154435393765E-2,8.970985605684334E-2,0.11990120550502173,0.16121384124420843,0.20435787915649112,0.25566486137121663,0.31013529251359678,0.37229261528048946]
[null,null,null,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E455-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E455-1)*6,0))","v":0.23708183311355313},0.30201843451456045,0.37803188599322335,0.49235469870829013,0.64735021741876042,0.86254643579362844,1.082653686423495,1.3385744429971724,1.608167790618551,1.9212142018226357]
[null,null,null,null,375,"ΠΑΡΑΝΕΣΤΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E456-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E456-1)*6,0))","v":8.4524827457875457E-2},0.10762349697765568,0.13463014559745112,0.17523311397991942,0.23022247577194344,0.30662410602619616,0.38468965601121013,0.47535473883247481,0.57082575044680151,0.68178273024522928]
[null,null,null,null,376,"ΠΛΑΤΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E457-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E457-1)*6,0))","v":4.6041979184371189E-2},5.8818961428937735E-2,7.3876975567536612E-2,9.6569788222710021E-2,0.12752206232741481,0.1703251213718307,0.21435634904626924,0.26587518353902623,0.32026588933544831,0.38311421874485602]
[null,null,null,null,377,"ΒΑΘΥΤΟΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E458-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E458-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,378,"ΛΕΥΚΟΓΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E459-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E459-1)*6,0))","v":2.439537703052503E-2},3.1697971212225284E-2,4.0625681458348585E-2,5.4224089250753262E-2,7.3355553638129123E-2,9.9278111956598747E-2,0.12673151717230313,0.15986002398970101,0.19520487476301654,0.23509165663071499]
[null,null,null,null,379,"ΠΕΡΙΘΩΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E460-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E460-1)*6,0))","v":5.7724272410256405E-2},7.5003650192307703E-2,9.6128373028205108E-2,0.128304887241219,0.17357370438317873,0.23491158885505056,0.2998717589429144,0.37826033845450374,0.46189322479136308,0.5562732156895791]
[null,null,null,null,380,"ΑΝΘΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E461-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E461-1)*6,0))","v":0.12506925688888887},0.15566277781959709,0.18923578733888885,0.23871811814490823,0.30170270533922705,0.39292515919164828,0.48068672153630243,0.57559833135873595,0.67294605133620744,0.79279978279782481]
[null,null,null,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E462-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E462-1)*6,0))","v":9.0365974070818075E-2},0.1154484534323718,0.14501200236597983,0.18956645238717917,0.25034307593429184,0.33438413859615401,0.42084441475484463,0.52201740475534297,0.62883384776935214,0.75225055484273695]
[null,null,null,null,382,"ΠΕΤΡΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E463-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E463-1)*6,0))","v":0.18485511045665445},0.24019026073489014,0.3078396707688949,0.41088112699866558,0.55584912475089376,0.7522763976429595,0.96030360899576162,1.211333702907875,1.4791580651056744,1.7813987502440094]
[null,null,null,null,383,"ΠΡΟΣΟΤΣΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E464-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E464-1)*6,0))","v":0.4178137812551892},0.53712937510833347,0.67977884004323863,0.89566677045008614,1.1938226501281535,1.6027579634511742,2.0284049481190669,2.5328006582974201,3.0676512757464653,3.6796352917758091]
[null,null,null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E465-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E465-1)*6,0))","v":9.0365974070818075E-2},0.11527732515911172,0.14453594351042426,0.18858455728190249,0.24848373458035028,0.33148288984629659,0.4166185291838444,0.51591826137302566,0.62063828270989174,0.74193908356283034]
[null,null,null,null,385,{"$f":"INDEX(CO_Names,E466)","v":"ΑΙΓΕΙΡΟΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E466-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E466-1)*6,0))","v":0.17111123607326004},0.21497373303415751,0.26448143211614766,0.33811085479528863,0.43457037405922366,0.57159137071931898,0.70719249159919761,0.85900855212192417,1.0167741902176042,1.2055594814724122]
[null,null,null,null,386,"ΑΛΚΥΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E467-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E467-1)*6,0))","v":6.4596209601953586E-2},8.1665206546886443E-2,0.10126444712402316,0.13056916843454366,0.16960096767954649,0.22443570825932749,0.27957779404893601,0.34247768131195572,0.40828927641915241,0.48586922309862396]
[null,null,null,null,387,"ΚΟΜΟΤΗΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E468-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E468-1)*6,0))","v":8.0460076608986562},10.038770506265063,12.242451386627058,15.498506940109083,19.676631582628257,25.695015425428195,31.531407309815634,37.906668924024082,44.470741622203967,52.485482262388835]
[null,null,null,null,388,"ΚΡΩΒΥΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E469-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E469-1)*6,0))","v":2.8174942485958483E-2},3.485485969771062E-2,4.2040197851465191E-2,5.2560579657699731E-2,6.5662249690079666E-2,8.4921428207498609E-2,0.10305065047652655,0.12211085029118482,0.1414433416696495,0.16582172703896642]
[null,null,null,null,389,"ΜΕΣΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E470-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E470-1)*6,0))","v":5.3601110095238089E-2},6.7870790772069603E-2,8.4322950042658718E-2,0.10895309072102947,0.14188491609438,0.18803173387134822,0.23460878479072095,0.28796313025906944,0.34387186410007919,0.40955790003986414]
[null,null,null,null,390,"ΜΟΙΡΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E471-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E471-1)*6,0))","v":4.0888026290598289E-2},5.1993860742536632E-2,6.4937040976923058E-2,8.4377573390072264E-2,0.11062990413488913,0.14717493580452246,0.18441267067668737,0.22752758149742186,0.27287874904162424,0.32571336388407079]
[null,null,null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E472-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E472-1)*6,0))","v":0.16183412086446886},0.2045025114951923,0.25343577372193221,0.32657295621247323,0.42387350766445742,0.5606742734466521,0.69808825758655346,0.8546337882995988,1.0183503273190002,1.2115395382900087]
[null,null,null,null,392,"ΠΑΡΑΔΗΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E473-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E473-1)*6,0))","v":6.9406565636141629E-2},8.8193594173626377E-2,0.11004874051665139,0.14285682191738647,0.18708687274496633,0.24872620321576655,0.31143417134705431,0.3839104841794298,0.46009817170672229,0.54898146523593716]
[null,null,null,null,393,"ΠΡΟΣΚΥΝΗΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E474-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E474-1)*6,0))","v":6.3909015882783873E-2},8.3039755570054954E-2,0.10642784156694138,0.14205183944563532,0.19217088699566218,0.26008068766094883,0.33200087597251243,0.41878823186034336,0.51138178459043759,0.61587391737060537]
[null,null,null,null,394,"ΣΤΡΥΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E475-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E475-1)*6,0))","v":5.7037078691086686E-2},7.1607998598351638E-2,8.8021626872512193E-2,0.11241723219272386,0.14431448345817494,0.18968425935439792,0.23449828057485742,0.28455726722079883,0.33653435693019218,0.39884564803416467]
[null,null,null,null,395,"ΦΑΝΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E476-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E476-1)*6,0))","v":0.10892020448840048},0.13604863996378205,0.1661512014432997,0.21067845934225665,0.26801812601594127,0.35041583564177292,0.43060111163813236,0.51856864563535887,0.60929044344763961,0.71966749864773094]
[null,null,null,null,396,"ΦΙΛΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E477-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E477-1)*6,0))","v":0.16011613656654453},0.20241999724047618,0.25099136173756098,0.32361351659503018,0.42033454729013309,0.55622144976780563,0.69286115273073479,0.8487127905908376,1.0117746245796184,1.2040063251929751]
[null,null,null,null,397,"ΑΜΑΞΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E478-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E478-1)*6,0))","v":0.12747443490598287},0.16563306084134619,0.21228349043728628,0.28333995932435863,0.38330859717951971,0.51876309205490334,0.66221680099893609,0.83532491408702902,1.0200142047475933,1.2284366846478207]
[null,null,null,null,398,"ΙΑΣΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E479-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E479-1)*6,0))","v":0.37726935182417581},0.48198827092609897,0.60541675579624532,0.79143311941611605,1.0451797543722974,1.3960550871666413,1.7570336313974617,2.179442615404994,2.6254150248894566,3.1406921811070907]
[null,null,null,null,399,"ΒΕΛΚΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E480-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E480-1)*6,0))","v":5.3257513235653232E-2},6.5884186013965201E-2,7.9466227646062246E-2,9.9352315206627531E-2,0.12411766709710181,0.16052221185563761,0.19479086370562945,0.23081929018455669,0.26736241413165457,0.31344350842731455]
[null,null,null,null,400,"ΛΟΦΑΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E481-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E481-1)*6,0))","v":3.1267314222222217E-2},3.8680393079166667E-2,4.6654365908333321E-2,5.8329423766471648E-2,7.2869081973137198E-2,9.4242072766858212E-2,0.11436108772395019,0.13551326068899777,0.15696761087729394,0.18402167268958466]
[null,null,null,null,401,"ΑΒΔΗΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E482-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E482-1)*6,0))","v":0.13915672813186811},0.17734702346579673,0.2220978502965659,0.2894230487175149,0.38078494636356186,0.50755443594809957,0.63733095035319831,0.78836994813946926,0.94753240302510744,1.1322084944049844]
[null,null,null,null,402,"ΔΙΟΜΗΔΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E483-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E483-1)*6,0))","v":0.37967452984126981},0.47298470665013731,0.57568143328492039,0.72718734079801706,0.92063117359432567,1.2002170648894612,1.4700186481754365,1.7629266756188653,2.0637999023331801,2.4330447047974437]
[null,null,null,null,403,"ΕΥΛΑΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E484-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E484-1)*6,0))","v":0.33809930983150183},0.42187340114514654,0.51453911754119341,0.651469489991366,0.82722558238297039,1.0803460183307201,1.3258796384056999,1.5941746074456691,1.8704514119168929,2.2076905552556236]
[null,null,null,null,404,"ΞΑΝΘΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E485-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E485-1)*6,0))","v":8.3449369287374857},10.409598836112041,12.691343985257644,16.062053241255366,20.3844480847808,26.613418558665437,32.650104890492592,39.238830122773244,46.020594369299687,54.30667916962804]
[null,null,null,null,405,"ΕΧΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E486-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E486-1)*6,0))","v":0.30751918932844929},0.38042804182257323,0.458853378988553,0.57367949748343006,0.71667943259294276,0.92688632006964944,1.1247601484937957,1.332795256226956,1.5438023267601988,1.8098834841448161]
[null,null,null,null,406,"ΑΙΣΥΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E487-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E487-1)*6,0))","v":2.0959408434676436E-2},2.7233468224587914E-2,3.4903754492384004E-2,4.6586893581633093E-2,6.3023785520082753E-2,8.5295279286655257E-2,0.10888200771141536,0.13734452765312335,0.16771123043019728,0.20198015569681146]
[null,null,null,null,407,"ΑΛΕΞΑΝΔΡΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E488-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E488-1)*6,0))","v":7.6896977175091568},9.6274395029032949,11.792738319920419,15.002816597238551,19.166283482338699,25.120447487824514,30.955574149770918,37.412228469535208,44.092662461582755,52.163306074254848]
[null,null,null,null,408,"ΛΟΥΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E489-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E489-1)*6,0))","v":7.6965696547008536E-2},0.10000486692307695,0.12817116403760681,0.17107318298829199,0.2314316058442383,0.3132154518067341,0.39982901192388592,0.50434711793933829,0.61585763305515062,0.7416976209194388]
[null,null,null,null,409,"ΜΑΚΡΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E490-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E490-1)*6,0))","v":0.17042404235409037},0.21707557721868134,0.27166807669517701,0.35376658000380612,0.46504249412959076,0.61956665730783411,0.77757558719952524,0.96124046204515989,1.1546978498915956,1.3793879286839967]
[null,null,null,null,410,"ΑΜΠΕΛΑΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E491-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E491-1)*6,0))","v":5.1539528937728937E-2},6.6967544814560465E-2,8.5828904489468838E-2,0.11455793503680266,0.15497652177069529,0.2097424900491523,0.26774264191331643,0.33773244504866407,0.41240466499228839,0.49667251400855278]
[null,null,null,null,411,"ΚΑΒΥΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E492-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E492-1)*6,0))","v":5.3944706954822959E-2},7.009269690590661E-2,8.9834253365644059E-2,0.11990397200518679,0.16220875945332774,0.2195304729181127,0.28023729853593793,0.35349329248426836,0.43165021602526182,0.51985056466228519]
[null,null,null,null,412,"ΚΑΣΤΑΝΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E493-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E493-1)*6,0))","v":0.11166897936507936},0.14509634709821428,0.18596262639384917,0.24820885924640579,0.33578246383650645,0.45444206177316326,0.58010905747885222,0.73175363093877199,0.89354344081662473,1.0761237803518644]
[null,null,null,null,413,"ΝΕΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E494-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E494-1)*6,0))","v":0.11166897936507936},0.14165239059885529,0.17638194192579362,0.22844822025271308,0.29836321908843372,0.39605443068228385,0.49506311036247119,0.60900837036963795,0.72860769399498626,0.86860542084374448]
[null,null,null,null,414,"ΟΡΕΣΤΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E495-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E495-1)*6,0))","v":2.7796985940415135},3.5068598944560443,4.3371553296528536,5.5764668598954739,7.2183917398641135,9.5332834902279835,11.849257063138639,14.475499250008033,17.21745243816915,20.464983427035229]
[null,null,null,null,415,"ΡΙΖΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E496-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E496-1)*6,0))","v":0.12128969143345543},0.15584289066268317,0.19710441862910558,0.25952858229085657,0.34565316568913584,0.46385619356296709,0.58677235686658502,0.73228080101243787,0.88652110308905052,1.063143402347752]
[null,null,null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E497-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E497-1)*6,0))","v":3.3672492239316232E-2},4.3752129278846162E-2,5.6074884266452983E-2,7.4844517557377754E-2,0.10125132755685426,0.13703176016544616,0.1749251927167001,0.22065186409846049,0.2694377144616284,0.32449270915225448]
[null,null,null,null,417,"ΚΥΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E498-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E498-1)*6,0))","v":3.6077670256410253E-2},4.6877281370192314E-2,6.0080233142628198E-2,8.0190554525761862E-2,0.10848356523948671,0.14681974303440659,0.18741984933932151,0.23641271153406485,0.28868326549460194,0.34767075980598694]
[null,null,null,null,418,"ΜΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E499-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E499-1)*6,0))","v":3.2641701660561656E-2},4.2412778382554958E-2,5.4358306176663602E-2,7.2553358856641686E-2,9.8151797121440357E-2,0.1328369103644631,0.16957033987843376,0.21389721519748722,0.26118962116178263,0.31455925887208347]
[null,null,null,null,419,"ΜΕΤΑΞΑΔΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E500-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E500-1)*6,0))","v":0.13915672813186811},0.17792458138804948,0.22370454893406588,0.29273694469782363,0.38706022343311436,0.51734615047886823,0.65159331415532429,0.8089545570547898,0.9751924351007859,1.167009709974669]
[null,null,null,null,420,"ΔΑΔΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E501-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E501-1)*6,0))","v":6.3221822163614161E-2},8.214685497252748E-2,0.10528345617374846,0.14052440031181127,0.19010453337205288,0.25728412112696014,0.32843097408033489,0.4142851325930279,0.50588305572387382,0.60925161718382481]
[null,null,null,null,421,"ΚΟΡΝΟΦΩΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E502-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E502-1)*6,0))","v":0.10857660762881562},0.13816911376391941,0.17271989158003662,0.22464316635449449,0.29487506951325915,0.39253628362263904,0.49220444425704818,0.60780424673645939,0.72947455490626234,0.87102841775293927]
[null,null,null,null,422,"ΛΕΥΚΙΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E503-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E503-1)*6,0))","v":2.2333795873015871E-2},2.9019269419642862E-2,3.7192525278769838E-2,4.964177184928116E-2,6.7156492767301304E-2,9.0888412354632644E-2,0.11602181149577047,0.14635072618775438,0.178708688163325,0.21522475607037286]
[null,null,null,null,423,"ΜΕΓΑΛΟ ΔΕΡΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E504-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E504-1)*6,0))","v":2.2333795873015868E-2},2.8955096317170335E-2,3.7014003207936498E-2,4.927356118480241E-2,6.6459239759573213E-2,8.9800444073436139E-2,0.11443710440664534,0.14406354741938546,0.17563535126602736,0.21135795434040791]
[null,null,null,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E505-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E505-1)*6,0))","v":5.1883125797313794E-2},6.6365834439606225E-2,8.3485236695787529E-2,0.10930754708389516,0.14462123278960826,0.19337062472327027,0.24364404373702839,0.30262674146562885,0.36495619343637592,0.4368259025125153]
[null,null,null,null,425,"ΣΟΥΦΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E506-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E506-1)*6,0))","v":0.51161572392185595},0.65184431022806777,0.81605248163768296,1.0630453546836069,1.3980200005545182,1.862999503940354,2.3387375981156651,2.8920720791514549,3.4750384791675297,4.1517864074252868]
[null,null,null,null,426,"ΘΥΜΑΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E507-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E507-1)*6,0))","v":2.4738973890109886E-2},3.171660082783883E-2,4.0007727016056156E-2,5.2533071054473642E-2,6.9740377065079989E-2,9.3423273348949676E-2,0.11795175419089114,0.14686371516756569,0.17746532654764766,0.2126241285243389]
[null,null,null,null,427,"ΠΕΠΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E508-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E508-1)*6,0))","v":0.15255700565567765},0.19460884787847987,0.24399681396521669,0.31834895360996657,0.41945191833924378,0.55954889070475389,0.70324638737603529,0.8708436333925943,1.0475864964960748,1.2523208106772901]
[null,null,null,null,428,"ΠΛΑΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E509-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E509-1)*6,0))","v":7.8340083985347975E-2},9.7598025423260071E-2,0.11879649286288152,0.15007163117666197,0.19001044991989,0.24772799050320607,0.30343461921873355,0.36392430360719741,0.42606374683150083,0.50231117493528898]
[null,null,null,null,429,"ΛΑΚΚΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E510-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E510-1)*6,0))","v":5.7724272410256405E-2},7.378436124532968E-2,9.2736453682371781E-2,0.12130888461612281,0.16032589723634552,0.21424019151231685,0.26976232424953728,0.3348039418554935,0.40349982374270837,0.48280398282024467]
[null,null,null,null,430,"ΑΛΥΣΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E511-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E511-1)*6,0))","v":9.9062410586910854},12.436042074454271,15.285192569537422,19.51961739726254,25.055007615002012,32.929463315813948,40.705929873339471,49.390502542257366,58.407056171977402,69.21836039010131]
[null,null,null,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E512-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E512-1)*6,0))","v":8.4803140914139181},10.635641085185346,13.056273840340749,16.65065543538832,21.336309452246159,28.014412242125413,34.591566142325718,41.912998503244353,49.505156361736752,58.632548292406518]
[null,null,null,null,432,"ΑΡΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E513-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E513-1)*6,0))","v":13.8115629647326},17.201019894870651,20.928086119497586,26.424923301004934,33.436662972734311,43.577294019149001,53.35386505366985,63.955207087991333,74.839882975170283,88.21117688866866]
[null,null,null,null,433,"ΔΑΓΚΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E514-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E514-1)*6,0))","v":5.9545335766056162},7.5050573316766886,9.2709074441678698,11.904519478295043,15.385030130274163,20.300251058524818,25.205951089910027,30.753321661754065,36.539218427357149,43.407323236603631]
[null,null,null,null,434,"ΠΑΤΗΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E515-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E515-1)*6,0))","v":10.965206579931623},14.017964301162548,17.621653801812048,23.055166537206816,30.477079403399021,40.730786767315848,51.293237286692815,63.670437196484144,76.744416263536067,91.833754843840609]
[null,null,null,null,435,"ΚΑΡΟΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E516-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E516-1)*6,0))","v":4.26850378662271},5.4052637554097531,6.7161368801969763,8.6787293498881919,11.303290675070427,14.980606712082054,18.692844128452993,22.946069344823755,27.403233191298465,32.639054209455303]
[null,null,null,null,436,"ΚΟΛΩΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E517-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E517-1)*6,0))","v":9.766740733699633},12.284913248523845,15.136700460382324,19.382426312820886,24.962905980293382,32.872573687754972,40.725277640208013,49.550229617990809,58.733780547040503,69.689540474949226]
[null,null,null,null,437,"ΑΘΗΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E518-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E518-1)*6,0))","v":4.6650145625836386},5.8624121334796246,7.2149442853220691,9.2269538156395541,11.86479516156832,15.609976963804424,19.319045840277589,23.475223229613697,27.795654300883889,32.961954785519467]
[null,null,null,null,438,"ΚΕΡΑΜΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E519-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E519-1)*6,0))","v":11.180985407750914},14.037592967246312,17.255636707442605,22.038703443057557,28.292901520216422,37.188378142660241,45.975353503817374,55.791360452545618,65.983723356057723,78.201931560967878]
[null,null,null,null,439,"ΗΛΙΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E520-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E520-1)*6,0))","v":17.270896147032968},21.422611041461767,25.928715703865453,32.546088154436468,40.869551389408045,53.022278353819615,64.576540157700535,76.884239211019846,89.433191135127004,105.08170532882188]
[null,null,null,null,440,"ΙΠΠΟΔΡΟΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E521-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E521-1)*6,0))","v":9.2918898737533571},11.564586737045083,14.058472054189291,17.734069220915245,22.412331564674947,29.188288344631875,35.706763557691559,42.75574892827175,49.985439789569071,58.887166590005869]
[null,null,null,null,441,"ΔΑΦΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E522-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E522-1)*6,0))","v":13.692678451316237},17.142384237232537,20.996712403037318,26.710562335148659,34.120461812458203,44.718260424836998,55.102874445215626,66.591844917093951,78.478325856010656,92.840202738810916]
[null,null,null,null,442,"ΒΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E523-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E523-1)*6,0))","v":5.6583530836434672},7.0435564612849815,8.5644161962699314,10.806331479316979,13.661498440303717,17.795252032682644,21.774244024283671,26.080239062912469,30.497880793814897,35.933859152460776]
[null,null,null,null,443,"ΒΟΥΛΙΑΓΜΕΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E524-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E524-1)*6,0))","v":1.2829906736898655},1.6077708599333336,1.9716726429981224,2.5116249457592725,3.213852853807019,4.2162696832250521,5.2012657180402613,6.2946955430279496,7.427387946404135,8.7921985841419321]
[null,null,null,null,444,"ΒΑΡΚΙΖΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E525-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E525-1)*6,0))","v":3.4315018366739922},4.2511847113914367,5.13720759119078,6.436596762714216,8.0636530101695758,10.446528222176774,12.701890608054367,15.09025244735763,17.519755514958504,20.564508121892729]
[null,null,null,null,445,"ΚΑΛΥΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E526-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E526-1)*6,0))","v":0.81947851010989003},1.0220018942364926,1.2456648674936655,1.5759973907659983,1.9992913576686793,2.6095934043171805,3.200636613671656,3.8451600306944527,4.5083429085123079,5.3192251527593442]
[null,null,null,null,446,"ΛΙΜ.ΜΑΡΚΟΠΟΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E527-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E527-1)*6,0))","v":2.9023626729133083},3.6025615424277926,4.3642747207141772,5.4837270292319875,6.8953284603428857,8.9528434255042928,10.913926882783842,13.009658738079056,15.149200893099129,17.809907760340341]
[null,null,null,null,447,"ΜΑΡΚΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E528-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E528-1)*6,0))","v":1.837556005059829},2.2982016750100729,2.8113457893700851,3.5713320513384179,4.5539237320967532,5.9621164400853042,7.3378924488351176,8.8544850235409545,10.421418245623709,12.320286955700414]
[null,null,null,null,448,"ΑΓ. ΜΑΡΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E529-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E529-1)*6,0))","v":0.4123162315018315},0.51700181259450539,0.63450279123241748,0.80894596626662751,1.0362142959089677,1.3602531822838368,1.6792066652819981,2.0340033600255762,2.4018229459274032,2.8442740069186514]
[null,null,null,null,449,{"$f":"INDEX(CO_Names,E530)","v":"ΣΟΥΝΙΟ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E530-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E530-1)*6,0))","v":0.15530578053235652},0.19679003304835163,0.24470637733659945,0.31648081241488984,0.41261018433290608,0.54716251074811773,0.68319067468036809,0.8393004904805289,1.0029924458542152,1.1950293072751716]
[null,null,null,null,450,"ΑΓ.ΜΑΡΙΝΑ ΛΑΓΟΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E531-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E531-1)*6,0))","v":0.76141064084004884},0.94721491580430406,1.150809029834142,1.4507336274908142,1.8318894242202193,2.3845258711008328,2.9153552103702784,3.4882823232127707,4.075458133893072,4.7995977381860122]
[null,null,null,null,451,"ΣΑΡΩΝΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E532-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E532-1)*6,0))","v":1.4300501295921857},1.7947231182118133,2.2050861972511293,2.8148087009828164,3.611195919095564,4.7447422954083249,5.8632752335658758,7.1112169521350683,8.4063979167893201,9.9606065794852565]
[null,null,null,null,452,"ΑΓ.ΒΑΡΒΑΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E533-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E533-1)*6,0))","v":9.5025147486788786},11.817815277553114,14.352349206266116,18.084917729450705,22.823524770204894,29.69881027306181,36.296052236712768,43.407255758623009,50.691637820463853,59.684942049692481]
[null,null,null,null,453,"ΑΙΓΑΛΕΩ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E534-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E534-1)*6,0))","v":8.7503812230476203},10.899532045765703,13.263940683869242,16.751643935024426,21.202908660935876,27.638173708124508,33.84566866632678,40.581293291600034,47.498700130258662,55.991714219008792]
[null,null,null,null,454,"ΧΑΙΔΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E535-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E535-1)*6,0))","v":5.6968359319169721},7.0720822964523808,8.5687563919165122,10.768640235098903,13.543866903306174,17.587753040478908,21.443809891085074,25.566970127401326,29.777266195380204,35.010618317292213]
[null,null,null,null,455,"ΑΝΩ ΛΙΟΣΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E536-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E536-1)*6,0))","v":3.7682267590671548},4.6908237165614928,5.7038476621928096,7.1971928902157929,9.0991756349931432,11.852748777110721,14.503437869162497,17.372247987698412,20.315552777185612,23.93703967050412]
[null,null,null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E537-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E537-1)*6,0))","v":11.864743158324785},14.767447559494727,17.953144968542222,22.648600793729592,28.625905083268634,37.282426650415331,45.611353503171266,54.619977416212052,63.860275394165726,75.235664708983691]
[null,null,null,null,457,"ΠΕΡΙΣΤΕΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E538-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E538-1)*6,0))","v":20.588667423184372},25.537015695519365,30.907114293952247,38.792980501016835,48.71068555686103,63.192380046799599,76.959125150536281,91.62109869195065,106.56947207773952,125.21273479953641]
[null,null,null,null,458,"ΕΛΕΥΣΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E539-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E539-1)*6,0))","v":3.8630594923125763},4.8168676155290742,5.8696278175701,7.4241807599205751,9.4150115673912591,12.286545563173807,15.065811442204501,18.094311552396189,21.209604184252516,25.021056372398313]
[null,null,null,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E540-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E540-1)*6,0))","v":0.38414128901587297},0.4794089005246337,0.58484565169206348,0.74067506492450119,0.94080258455582388,1.2289117740786206,1.5085418456694668,1.814306215617316,2.129250563306389,2.5134687394011803]
[null,null,null,null,460,"ΤΟΥΤΟΥΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E541-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E541-1)*6,0))","v":7.1124549934065931E-2},8.854343466158425E-2,0.10767305658852257,0.13587457359390334,0.17180000191063294,0.2238038833023073,0.27387418479649484,0.32807765514222931,0.38369377821906847,0.45211103162391647]
[null,null,null,null,461,"ΑΓ.ΣΩΤΗΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E542-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E542-1)*6,0))","v":0.1212896914334554},0.15325457552962457,0.18990402843882778,0.2446774188235471,0.31753062771077056,0.41997480622137445,0.52285583760520526,0.64003125735488986,0.76256318156471337,0.90718239923916477]
[null,null,null,null,462,"ΑΙΓΟΣΘΕΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E543-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E543-1)*6,0))","v":9.9299492420024407E-2},0.12654277638044872,0.15846083591082111,0.20647747581106163,0.27162764897938779,0.36203575728843496,0.45457548264015196,0.56226026508349292,0.67573062785630122,0.80740604343116618]
[null,null,null,null,463,"ΟΙΝΟΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E544-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E544-1)*6,0))","v":9.0365974070818075E-2},0.11452863896359892,0.1424531860173687,0.18428876619631709,0.24034911615685617,0.31878992656567068,0.39813027981071802,0.48923450907538785,0.58478268557475299,0.69682639671323898]
[null,null,null,null,464,"ΣΚΟΥΡΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E545-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E545-1)*6,0))","v":6.1160241006104996E-2},7.9468153179945072E-2,0.10185029999416971,0.13594208291033918,0.18390547250122508,0.24889442152499405,0.31772126840380216,0.40077583479108131,0.48938686912418222,0.58938471662348269]
[null,null,null,null,465,"ΘΡΙΑΣΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E546-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E546-1)*6,0))","v":0.67207545734798524},0.85175879505357155,1.0594040208135072,1.3704849002795267,1.7873140863009651,2.3705726960401146,2.9604871756927333,3.6378261960309781,4.3481889709047392,5.1812310031332638]
[null,null,null,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E547-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E547-1)*6,0))","v":0.97822025923809519},1.2220157502913458,1.4926417450934522,1.8929966593367524,2.4087530853035557,3.1497046942987761,3.8710391274231593,4.6627572279897596,5.4794111520182556,6.4726077941890958]
[null,null,null,null,467,"ΑΧΑΡΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E548-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E548-1)*6,0))","v":9.7712074928742361},12.150639443158333,14.754459289012878,18.588620921998299,23.45436677307319,30.515923844427476,37.289368275916402,44.58702416497767,52.061013235376713,61.292093783312623]
[null,null,null,null,468,"ΦΥΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E549-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E549-1)*6,0))","v":0.32847859776312571},0.41484889752408427,0.51375160541427034,0.6615059854866826,0.85779555497856874,1.1340340468503141,1.411129350187224,1.726303805937403,2.055727289687729,2.4449454335977046]
[null,null,null,null,469,"ΒΡΥΣΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E550-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E550-1)*6,0))","v":1.7867036698412695E-2},2.2103081759523809E-2,2.665963766190476E-2,3.3331099295126655E-2,4.1639475413221258E-2,5.3852613009633267E-2,6.5349192985114407E-2,7.7436148965141602E-2,8.9695777644167973E-2,0.10515524153690552]
[null,null,null,null,470,"ΚΑΣΤΡΟΣΥΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E551-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E551-1)*6,0))","v":2.5769764468864469E-2},3.187944484546703E-2,3.8451400473901096E-2,4.8073700906432676E-2,6.0056935692146041E-2,7.7672037994663365E-2,9.4253643728530373E-2,0.11168675331510808,0.1293689100637038,0.15166621375515218]
[null,null,null,null,471,"ΚΑΝΑΛΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E552-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E552-1)*6,0))","v":0.42090615299145295},0.52717908249235335,0.64607027022788455,0.82239305858408718,1.0513525034189199,1.378528083647016,1.6995315969009659,2.0552220264186967,2.4234325576675548,2.8677617993939477]
[null,null,null,null,472,"ΜΕΣΟΠΟΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E553-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E553-1)*6,0))","v":0.1827935292991453},0.22857010666446886,0.27953243938653838,0.35499479034648818,0.45249947813662239,0.59229645086094618,0.72879138223446316,0.87914416337985346,1.0344436041491818,1.2227574753085484]
[null,null,null,null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E554-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E554-1)*6,0))","v":5.1883125797313794E-2},6.7413995113324188E-2,8.6401097186065312E-2,0.11532165460371467,0.15600969858249994,0.21114077331614664,0.26952759285940525,0.33998399468232177,0.41515402942557034,0.49998366410194311]
[null,null,null,null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E555-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E555-1)*6,0))","v":0.2360510425347985},0.2975987746995879,0.36774624850343401,0.47238942811257423,0.61078254261239928,0.80612910849521291,1.0012328933072232,1.2220352132144894,1.4523995262484195,1.7256742685041462]
[null,null,null,null,475,"ΠΑΝΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E556-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E556-1)*6,0))","v":5.3944706954822945E-2},6.9001754163873635E-2,8.6799378161477411E-2,0.11364439070904812,0.15035545832195063,0.20103501213777206,0.25329727802081092,0.31461125342199608,0.37940348877120239,0.45411493525288077]
[null,null,null,null,476,"ΡΟΔΑΥΓΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E557-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E557-1)*6,0))","v":1.1682293225885225E-2},1.4452014996611721E-2,1.7431301548168496E-2,2.1793411077582817E-2,2.7225810847106204E-2,3.5211323890914054E-2,4.2728318490267106E-2,5.0631328169515655E-2,5.8647239228879058E-2,6.8755350235669005E-2]
[null,null,null,null,477,"ΦΙΛΙΠΠΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E558-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E558-1)*6,0))","v":0.70196838413186802},0.89571242820966124,1.1234070437271213,1.4662626188710126,1.9327482918769709,2.5788981466706118,3.2420262394360906,4.0159229227059301,4.8322261827516444,5.7773562657454338]
[null,null,null,null,478,"ΠΑΡΓΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E559-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E559-1)*6,0))","v":0.54357023186324782},0.6894924108305861,0.85849557081420913,1.1118558976495403,1.4520378459194228,1.9273990948053059,2.4091273750580395,2.9634730760566992,3.545304711992459,4.2264263284027033]
[null,null,null,null,479,"ΒΑΡΛΑΑΜ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E560-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E560-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,480,"ΒΑΣΙΛΙΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E561-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E561-1)*6,0))","v":0.15874174912820513},0.19911543262023809,0.24447756860811959,0.31184431926805184,0.39970018552668368,0.52487973404484412,0.64821661450375201,0.78557669453814138,0.92804152694378039,1.0992474172102427]
[null,null,null,null,481,"ΓΡΑΜΜΕΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E562-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E562-1)*6,0))","v":6.1847434725274722E-2},7.6510667629120871E-2,9.2283361137362616E-2,0.11537688217543844,0.14413664566115048,0.18641289118719206,0.22620874494847293,0.26804820795625939,0.31048538415288912,0.36399891301236531]
[null,null,null,null,482,"ΔΕΡΒΙΖΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E563-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E563-1)*6,0))","v":2.8862136205128203E-2},3.7501825096153851E-2,4.8064186514102554E-2,6.4152443620609498E-2,8.6786852191589367E-2,0.11745579442752528,0.1499358794714572,0.18913016922725187,0.23094661239568154,0.27813660784478955]
[null,null,null,null,483,"ΔΩΔΩΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E564-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E564-1)*6,0))","v":1.8897827277167278E-2},2.3378259553342485E-2,2.8197693680860801E-2,3.5254047331383959E-2,4.4041752840907097E-2,5.6959494529419799E-2,6.9119338734255603E-2,8.1903619097745919E-2,9.4870534046716123E-2,0.1112218900871116]
[null,null,null,null,484,"ΕΛΛΗΝΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E565-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E565-1)*6,0))","v":3.9170041992673987E-2},5.089533405906594E-2,6.5229967411996326E-2,8.7064030627970038E-2,0.11778215654572843,0.15940429243735574,0.2034844078541205,0.25667665823698466,0.3134275453941392,0.37747111064650013]
[null,null,null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E566-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E566-1)*6,0))","v":9.6540409637557971},12.049909501531181,14.702635294995707,18.623742976369574,23.661715227784196,30.912385124089464,37.952691560171218,45.65508789797785,53.59034504652513,63.266744456718392]
[null,null,null,null,486,"ΚΑΡΥΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E567-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E567-1)*6,0))","v":4.432399488644688E-2},5.7592088540521988E-2,7.3812857860943215E-2,9.8519824131650294E-2,0.13327980872279796,0.18037854144227097,0.23025867204545214,0.29044990274185112,0.35466801189336805,0.42713836204735539]
[null,null,null,null,487,"ΚΕΦΑΛΟΒΡΥΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E568-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E568-1)*6,0))","v":7.0437356214896205E-2},9.1522311246565957E-2,0.11729950280227411,0.15656251121696363,0.21180124641995024,0.28664806973384144,0.36591494394819918,0.46156767489984085,0.56361970882279411,0.6787857691450222]
[null,null,null,null,488,"ΚΟΠΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E569-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E569-1)*6,0))","v":3.4703282818070814E-2},4.293098572522893E-2,5.1781219304853465E-2,6.4739250553996014E-2,8.0876673398756663E-2,0.10459834449947999,0.12692824022108756,0.15040482779767886,0.17421679888578781,0.20424383452360495]
[null,null,null,null,489,"ΚΟΥΤΣΕΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E570-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E570-1)*6,0))","v":0.20375293773382172},0.25935448655920329,0.32431441513170017,0.42195600736261191,0.55410459675099144,0.73779264170714176,0.92536051554413479,1.1430459162160593,1.3722128095631803,1.6387006600634213]
[null,null,null,null,490,"ΚΤΙΣΜΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E571-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E571-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E572-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E572-1)*6,0))","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[null,null,null,null,492,"ΠΕΔΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E573-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E573-1)*6,0))","v":1.1225309402637362},1.3933746449831959,1.6880346231709091,2.1210925268793157,2.6672120059832727,3.4631783156686136,4.2219005740172912,5.0328014174198312,5.8606877615100954,6.8901457313718613]
[null,null,null,null,493,"ΠΕΡΑΜΑΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E574-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E574-1)*6,0))","v":0.28552899031501833},0.3627646501220238,0.45258179844804625,0.58739725816244759,0.76908912795121698,1.0223507987854179,1.2799234930953836,1.5775164702955824,1.8903102755707502,2.2553261722618783]
[null,null,null,null,494,"ΠΛΑΤΑΝΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E575-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E575-1)*6,0))","v":1.2369486945054943E-2},1.5302133525824175E-2,1.8456672227472524E-2,2.3075376435087686E-2,2.8827329132230097E-2,3.7282578237438413E-2,4.5241748989694575E-2,5.3609641591251873E-2,6.2097076830577823E-2,7.2799782602473051E-2]
[null,null,null,null,495,"ΡΑΔΟΒΙΖΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E576-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E576-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,496,"ΤΣΕΠΕΛΟΒΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E577-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E577-1)*6,0))","v":2.9892926783882785E-2},3.8841175992445062E-2,4.9780764603891928E-2,6.6443602321345552E-2,8.988638262700327E-2,0.12165064422850831,0.15529073230972354,0.19588481812822514,0.23919470569552728,0.28807005812496062]
[null,null,null,null,497,"ΧΟΥΛΙΑΡΑΔΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E578-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E578-1)*6,0))","v":7.5591309108669104E-3},9.3513038213369967E-3,1.1279077472344318E-2,1.4101618932553584E-2,1.7616701136362836E-2,2.2783797811767918E-2,2.7647735493702242E-2,3.2761447639098371E-2,3.7948213618686444E-2,4.4488756034844645E-2]
[null,null,null,null,498,"ΚΟΝΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E579-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E579-1)*6,0))","v":0.32023227313308905},0.40659405928186809,0.50686232674456644,0.65729145801914612,0.85972734345816659,1.142180699221649,1.4290376325642224,1.7599418008504266,2.107553791018705,2.5137052310049923]
[null,null,null,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E580-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E580-1)*6,0))","v":2.7144151907203904E-2},3.3579681903891934E-2,4.050214183250915E-2,5.0637631621442421E-2,6.325997226239384E-2,8.181454668771207E-2,9.9280504727385324E-2,0.1176433801585805,0.13626858526710134,0.1597550784887603]
[null,null,null,null,500,"ΓΡΕΒΕΝΙΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E581-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E581-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,501,"ΜΕΤΣΟΒΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E582-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E582-1)*6,0))","v":0.39891595397802193},0.51375111555499098,0.65158114636237785,0.86041272311870221,1.1497808972872463,1.5457984689217543,1.9592856093848112,2.4508970391996741,2.9727807416997489,3.5684134016886979]
[null,null,null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E583-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E583-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,503,"ΓΑΡΟΥΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E584-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E584-1)*6,0))","v":0.26628756617826621},0.32942093006982603,0.3973311382303113,0.4967615760331377,0.62058833548550918,0.80261105927818799,0.97395431852814718,1.1540964509227836,1.3368120706582727,1.5672175421365728]
[null,null,null,null,504,"ΓΟΥΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E585-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E585-1)*6,0))","v":0.75694388166544546},0.93640555992751828,1.1294458032533881,1.4120848412916158,1.7640723910639697,2.2814866626965782,2.7685436951193654,3.2806122340424411,3.799996118271193,4.4549422520346695]
[null,null,null,null,505,"ΚΟΚΚΙΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E586-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E586-1)*6,0))","v":0.33844290669108668},0.42246958868301276,0.51552786173640108,0.65309236777539525,0.82988568287947373,1.0842828942538398,1.3313622392264142,1.6017629075388542,1.8803718957772027,2.2200242427189316]
[null,null,null,null,506,"ΜΩΡΑΙΤΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E587-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E587-1)*6,0))","v":0.57449394922588526},0.71264567452994498,0.86262505738011286,1.0828920956965946,1.3600192942646605,1.7645703382239895,2.1492973458914988,2.5592477765453343,2.9772887875715313,3.4984384444571299]
[null,null,null,null,507,"ΑΡΓΥΡΑΔΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E588-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E588-1)*6,0))","v":0.44530153002197798},0.55641708477646523,0.67985260563762195,0.86250240569648862,1.0979800250941398,1.436100744824415,1.7655160089901396,2.1274068642875874,2.5008261847008293,2.9546260563760054]
[null,null,null,null,508,"ΚΑΒΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E589-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E589-1)*6,0))","v":0.18451151359706958},0.23009645403108972,0.28042966009035403,0.35476307087178205,0.44999557911063676,0.58732021610275631,0.7202843589845308,0.86524294509608379,1.0143837204453177,1.1967784067458855]
[null,null,null,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E590-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E590-1)*6,0))","v":0.12472566002930402},0.15429651305206041,0.18610477829368127,0.23267671238713417,0.29067556874998685,0.37593266389417068,0.456187635646087,0.54056388604512295,0.62614552470832641,0.73406447457493651]
[null,null,null,null,510,"ΑΓ.ΑΘΑΝΑΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E591-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E591-1)*6,0))","v":0.24086139856898656},0.2979665444889652,0.35939242309606217,0.44932885780545745,0.56133215893592503,0.72597464845678683,0.88095739004933049,1.0438988543185435,1.209168079395418,1.4175735445648228]
[null,null,null,null,511,"ΑΓ.ΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E592-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E592-1)*6,0))","v":0.13468996895726493},0.16963936754184983,0.20936319047275634,0.26857111130145589,0.34666847524750233,0.45710036113500985,0.5671136110766658,0.69124683277363919,0.82061500410594657,0.97444842520194896]
[null,null,null,null,512,"ΑΧΑΡΑΒΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E593-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E593-1)*6,0))","v":0.46900971333333324},0.58730771952779304,0.71957193113055529,0.91569000336605599,1.1701988957856302,1.5340329146219538,1.8907905670557652,2.2858133607011317,2.6946301131270123,3.188251148459893]
[null,null,null,null,513,{"$f":"INDEX(CO_Names,E594)","v":"ΓΑΡΔΕΛΑΔΕΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E594-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E594-1)*6,0))","v":0.27281590651037846},0.33749705609734426,0.40707215968369953,0.50894024692943396,0.63580275919418605,0.82228797557016953,0.99783190827270818,1.1823904284292774,1.3695855278744111,1.6056396496212113]
[null,null,null,null,514,"ΚΑΣΣΙΟΠΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E595-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E595-1)*6,0))","v":0.34565844074236868},0.43186643599120877,0.52760341572187108,0.66925321556870709,0.85181481359661382,1.1140094989544531,1.3693744447906533,1.649807842768457,1.9391329945085556,2.2908473285901172]
[null,null,null,null,515,"ΚΡΗΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E596-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E596-1)*6,0))","v":5.9785853567765571E-2},7.5692985808241769E-2,9.4027345011950522E-2,0.12147267404384997,0.15815792201443657,0.20957427173992479,0.26145554485656852,0.32086709443701261,0.38311596757482846,0.4562692626210072]
[null,null,null,null,516,"ΜΑΓΟΥΛΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E597-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E597-1)*6,0))","v":0.31404752966056165},0.39196951538360808,0.47823459226694132,0.60574154426157856,0.76954551871893517,1.0053135235462425,1.2342119210511129,1.4845968872253739,1.7425359764304083,2.0571128850475633]
[null,null,null,null,517,"ΝΗΣΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E598-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E598-1)*6,0))","v":0.26456958188034185},0.33050428887042121,0.40369381507371777,0.51196719586331285,0.65144719015910257,0.85183133747170281,1.0469060967358343,1.2610096057868907,1.4818543215189066,1.7504465477178111]
[null,null,null,null,518,"ΠΑΓΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E599-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E599-1)*6,0))","v":7.5591309108669111E-2},9.5074583706868138E-2,0.11713481178038763,0.14997598216118535,0.19313350121834461,0.25431187296012764,0.31503856077240022,0.38326915975462833,0.45426666735443982,0.53897973577759395]
[null,null,null,null,519,"ΣΙΔΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E600-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E600-1)*6,0))","v":0.38414128901587297},0.47866021432912087,0.58276289419900784,0.73637927383891577,0.93266796613232983,1.2162188107979945,1.4900535962963404,1.7876224633196782,2.0933949661712501,2.4683560525515889]
[null,null,null,null,520,"ΣΠΑΡΤΙΛΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E601-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E601-1)*6,0))","v":6.7688581338217341E-2},8.3736675127426732E-2,0.10099901191144685,0.12627358771422983,0.15774955108470362,0.20401855313264911,0.24757290419360642,0.29336387204101716,0.3398090037673287,0.39837658813019977]
[null,null,null,null,521,"ΗΓΟΥΜΕΝΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E602-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E602-1)*6,0))","v":2.4182346977582414},3.0420713359445055,3.7487762902167119,4.8010178860044164,6.1844809624329713,8.1449750827208653,10.091926406626756,12.280694621796112,14.558694658551188,17.275530460265912]
[null,null,null,null,522,"ΜΑΖΑΡΑΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E603-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E603-1)*6,0))","v":0.10136107357753357},0.12815192646515569,0.15891862424317763,0.20492294880455461,0.26620582638808121,0.35229265220379252,0.43887340349793269,0.53764991674595697,0.64100453283436576,0.76282624849209224]
[null,null,null,null,523,"ΠΑΡΑΠΟΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E604-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E604-1)*6,0))","v":7.249893737240537E-2},8.9687504831913914E-2,0.10817660666657507,0.13524734521676396,0.16896017908057087,0.21851733355831957,0.26516691768959882,0.3142120659931707,0.36395786697922,0.42668761469782818]
[null,null,null,null,524,"ΠΛΑΤΑΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E605-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E605-1)*6,0))","v":0.16664447689865688},0.21327695770847069,0.26846833959372707,0.3517479829520721,0.46576326800035955,0.62304365824496921,0.78540938300405072,0.97611784805998647,1.1777260140119865,1.4099898409760956]
[null,null,null,null,525,"ΣΥΒΟΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E606-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E606-1)*6,0))","v":0.21406084352136751},0.27548604789427661,0.34909713771848289,0.46057791605439891,0.61484936276819435,0.82616111971468997,1.046523213062803,1.3081786993428677,1.5858227835130032,1.9030187033436372]
[null,null,null,null,526,"ΓΑΡΔΙΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E607-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E607-1)*6,0))","v":0.13228479094017093},0.16816132508063189,0.20993990808130342,0.2726758147213596,0.35733239809655687,0.47523689748342657,0.59529310307492223,0.73419024039283809,0.8802517667702785,1.0505182856173174]
[null,null,null,null,527,"ΞΗΡΟΛΟΦΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E608-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E608-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,528,"ΠΑΡΑΜΥΘΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E609-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E609-1)*6,0))","v":0.47931761912087906},0.61004911041753673,0.76274242701317141,0.99223761049915404,1.3027607215988242,1.7344621255927428,2.1751780947543202,2.6865255569699427,3.2247937874984896,3.8508497699265005]
[null,null,null,null,529,"ΚΕΡΑΜΙΤΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E610-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E610-1)*6,0))","v":9.9643089279609267E-3},1.2326718673580586E-2,1.4867874849908421E-2,1.8588497683820634E-2,2.3222015134296468E-2,3.0033188024603166E-2,3.6444742241698413E-2,4.3185544615175118E-2,5.0022645224632144E-2,5.8644269318658841E-2]
[null,null,null,null,530,"ΣΑΓΙΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E611-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E611-1)*6,0))","v":0.15324419937484735},0.18957643201437727,0.22865766148479849,0.28587827472358635,0.35713857758262846,0.46188971927493139,0.56049500137232733,0.66416389304717594,0.7693137851788252,0.90190841779730502]
[null,null,null,null,531,"ΦΙΛΙΑΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E612-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E612-1)*6,0))","v":0.36696144603663},0.47079803848141027,0.59438023266362938,0.78116343188919246,1.0381234699501551,1.3914601668112243,1.7578933797414276,2.1904225974425957,2.6484519920315499,3.1741178710341775]
[null,null,null,null,532,"ΑΓΝΑΝΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E613-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E613-1)*6,0))","v":4.3980398026862023E-2},5.5883567226465203E-2,6.9729731104624534E-2,9.0514628163322952E-2,0.11853398942567474,0.15758354864507856,0.19730781501323613,0.24321717066360382,0.29147635514656633,0.34778011126465402]
[null,null,null,null,533,"ΑΓ ΠΑΡΑΣΚΕΥΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E614-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E614-1)*6,0))","v":8.6586408615384608E-2},0.1096176856771978,0.13615906635480768,0.17588785096028492,0.22898417122700523,0.30340881062873276,0.3784958194037415,0.46446746310515247,0.55453967680865179,0.66040374568594506]
[null,null,null,null,534,"ΑΜΦΙΘΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E615-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E615-1)*6,0))","v":0.20959408434676435},0.26264454377252749,0.3220807122280066,0.41026912548004013,0.52495265103388977,0.6886695824058795,0.84952930665626136,1.0280812825075212,1.2130384328100328,1.4359144957434047]
[null,null,null,null,535,"ΑΝΕΖΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E616-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E616-1)*6,0))","v":0.40922385976556774},0.51056657304583331,0.62262872562832727,0.78820322180238656,1.0006525079783022,1.3066884942891526,1.6034514730768199,1.927589013047426,2.2613163095629889,2.6688241242494581]
[null,null,null,null,536,"ΚΟΜΠΟΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E617-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E617-1)*6,0))","v":0.29652408982173384},0.37865538724427655,0.47535501650996631,0.62104155091560087,0.81958211112216695,1.0942950703591499,1.3766596005983522,1.7067455277818546,2.0551233598682122,2.4579530184994942]
[null,null,null,null,537,"ΜΕΝΙΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E618-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E618-1)*6,0))","v":0.12163328829304028},0.15513422511694142,0.19446321405070205,0.25366450989715111,0.33413578836183527,0.44567104776842426,0.56003258020842173,0.69336313281545436,0.83395040337097537,0.99685212130177281]
[null,null,null,null,538,"ΜΗΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E619-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E619-1)*6,0))","v":5.7037078691086686E-2},7.0559837924633703E-2,8.5105766382234424E-2,0.10640312467290433,0.13292601766528322,0.17191411076152155,0.20861473145248058,0.24720001400410585,0.28633652094099776,0.33568788644473685]
[null,null,null,null,539,"ΣΥΚΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E620-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E620-1)*6,0))","v":0.13846953441269841},0.17339520498374544,0.21244391286031744,0.27034423457687062,0.34548286603824818,0.45289804801041045,0.55822334387939021,0.67484466091323325,0.79553794872069061,0.94126864508987351]
[null,null,null,null,540,"ΧΑΛΚΙΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E621-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E621-1)*6,0))","v":0.43052686505982901},0.5374978053736722,0.65602191532425203,0.83125804386534619,1.0565748518866955,1.3806890935621763,1.6956301823611977,2.0405013380365693,2.3959213072913297,2.8290027431900682]
[null,null,null,null,541,"ΒΟΥΡΓΑΡΕΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E622-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E622-1)*6,0))","v":0.1044534453137973},0.13287588328122713,0.16603210129171239,0.21584674221602901,0.28317420077933164,0.37684485269990331,0.47236973999310794,0.58307282990093534,0.69955551860417697,0.83516141836222013]
[null,null,null,null,542,"ΚΑΛΛΟΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E623-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E623-1)*6,0))","v":1.8554230417582418E-2},2.2953200288736261E-2,2.7685008341208787E-2,3.4613064652631531E-2,4.3240993698345151E-2,5.5923867356157619E-2,6.7862623484541862E-2,8.0414462386877814E-2,9.3145615245866745E-2,0.10919967390370958]
[null,null,null,null,543,"ΣΧΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E624-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E624-1)*6,0))","v":0.12128969143345543},0.15419578103255496,0.19252235214438335,0.25007784190256871,0.32775700515744888,0.43593167434558988,0.5460982082457071,0.67357654595763461,0.80763878939174516,0.96389549127865093]
[null,null,null,null,544,"ΝΕΜΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E625-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E625-1)*6,0))","v":0.47931761912087917},0.6123379510723902,0.76910971420622709,1.0053704575322293,1.3276294122077918,1.7732663276220848,2.2316993142664492,2.7681015997084351,3.3344094701687714,3.9887656982952513]
[null,null,null,null,545,"ΜΟΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E626-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E626-1)*6,0))","v":1.2713083804639804E-2},1.6518661054258244E-2,2.1171129774068983E-2,2.8257623975744658E-2,3.8227542036771506E-2,5.1736480878790896E-2,6.6043185005284735E-2,8.3307336445337138E-2,0.10172648403143113,0.12251255345544304]
[null,null,null,null,546,"ΧΙΛΙΟΜΟΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E627-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E627-1)*6,0))","v":0.26044641956532355},0.33417390169972533,0.42193960734511593,0.55459752786371219,0.73712932483786131,0.98809280982274639,1.2484021492530351,1.5557208236002309,1.8811780052060547,2.2546428566121985]
[null,null,null,null,547,"ΑΓΡΙΛΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E628-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E628-1)*6,0))","v":5.1539528937728937E-2},6.3758889690934059E-2,7.6902800947802191E-2,9.6147401812865352E-2,0.12011387138429208,0.15534407598932673,0.18850728745706075,0.22337350663021616,0.25873782012740759,0.30333242751030437]
[null,null,null,null,548,"ΛΙΜΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E629-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E629-1)*6,0))","v":5.94422567081807E-2},7.7235901686126401E-2,9.8989336511187409E-2,0.13212348507577906,0.17873958844220189,0.24190300519002228,0.30879651367335831,0.38951808662279253,0.47564004695777262,0.57282896615653089]
[null,null,null,null,549,"ΚΟΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E630-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E630-1)*6,0))","v":0.20890689062759463},0.25843603288058603,0.31171268650842487,0.38971746868148099,0.4868615586776639,0.62966132134340425,0.76408287182595291,0.90540728020780936,1.0487506309164254,1.229507439508434]
[null,null,null,null,550,"ΛΥΓΟΥΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E631-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E631-1)*6,0))","v":0.27384669708913301},0.35032339233621795,0.44074418845265556,0.57714111457186568,0.76371057801292341,1.0212291477053281,1.2868493300643697,1.5985500768682941,1.9279609257905299,2.307730609565112]
[null,null,null,null,551,"ΜΕΤΟΧΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E632-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E632-1)*6,0))","v":7.0780953074481082E-2},8.9615747788003672E-2,0.11132588623498166,0.14382517308632162,0.18726847961505919,0.24815418269029707,0.30959396829303371,0.37995600302663679,0.45368005368849684,0.54031418913969698]
[null,null,null,null,552,"ΤΡΑΧΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E633-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E633-1)*6,0))","v":2.8862136205128203E-2},3.7501825096153851E-2,4.8064186514102554E-2,6.4152443620609498E-2,8.6786852191589367E-2,0.11745579442752528,0.1499358794714572,0.18913016922725187,0.23094661239568154,0.27813660784478955]
[null,null,null,null,553,"ΘΕΡΜΗΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E634-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E634-1)*6,0))","v":7.2155340512820507E-2},8.9262445567307683E-2,0.10766392132692305,0.1346063625380115,0.16815941993800892,0.21748170638505743,0.26391020243988506,0.31272290928230262,0.36223294817837065,0.42466539851442614]
[null,null,null,null,554,"ΑΓ.ΤΡΙΑΔΑΣ ΑΡΓ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E635-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E635-1)*6,0))","v":0.4676353258949939},0.58883752862715211,0.72650680067055851,0.93165934276314311,1.2020909272710285,1.5846514760824626,1.9655272962095411,2.394978065198897,2.8424217284209283,3.3747913041345217]
[null,null,null,null,555,"ΚΑΣΤΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E636-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E636-1)*6,0))","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
[null,null,null,null,556,"ΚΛΕΙΣΟΡΕΥΜΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E637-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E637-1)*6,0))","v":6.6314193899877902E-2},8.4068586313965202E-2,0.10460146946256103,0.13536966137438036,0.17662619309251118,0.23432837334415657,0.29272843435038015,0.35983457286256171,0.4302316636450223,0.51273644484548231]
[null,null,null,null,557,"ΠΑΝΑΙΤΩΛΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E638-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E638-1)*6,0))","v":0.36455626801953606},0.45838917756570513,0.5645486908735653,0.72254958545954973,0.93002196381619606,1.2242794392625018,1.5161444308920398,1.8437832215162819,2.1845970365228551,2.5915425034455133]
[null,null,null,null,558,"ΣΤΡΑΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E639-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E639-1)*6,0))","v":0.15599297425152622},0.19734067709935899,0.24489864501868125,0.31604446133816055,0.41095785524863238,0.54415657978239163,0.67830880543054484,0.83160530298321,0.9921000446018583,1.1810286649021393]
[null,null,null,null,559,"ΘΥΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E640-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E640-1)*6,0))","v":2.8862136205128203E-2},3.7501825096153851E-2,4.8064186514102554E-2,6.4152443620609498E-2,8.6786852191589367E-2,0.11745579442752528,0.1499358794714572,0.18913016922725187,0.23094661239568154,0.27813660784478955]
[null,null,null,null,560,"ΑΜΠΕΛΟΚΗΠΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E641-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E641-1)*6,0))","v":18.551481642705738},23.297118370505924,28.647106488036467,36.600771660039577,47.008270031089737,61.803899370619391,76.429343465104012,92.781249808045587,109.7653725071121,130.11145416607923]
[null,null,null,null,561,"ΚΡΙΚΕΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E642-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E642-1)*6,0))","v":0.2542616760927961},0.32222323707115386,0.40075029248554633,0.51838972512609249,0.67599970875396598,0.896557645863861,1.119605899786805,1.3756750253238847,1.6442158946718257,1.9591672494033094]
[null,null,null,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E643-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E643-1)*6,0))","v":5.8411466129426125E-2},7.4056921852289376E-2,9.2155125724175807E-2,0.11927695399331896,0.15565213845191683,0.20651973132807261,0.25801339094683873,0.31719764636190911,0.37928962926872856,0.45204719961736406]
[null,null,null,null,563,"ΣΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E644-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E644-1)*6,0))","v":8.0745262002442003E-2},0.10331149264766486,0.13000223192933452,0.17026883161235554,0.2253652255808877,0.30139736071375911,0.37984579510273458,0.47193469470034971,0.56926721938881153,0.68145022869760841]
[null,null,null,null,564,"ΒΑΣΙΛΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E645-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E645-1)*6,0))","v":0.10342265473504272},0.12963273034491757,0.15901936843386746,0.20263200046909013,0.25938949778131848,0.34037361055675708,0.42000191017746319,0.50846521087168295,0.60013176401783519,0.7105128500930884]
[null,null,null,null,565,"ΔΡΥΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E646-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E646-1)*6,0))","v":4.3980398026862023E-2},5.7145638241758251E-2,7.3240665164346755E-2,9.7756104564738266E-2,0.13224663191099331,0.17898025817527663,0.22847372109936337,0.28819835310819331,0.35191864746008611,0.42382721195396506]
[null,null,null,null,566,"ΠΑΛΙΑΜΠΕΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E647-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E647-1)*6,0))","v":4.9134350920634916E-2},6.3842392723214292E-2,8.182355561329363E-2,0.10921189806841854,0.14774428408806284,0.19995450718019184,0.25524798529069503,0.32197159761305966,0.39315911395931502,0.47349446335482032]
[null,null,null,null,567,"ΔΡΥΜΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E648-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E648-1)*6,0))","v":1.3743874383394382E-2},1.7858011950549452E-2,2.288770786385836E-2,3.0548782676480712E-2,4.1327072472185415E-2,5.593133067977394E-2,7.1398037843551046E-2,9.0061985346310408E-2,0.10997457733127691,0.13244600373561408]
[null,null,null,null,568,"ΚΑΛΛΙΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E649-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E649-1)*6,0))","v":2.5769764468864469E-2},3.2777868280082424E-2,4.095070946556776E-2,5.3228650209135128E-2,6.9818477800338938E-2,9.2903593931414521E-2,0.11643954297628197,0.14370725607227347,0.17239562662587044,0.20580143797466174]
[null,null,null,null,569,"ΤΡΥΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E650-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E650-1)*6,0))","v":4.7759963482295477E-2},6.2056591528159358E-2,7.953478482690779E-2,0.10615701980077047,0.1436115768408443,0.19436137411221446,0.2481081815063399,0.31296539907842863,0.38216165622618731,0.46024986298125892]
[null,null,null,null,570,"ΓΟΥΜΕΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E651-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E651-1)*6,0))","v":4.0888026290598289E-2},5.3127585552884625E-2,6.8090930894978627E-2,9.0882628462530118E-2,0.12294804060475162,0.16639570877232748,0.21240916258456438,0.2679344064052735,0.32717436756054874,0.39402686111345187]
[null,null,null,null,571,"ΒΥΡΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E652-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E652-1)*6,0))","v":8.8108542703345538},11.394536201321836,14.523103136324934,19.275432898637622,25.909327298586476,34.944261190433473,44.443222412231606,55.819412668781652,67.925933119055699,81.666733989147602]
[null,null,null,null,572,"ΚΑΤΑΚΟΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E653-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E653-1)*6,0))","v":0.23879981741147741},0.29911683781057696,0.36661108380953905,0.46671644338455054,0.59673586085953834,0.78250038963287927,0.9648018740239297,1.1668578896959447,1.3760476610011512,1.6284258138923902]
[null,null,null,null,573,"ΠΥΡΓΟΣ ΗΛ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E654-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E654-1)*6,0))","v":4.1881021214798535},5.2610498440343862,6.4716791199906281,8.2719738330302768,10.629695271655228,13.979593405451007,17.2937036832034,21.002680680004662,24.856461928850837,29.469405882843667]
[null,null,null,null,574,"ΔΟΥΝΕΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E655-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E655-1)*6,0))","v":7.6965696547008536E-2},0.10000486692307695,0.12817116403760681,0.17107318298829199,0.2314316058442383,0.3132154518067341,0.39982901192388592,0.50434711793933829,0.61585763305515062,0.7416976209194388]
[null,null,null,null,575,"ΚΕΡΑΜΥΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E656-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E656-1)*6,0))","v":8.9335183492063486E-2},0.11051540879761904,0.13329818830952381,0.1666554964756333,0.20819737706610628,0.26926306504816633,0.32674596492557195,0.38718074482570797,0.44847888822083987,0.5257762076845276]
[null,null,null,null,576,"ΣΑΒΑΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E657-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E657-1)*6,0))","v":0.18244993243956045},0.23201682458237183,0.28979058565383087,0.37656918442462006,0.49376631712698699,0.65690157665320692,0.82314532802863127,1.0156481256939125,1.2181433448186219,1.4540322968330328]
[null,null,null,null,577,{"$f":"INDEX(CO_Names,E658)","v":"ΚΟΥΡΤΕΣΙ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E658-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E658-1)*6,0))","v":6.5627000180708175E-2},8.3710461570375469E-2,0.10494476799297922,0.1369106444445459,0.18037028119996912,0.24059820915347213,0.30236442486757847,0.37439129666498755,0.45034407558927192,0.53833749240840956]
[null,null,null,null,578,"ΝΕΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E659-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E659-1)*6,0))","v":0.10960739820757021},0.13880256053301285,0.17247272689065932,0.22288400774596431,0.29030481686366438,0.38476348233046037,0.48012751911493817,0.58939992918537432,0.70391594233583421,0.83842704900349574]
[null,null,null,null,579,"ΒΑΣΙΛΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E660-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E660-1)*6,0))","v":9.6550717543345543E-2},0.12192301331662087,0.15096743384777164,0.19435361175594595,0.25197376869205901,0.33307934255960381,0.41441232594906485,0.50689061479753794,0.60353787640085144,0.71775908109461561]
[null,null,null,null,580,"ΛΑΜΠΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E661-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E661-1)*6,0))","v":4.1231623150183153E-2},5.3574035851648362E-2,6.8663123591575073E-2,9.1646348029442132E-2,0.12398121741655624,0.1677939920393218,0.21419411353065315,0.27018595603893125,0.32992373199383068,0.3973380112068422]
[null,null,null,null,581,"ΧΕΛΙΔΟΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E662-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E662-1)*6,0))","v":3.8139251413919412E-2},4.9555983162774736E-2,6.3513389322206945E-2,8.477287192723397E-2,0.11468262611031452,0.15520944263637271,0.19812955501585419,0.24992200933601139,0.30517945209429342,0.36753766036632907]
[null,null,null,null,582,"Ν.ΦΥΓΑΛΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E663-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E663-1)*6,0))","v":0.12850522548473747},0.16697241173763738,0.21400006852707568,0.28563111802509467,0.38640812761493365,0.5229579418558864,0.66757165383720229,0.84207956298800235,1.0282622980474392,1.2383701349279919]
[null,null,null,null,583,"ΑΝΔΡΙΤΣΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E664-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E664-1)*6,0))","v":7.0437356214896205E-2},9.1522311246565957E-2,0.11729950280227411,0.15656251121696363,0.21180124641995024,0.28664806973384144,0.36591494394819918,0.46156767489984085,0.56361970882279411,0.6787857691450222]
[null,null,null,null,584,"ΚΑΛΛΙΘΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E665-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E665-1)*6,0))","v":4.0200832571428577E-2},5.2234684955357151E-2,6.6946545501785706E-2,8.9355189328706078E-2,0.12088168698114234,0.16359914223833877,0.20883926069238684,0.26343130713795793,0.32167563869398497,0.38740456092667119]
[null,null,null,null,585,"ΕΓΛΥΚΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E666-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E666-1)*6,0))","v":1.9962977541880345},2.4787282989474355,3.0041114647934823,3.7765180147957933,4.7516529630515407,6.1718480286768918,7.5270722431889601,8.9775422681748847,10.459216517983615,12.299450805130803]
[null,null,null,null,586,"ΑΡΓΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E667-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E667-1)*6,0))","v":3.7452057694749685E-2},4.6331459842078752E-2,5.5882702022069582E-2,6.986711198401549E-2,8.7282746539252248E-2,0.11288336188557743,0.13698196221879747,0.16231808148462371,0.18801614929258287,0.22042156399082119]
[null,null,null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E668-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E668-1)*6,0))","v":8.3494036879120881E-2},0.10848742259958793,0.13904282527293954,0.18558385475962033,0.25106196526852637,0.33978283387962671,0.43374307989957267,0.54712656097883583,0.66809555728750725,0.80460947269385552]
[null,null,null,null,588,"ΑΙΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E669-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E669-1)*6,0))","v":3.4789182032967032},4.3587427939911629,5.343991986037758,6.8056288987148568,8.7054645637319084,11.418476602358695,14.082864114428197,17.03858629495458,20.099677025216501,23.790076873435513]
[null,null,null,null,589,"ΚΑΜΑΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E670-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E670-1)*6,0))","v":0.40441350373137969},0.50579225022000918,0.61872403550514332,0.78597999314862932,1.0022248517907826,1.3121357990187517,1.6149104228814546,1.9486724298487033,2.2935119561348873,2.7114044627311871]
[null,null,null,null,590,"ΠΥΡΓΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E671-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E671-1)*6,0))","v":1.2369486945054943E-2},1.6072210755494507E-2,2.0598937077472526E-2,2.7493904408832641E-2,3.7194365224966872E-2,5.0338197611796545E-2,6.4258234059195951E-2,8.1055786811679367E-2,9.8977119598149227E-2,0.11920140336205268]
[null,null,null,null,591,"ΡΙΖΟΜΥΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E672-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E672-1)*6,0))","v":0.33191456635897437},0.4153346681584249,0.50840516398856839,0.64631411995812049,0.82489763661747517,1.0805628460860737,1.3307270201223547,1.6070142186351051,1.8926740463880962,2.2383152272737794]
[null,null,null,null,592,"ΠΑΡ.ΠΛΑΤΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E673-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E673-1)*6,0))","v":0.11098178564590964},0.14035306035233519,0.17410691675065626,0.22458878024385698,0.29188092974921331,0.38636739836738393,0.48145673023916791,0.59001980556931921,0.70364449811220409,0.83749337636718546]
[null,null,null,null,593,"ΚΑΤΩ ΑΧΑΪΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E674-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E674-1)*6,0))","v":0.76244143141880338},0.97341064839162095,1.2216731566933758,1.5956450502329849,2.1050582863156362,2.810127101818598,3.5345199423963392,4.3809375483953197,5.2741120520795279,6.3072723918726146]
[null,null,null,null,594,"ΛΑΚΟΠΕΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E675-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E675-1)*6,0))","v":0.18794748219291818},0.23443261081378203,0.28579454291465189,0.36166384521194472,0.45893284121322703,0.59912711221030679,0.73496445426716828,0.88318408389592373,1.0357306909835415,1.2221563042198589]
[null,null,null,null,595,"ΛΟΥΣΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E676-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E676-1)*6,0))","v":0.18244993243956045},0.2276530536142399,0.27765108483716416,0.35153085924006533,0.44635311260147853,0.58291973353184412,0.71538524596812358,0.86011996944482361,1.0091564358023839,1.1910897791954149]
[null,null,null,null,596,"ΙΣΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E677-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E677-1)*6,0))","v":0.12747443490598287},0.15917296852577839,0.19431226864006404,0.24627341910016484,0.31311846106822788,0.40924095174778785,0.50268962069367451,0.60508225140455396,0.71063162375296662,0.83917864383134699]
[null,null,null,null,597,"ΣΤΑΡΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E678-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E678-1)*6,0))","v":2.7487748766788765E-3},3.4004741168498168E-3,4.1014827172161164E-3,5.1278614300194862E-3,6.4060731404955778E-3,8.2850173860974253E-3,1.0053721997709906E-2,1.1913253686944861E-2,1.3799350406795072E-2,1.6177729467216233E-2]
[null,null,null,null,598,"ΧΑΛΑΝΔΡΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E679-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E679-1)*6,0))","v":8.0745262002442003E-2},0.10491582020947804,0.13446528370016786,0.1794740982243242,0.24279655077408929,0.32859656774367191,0.4194634723308624,0.52911416390957366,0.64610064182125182,0.77812027194673261]
[null,null,null,null,599,"ΚΑΛΑΒΡΥΤΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E680-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E680-1)*6,0))","v":0.39685437282051272},0.51015259929363566,0.64558917383418801,0.85055271952636791,1.1335878766389829,1.5218145572893047,1.9258617687641519,2.4046048457177722,2.9122333929054585,3.4931223429988583]
[null,null,null,null,600,"ΓΑΛΑΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E681-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E681-1)*6,0))","v":0.12403846631013432},0.15622722896332419,0.19281536401715504,0.24735054249037497,0.31928834746641238,0.42100670173282839,0.52234484567541439,0.63669665258604169,0.75587361932285757,0.89758145050661453]
[null,null,null,null,601,"ΓΟΥΡΙΩΤΙΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E682-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E682-1)*6,0))","v":2.5426167609279609E-2},3.3037322108516488E-2,4.2342259548137966E-2,5.6515247951489316E-2,7.6455084073543012E-2,0.10347296175758179,0.13208637001056947,0.16661467289067428,0.20345296806286225,0.24502510691088608]
[null,null,null,null,602,"ΖΕΥΓΑΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E683-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E683-1)*6,0))","v":0.11579214168009767},0.14760874314043043,0.18491446027939556,0.24104948792412556,0.31726903556888458,0.42298820051071684,0.53127312121403769,0.65737396781164137,0.79028454490248035,0.94442937144410177]
[null,null,null,null,603,"ΚΑΤΩ ΜΑΚΡΥΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E684-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E684-1)*6,0))","v":9.6894314402930393E-2},0.1227972842985348,0.15272977368325699,0.19757206908604963,0.25765529888871735,0.34173074770124157,0.42676199082265442,0.52439002288698866,0.62677615348278404,0.74684890938777249]
[null,null,null,null,604,"ΓΑΒΡΟΛΙΜΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E685-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E685-1)*6,0))","v":0.12541285374847375},0.15841945980737177,0.1962347745854853,0.25273742163305513,0.32783699042924203,0.43349030058171706,0.53952112769089533,0.66018831665367617,0.78633554407220352,0.93531579516995411]
[null,null,null,null,605,"ΝΑΥΠΑΚΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E686-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E686-1)*6,0))","v":2.577320043746032},3.2238786605127747,3.9444349452575396,5.0117543076669264,6.3923076593000276,8.3702485422350001,10.303492344085313,12.4357367400525,14.639195675009244,17.308273882279234]
[null,null,null,null,606,"ΠΛΑΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E687-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E687-1)*6,0))","v":3.2641701660561656E-2},4.2412778382554958E-2,5.4358306176663602E-2,7.2553358856641686E-2,9.8151797121440357E-2,0.1328369103644631,0.16957033987843376,0.21389721519748722,0.26118962116178263,0.31455925887208347]
[null,null,null,null,607,"ΒΛΥΧΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E688-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E688-1)*6,0))","v":0.19000906335042733},0.23597758779601649,0.28607380917617514,0.35974110754095895,0.4528137656141924,0.58829603884446791,0.71767766803582389,0.85628655679001853,0.99793125906430846,1.17370970755082]
[null,null,null,null,608,"ΛΥΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E689-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E689-1)*6,0))","v":0.37795654554334551},0.47618577783232602,0.58793533846582713,0.75454391255599085,0.97449937752294524,1.2853402963624605,1.5952657603242526,1.9453167298391485,2.3102622708046359,2.7438781674675266]
[null,null,null,null,609,"ΣΠΑΡΤΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E690-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E690-1)*6,0))","v":0.19413222566544566},0.24465060167559521,0.3021637618617215,0.38792996000863844,0.50123662608846475,0.66128713257688643,0.82097361232702015,1.0014760554263078,1.189712705290735,1.4132282647196941]
[null,null,null,null,610,"ΤΣΟΥΚΑΛΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E691-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E691-1)*6,0))","v":0.15118261821733822},0.18702607642673988,0.22558154944688641,0.28203237865107167,0.35233402272725678,0.45567595623535839,0.55295470987404483,0.65522895278196736,0.75896427237372899,0.8897751206968928]
[null,null,null,null,611,"ΔΙΛΙΝΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E692-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E692-1)*6,0))","v":0.11304336680341878},0.14405853178447806,0.18039642606356834,0.23506246827698901,0.30923603874369016,0.41216459046849424,0.51752174934170248,0.64012396366516899,0.76931407506865745,0.91922910460696716]
[null,null,null,null,612,"ΦΡΑΓΚΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E693-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E693-1)*6,0))","v":0.10479704217338218},0.1361673411229396,0.17451877246191999,0.23293446790816541,0.31511892760041371,0.42647639643327634,0.54441003855707681,0.68672263826561697,0.83855615215098644,1.0099007784840575]
[null,null,null,null,613,"ΙΘΑΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E694-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E694-1)*6,0))","v":0.35390476537240534},0.45340510644523813,0.57144676305407494,0.74968735058334413,0.99421439771672515,1.3310722807907955,1.6795005298625534,2.0896158529078077,2.5234872309181862,3.0225154892855772]
[null,null,null,null,614,"ΑΓΙΑ ΘΕΚΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E695-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E695-1)*6,0))","v":0.12197688515262516},0.15346296303411175,0.18914417840979847,0.24227727753626455,0.3121596159186138,0.41116637775593368,0.50952219721338154,0.62013778309293666,0.73527965019343589,0.8725588143063191]
[null,null,null,null,615,"ΑΝΤΥΠΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E696-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E696-1)*6,0))","v":0.10033028299877898},0.12679118453470697,0.15714253879644383,0.20250905321565899,0.26287387828342457,0.34773514630907731,0.43299031496329138,0.53013287492219408,0.63173199390208745,0.75160386430193282]
[null,null,null,null,616,"ΒΑΣΙΛΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E697-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E697-1)*6,0))","v":0.1188845134163614},0.14707050555375456,0.17738912751959704,0.22178000684834279,0.27706266332643376,0.3583270019487137,0.43482347640095348,0.51524822196036524,0.59682190509388688,0.6996867994571021]
[null,null,null,null,617,"ΚΑΤΑΣΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E698-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E698-1)*6,0))","v":0.3604331057045177},0.45311733811717031,0.55792040794218556,0.7138758982092438,0.9185535127515112,1.2089506644334984,1.4968379623244745,1.8198141976035476,2.1557024458532021,2.5569644379647816]
[null,null,null,null,618,"ΑΓΚΑΘΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E699-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E699-1)*6,0))","v":0.15668016797069595},0.20028711697600735,0.2517557366785409,0.32935464173530449,0.4353363051195398,0.58176813131466865,0.73258933417472616,0.90929812283833222,1.0959455541819461,1.3113886204477989]
[null,null,null,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E700-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E700-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,620,"ΓΕΩΡΓΙΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E701-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E701-1)*6,0))","v":3.8139251413919412E-2},4.9555983162774736E-2,6.3513389322206945E-2,8.477287192723397E-2,0.11468262611031452,0.15520944263637271,0.19812955501585419,0.24992200933601139,0.30517945209429342,0.36753766036632907]
[null,null,null,null,621,"ΝΕΑ ΝΙΚΟΜΗΔΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E702-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E702-1)*6,0))","v":8.2806843159951155E-2},0.10688861787486266,0.13593469710057998,0.18000609831653006,0.24132582855990845,0.32501861625247636,0.41274140002701887,0.51746449525946159,0.62879012255066957,0.7554523534774602]
[null,null,null,null,622,"ΚΑΜΠΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E703-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E703-1)*6,0))","v":0.13537716267643468},0.17143069157399268,0.21300688485761596,0.27525349973798235,0.35849637097930453,0.47512848360574972,0.59286941221659495,0.7277704347981202,0.86914044953467695,1.0352059496082393]
[null,null,null,null,623,"ΚΟΡΥΦΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E704-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E704-1)*6,0))","v":0.13812593755311353},0.17545150568141027,0.21883408092622095,0.28394073092462974,0.37164255652783806,0.49393052771008,0.61824196940918097,0.76179308324596495,0.91264872328201574,1.0887627624651166]
[null,null,null,null,624,"ΛΟΥΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E705-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E705-1)*6,0))","v":0.11579214168009767},0.14324497217229853,0.17277495946272892,0.21601116273957083,0.26985583104337618,0.34900635738935404,0.42351303915352978,0.50184581156255226,0.5812976358862425,0.68148685380648388]
[null,null,null,null,625,"ΕΙΡΗΝΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E706-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E706-1)*6,0))","v":0.36902302719413921},0.45882388187609885,0.55705084933626359,0.70167098090135094,0.88511642738974161,1.1514304422066537,1.4067616334010593,1.6816927431336299,1.9632029204149528,2.3110650432525177]
[null,null,null,null,626,"ΝΑΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E707-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E707-1)*6,0))","v":2.4704614204151403},3.1084557999997253,3.8316435724702069,4.908634414892032,6.3254870186495307,8.3324908688364854,10.32679068738237,12.570325054439603,14.905911303772196,17.68988883467205]
[null,null,null,null,627,"ΓΑΝΟΧΩΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E708-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E708-1)*6,0))","v":0.17282922037118434},0.21793327968933152,0.26936564573524108,0.3461025068272745,0.44763845887249826,0.59091309424118454,0.73407726000639284,0.89618765966506109,1.06535216388672,1.2659389848789671]
[null,null,null,null,628,"ΚΙΤΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E709-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E709-1)*6,0))","v":0.2649131787399267},0.33142134192065015,0.40557516962309209,0.5154311269697357,0.65759355569424627,0.86120805480080487,1.0603122330021737,1.2800337997219209,1.5071414898657045,1.7821142438309445]
[null,null,null,null,629,"Κ.ΜΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E710-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E710-1)*6,0))","v":8.6586408615384608E-2},0.11250547528846155,0.14419255954230767,0.19245733086182845,0.26036055657476809,0.35236738328257589,0.44980763841437166,0.56739050768175558,0.69283983718704456,0.83440982353436877]
[null,null,null,null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E711-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E711-1)*6,0))","v":0.91602922765323569},1.1491229288533882,1.4110925890789374,1.8001760663447228,2.307742619986711,3.0307981776537019,3.7434102138398542,4.5373121257298763,5.3608210735942663,6.3501951739811231]
[null,null,null,null,631,"ΑΓΙΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E712-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E712-1)*6,0))","v":0.60954082890354089},0.77007701999542133,0.95407480289406266,1.229033201338348,1.5946275531676677,2.1088320195724992,2.6250613895770756,3.2127963042494723,3.8273157313987789,4.5528230079364533]
[null,null,null,null,632,"ΜΑΚΡΥΓΙΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E713-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E713-1)*6,0))","v":0.24154859228815631},0.30754420495444146,0.38469679540869955,0.50068747353207177,0.65776008627206561,0.87600958904603676,1.0989909846697734,1.3579334802384579,1.6305917350295929,1.9475030122068622]
[null,null,null,null,633,"ΛΙΜΕΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E714-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E714-1)*6,0))","v":4.4667591746031743E-2},5.5257704398809518E-2,6.6649094154761904E-2,8.3327748237816648E-2,0.10409868853305314,0.13463153252408316,0.16337298246278598,0.19359037241285398,0.22423944411041993,0.2628881038422638]
[null,null,null,null,634,"ΕΔΕΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E715-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E715-1)*6,0))","v":2.8676593900952376},3.6313546942326926,4.5120216692440476,5.8305245646770709,7.593748231914863,10.064230963288782,12.558172932508258,15.415557380395086,18.409950299759647,21.927459326007586]
[null,null,null,null,635,"ΠΕΡΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E716-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E716-1)*6,0))","v":2.9205733064713062E-2},3.7948275394917588E-2,4.8636379210699014E-2,6.4916163187521511E-2,8.7820029003394015E-2,0.11885407769451962,0.15172083041754597,0.19138171886090963,0.23369597682896343,0.28144775793817989]
[null,null,null,null,636,"ΑΓΡΟΣΥΚΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E717-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E717-1)*6,0))","v":8.6586408615384608E-2},0.10865508914010989,0.13348123529230765,0.17036469099310372,0.21852537611108425,0.28708928641078513,0.35472521306686483,0.43015978157961809,0.50843962334918746,0.60240171973647061]
[null,null,null,null,637,"ΜΥΛΟΤΟΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E718-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E718-1)*6,0))","v":0.3095807704859585},0.39033691316039371,0.48240002181535396,0.61974688308284087,0.80143566566779911,1.0578537793530893,1.3140135195450913,1.6039933619318054,1.9065611371220883,2.265410046281211]
[null,null,null,null,638,"ΒΟΡΕΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E719-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E719-1)*6,0))","v":0.10685862333089133},0.13657859329482602,0.17164414880538764,0.22450667516472184,0.29668171553151662,0.39642455009963234,0.49912676041785548,0.61941828625186035,0.74646110171282887,0.89314068458563733]
[null,null,null,null,639,"ΚΩΝΣΤΑΝΤΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E720-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E720-1)*6,0))","v":0.10926380134798536},0.13769298817536629,0.17005580612878507,0.21831544464610522,0.28206669230533643,0.37212286015776874,0.46196726158122331,0.56351419894523724,0.66940876329714372,0.79515894770046736]
[null,null,null,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E721-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E721-1)*6,0))","v":9.4489136385836378E-2},0.11896622807999087,0.14676068202791512,0.18817571480839929,0.24275327812107619,0.31997511373911952,0.39683555621965672,0.48347020899932586,0.57372389657953682,0.68113603970442538]
[null,null,null,null,641,{"$f":"INDEX(CO_Names,E722)","v":"ΚΑΛΛΙΠΟΛΕΩΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E722-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E722-1)*6,0))","v":7.0780953074481082E-2},9.1027556042399274E-2,0.115253371793315,0.15192580770485406,0.2026080457850766,0.27208948487662032,0.34445752425378623,0.43027393593075386,0.52129346542904442,0.62538382719892627]
[null,null,null,null,642,"ΠΡΟΦΗΤΗΣ ΗΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E723-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E723-1)*6,0))","v":0.23502025195604395},0.29630220587161171,0.36614868512753351,0.47034374318815736,0.6081478475154708,0.80265957088169415,0.9969345118617069,1.2168053501590952,1.4462003242134389,1.7183186860439519]
[null,null,null,null,643,"ΠΑΓΚΡΑΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E724-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E724-1)*6,0))","v":7.404168727194139},9.3052536445780678,11.453041977595984,14.648251215914833,18.838090672940865,24.786055298849025,30.677713772698979,37.2809713737716,44.145725550736529,52.353087529240817]
[null,null,null,null,644,"ΑΛΕΞΑΝΔΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E725-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E725-1)*6,0))","v":12.422400861431012},15.956979816715384,20.17523197566921,26.555857247076528,35.354450080828428,47.434328172723276,59.98976128037193,74.845183926348852,90.589264836322371,108.62519991662522]
[null,null,null,null,645,"ΚΩΛΛΕΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E726-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E726-1)*6,0))","v":3.3847726637704518},4.3713042176651307,5.5624560790110031,7.370331020274123,9.8879667370176545,13.322204506263921,16.924766394298523,21.229202553169216,25.806358979240784,31.010654850817208]
[null,null,null,null,646,"ΣΟΛΩΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E727-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E727-1)*6,0))","v":4.9120607046251523},6.2852839854314171,7.9097526380442735,10.3605985228797,13.714530691768513,18.342480190636362,23.118130466644988,28.72495829790191,34.651335504685804,41.481176484522841]
[null,null,null,null,647,"ΑΚΡΟΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E728-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E728-1)*6,0))","v":8.2573197295433456},10.354087360074818,12.707711410013044,16.202008245703979,20.754790981795431,27.245819493189501,33.635441143254681,40.743730466637892,48.11316967845633,56.977258668351659]
[null,null,null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E729-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E729-1)*6,0))","v":2.4051780170940174E-2},3.0460052649633695E-2,3.7851716554807679E-2,4.8919104821936704E-2,6.3722923064345002E-2,8.4461553221514094E-2,0.10540184546033794,0.12939993621282606,0.15455102192973066,0.18408995186775667]
[null,null,null,null,649,"ΔΡΟΣΑΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E730-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E730-1)*6,0))","v":0.10892020448840048},0.13968511577055862,0.17626745212385528,0.23154373032938558,0.30752912978719821,0.41206737157624185,0.52040118002188884,0.64817544250959991,0.78344620096117124,0.93878626334574589]
[null,null,null,null,650,"ΚΙΛΚΙΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E731-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E731-1)*6,0))","v":3.5486683657924294},4.4626560368520138,5.4971011721093399,7.0368835783450967,9.0595308291279597,11.927537539766227,14.77324352393312,17.969096875639476,21.293978742913339,25.262668300496504]
[null,null,null,null,651,"ΜΑΥΡΟΝΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E732-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E732-1)*6,0))","v":0.10995099506715506},0.14004047909560441,0.17524669179420022,0.22818899217478084,0.29993744743744849,0.39958004106554501,0.50145719082690343,0.61986001696224902,0.74456979516912003,0.88942875376645392]
[null,null,null,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E733-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E733-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,653,"ΝΕΟ ΑΓΙΟΝΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E734-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E734-1)*6,0))","v":0.23330226765811965},0.29116077373237181,0.3551947211001068,0.44983292856389412,0.57137316043944197,0.74634692579914719,0.91616970242425788,1.1018621644914139,1.293128896036204,1.5264679238185883]
[null,null,null,null,654,"ΠΛΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E735-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E735-1)*6,0))","v":7.8340083985347975E-2},9.9566000565750934E-2,0.12427116970177043,0.16136342488734351,0.21139287549021729,0.28109235112656578,0.35203230328523705,0.43406445250384545,0.52031274501529434,0.62089309465421472]
[null,null,null,null,655,"ΤΕΡΠΥΛΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E736-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E736-1)*6,0))","v":5.3601110095238089E-2},6.9646246607142859E-2,8.9262060669047599E-2,0.11914025243827478,0.1611755826415231,0.21813218965111836,0.27845234758984916,0.35124174285061061,0.42890085159197994,0.51653941456889496]
[null,null,null,null,656,"ΑΣΠΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E737-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E737-1)*6,0))","v":8.3150440019536004E-2},0.10592325991923078,0.13257940423884307,0.17266918326490968,0.22701943920169565,0.3024815973331475,0.37966279501235506,0.46939811198900239,0.56392607524340399,0.67369386551162114]
[null,null,null,null,657,"ΠΟΛΥΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E738-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E738-1)*6,0))","v":0.8827003322735042},1.1243632764878664,1.4071827759799143,1.8325081503886147,2.4090305884750722,3.2095875340210416,4.0282503208264018,4.9799064753237019,5.9823270868849319,7.1465193148821342]
[null,null,null,null,658,"ΒΑΜΒΑΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E739-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E739-1)*6,0))","v":0.10342265473504272},0.12892682621771975,0.15705562565470083,0.19858168315982394,0.25171971469630977,0.32840595946359546,0.40257013219708698,0.48330624441962439,0.5663250581475614,0.66797803106347364]
[null,null,null,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E740-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E740-1)*6,0))","v":0.12678724118681317},0.16054751754894689,0.19947566308298223,0.25775609011125644,0.33568838038434357,0.44488593114940927,0.5551127026172511,0.68139280195294161,0.81372413192425186,0.96918333810332868]
[null,null,null,null,660,"Ν ΣΚΟΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E741-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E741-1)*6,0))","v":0.37658215810500606},0.4748064062862638,0.58677720746138573,0.75382103516337484,0.97478260599133781,1.2866376290753945,1.598162434771023,1.9507959968375208,2.3187292800877262,2.755123311383743]
[null,null,null,null,661,"ΧΡΥΣΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E742-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E742-1)*6,0))","v":0.15152621507692304},0.19688458175480772,0.25233697919903836,0.33680032900819978,0.45563097400584418,0.61664292074450766,0.78716336722515035,0.99293338844307233,1.212469715077328,1.4602171911851451]
[null,null,null,null,662,"ΙΒΗΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E743-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E743-1)*6,0))","v":0.10514063903296701},0.13430355973269231,0.16866417060851646,0.2204426035538426,0.29105099613400803,0.3887078215771963,0.4891455342946614,0.60663575223799227,0.73066538828155425,0.87400706629870883]
[null,null,null,null,663,"ΛΙΒΑΔΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E744-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E744-1)*6,0))","v":9.4832733245421241E-2},0.12024692871089744,0.14965366164534488,0.19372617301353501,0.25285074403334573,0.33551698466166846,0.41922169932437192,0.51545508262178008,0.61642664067768782,0.73471561228736038]
[null,null,null,null,664,"ΣΗΣΑΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E745-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E745-1)*6,0))","v":0.12884882234432235},0.16164328281387363,0.19850527484867211,0.2532558777889195,0.32468853373121248,0.42643907981519469,0.52673296676203096,0.63848502346845393,0.75441134172393565,0.89366912932453491]
[null,null,null,null,665,"ΓΑΖΩΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E746-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E746-1)*6,0))","v":0.22917910534310132},0.28663762047934982,0.35064919566178265,0.44545503239917361,0.56803932779825128,0.74371111425076974,0.91535148322981896,1.1045768928763171,1.3000899025016897,1.5370025451874487]
[null,null,null,null,666,"ΗΛΙΟΚΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E747-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E747-1)*6,0))","v":0.11201257622466421},0.14126459056547619,0.17463334770155675,0.22442520118140138,0.2903321067997735,0.3833091262937236,0.47624686914993353,0.58152659601449919,0.69140367876339914,0.82164814844759027]
[null,null,null,null,667,"ΠΑΛΑΙΟΚΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E748-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E748-1)*6,0))","v":0.15393139309401707},0.19534648839981686,0.24336972426132475,0.31538972435779511,0.41219615979357066,0.54737187517985508,0.68450264203801359,0.84249257871053218,1.0083861182400078,1.2024076494614233]
[null,null,null,null,668,"ΑΧΛΑΔΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E749-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E749-1)*6,0))","v":6.8375775057387053E-2},8.8843609453983535E-2,0.11386634662269533,0.15198019381549155,0.20560218554912243,0.27825837013187538,0.35520523827166645,0.44805837709789426,0.54712352222310268,0.65891886858468007]
[null,null,null,null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E750-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E750-1)*6,0))","v":0.21131206864468863},0.27456693373969787,0.35189850840682235,0.469687533650891,0.63540373925985072,0.85994420920152437,1.0977448318445975,1.3847030246995227,1.6908591264683825,2.0363573074350665]
[null,null,null,null,670,"ΓΟΝΙΜΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E751-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E751-1)*6,0))","v":0.10170467043711842},0.12844863952481683,0.15907426544116296,0.20482751015434955,0.26561207951518701,0.35115234281466173,0.43696070456939623,0.53456471592008703,0.6365827778406199,0.75711486121556426]
[null,null,null,null,671,"ΧΕΙΜΑΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E752-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E752-1)*6,0))","v":6.7344984478632464E-2},8.622079650824177E-2,0.10857932711623931,0.14232482182518058,0.18855759495914723,0.2523041547069621,0.31815624365089795,0.39556015282954182,0.47740869097730454,0.57164938370520957]
[null,null,null,null,672,"ΑΓ.ΠΡΟΔΡΟΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E753-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E753-1)*6,0))","v":4.8103560341880347E-2},6.2503041826923081E-2,8.0106977523504264E-2,0.10692073936768248,0.14464475365264895,0.19575965737920878,0.2498931324524287,0.31521694871208644,0.38491102065946919,0.46356101307464925]
[null,null,null,null,673,"ΔΟΥΜΠΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E754-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E754-1)*6,0))","v":8.9335183492063486E-2},0.11383101909203297,0.14252182863591267,0.18567971414036849,0.24422211579872297,0.32547475957665273,0.4086224978637028,0.50535164785810405,0.6072679612478834,0.72556096373271772]
[null,null,null,null,674,"ΟΡΜΥΛΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E755-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E755-1)*6,0))","v":0.32195025743101346},0.41603508928676747,0.52977726951782644,0.70247238716348537,0.9432179820519756,1.2713872191443623,1.6159778169730543,2.0281259639988285,2.4665387913148802,2.9646317091380094]
[null,null,null,null,675,"ΤΑΞΙΑΡΧΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E756-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E756-1)*6,0))","v":8.3494036879120881E-2},0.10711839641350733,0.13523435442849507,0.17772869391740706,0.23618723443699435,0.31657284388076784,0.3999359953315702,0.49833341392029801,0.60253103681182474,0.72211770245460283]
[null,null,null,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E757-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E757-1)*6,0))","v":0.25872843526739925},0.33617707496909344,0.43086110053713361,0.5750808338847494,0.77798213928889037,1.0529073000467444,1.3440680624048487,1.6954168741442934,2.0702714182612878,2.4932960203229353]
[null,null,null,null,677,"ΚΑΛΑΝΔΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E758-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E758-1)*6,0))","v":0.628782253040293},0.78284256518809525,0.95207938573124218,1.20159599705814,1.5195425478219098,1.9796965969093816,2.4228678242315249,2.902794331898626,3.3952972379111541,4.0009772166529922]
[null,null,null,null,678,"Ν.ΦΩΚΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E759-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E759-1)*6,0))","v":0.28655978089377288},0.37107747815366304,0.4736977749017246,0.62970064240320744,0.84795681855974714,1.1447715351430885,1.4574831829519121,1.8328112120259825,2.232527645043604,2.6854520771982422]
[null,null,null,null,679,"ΠΕΥΚΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E760-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E760-1)*6,0))","v":0.74182561984371187},0.94249516087339746,1.1758566750073105,1.5261336568034642,1.9982110674435196,2.6562374797086283,3.3254733962306302,4.0987027362774517,4.9114321790231319,5.8598391416414461]
[null,null,null,null,680,"ΑΜΝΙΣΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E761-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E761-1)*6,0))","v":0.68959889718681333},0.85467688059235336,1.0333630210954821,1.2955347659799474,1.6243225066457871,2.1053402876733722,2.5613169477072262,3.0451545949987264,3.5377210101047218,4.1539689894270095]
[null,null,null,null,681,"ΑΡΙΑΔΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E762-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E762-1)*6,0))","v":8.9441698518534789},11.124655394674036,13.512451690639923,17.029328871227801,21.495795549248058,27.9745733218253,34.193671086541187,40.900463310264314,47.771857966986282,56.25190228592551]
[null,null,null,null,682,"ΕΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E763-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E763-1)*6,0))","v":0.19585020996336996},0.24844439866291207,0.30936876240164829,0.40070835067884797,0.5233690000022041,0.69475244375430667,0.86845957289284181,1.0683884869582414,1.2782440586247201,1.5238761906157936]
[null,null,null,null,683,"ΓΕΡΓΕΡΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E764-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E764-1)*6,0))","v":0.13606435639560438},0.17063370047307694,0.20945018905219775,0.26708472470719935,0.34220172873274146,0.4492752187348969,0.55470869409514445,0.6720444931650531,0.79370797343907029,0.94000247090594236]
[null,null,null,null,684,"ΖΑΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E765-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E765-1)*6,0))","v":0.17901396384371185},0.22712450091158426,0.28287851154897742,0.36647725099230827,0.47878619562408686,0.63566562210861988,0.79473110464024277,0.97788477090154191,1.1701607878371516,1.3951421176993628]
[null,null,null,null,685,"ΜΕΤΑΞΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E766-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E766-1)*6,0))","v":6.3565419023199024E-2},8.0432810821382775E-2,9.9845405818956026E-2,0.1288916941746055,0.16766352559034606,0.22205413892700529,0.27686411969254482,0.33953499702493073,0.40516341128146932,0.4823804423683945]
[null,null,null,null,686,"ΑΡΒΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E767-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E767-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,687,"ΑΝΩ ΒΙΑΝΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E768-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E768-1)*6,0))","v":8.2119649440781442E-2},0.106701621404533,0.1367540544865537,0.18252897649197225,0.24692925802130786,0.33418970081164934,0.42660327611521753,0.53812036244420458,0.65709809955437959,0.79136487232029418]
[null,null,null,null,688,"ΚΕΡΑΤΟΚΑΜΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E769-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E769-1)*6,0))","v":6.1160241006105009E-2},7.8398601472069618E-2,9.8874932146947481E-2,0.12980523850236006,0.17228458903909069,0.2307616168383855,0.29130948358505027,0.36265618865159871,0.43816458750255532,0.5249380211240664]
[null,null,null,null,689,"ΚΕΦΑΛΟΒΡΥΣΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E770-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E770-1)*6,0))","v":9.6550717543345543E-2},0.12034007678896519,0.14656388943388277,0.18527108203213688,0.23477486116810009,0.30624279162342322,0.3753228844173121,0.45047353851110361,0.52772889960084357,0.62237797175547982]
[null,null,null,null,690,"ΨΑΡΗ ΦΟΡΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E771-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E771-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E772-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E772-1)*6,0))","v":0.58651983931135521},0.7456409547225733,0.93097177559987787,1.2092846337240957,1.5849036301028852,2.107987000679314,2.6406980144611367,3.2571150670285536,3.9053663962716203,4.660943032636311]
[null,null,null,null,692,"ΓΑΛΑΤΑΣ ΤΡΟΙΖΗΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E773-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E773-1)*6,0))","v":0.30408322073260075},0.38697992142605309,0.48377774084897729,0.62925179921649443,0.82604276413488076,1.0996713756717738,1.3789520226660525,1.7029121151270499,2.0438981831301368,2.4405729468548989]
[null,null,null,null,693,"ΔΡΑΠΕΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E774-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E774-1)*6,0))","v":9.1396764649572651E-2},0.11404975195650183,0.13911163876688032,0.17614728940348864,0.22369314470664162,0.29215900839941927,0.35858509845710618,0.4311857595392406,0.50595290011783289,0.59720046464440257]
[null,null,null,null,694,"ΘΡΑΨΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E775-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E775-1)*6,0))","v":0.18244993243956045},0.23315054939271981,0.29294447557188641,0.38307423949707792,0.5060844535968495,0.67612234962101192,0.85114181993650817,1.0560549506017642,1.2724389633375464,1.5223457940624137]
[null,null,null,null,695,"ΝΙΠΙΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E776-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E776-1)*6,0))","v":2.9205733064713062E-2},3.7520454711767404E-2,4.7446232071810125E-2,6.2461425424329871E-2,8.3171675618540247E-2,0.11160095581987621,0.14115611649004522,0.17613386040511655,0.21320706418031266,0.25566907973841346]
[null,null,null,null,696,"ΑΝΤΙΣΚΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E777-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E777-1)*6,0))","v":2.9549329924297919E-2},3.6555096756135531E-2,4.4090939210073253E-2,5.5124510372709476E-2,6.8865286260327466E-2,8.9063936900547314E-2,0.10807751147538149,0.12806747713465727,0.14834301687304702,0.17391059177257454]
[null,null,null,null,697,"ΑΠΕΣΩΚΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E778-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E778-1)*6,0))","v":0.13915672813186811},0.17338968214665751,0.21108898926184366,0.26671672440799221,0.33778767755366457,0.44046305860764801,0.53960734652381626,0.64732725742338337,0.75800996102508778,0.89375572105714463]
[null,null,null,null,698,"ΜΙΑΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E779-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E779-1)*6,0))","v":1.0307905787545788E-2},1.339350896291209E-2,1.7165780897893768E-2,2.2911587007360533E-2,3.099530435413906E-2,4.194849800983045E-2,5.3548528382663288E-2,6.7546489009732813E-2,8.2480932998457671E-2,9.933450280171055E-2]
[null,null,null,null,699,"ΜΟΙΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E780-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E780-1)*6,0))","v":0.93527065178998781},1.1831725530327841,1.4683069920758391,1.8948620657832989,2.4639131955374278,3.2625055682540935,4.0668111663874669,4.9858911115547331,5.9481259843770182,7.0808386231360432]
[null,null,null,null,700,"ΜΟΡΟΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E781-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E781-1)*6,0))","v":3.0580120503052505E-2},3.924208280434982E-2,4.9556480787362626E-2,6.5148093027499188E-2,8.6607129858030735E-2,0.11610612060665711,0.14671121318527525,0.18285288017137866,0.22113118501614273,0.26504687838200985]
[null,null,null,null,701,"ΠΗΓΑΪΔΑΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E782-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E782-1)*6,0))","v":2.1990199013431012E-2},2.8572819120879125E-2,3.6620332582173377E-2,4.8878052282369133E-2,6.6123315955496656E-2,8.9490129087638315E-2,0.11423686054968168,0.14409917655409665,0.17595932373004305,0.21191360597698253]
[null,null,null,null,702,"ΠΟΜΠΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E783-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E783-1)*6,0))","v":9.8268701841269832E-2},0.12663662477271065,0.16073125073630948,0.21240968861701756,0.28410010238323402,0.38213886576750727,0.48461242145901312,0.6065859420094265,0.73612039192943546,0.88383116512021287]
[null,null,null,null,703,"ΣΙΒΒΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E784-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E784-1)*6,0))","v":0.26766195361660561},0.33509989948154761,0.41045024798058605,0.52215456794582971,0.6670210585348969,0.87420760140542042,1.0772330190527593,1.3018581614051312,1.5342586334941224,1.8150481141280088]
[null,null,null,null,704,"ΤΥΜΠΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E785-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E785-1)*6,0))","v":0.6301566404786324},0.80768790120494516,1.0185170873037392,1.3369612407618177,1.7742215025127461,2.376232999020639,2.9994457087081714,3.7336601012005022,4.510647087406559,5.4036925719939655]
[null,null,null,null,705,{"$f":"INDEX(CO_Names,E786)","v":"ΚΑΣΤΕΛΛΙ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E786-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E786-1)*6,0))","v":0.34909440933821728},0.44334719818250923,0.5528437557656134,0.71714811055417016,0.93837957722626186,1.2469435303685485,1.5604852626625536,1.9223882177800411,2.3026448062792477,2.7467291520001913]
[null,null,null,null,706,"ΜΟΧΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E787-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E787-1)*6,0))","v":0.10410984845421245},0.13527444052541213,0.17337438706872707,0.23140702877434138,0.31305257397680453,0.4236798298992876,0.54084013666489927,0.68221953899830134,0.83305742328442256,1.0032784782972766]
[null,null,null,null,707,"ΛΙΜ.ΧΕΡΣΟΝΗΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E788-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E788-1)*6,0))","v":1.6815630308083027},2.1115565149894686,2.5962008228236262,3.3166560340800482,4.2591747114694654,5.5992879071689972,6.9237014915920909,8.4040761819525702,9.9415410172381229,11.783725245792434]
[null,null,null,null,708,"ΜΑΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E789-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E789-1)*6,0))","v":0.94248618584126986},1.1843338521903388,1.4574722136376981,1.8637692116351716,2.3963615235961333,3.1526095768678211,3.9014526288473168,4.7404147715103209,5.6124755146218437,6.6554221536617231]
[null,null,null,null,709,"ΑΣΗΜΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E790-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E790-1)*6,0))","v":0.30751918932844929},0.38951923133951466,0.48414400568994193,0.62584267495125234,0.81545694202108521,1.081015159905822,1.3492603194531869,1.6568122484125585,1.9791917205440279,2.3576803958898531]
[null,null,null,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E791-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E791-1)*6,0))","v":0.27762626254456652},0.35089196568864472,0.43495831465549439,0.56062644151150265,0.72789473608650868,0.96299107661463534,1.1992519441072138,1.4685513595122299,1.7502414711728258,2.0824996768647761]
[null,null,null,null,711,"ΤΕΦΕΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E792-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E792-1)*6,0))","v":5.6349884971916973E-2},7.1998560050274732E-2,9.044768289598594E-2,0.11825400634847474,0.15619318998912696,0.20864705844433942,0.26262252046518214,0.32579774332086248,0.39250236600958066,0.46955938244668333]
[null,null,null,null,712,"Κ.ΑΣΙΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E793-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E793-1)*6,0))","v":0.14568506846398047},0.18373325779487182,0.22713779055134309,0.29190550544920424,0.37763837420206647,0.49858152083523949,0.61947792008413127,0.75643488474558063,0.89937465527907523,1.0688048230005456]
[null,null,null,null,713,"ΒΕΝΕΡΑΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E794-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E794-1)*6,0))","v":0.32401183858852256},0.40592195265315933,0.49762502624462751,0.6336580454455274,0.81043127671567605,1.0629085746944906,1.3108025762173146,1.5857242939725631,1.8704164897199134,2.2137161315253344]
[null,null,null,null,714,"ΓΑΖΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E795-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E795-1)*6,0))","v":1.313570794192918},1.6477188468648807,2.0231928665646519,2.5808233560960376,3.3081297667500587,4.3443434549248723,5.3654087092059113,6.5027073896513858,7.6823258372905512,9.0997802815535547]
[null,null,null,null,715,"ΓΩΝΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E796-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E796-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,716,"ΚΡΟΥΣΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E797-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E797-1)*6,0))","v":0.22711752418559217},0.2937346212967491,0.37441090160581497,0.49696347288663056,0.66805514177133185,0.90105524948440552,1.1460454907966788,1.4394811607892417,1.7517653699236684,2.1061784414917701]
[null,null,null,null,717,"ΚΟΡΦΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E798-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E798-1)*6,0))","v":3.5046879677655678E-2},4.553793047390111E-2,5.8363655052838817E-2,7.7899395825025808E-2,0.10538403480407281,0.14262489323342356,0.18206499650105518,0.22965806263309155,0.28043517219475611,0.33773730952581588]
[null,null,null,null,718,"ΑΓ ΜΥΡΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E799-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E799-1)*6,0))","v":0.24807693262026859},0.30969501452032971,0.37795427898847672,0.47886802640816389,0.60859481560051798,0.79523076737420695,0.97654728651844913,1.1750446181322183,1.3795937520619181,1.6288904266247353]
[null,null,null,null,719,"ΠΕΠΑΓΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E800-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E800-1)*6,0))","v":0.39857235711843714},0.49306874694322339,0.59471499399633698,0.74353990735282538,0.92888060537185879,1.2013275209841268,1.4577896896679363,1.7274217846070046,2.0009058089852854,2.3457707727463539]
[null,null,null,null,720,"ΑΓ. ΣΥΛΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E801-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E801-1)*6,0))","v":0.13743874383394383},0.17271897614633699,0.21257206283580582,0.27185791940908161,0.34958828334935754,0.45994553711512476,0.5692437976287501,0.6917241926187393,0.81904767002625345,0.97129214601934044]
[null,null,null,null,721,"ΑΓ.ΜΑΡΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E802-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E802-1)*6,0))","v":0.74732316959706946},0.93770216859372713,1.1518066529778537,1.46986598628101,1.8850528369949737,2.4762479116779867,3.0592770927907793,3.7093122794993496,4.383781347058286,5.193592421362208]
[null,null,null,null,722,"ΑΛΙΚΙΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E803-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E803-1)*6,0))","v":0.4219369435702075},0.52843286925201471,0.64754881888989602,0.82419326973218487,1.0535223631773631,1.3812723090730703,1.7027735069537324,2.0589271036285113,2.4275828684376703,2.8725395140341656]
[null,null,null,null,723,"ΛΑΚΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E804-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E804-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,724,"ΜΑΛΕΜΕ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E805-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E805-1)*6,0))","v":0.24773333576068376},0.31348398898475272,0.3891645429668803,0.50240621069684899,0.65358033729876552,0.86563839066618242,1.0793530034546177,1.3237468672109116,1.5796846228502786,1.8807881907090331]
[null,null,null,null,725,"ΠΑΖΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E806-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E806-1)*6,0))","v":0.50405659301098893},0.62602191010544872,0.75895273931811646,0.95443633186817523,1.201441694101286,1.5609705139548149,1.9043483764131832,2.2722680809643236,2.6482671285757884,3.1148185406994342]
[null,null,null,null,726,"ΤΖΑΝΑΚΑΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E807-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E807-1)*6,0))","v":6.0290940951355294},7.5250624233094774,9.181217042328063,11.629157523133449,14.773972043548492,19.300373116832219,23.694923738149711,28.502037188401292,33.45420056100177,39.493700764129073]
[null,null,null,null,727,"ΧΩΡΑΦΑΚΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E808-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E808-1)*6,0))","v":0.26560037245909651},0.32957619014601641,0.39910261332739611,0.50124824441913318,0.62991044765479165,0.81758464133707565,0.99626796575834653,1.1869506048721605,1.3815111777809033,1.6237530035392198]
[null,null,null,null,728,"ΚΑΝΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E809-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E809-1)*6,0))","v":7.4904115389499384E-2},9.6192440320146552E-2,0.12158411793997252,0.15998581051436203,0.21291440850354801,0.28560497923696293,0.36112281433947624,0.45043099522954011,0.54506582793653457,0.6535172231297155]
[null,null,null,null,729,"ΡΟΔΟΒΑΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E810-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E810-1)*6,0))","v":3.2641701660561656E-2},4.0380630137591571E-2,4.8705107266941376E-2,6.0893354481481393E-2,7.6072118543384984E-2,9.8384581459906917E-2,0.11938794872280514,0.14146988753247022,0.16386728608069148,0.19211053742319278]
[null,null,null,null,730,"ΒΑΘΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E811-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E811-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,731,"ΒΡΥΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E812-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E812-1)*6,0))","v":0.20787610004884005},0.26454076187110809,0.33070466863530212,0.43013874706027938,0.56464337713870549,0.75167079216121646,0.9425540413261998,1.163965368437635,1.3970096177031031,1.6681229899041989]
[null,null,null,null,732,"ΚΑΛΥΒΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E813-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E813-1)*6,0))","v":0.75007194447374836},0.94168020063282964,1.1575148343325701,1.4783077436913379,1.8977341872050217,2.4943246435948527,3.0835931785906152,3.741810142101615,4.4252407295407608,5.2445713663991089]
[null,null,null,null,733,"ΦΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E814-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E814-1)*6,0))","v":9.2771152087912076E-2},0.11797465656730771,0.14735114524771059,0.19147585648709495,0.25106761887812901,0.33401775084061369,0.41854847187896504,0.51643125035283699,0.61939492109421446,0.73933845601679626]
[null,null,null,null,734,"ΒΟΥΚΟΛΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E815-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E815-1)*6,0))","v":0.15255700565567765},0.1946730209809524,0.24417533603605002,0.31871716427444524,0.42014917134697183,0.5606368589859505,0.70483109446516035,0.87313081216096311,1.0506598333933723,1.2561876124072546]
[null,null,null,null,735,"ΚΑΚΟΠΕΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E816-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E816-1)*6,0))","v":9.620712068376067E-3},1.1901659408974358E-2,1.4355189510256407E-2,1.7947515005068203E-2,2.2421255991734525E-2,2.8997560851340989E-2,3.5188026991984679E-2,4.1696387904307013E-2,4.8297726423782758E-2,5.6622053135256818E-2]
[null,null,null,null,736,"ΚΟΛΥΜΠΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E817-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E817-1)*6,0))","v":0.25288728865445659},0.31701487041089749,0.38894034458804938,0.49569694475291115,0.63468017442791735,0.83293953779873631,1.0279483845824438,1.2446859591429094,1.4693071357494916,1.7396932234316165]
[null,null,null,null,737,"ΠΑΛΙΟΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E818-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E818-1)*6,0))","v":0.29205733064713063},0.37580349607408425,0.47612852671254574,0.62805088711176704,0.83822445092419751,1.126163928823263,1.4263517643989532,1.7826856058892762,2.1607551195112378,2.5927809468638077]
[null,null,null,null,738,"ΚΟΝΤΟΠΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E819-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E819-1)*6,0))","v":5.4975497533577528E-2},6.800948233699633E-2,8.2029654344322328E-2,0.10255722860038971,0.12812146280991155,0.1657003477219485,0.20107443995419813,0.23826507373889722,0.27598700813590143,0.32355458934432468]
[null,null,null,null,739,"ΣΟΥΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E820-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E820-1)*6,0))","v":0.80229866713064713},1.0084283122687272,1.2413937416541205,1.5880107996776665,2.0426913437987064,2.6880055833039211,3.3274374661846071,4.0444012544325325,4.7898729505131206,5.6808416172750498]
[null,null,null,null,740,"ΑΜΜΟΥΔΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E821-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E821-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,741,"ΠΑΤΣΙΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E822-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E822-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,742,"ΧΩΡΑ ΣΦΑΚΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E823-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E823-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,743,"ΑΡΓΥΡΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E824-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E824-1)*6,0))","v":5.9098659848595837E-2},7.6276066567582415E-2,9.6988967247924288E-2,0.12841408019303707,0.17212838756857277,0.23180097567345587,0.29433390601426862,0.36896910684218315,0.44830398734610977,0.53858340222342083]
[null,null,null,null,744,"ΑΣΗ ΓΩΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E825-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E825-1)*6,0))","v":5.1883125797313794E-2},6.6387225473763745E-2,8.3544744052731976E-2,0.10943028397205475,0.1448536504588509,0.19373328081700247,0.24417227943340339,0.30338913438841847,0.36598063906880846,0.43811483642250371]
[null,null,null,null,745,"ΕΠΙΣΚΟΠΗΣ ΡΕΘ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E826-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E826-1)*6,0))","v":0.18416791673748475},0.23510471744249087,0.29503184341459093,0.38529725778556345,0.50822890795571773,0.67839923673746538,0.85319951061407662,1.0574015907737875,1.2728679922823332,1.5221454036995175]
[null,null,null,null,746,"ΚΥΡΙΑΝΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E827-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E827-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,747,"ΠΗΓΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E828-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E828-1)*6,0))","v":0.75556949422710606},0.93861988211991731,1.1382849082156132,1.4319817611098096,1.8034017879651338,2.3437102191565167,2.8601839665571425,3.4141735120694747,3.9805699938029497,4.6827282928289247]
[null,null,null,null,748,"ΠΡΙΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E829-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E829-1)*6,0))","v":0.57827351468131849},0.72003798777861716,0.87582203044822926,1.1055304899591383,1.3983446888266633,1.8220195610338592,2.2302071470779801,2.6724524015591693,3.1263674896998066,3.68437742904307]
[null,null,null,null,749,"ΡΕΘΥΜΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E830-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E830-1)*6,0))","v":7.1990414020219768},8.969715340023992,10.919472204225119,13.796361433265545,17.471504715316588,22.78135163007342,27.908009701378109,33.477316673558491,39.199493373839857,46.218230129864445]
[null,null,null,null,750,"ΑΜΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E831-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E831-1)*6,0))","v":3.6077670256410253E-2},4.6663371028617229E-2,5.9485159573183746E-2,7.8963185644166031E-2,0.10615938854705982,0.14319318209708487,0.18213749237557114,0.22878878230616831,0.27843880917027652,0.33478142070610373]
[null,null,null,null,751,"ΑΠΟΔΟΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E832-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E832-1)*6,0))","v":4.1231623150183153E-2},5.2183618631410258E-2,6.4795145390186187E-2,8.3668450299069302E-2,0.10887406891578151,0.14422134594673075,0.17985879326627568,0.22063041605760381,0.26333476588571575,0.31355730705760121]
[null,null,null,null,752,"ΒΡΥΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E833-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E833-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,753,"ΦΟΥΡΦΟΥΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E834-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E834-1)*6,0))","v":5.4288303814407808E-2},7.0539147204670347E-2,9.040644606224052E-2,0.12066769157209881,0.16324193626513239,0.22092875618510707,0.2820222494820267,0.35574484211792612,0.43439958045854377,0.52316171475567563]
[null,null,null,null,754,"ΓΑΡΑΖΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E835-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E835-1)*6,0))","v":2.9205733064713062E-2},3.7948275394917588E-2,4.8636379210699014E-2,6.4916163187521511E-2,8.7820029003394015E-2,0.11885407769451962,0.15172083041754597,0.19138171886090963,0.23369597682896343,0.28144775793817989]
[null,null,null,null,755,"ΔΡΟΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E836-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E836-1)*6,0))","v":1.4087471242979242E-2},1.742742984885531E-2,2.1020098925732596E-2,2.6280289828849866E-2,3.2831124845039833E-2,4.2460714103749304E-2,5.1525325238263274E-2,6.105542514559241E-2,7.0721670834824751E-2,8.2910863519483208E-2]
[null,null,null,null,756,"ΖΩΝΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E837-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E837-1)*6,0))","v":9.5519926964590968E-2},0.12188851550393773,0.15288080453159336,0.19954940323294437,0.26305171608044908,0.35100651447628317,0.44127985058967589,0.54664193418673357,0.65778096667939057,0.78645059932373229]
[null,null,null,null,757,"ΒΙΡΑΝ ΕΠΙΣΚΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E838-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E838-1)*6,0))","v":0.1195717071355311},0.15038059301108059,0.18525784424751218,0.23717671434419957,0.30539221357446678,0.40210370707443766,0.49808401198351032,0.60590172150291155,0.71808299042532753,0.85195863147256323]
[null,null,null,null,758,"ΜΑΡΓΑΡΙΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E839-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E839-1)*6,0))","v":3.3672492239316232E-2},4.3302917561538472E-2,5.4825229770619648E-2,7.2267042906026521E-2,9.6370556502757818E-2,0.12941598219707057,0.16383224309282426,0.20464161271987782,0.24792435618054509,0.2974250970424997]
[null,null,null,null,759,"ΜΠΑΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E840-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E840-1)*6,0))","v":9.7925104981684968E-2},0.12246813453054031,0.1498047779313797,0.19028975051033825,0.24262625112320163,0.31763842219111532,0.39091445934366781,0.47167802381036905,0.55511748745289191,0.65624551468885417]
[null,null,null,null,760,"ΠΑΝΟΡΜΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E841-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E841-1)*6,0))","v":0.19997337227838824},0.25649707255192311,0.32373300173580583,0.4253378333898995,0.56505174806843839,0.75722651076849234,0.95643668198916199,1.1914685908336307,1.4403165815106029,1.7260156643950066]
[null,null,null,null,761,"ΧΟΥΜΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E842-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E842-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E843-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E843-1)*6,0))","v":0.13056680664224662},0.16821791424166668,0.21344623179137662,0.2819900639198748,0.37703520464650131,0.50704968317779697,0.64288956785660745,0.80450853496304209,0.97612062727415061,1.1718784635191162]
[null,null,null,null,763,"ΑΓΚΟΥΣΕΛΙΑΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E844-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E844-1)*6,0))","v":9.964308927960927E-2},0.12437952051199633,0.1517731310601953,0.19226729502250467,0.24430587014358446,0.31918999712010448,0.39191567862848614,0.4714998781368131,0.55349762513281342,0.65346725650598125]
[null,null,null,null,764,"ΑΚΟΥΜΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E845-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E845-1)*6,0))","v":3.3328895379731382E-2},4.3305678980082425E-2,5.550269156985653E-2,7.4080797990465727E-2,0.10021815074504963,0.13563347689845179,0.17314024177061133,0.21840031446480274,0.26668835002834651,0.32118155905886414]
[null,null,null,null,765,"ΜΕΛΑΜΠΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E846-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E846-1)*6,0))","v":5.6006288112332103E-2},7.2771398698489018E-2,9.3267409545222807E-2,0.1244862894066589,0.16840782032415555,0.22792017252007882,0.29094700421247049,0.36700259028621496,0.44814640262495342,0.53971746522262742]
[null,null,null,null,766,"ΣΠΗΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E847-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E847-1)*6,0))","v":0.10376625159462759},0.13414347713360808,0.17089795894990839,0.22671572878632273,0.30458203174923382,0.41067655163286382,0.52215164343480924,0.6555714158353747,0.79752579861329942,0.95872144308425999]
[null,null,null,null,767,"ΚΑΛΟΥ ΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E848-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E848-1)*6,0))","v":0.18382431987789985},0.23025171410728018,0.28220113518743895,0.35924973925777753,0.45931769127991928,0.60229379816164408,0.74259800621472993,0.89809709904546131,1.059082827567948,1.2533138681485325]
[null,null,null,null,768,"ΚΡΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E849-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E849-1)*6,0))","v":0.22574313674725274},0.29036588357403853,0.36771858640554023,0.48482606489517338,0.64672352700015445,0.8686255654802475,1.0998162454805707,1.3740578859681765,1.664958935390533,1.9975527317790727]
[null,null,null,null,769,{"$f":"INDEX(CO_Names,E850)","v":"ΣΧΙΣΜΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E850-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E850-1)*6,0))","v":0.50165141499389498},0.62732470208470681,0.76726541332944131,0.97449683074882465,1.2423199139518897,1.6262523424884139,2.0011985089401949,2.414322568546178,2.8410818234563506,3.3584498094132846]
[null,null,null,null,770,"ΝΕΑΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E851-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E851-1)*6,0))","v":0.62981304361904766},0.80088831376140113,1.0002712095946427,1.2997446654115099,1.7041602779358633,2.2671258559151899,2.8407747559386962,3.504977853498318,4.2036373701408136,5.0175680506340434]
[null,null,null,null,771,"ΣΙΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E852-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E852-1)*6,0))","v":0.19928617855921857},0.25115483684963374,0.31021108609816844,0.39828112151888245,0.51464251924235005,0.6789974767382122,0.84299375525097642,1.0283877636260672,1.2217331610980708,1.4512951109306547]
[null,null,null,null,772,"ΙΕΡΑΠΕΤΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E853-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E853-1)*6,0))","v":2.3464229541050061},2.9551163606476649,3.6468617016405518,4.6778533523031998,6.0375750565308808,7.9604427397575002,9.8757576607175874,12.036551446430165,14.288337844827732,16.966313462013858]
[null,null,null,null,773,"ΚΑΒΒΟΥΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E854-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E854-1)*6,0))","v":7.1811743653235657E-2},9.3308112441620891E-2,0.11958827358865994,0.15961738948461171,0.2159339536671688,0.29224120280181887,0.37305474773255426,0.47057387343447188,0.57461716655592177,0.69203036951858354]
[null,null,null,null,774,"ΚΑΛΑΜΑΥΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E855-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E855-1)*6,0))","v":3.7452057694749685E-2},4.6331459842078752E-2,5.5882702022069582E-2,6.986711198401549E-2,8.7282746539252248E-2,0.11288336188557743,0.13698196221879747,0.16231808148462371,0.18801614929258287,0.22042156399082119]
[null,null,null,null,775,"ΚΑΤΩ ΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E856-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E856-1)*6,0))","v":0.12987961292307693},0.16328210818836997,0.20105495593568373,0.25726535292388975,0.33104191153602402,0.43571111492842807,0.53948311934954774,0.6559131732884822,0.77700167387783692,0.92164765434454243]
[null,null,null,null,776,"ΜΑΛΛΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E857-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E857-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,777,"ΠΑΧΕΙΑΣ ΑΜΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E858-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E858-1)*6,0))","v":0.10995099506715506},0.14006187012976193,0.17530619915114468,0.22831172906294039,0.30016986510669119,0.39994269715927716,0.50198542652327838,0.62062240988503869,0.74559424080155279,0.89071768767644233]
[null,null,null,null,778,"ΕΞΩ ΜΟΥΛΙΑΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E859-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E859-1)*6,0))","v":2.439537703052503E-2},3.1697971212225284E-2,4.0625681458348585E-2,5.4224089250753262E-2,7.3355553638129123E-2,9.9278111956598747E-2,0.12673151717230313,0.15986002398970101,0.19520487476301654,0.23509165663071499]
[null,null,null,null,779,"ΖΑΚΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E860-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E860-1)*6,0))","v":0.10823301076923077},0.13971202964180404,0.17768188307927349,0.2352939773864236,0.31545673594102458,0.42486501707273649,0.53954541307383785,0.67645523892223935,0.82199863428920661,0.98758812128846296]
[null,null,null,null,780,"ΖΗΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E861-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E861-1)*6,0))","v":5.2570319516483513E-2},6.8306895710851648E-2,8.7545482579258233E-2,0.11684909373753873,0.15807605220610921,0.21393733985013533,0.27309749475158279,0.34448709394963734,0.42065275829213417,0.50660596428872384]
[null,null,null,null,781,"ΣΗΤΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E862-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E862-1)*6,0))","v":1.7269178162735039},2.1799427915239007,2.6980325105438032,3.4717167214789701,4.4982826604329444,5.9441552918418701,7.3927951942735755,9.0382584054684205,10.757262091966517,12.790505846334801]
[null,null,null,null,782,"ΣΚΟΠΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E863-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E863-1)*6,0))","v":5.1195932078144067E-2},6.6521094515796714E-2,8.5256711792872392E-2,0.11379421546989066,0.15394334495889067,0.20834420678215795,0.26595769096722766,0.33548089541500625,0.40965530055900645,0.49336136391516244]
[null,null,null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E864-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E864-1)*6,0))","v":1.8210633557997558E-2},2.3661865834478026E-2,3.0326212919612332E-2,4.0477137046336945E-2,5.4758371025645666E-2,7.4109013150700467E-2,9.4602400142705143E-2,0.11933213058386129,0.14571631496394191,0.17549095494968867]
[null,null,null,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E865-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E865-1)*6,0))","v":4.4667591746031743E-2},5.8038538839285725E-2,7.4385050557539675E-2,9.9283543698562321E-2,0.13431298553460261,0.18177682470926529,0.23204362299154094,0.29270145237550876,0.35741737632664999,0.43044951214074573]
[null,null,null,null,785,"ΤΖΕΡΜΙΑΔΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E866-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E866-1)*6,0))","v":0.10342265473504272},0.1336328537323718,0.17014724418247862,0.22558379855493196,0.30285160192970118,0.40819030008467294,0.5187819853995953,0.65103268743334808,0.79170309728271993,0.95154349126090465]
[null,null,null,null,786,"ΝΙΚΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E867-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E867-1)*6,0))","v":11.334573203985348},14.096231646595879,17.119371064536491,21.571492766816217,27.223558830790342,35.424224429479494,43.293198173852808,51.775141770656752,60.463618866387428,71.190490663095545]
[null,null,null,null,787,"RSS ΠΟΤΑΜΙΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E868-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E868-1)*6,0))","v":8.5555618036630046E-2},0.11116612439217034,0.14247598145251827,0.19016617216109244,0.2572610261393542,0.34817253348159277,0.44445278557610529,0.56063585878078237,0.6845917438871989,0.82447637325419765]
[null,null,null,null,788,"RSS ΔΘΚΜ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E869-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E869-1)*6,0))","v":0.21234285922344323},0.27590628463598904,0.35361508649661166,0.47197869235162698,0.63850326969526461,0.86413905900250731,1.1030996846828638,1.3914576736004958,1.6991072197682282,2.0462907577152376]
[null,null,null,null,789,"ΠΕΡΑΜΑΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E870-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E870-1)*6,0))","v":3.1428804746227104},3.9425428394206503,4.8412170546483662,6.1759248904673036,7.9169765159137437,10.397292136752446,12.841647179191535,15.564655994501404,18.389144188439857,21.782703966138595]
[null,null,null,null,790,"ΑΙΑΝΤΕΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E871-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E871-1)*6,0))","v":1.1452083329963367},1.4193108440656133,1.7159806272504423,2.1512464317491777,2.6970527601373355,3.4956267558244325,4.2525484465572694,5.0556088609809509,5.8731122847553339,6.89600754238755]
[null,null,null,null,791,"ΘΕΜΙΣΤΟΚΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E872-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E872-1)*6,0))","v":1.8798184187887665},2.3363658820126831,2.8351312305639493,3.5691665746396439,4.4990214449316985,5.8501455605333197,7.1438328649423823,8.5344719699365594,9.9574491407227086,11.718323165666568]
[null,null,null,null,792,"ΚΕΡΑΤΣΙΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E873-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E873-1)*6,0))","v":9.8804712942222235},12.302664424219232,14.964385024294442,18.889170081711327,23.892153303771124,31.131026287385797,38.105253454068908,45.661341622191962,53.416800572403659,62.95083845070527]
[null,null,null,null,793,"Π ΘΕΡΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E874-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E874-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,794,"ΜΙΣΤΕΓΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E875-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E875-1)*6,0))","v":0.14431068102564101},0.18196884763397436,0.22490852712190168,0.28897336406971574,0.37373808462409064,0.49335104386099426,0.61286635199615125,0.74819107913373928,0.88940164317838011,1.0568491565369722]
[null,null,null,null,795,"ΑΚΡΑΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E876-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E876-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,796,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E877-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E877-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,797,"ΠΛΩΜΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E878-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E878-1)*6,0))","v":0.39754156653968253},0.5110454998911631,0.64673355922738074,0.85208015866019193,1.1356542302625923,1.5246111238232936,1.9294316706563295,2.4091079449850876,2.9177321217720218,3.4997446431856378]
[null,null,null,null,798,"ΑΓΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E879-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E879-1)*6,0))","v":7.4216921670329672E-2},9.643326453296705E-2,0.12359362246483514,0.16496342645299583,0.22316619134980123,0.30202918567077924,0.38554940435517565,0.48633472087007623,0.59386271758889531,0.7152084201723159]
[null,null,null,null,799,"ΑΝΕΜΩΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E880-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E880-1)*6,0))","v":6.1847434725274722E-2},8.0361053777472533E-2,0.10299468538736263,0.13746952204416324,0.18597182612483437,0.25169098805898277,0.32129117029597976,0.40527893405839682,0.49488559799074611,0.59600701681026325]
[null,null,null,null,800,"ΠΑΡΑΚΟΙΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E881-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E881-1)*6,0))","v":5.8411466129426125E-2},7.5896550789835177E-2,9.7272758421398028E-2,0.12983232637504302,0.17564005800678803,0.23770815538903925,0.30344166083509194,0.38276343772181926,0.46739195365792685,0.56289551587635978]
[null,null,null,null,801,"ΑΓΙΑΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E882-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E882-1)*6,0))","v":0.24738973890109889},0.32144421510989013,0.41197874154945052,0.54987808817665296,0.74388730449933749,1.0067639522359311,1.285164681183919,1.6211157362335873,1.9795423919629844,2.384028067241053]
[null,null,null,null,802,"ΒΑΤΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E883-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E883-1)*6,0))","v":4.3293204307692304E-2},5.4455890775000008E-2,6.7097661787820506E-2,8.5918766825509349E-2,0.11065719407099825,0.14572057976778563,0.18053202071168262,0.21965424832654698,0.260366485469189,0.30893446332816521]
[null,null,null,null,803,"ΣΙΓΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E884-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E884-1)*6,0))","v":5.3944706954822959E-2},7.009269690590661E-2,8.9834253365644059E-2,0.11990397200518679,0.16220875945332774,0.2195304729181127,0.28023729853593793,0.35349329248426836,0.43165021602526182,0.51985056466228519]
[null,null,null,null,804,"ΜΑΝΤΑΜΑΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E885-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E885-1)*6,0))","v":0.11373056052258852},0.14777504889079673,0.18939578257342796,0.25279117664787787,0.34198152470733428,0.46283176137512938,0.59081876315538495,0.74526292874071864,0.91003962741631639,1.0959906809122064]
[null,null,null,null,805,"ΠΑΠΠΑΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E886-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E886-1)*6,0))","v":0.49890264011721602},0.62839495410677648,0.77560096821361391,0.99502097894415764,1.2844891336831159,1.6937624486923399,2.1015460474848684,2.5617494357222705,3.0413916102279561,3.6116592671336276]
[null,null,null,null,806,"ΠΕΡΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E887-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E887-1)*6,0))","v":0.13984392185103786},0.17828270613163921,0.22336125040364768,0.2911959616276581,0.3833161353256565,0.5110763146695525,0.64195732363812574,0.79439783325236391,0.95508002315653628,1.1414086624117414]
[null,null,null,null,807,"ΣΚΟΥΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E888-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E888-1)*6,0))","v":6.4939806461538463E-2},8.4379106466346179E-2,0.10814441965673076,0.14434299814637136,0.19527041743107609,0.26427553746193189,0.33735572881077874,0.42554288076131669,0.51962987789028348,0.62580736765077649]
[null,null,null,null,808,"ΣΤΥΨΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E889-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E889-1)*6,0))","v":0.10273546101587303},0.13348863933035718,0.17108561628234126,0.22835215050669333,0.30891986672958599,0.41808669683131017,0.53370033288054408,0.67321334046367032,0.82205996555129501,0.99003387792371511]
[null,null,null,null,809,"ΠΟΛΥΧΝΙΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E890-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E890-1)*6,0))","v":0.25288728865445664},0.32674779095256412,0.41601619199777157,0.55154222886552107,0.74043021393334041,0.99794806044687379,1.268295626433086,1.5915747390122013,1.9354298985062968,2.3261581524763031]
[null,null,null,null,810,"ΑΓ.ΕΥΣΤΡΑΤΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E891-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E891-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,811,"ΚΟΡΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E892-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E892-1)*6,0))","v":9.8955895560439544E-2},0.12455617162234432,0.15360411351422462,0.19687670029665968,0.25386039998210957,0.33452623527272429,0.41475756155506038,0.50511642500898024,0.59922117788787643,0.71129165181861675]
[null,null,null,null,812,"ΚΑΜΙΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E893-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E893-1)*6,0))","v":2.2677392732600731E-2},2.9465719718406599E-2,3.7764717975366291E-2,5.0405491416193174E-2,6.8189669579105938E-2,9.2286695621627002E-2,0.11780676244185924,0.14860227582141219,0.18145805259660688,0.21853590616376323]
[null,null,null,null,813,"ΜΟΥΔΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E894-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E894-1)*6,0))","v":0.14705945590231986},0.18870632307939561,0.23829315752245112,0.31324818005262994,0.41640131416644544,0.55821041186931031,0.70532484262836703,0.87903762877586999,1.0630145122446513,1.2741005759623667]
[null,null,null,null,814,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E895-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E895-1)*6,0))","v":0.12472566002930401},0.15808272609793961,0.19663758047284793,0.25440114159138022,0.33181349620594264,0.44012279248476482,0.54968535390446871,0.67550743337889163,0.80747240164888567,0.96220577664286977]
[null,null,null,null,815,"ΒΟΥΡΛΙΩΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E896-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E896-1)*6,0))","v":5.2570319516483513E-2},6.8306895710851648E-2,8.7545482579258233E-2,0.11684909373753873,0.15807605220610921,0.21393733985013533,0.27309749475158279,0.34448709394963734,0.42065275829213417,0.50660596428872384]
[null,null,null,null,816,"ΜΥΤΙΛΗΝΙΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E897-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E897-1)*6,0))","v":0.2649131787399267},0.34421318034684067,0.44116056907586992,0.58882778608916575,0.79657932190137382,1.0780763988526429,1.3761971794344465,1.7359447675501332,2.1197599780603622,2.5528967220039616]
[null,null,null,null,817,"ΠΥΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E898-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E898-1)*6,0))","v":0.12644364432722832},0.15838978451758243,0.19414288183083028,0.24717341949157789,0.31606179003312385,0.41447516038384125,0.51106889596115923,0.61814981849611161,0.72901911689636678,0.86275747521087232]
[null,null,null,null,818,"ΚΟΥΜΕΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E899-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E899-1)*6,0))","v":5.7037078691086686E-2},7.3597364775000021E-2,9.3555811068345526E-2,0.12383176279156498,0.16592932669774496,0.22341127607148975,0.283624200337736,0.35545980904023655,0.43180780074641822,0.5187165016630787]
[null,null,null,null,819,"ΦΟΥΡΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E900-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E900-1)*6,0))","v":0.10445344531379731},0.13572089082417585,0.17394657976532354,0.2321707483412534,0.31408575078860917,0.42507811316628197,0.54262508761098804,0.68447108863195905,0.83580678771770445,1.006589628390667]
[null,null,null,null,820,"ΓΙΑΛΙΣΚΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E901-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E901-1)*6,0))","v":0.12369486945054944},0.15695728554322344,0.19551607595250298,0.25333735177223993,0.3310381424629556,0.43955450362110349,0.54961285802995286,0.67637671370581476,0.80946876467336537,0.96516166546258186]
[null,null,null,null,821,"ΚΑΡΑΒΟΣΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E902-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E902-1)*6,0))","v":0.10479704217338218},0.13088375568603478,0.15982045529664224,0.20261845653274865,0.25771176329746981,0.3369003412814302,0.41393582155244241,0.49841158633657273,0.58551808094014934,0.6915341027169416]
[null,null,null,null,822,"ΚΑΡΚΙΝΑΓΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E903-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E903-1)*6,0))","v":3.2641701660561656E-2},4.2412778382554958E-2,5.4358306176663602E-2,7.2553358856641686E-2,9.8151797121440357E-2,0.1328369103644631,0.16957033987843376,0.21389721519748722,0.26118962116178263,0.31455925887208347]
[null,null,null,null,823,"ΚΑΡΥΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E904-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E904-1)*6,0))","v":6.6657790759462765E-2},8.661135796016485E-2,0.11100538313971306,0.14816159598093145,0.20043630149009925,0.27126695379690358,0.34628048354122265,0.43680062892960547,0.53337670005669302,0.64236311811772828]
[null,null,null,null,824,"ΧΑΛΚΕΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E905-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E905-1)*6,0))","v":0.20272214715506714},0.25566212190558613,0.31605202777802199,0.40616379096432181,0.52543912269888182,0.69370562159561999,0.86189973610461423,1.0524280458082242,1.2512756966957554,1.4869844796845348]
[null,null,null,null,825,"ΒΕΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E906-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E906-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,826,"ΚΩΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E907-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E907-1)*6,0))","v":0.11682293225885225},0.14580361201556774,0.17788345689835158,0.22529832406540309,0.28620316862562334,0.37387260453307081,0.45897732668517327,0.55205685706253582,0.64793913023474292,0.76488953695598927]
[null,null,null,null,827,"ΠΥΡΓΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E908-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E908-1)*6,0))","v":0.12369486945054944},0.16072210755494507,0.20598937077472526,0.27493904408832648,0.37194365224966874,0.50338197611796553,0.64258234059195951,0.81055786811679365,0.98977119598149221,1.1920140336205265]
[null,null,null,null,828,"ΒΡΟΝΤΑΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E909-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E909-1)*6,0))","v":0.80779621688400494},1.0053466027216573,1.2221043081802194,1.5415620802079786,1.9481265268895762,2.5370285027718529,3.1035000184547594,3.7160022314776033,4.3441777691428785,5.1177096097948773]
[null,null,null,null,829,"ΛΑΓΚΑΔΑ ΧΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E910-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E910-1)*6,0))","v":0.11407415738217337},0.14306625995760072,0.17562670224641327,0.22397530616833064,0.28700204323165113,0.37682992605267063,0.46529891127508954,0.56377778398207001,0.6658975944333565,0.78866875869841113]
[null,null,null,null,830,"ΙΑΛΥΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E911-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E911-1)*6,0))","v":2.5501758918388275},3.168113267532422,3.8422147481700986,4.8338201124907734,6.0879957013825798,7.9123052279329684,9.6563521868625557,11.527377540022631,13.440423302064733,15.811700999046087]
[null,null,null,null,831,"ΜΕΓΙΣΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E912-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E912-1)*6,0))","v":0.10445344531379731},0.12921801644029302,0.15585634325421244,0.1948587343407405,0.24343077933883195,0.31483066067170212,0.38204143591297646,0.45270364010390468,0.5243753154582127,0.614753719754217]
[null,null,null,null,832,"ΣΓΟΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E913-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E913-1)*6,0))","v":3.0212471863296702},3.7468298225069141,4.5338683844740526,5.6894285037314267,7.1419444089985289,9.2636624791740942,11.279551482959667,13.425033487153978,15.611820420344356,18.340744217588977]
[null,null,null,null,833,{"$f":"INDEX(CO_Names,E914)","v":"ΣΟΡΩΝΗ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E914-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E914-1)*6,0))","v":0.41059824720390714},0.51742204933621794,0.63902074001054621,0.82034674256385554,1.0598682028360378,1.3982311215716543,1.7357831369020591,2.1172823342832046,2.5151073821826282,2.987546061290252]
[null,null,null,null,834,"ΧΑΛΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E915-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E915-1)*6,0))","v":8.4524827457875457E-2},0.10982677349587915,0.14075940336272891,0.18787501346035637,0.25416149570394031,0.34397768368060977,0.43909793273783898,0.55388120987980904,0.67634365058735291,0.81454292297402653]
[null,null,null,null,835,"ΚΑΤΤΑΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E916-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E916-1)*6,0))","v":3.8826445133089131E-2},4.9357941018269236E-2,6.1622899511233196E-2,8.0040729764919327E-2,0.1048956786025467,0.13951054839002069,0.17475943639290478,0.21554306954105462,0.25843145370679782,0.30842433114370527]
[null,null,null,null,836,"ΚΙΟΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E917-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E917-1)*6,0))","v":4.4667591746031743E-2},5.5257704398809518E-2,6.6649094154761904E-2,8.3327748237816648E-2,0.10409868853305314,0.13463153252408316,0.16337298246278598,0.19359037241285398,0.22423944411041993,0.2628881038422638]
[null,null,null,null,837,"ΛΙΝΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E918-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E918-1)*6,0))","v":0.41987536241269841},0.51942242134880945,0.62650148505476189,0.7832808334354765,0.97852767221069936,1.2655364057263818,1.5357060351501883,1.8197495006808273,2.1078507746379471,2.4711481761172798]
[null,null,null,null,838,"ΠΛΗΜΥΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E919-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E919-1)*6,0))","v":2.0615811575091576E-2},2.5503555876373624E-2,3.0761120379120873E-2,3.8458960725146145E-2,4.8045548553716837E-2,6.2137630395730691E-2,7.5402914982824296E-2,8.9349402652086463E-2,0.10349512805096305,0.12133297100412176]
[null,null,null,null,839,"ΚΑΛΥΜΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E920-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E920-1)*6,0))","v":1.5664580828473749},1.9749158495347527,2.4404587130582565,3.13494305961291,4.0534407517374955,5.3499072933401211,6.6447972852628743,8.1102923800421696,9.63926909407793,11.453006046139615]
[null,null,null,null,840,"ΑΡΚΑΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E921-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E921-1)*6,0))","v":8.5555618036630046E-2},0.10583975688695053,0.1276586495733516,0.15960468700935648,0.19938902649792484,0.25787116614228234,0.31292209717872083,0.37080002100615878,0.42950478141149662,0.5035318296671053]
[null,null,null,null,841,"ΜΕΣΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E922-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E922-1)*6,0))","v":7.1811743653235657E-2},8.8837386302701465E-2,0.10715123598727105,0.13396537985925905,0.16735866079544698,0.21644607921179523,0.26265348719017129,0.31123375257143449,0.36050802937752124,0.4226431823310241]
[null,null,null,null,842,"ΑΝΤΙΜΑΧΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E923-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E923-1)*6,0))","v":0.23983060799023198},0.30509804311904765,0.3812407583562728,0.4956415068159159,0.65027002552061552,0.86539161177374313,1.0847838729755792,1.3390518028422727,1.6066004565388576,1.9180579226400272]
[null,null,null,null,843,"ΚΑΡΔΑΜΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E924-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E924-1)*6,0))","v":0.39238761364590957},0.49376018350173995,0.60869452709093397,0.7798696055175186,1.0051098318103922,1.3241221084209536,1.6411807367593538,1.9979502036993435,2.3693910672186864,2.8120551063405634]
[null,null,null,null,844,"ΚΩΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E925-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E925-1)*6,0))","v":3.2232821397655678},4.0267121179158885,4.9186376639116602,6.2381579622612735,7.9381755217647161,10.380329788277294,12.758030024716399,15.368007725049941,18.060296560649345,21.334314807413019]
[null,null,null,null,845,"ΜΑΣΤΙΧΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E926-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E926-1)*6,0))","v":0.10995099506715506},0.1379013756798535,0.16929595609975573,0.21591530335882264,0.27669568051317961,0.36331443169232802,0.4486336211893997,0.54362072468328382,0.64212523192586635,0.76053536276762179]
[null,null,null,null,846,"ΠΑΤΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E927-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E927-1)*6,0))","v":0.77515451522344314},0.97970439511858975,1.2143997698480005,1.5652344416684492,2.0321901824544031,2.6885139698934113,3.3480664645343556,4.0998210677472038,4.8861535238082059,5.8136745363536395]
[null,null,null,null,847,"ΚΑΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E928-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E928-1)*6,0))","v":0.22643033046642247},0.28554737805151104,0.35297450749456649,0.45358275489038896,0.58673436293596615,0.77459295498774672,0.96234721644061327,1.1750020748506547,1.3969306803976087,1.6600296779989712]
[null,null,null,null,848,"ΑΠΟΛΛΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E929-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E929-1)*6,0))","v":7.1468146793650794E-2},9.0444475283058628E-2,0.11229174955734124,0.14498440155566694,0.1886375802309404,0.24986278094308922,0.31157916309608619,0.38217192352558332,0.45610544565776312,0.54306968759651286]
[null,null,null,null,849,"ΕΜΠΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E930-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E930-1)*6,0))","v":0.13503356581684983},0.16867400958621795,0.20600789761101948,0.26123419624983546,0.33236208588928956,0.43456334221568094,0.53403500606200205,0.64318044950317987,0.75575095679868087,0.89268993723611001]
[null,null,null,null,850,"ΚΑΜΕΙΡΟ ΣΚΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E931-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E931-1)*6,0))","v":1.4431068102564101E-2},1.8750912548076926E-2,2.4032093257051277E-2,3.2076221810304749E-2,4.3393426095794684E-2,5.8727897213762641E-2,7.49679397357286E-2,9.4565084613625935E-2,0.11547330619784077,0.13906830392239478]
[null,null,null,null,851,"ΑΓ.ΜΑΡΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E932-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E932-1)*6,0))","v":0.16114692714529913},0.20649740050892859,0.26032488151623928,0.34161499698019271,0.45318353938861111,0.60683627956650654,0.76583017470500592,0.95305373360888657,1.1511517588308291,1.3789233159516514]
[null,null,null,null,852,"ΣΟΥΒΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E933-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E933-1)*6,0))","v":0.48344078143589742},0.6069142734421703,0.74598431866538439,0.95267570070274399,1.2228890286511325,1.6072670555850033,1.9868879346464954,2.4108741622263437,2.8510812446221547,3.3788768087818202]
[null,null,null,null,853,"ΚΑΡΑΤΖΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E934-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E934-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,854,"ΤΑΚΤΙΚΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E935-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E935-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E936-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E936-1)*6,0))","v":3.4359685958485955E-3},4.4645029876373629E-3,5.72192696596459E-3,7.6371956691201779E-3,1.0331768118046354E-2,1.3982832669943485E-2,1.7849509460887761E-2,2.2515496336577602E-2,2.7493644332819228E-2,3.3111500933903519E-2]
[null,null,null,null,856,"ΣΠΕΤΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E937-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E937-1)*6,0))","v":0.90365974070818067},1.1364732835630951,1.400014829112576,1.7923200640414232,2.3077350818405744,3.0384849550390522,3.7636696912006649,4.5782392065645405,5.4257552551853241,6.4372231962172011]
[null,null,null,null,857,"ΣΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E938-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E938-1)*6,0))","v":1.6599164286544565},2.1043077955050826,2.6182318633158266,3.3883329042083439,4.420924217506637,5.8651484088309518,7.326807621650536,9.0063240476748323,10.768189995195518,12.833122286057446]
[null,null,null,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E939-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E939-1)*6,0))","v":0.59717134195848587},0.74322372802454206,0.90348415791659009,1.1396799052970858,1.4402946826443861,1.8757151507196892,2.2945723645448601,2.7474944843518081,3.2120180130546303,3.7839989139402861]
[null,null,null,null,859,"ΠΙΤΡΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E940-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E940-1)*6,0))","v":0.13606435639560438},0.16832346878406593,0.20302339450219775,0.25382914078596452,0.31710062045453108,0.4101083606118226,0.49765923888664038,0.58970605750377059,0.68306784513635621,0.80079760862720351]
[null,null,null,null,860,"ΘΗΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E941-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E941-1)*6,0))","v":1.6581984443565321},2.0865456532129119,2.5721685586911773,3.2954073255699265,4.247023105577421,5.5948686684464244,6.9343837513518141,8.4415690375612531,10.010695643883087,11.880800516938971]
[null,null,null,null,861,"ΘΗΡΑΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E942-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E942-1)*6,0))","v":5.4975497533577528E-2},6.9250162318131858E-2,8.5481081047100102E-2,0.10967596811364549,0.14160168762598749,0.18673440115841439,0.23171211034395034,0.28248386326069713,0.33540485481698867,0.39831275612364736]
[null,null,null,null,862,"ΖΕΦΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E943-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E943-1)*6,0))","v":9.6207120683760694E-2},0.12258889679404762,0.1534896237122863,0.19997221037333221,0.26302631068087418,0.35053917616668234,0.44009563121447809,0.5442834971489422,0.65405968485406163,0.78147249432061794]
[null,null,null,null,863,"ΜΗΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E944-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E944-1)*6,0))","v":0.94832733245421252},1.1857628894319596,1.450061370679838,1.8414042204827166,2.3469892406549175,3.0719354374118599,3.7796649143748149,4.5591219535190817,5.364174367847065,6.3404987391727232]
[null,null,null,null,864,"ΑΝΩ ΜΕΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E945-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E945-1)*6,0))","v":0.54391382872283256},0.68551091705874545,0.84674974062330577,1.0872130813674186,1.4049605651979913,1.8537275666697408,2.3015675368544954,2.8079092906728991,3.3359938305122054,3.962928159128511]
[null,null,null,null,865,"ΑΝΕΦΑΜΑΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E946-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E946-1)*6,0))","v":0.10033028299877898},0.12411730526501831,0.14970411917838825,0.18716694219571126,0.23382166962808859,0.30240313459255597,0.36696085291641162,0.43483375957348741,0.50367628984802015,0.59048712555339256]
[null,null,null,null,866,"ΑΠΕΙΡΑΝΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E947-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E947-1)*6,0))","v":0.11785372283760681},0.14793443117568683,0.18180180719508543,0.23213074762804367,0.29790215282301669,0.39148572980214413,0.48387690028931601,0.58702004410672615,0.69409171193459263,0.82251354190572845]
[null,null,null,null,867,"ΚΑΜΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E948-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E948-1)*6,0))","v":2.4395377030525026E-2},3.0435900196932233E-2,3.7114747398626372E-2,4.6982612849337919E-2,5.9642911152810507E-2,7.7881402426400709E-2,9.5565611086175867E-2,0.11487884154511147,0.13476258244949674,0.15904455594140396]
[null,null,null,null,868,"ΚΑΣΤΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E949-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E949-1)*6,0))","v":0.17420360780952379},0.22130201741204214,0.27605796093551582,0.35823991481873158,0.46897007364367577,0.62334277824534257,0.78030650532250068,0.96161093448612633,1.1521585984198559,1.3745646945916643]
[null,null,null,null,869,"ΝΑΞΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E950-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E950-1)*6,0))","v":1.6623216066715503},2.1044595938485346,2.613965689576724,3.3766185137225455,4.3958503991645355,5.8245271946711403,7.2658775164770262,8.916112278842677,10.64503760332037,12.677138523222801]
[null,null,null,null,870,"ΧΑΛΚΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E951-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E951-1)*6,0))","v":0.38929524190964593},0.48608426397193216,0.59336903478406589,0.75200812154002195,0.95606781906365068,1.2495233669898038,1.5347878741644234,1.847317067199393,2.1694665841731853,2.5618470568920468]
[null,null,null,null,871,"ΚΩΣΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E952-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E952-1)*6,0))","v":3.4703282818070814E-2},4.5091480175137366E-2,5.7791462356242364E-2,7.7135676258113808E-2,0.10435085799226816,0.14122660996642919,0.18028004555496641,0.22740651299943379,0.27768580776147422,0.3344261594324256]
[null,null,null,null,872,"ΝΑΟΥΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E953-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E953-1)*6,0))","v":0.89678780351648335},1.1268597644947802,1.3866667397584245,1.7731180922820762,2.2796341801887157,2.9989142946997358,3.7110671299948885,4.5088116403621177,5.3379857062818434,6.3297543092297666]
[null,null,null,null,873,"ΑΡΝΑΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E954-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E954-1)*6,0))","v":0.21371724666178266},0.26755273564038462,0.32769737009133082,0.41685628563163318,0.53247000172144909,0.69783320364143608,0.85985576838545086,1.0390896267328316,1.2245174477283327,1.4485806847543339]
[null,null,null,null,874,"ΑΡΚΕΣΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E955-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E955-1)*6,0))","v":4.0544429431013426E-2},5.0156993223534792E-2,6.0496870078937719E-2,7.5635956092787407E-2,9.448957882230978E-2,0.12220400644493702,0.14829239946622111,0.17572049188243669,0.20354041850022733,0.23862150964143944]
[null,null,null,null,875,"ΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E956-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E956-1)*6,0))","v":0.42812168704273501},0.53696096841538465,0.65921695663835456,0.84076317036427151,1.0774651521824281,1.4147824980348085,1.7470520449999558,2.1169900342585128,2.5006336777826936,2.9617856956449229]
[null,null,null,null,876,"ΚΟΡΡΗΣΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E957-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E957-1)*6,0))","v":0.43705520539194143},0.55132811958956041,0.68177041579569586,0.87645293767657007,1.1343096286216552,1.4979204990681114,1.861603174430644,2.2738790117734795,2.704270639631821,3.2141480724615659]
[null,null,null,null,877,"ΚΟΥΝΔΟΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E958-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E958-1)*6,0))","v":7.9714471423687414E-2},0.10064589763360807,0.12459619770898958,0.16036798584572537,0.20785579965242715,0.27471783310138148,0.34174032908921587,0.41791168458641798,0.49750349687814827,0.59160287599816153]
[null,null,null,null,878,"ΑΓΓΕΛΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E959-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E959-1)*6,0))","v":0.12781803176556775},0.1625285994699634,0.20297746188110494,0.26372935545678,0.34576044089703817,0.45996046376235739,0.57631462634676844,0.7110192385376044,0.85270559419707381,1.0177848056831493]
[null,null,null,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E960-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E960-1)*6,0))","v":4.2262413728937728E-2},5.3480187459386451E-2,6.6392708766086661E-2,8.5714135223486185E-2,0.11150876401271004,0.14769088356024945,0.18415717471179194,0.22586027911299777,0.26953396792069634,0.32091288951779562]
[null,null,null,null,880,"ΛΕΠΕΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E961-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E961-1)*6,0))","v":0.11922811027594626},0.15491825367101653,0.19855086571897129,0.26501068971847014,0.35851235369620843,0.48520429364703893,0.61937797829280539,0.78128772287924286,0.95402945834882724,1.148969082406452]
[null,null,null,null,881,"ΝΕΑΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E962-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E962-1)*6,0))","v":0.18794748219291818},0.2388177728160715,0.29799355108826309,0.38682490728465907,0.50657846340797807,0.67347161142540179,0.84325277202405113,1.0394746330678026,1.2457420456322121,1.4863877557674654]
[null,null,null,null,882,"ΠΟΤΑΜΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E963-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E963-1)*6,0))","v":4.5011188605616606E-2},5.5682763663415749E-2,6.7161779494413917E-2,8.3968730916569062E-2,0.10489944767561508,0.13566715969734533,0.16462969771249972,0.19507952912372212,0.22596436291126931,0.26491032002566584]
[null,null,null,null,883,"ΦΥΤΕΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E964-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E964-1)*6,0))","v":0.16870605805616606},0.21505723606643776,0.26940218678163919,0.35117535105084186,0.46220078676299448,0.61620180191018414,0.77393318943283185,0.95760664310476773,1.1511954840495116,1.3757215173169282]
[null,null,null,null,884,"ΕΜΠΕΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E965-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E965-1)*6,0))","v":7.1811743653235643E-2},9.104066282092492E-2,0.11328049375254882,0.146607279339696,0.19129768072744383,0.25379965686620881,0.31706176391680019,0.38976022361876866,0.46602592951807276,0.55540337505982129]
[null,null,null,null,885,"Ν.ΜΑΛΕΣΙΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E966-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E966-1)*6,0))","v":7.2155340512820507E-2},9.1380157948901086E-2,0.11355514966442307,0.14675731446581014,0.19116876919303505,0.25338465966454227,0.31620553638101379,0.38819980863847819,0.46365306578919196,0.55226985560327002]
[null,null,null,null,886,"ΣΑΡΔΗΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E967-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E967-1)*6,0))","v":6.3565419023199024E-2},8.2593305271291231E-2,0.10585564887034492,0.14128811987872328,0.19113771018385753,0.25868240439395451,0.33021592502642366,0.41653668222668572,0.50863242015715571,0.61256276727721504]
[null,null,null,null,887,"ΣΠΑΡΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E968-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E968-1)*6,0))","v":4.0544429431013426E-2},5.2681135254120888E-2,6.7518738198382153E-2,9.0118908895618091E-2,0.12191486379294697,0.16499742550533311,0.21062421163847558,0.26568285677161568,0.32442500312726691,0.39071571102006153]
[null,null,null,null,888,"ΑΣΤΑΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E969-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E969-1)*6,0))","v":0.31404752966056165},0.4025794683257326,0.5077502413113858,0.66661904078873124,0.8848246826633086,1.1851909460373988,1.4962168264531319,1.8627437769290418,2.2506610101169473,2.6964241044017712]
[null,null,null,null,889,"ΜΥΤΙΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E970-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E970-1)*6,0))","v":0.13675155011477408},0.17469247412591576,0.21940166327316846,0.28677722328864158,0.37866589740426848,0.50574488714124688,0.63645747905082772,0.78938174500523717,0.9508246559056498,1.1373869897709947]
[null,null,null,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E971-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E971-1)*6,0))","v":5.4288303814407808E-2},7.0539147204670347E-2,9.040644606224052E-2,0.12066769157209881,0.16324193626513239,0.22092875618510707,0.2820222494820267,0.35574484211792612,0.43439958045854377,0.52316171475567563]
[null,null,null,null,891,"ΘΥΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E972-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E972-1)*6,0))","v":5.0508738358974362E-2},6.562819391826924E-2,8.4112326399679471E-2,0.11226677633606662,0.1518769913352814,0.20554764024816921,0.26238778907505017,0.33097779614769074,0.40415657169244262,0.48673906372838172]
[null,null,null,null,892,"ΜΟΝΑΣΤΗΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E973-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E973-1)*6,0))","v":0.11854091655677657},0.15402535307348902,0.19740648032577837,0.26348325058464611,0.35644600007259919,0.48240772711305024,0.61580807640062785,0.77678462361192724,0.94853072948226336,1.1423467822196713]
[null,null,null,null,893,"ΠΕΡΑΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E974-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E974-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,894,"ΑΝΑΛΗΨΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E975-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E975-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,895,"ΘΕΡΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E976-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E976-1)*6,0))","v":0.264225985020757},0.33726661708273814,0.4231756016673992,0.55256580760618002,0.7287387678820838,0.97264815779244984,1.2231365754681334,1.5156844711333459,1.82434313521539,2.1815061252904857]
[null,null,null,null,896,"ΠΑΛΑΙΟΜΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E977-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E977-1)*6,0))","v":2.9205733064713062E-2},3.7948275394917588E-2,4.8636379210699014E-2,6.4916163187521511E-2,8.7820029003394015E-2,0.11885407769451962,0.15172083041754597,0.19138171886090963,0.23369597682896343,0.28144775793817989]
[null,null,null,null,897,{"$f":"INDEX(CO_Names,E978)","v":"ΠΑΡΑΒΟΛΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E978-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E978-1)*6,0))","v":0.12610004746764344},0.15965461695141941,0.19833127768978931,0.25622865097743242,0.33362202676073432,0.44208936461542053,0.55154280072507345,0.67688970268562609,0.8082254030576882,0.9625610379165479]
[null,null,null,null,898,"ΕΠΙΤΑΛΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E979-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E979-1)*6,0))","v":0.22402515244932841},0.28633678521098899,0.35985900493922457,0.47069756845520838,0.62203455872474545,0.83117103727177333,1.0465196922546238,1.2987591322855567,1.5651586800997901,1.872726532873102]
[null,null,null,null,899,"ΚΑΡΑΤΟΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E980-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E980-1)*6,0))","v":0.12128969143345543},0.15485890309143774,0.19436708020966112,0.25388268543551579,0.33496195290397218,0.44717401325128725,0.56247351483333319,0.69721072656411376,0.83939660399715377,1.0038524424882889]
[null,null,null,null,900,"ΛΑΤΖΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E981-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E981-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,901,"ΜΥΡΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E982-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E982-1)*6,0))","v":0.23845622055189253},0.29963298404890115,0.36871672217544249,0.47147588378481975,0.6061614791636547,0.79742163058383264,0.9867875294147177,1.1989140215878211,1.4193983500273333,1.6831166897484742]
[null,null,null,null,902,"ΣΚΟΥΡΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E983-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E983-1)*6,0))","v":9.5176330105006104E-2},0.1216773665809066,0.15296319276138579,0.2001357894357878,0.26457513363031399,0.35359744824034273,0.44530549230371258,0.55277670670376189,0.66630050420286657,0.79731772224021358]
[null,null,null,null,903,"ΑΜΑΛΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E984-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E984-1)*6,0))","v":2.4154859228815626},3.035825854284707,3.7367603290258842,4.7795660184491711,6.1471633392831979,8.0884568048683896,10.011617337011163,12.167383109378143,14.408644039030866,17.087924520770251]
[null,null,null,null,904,"ΕΦΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E985-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E985-1)*6,0))","v":2.8518539345543343E-2},3.7055374797390121E-2,4.7491993817506094E-2,6.3388724053697471E-2,8.5753675379784733E-2,0.11605751116053092,0.14815092852536843,0.18687861959359411,0.2281972479623996,0.27482545775139922]
[null,null,null,null,905,"ΛΟΥΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E986-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E986-1)*6,0))","v":6.8719371916971912E-4},8.5011852921245421E-4,1.0253706793040291E-3,1.2819653575048716E-3,1.6015182851238945E-3,2.0712543465243563E-3,2.5134304994274765E-3,2.9783134217362152E-3,3.4498376016987679E-3,4.0444323668040582E-3]
[null,null,null,null,906,"ΣΙΜΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E987-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E987-1)*6,0))","v":3.3328895379731376E-2},4.2578383818727111E-2,5.347944143374541E-2,6.9907743793039934E-2,9.2315949990798229E-2,0.12330316971155801,0.15518022809386001,0.19247895508995458,0.23185719852564018,0.27735780611926114]
[null,null,null,null,907,"ΧΑΒΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E988-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E988-1)*6,0))","v":0.12850522548473747},0.16598842416639198,0.21126273010763122,0.27998522116975388,0.37571691482976999,0.5062757615442065,0.64327281180395057,0.80700948853967824,0.98113779895554243,1.1790791750685288]
[null,null,null,null,908,"ΓΑΣΤΟΥΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E989-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E989-1)*6,0))","v":0.6882245097484736},0.87205744600242674,1.0843928421313185,1.402452139503285,1.8284360310400172,2.4246870145894195,3.0274763278749042,3.7192524552836241,4.444626839031149,5.2956091724029841]
[null,null,null,null,909,"ΚΥΛΛΗΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E990-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E990-1)*6,0))","v":0.12781803176556775},0.16128791948882784,0.1995260351783272,0.25661061594352425,0.3322802160809622,0.43892641032589147,0.54567695595701626,0.66680044901580471,0.79328774751598652,0.94302663890382665]
[null,null,null,null,910,"ΛΥΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E991-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E991-1)*6,0))","v":0.13675155011477411},0.17191163968543954,0.21166570687039069,0.27082142782789592,0.34845160040271905,0.45859959495606478,0.56778683852207279,0.69027066504258228,0.81764672368941982,0.96982558147251297]
[null,null,null,null,911,"ΤΡΑΓΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E992-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E992-1)*6,0))","v":0.20787610004884005},0.27010243075206047,0.34617658144085767,0.46205033798177075,0.62507197114180435,0.84596137653158088,1.0798953223837098,1.362187528362945,1.6633654821355635,2.0032458065011629]
[null,null,null,null,912,"ΚΟΥΜΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E993-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E993-1)*6,0))","v":5.9098659848595837E-2},7.6789451387362637E-2,9.8417143814590949E-2,0.13135976550886705,0.17770641163039727,0.24050472192302796,0.30701156272726954,0.38726653698913477,0.47289068252449074,0.56951781606314056]
[null,null,null,null,913,"ΛΑΛΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E994-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E994-1)*6,0))","v":7.249893737240537E-2},9.4201013039148365E-2,0.12073265898185284,0.16114482861843576,0.21800030729077807,0.29503776933580755,0.3766246496247318,0.47507697270178739,0.58011589542248565,0.6986526697053641]
[null,null,null,null,914,"ΑΡΧ.ΟΛΥΜΠΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E995-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E995-1)*6,0))","v":0.41094184406349205},0.51763319825924914,0.63893835178075387,0.81976035636101219,1.0583447852861727,1.3956401878075948,1.7317574951880226,2.1111475617661766,2.5065878446591525,2.9766789383737704]
[null,null,null,null,915,"ΠΕΛΟΠΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E996-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E996-1)*6,0))","v":0.24945132005860804},0.31481781704395606,0.38952619745819589,0.50106985922870673,0.6489846792495958,0.85739825106440282,1.0660918589373101,1.302984112622035,1.5504047284545217,1.843208716956475]
[null,null,null,null,916,"ΘΟΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E997-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E997-1)*6,0))","v":0.11957170713553114},0.14792062408296702,0.17841449819890107,0.22306197220584764,0.27866418161155759,0.36039825629523797,0.43733690690038096,0.51822653538210139,0.60027174269558559,0.70373123182390618]
[null,null,null,null,917,"ΚΡΕΣΤΕΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E998-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E998-1)*6,0))","v":0.59682774509890113},0.75398617962431325,0.93409382025888255,1.203230315125795,1.56104836451575,2.0643486605683519,2.5695829184992909,3.1447368262599289,3.7460781600159985,4.4560891326807779]
[null,null,null,null,918,"ΛΕΥΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E999-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E999-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1000-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1000-1)*6,0))","v":0.14637226218315016},0.18605935768095239,0.23226916885981377,0.30165631608972021,0.39527671166493583,0.52567604564928361,0.65843961363343639,0.81201830983980294,0.97351124151861912,1.1617856951565435]
[null,null,null,null,920,"ΚΑΡ-ΠΕΛΟΠΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1001-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1001-1)*6,0))","v":5.8645111993943821},7.3430211979938651,8.995624180434751,11.445845603275892,14.624685424857947,19.169865043321664,23.625418715482869,28.557223190067443,33.660605652886915,39.824304593547737]
[null,null,null,null,921,"ΛΕΥΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1002-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1002-1)*6,0))","v":2.989979872107448},3.7013898626339738,4.4684096937712745,5.5923142233065253,6.9956313435447024,9.0548210807878693,10.998267915181206,13.048604062863451,15.131127989618379,17.749419429343078]
[null,null,null,null,922,"ΣΚΑΓΙΟΠΟΥΛΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1003-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1003-1)*6,0))","v":10.574880547443223},13.158357857614968,15.991199058500868,20.165366846739328,25.474074578027356,33.167211354786687,40.562316113045654,48.551482984304627,56.742361233957737,66.835799656759633]
[null,null,null,null,923,"ΑΡΑΧΩΒΙΤΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1004-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1004-1)*6,0))","v":0.37795654554334551},0.47398250131410258,0.58180608070054929,0.74190201307555381,0.95056035759094837,1.2479867187080471,1.5408574835976236,1.8667902587918141,2.2047443706640837,2.611117974738729]
[null,null,null,null,924,"ΒΟΥΝΤΕΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1005-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1005-1)*6,0))","v":8.3494036879120881E-2},0.10848742259958793,0.13904282527293954,0.18558385475962033,0.25106196526852637,0.33978283387962671,0.43374307989957267,0.54712656097883583,0.66809555728750725,0.80460947269385552]
[null,null,null,null,925,"ΚΩΝ/ΠΟΛΕΩΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1006-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1006-1)*6,0))","v":9.6093733720097667},12.267200478209189,15.394184777410576,20.104237563276971,26.518909983252584,35.398448379081131,44.51970577098826,55.175342309253374,66.418831520127299,79.426495603311011]
[null,null,null,null,926,"ΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1007-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1007-1)*6,0))","v":1.9323887383052503},2.4090793307599818,2.9349352286737629,3.7112994673380562,4.7049755370018014,6.1387900556922821,7.5257469131472225,9.0360120059808668,10.589137699295947,12.490449515412887]
[null,null,null,null,927,"ΔΑΦΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1008-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1008-1)*6,0))","v":5.2570319516483513E-2},6.5889708851053108E-2,8.0821151244535996E-2,0.10297982537550596,0.13181285558168543,0.17295720125840008,0.21340686106120346,0.25833669367440654,0.3048904018272573,0.36095643246004333]
[null,null,null,null,928,"ΔΙΑΚΟΠΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1009-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1009-1)*6,0))","v":0.59201738906471302},0.74450582928383702,0.91709751160792108,1.17400497107693,1.5114888210948392,1.9900116246768738,2.464830015101418,2.9980938000474824,3.5528957674527382,4.2151040109650753]
[null,null,null,null,929,"ΛΑΚΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1010-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1010-1)*6,0))","v":5.8067869269841269E-2},7.5450100491071453E-2,9.6700565724801582E-2,0.12906860680813101,0.17460688119498338,0.23630987212204491,0.30165670988900317,0.3805118880881615,0.46464258922464496,0.55958436578296955]
[null,null,null,null,930,"ΑΚΡΑΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1011-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1011-1)*6,0))","v":0.29721128354090354},0.3802541919690019,0.47846314468232592,0.62661930735869109,0.829318247830785,1.1090592879863002,1.3976612804709061,1.7364075935012289,2.0944287946050499,2.5071101377158889]
[null,null,null,null,931,"ΚΡΑΘΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1012-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1012-1)*6,0))","v":0.65077245205372403},0.81614280285778384,1.001850844198138,1.277598901623777,1.6370301686800406,2.1493337227118299,2.6538447736800901,3.2153823443892358,3.7976590464087883,4.4977452167373952]
[null,null,null,null,932,"ΚΑΓΚΑΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1013-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1013-1)*6,0))","v":0.13022320978266178},0.16257344264262821,0.19841375135728018,0.25140128053018429,0.31952453420872345,0.41752596913388529,0.51274334269138444,0.61699550509149881,0.72443097415976165,0.85535637329856329]
[null,null,null,null,933,"ΚΑΡΕΪΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1014-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1014-1)*6,0))","v":0.12506925688888887},0.15549164954633699,0.18875972848333328,0.23773622303963154,0.29984336398528549,0.39002391044179102,0.47646083596530214,0.56949918797641863,0.66475048627674704,0.7824883115179182]
[null,null,null,null,934,"ΛΑΠΠΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1015-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1015-1)*6,0))","v":0.20512732517216115},0.26118306982257328,0.32672220063197488,0.42525635940657913,0.55870213933669532,0.74411108696258343,0.93355679072123987,1.1535769005962697,1.3852591585611733,1.6545231282569595]
[null,null,null,null,935,"ΠΗΓΑΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1016-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1016-1)*6,0))","v":2.5426167609279609E-2},3.1454385580860805E-2,3.7938715134249075E-2,4.7432718227680241E-2,5.9256176549584094E-2,7.6636410821401185E-2,9.2996928478816646E-2,0.11019759660423997,0.12764399126285442,0.14964399757175018]
[null,null,null,null,936,"ΕΡΥΜΑΝΘΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1017-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1017-1)*6,0))","v":3.1954507941391937E-2},4.0792582623672163E-2,5.1190670647359569E-2,6.6852865525391866E-2,8.8183242743579679E-2,0.11771003664358061,0.14804042430950493,0.18347275655532352,0.2208597407925125,0.2641132057456998]
[null,null,null,null,937,"ΚΑΛΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1018-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1018-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,938,"ΣΤΑΥΡΟΔΡΟΜΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1019-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1019-1)*6,0))","v":1.7867036698412695E-2},2.2103081759523809E-2,2.665963766190476E-2,3.3331099295126655E-2,4.1639475413221258E-2,5.3852613009633267E-2,6.5349192985114407E-2,7.7436148965141602E-2,8.9695777644167973E-2,0.10515524153690552]
[null,null,null,null,939,"ΚΑΛΥΒΙΑ ΑΣΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1020-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1020-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,940,"ΔΑΦΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1021-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1021-1)*6,0))","v":0.11098178564590963},0.14031027828402015,0.17398790203676737,0.22434330646753781,0.29141609441072797,0.38564208617991952,0.4804002588464179,0.58849501972373985,0.70159560684733902,0.83491550854720897]
[null,null,null,null,941,"ΚΕΡΤΕΖΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1022-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1022-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,942,"ΛΙΒΑΡΤΖΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1023-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1023-1)*6,0))","v":2.2333795873015871E-2},2.7628852199404759E-2,3.3324547077380952E-2,4.1663874118908324E-2,5.2049344266526569E-2,6.7315766262041582E-2,8.1686491231392988E-2,9.6795186206426992E-2,0.11211972205520997,0.1314440519211319]
[null,null,null,null,943,"ΜΕΣΟΛΟΓΓΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1024-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1024-1)*6,0))","v":2.2505594302808296},2.8394340064679486,3.5119154924220841,4.5157114017209734,5.845772058773103,7.7208239871649269,9.5969741607544616,11.724762161597356,13.946410105401577,16.577410158603108]
[null,null,null,null,944,"ΑΙΤΩΛΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1025-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1025-1)*6,0))","v":0.45835821068620269},0.57644111401401099,0.71010548015134289,0.90907512424596526,1.1704764706444202,1.5410953303739008,1.9088818495231437,2.3219879383255031,2.751797758603395,3.2647673090531693]
[null,null,null,null,945,"ΠΑΛΑΙΟΜΑΝΙNΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1026-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1026-1)*6,0))","v":7.7652890266178262E-2},9.8737273070695991E-2,0.12330530637941085,0.16020419641799824,0.21002377487433613,0.27938375287377359,0.35004710848218462,0.43184853200489892,0.51788735304602806,0.61813759619739894]
[null,null,null,null,946,"ΣΤΑΜΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1027-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1027-1)*6,0))","v":0.10823301076923077},0.13757292622605313,0.171731147384829,0.22302028857046538,0.2922149690167557,0.38859940769951939,0.48672184343633412,0.60021594664327416,0.71955407104595259,0.85869473028963073]
[null,null,null,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1028-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1028-1)*6,0))","v":0.57621193352380939},0.72965913062660259,0.90660560451170624,1.1715218832494259,1.5257857877703809,2.0221571153278908,2.5232329668170945,3.0973190343612731,3.6989275417488252,4.4056475267260131]
[null,null,null,null,948,"ΓΑΒΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1029-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1029-1)*6,0))","v":0.32710421032478632},0.4091057550098901,0.50045397359316224,0.63574478290951197,0.81066557892145286,1.061349536441885,1.3062659425734868,1.5762549166866862,1.8552073899545813,2.1932480598763031]
[null,null,null,null,949,"ΑΝΤΙΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1030-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1030-1)*6,0))","v":0.39925955083760684},0.50005809227564102,0.6128189761186964,0.78004735961213023,0.9971859947296341,1.3074810742317842,1.6119067650269998,1.9492068668693716,2.298371543095123,2.7197392372798066]
[null,null,null,null,950,"ΑΝΩ ΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1031-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1031-1)*6,0))","v":2.9205733064713062E-2},3.61300374915293E-2,4.3578253870421232E-2,5.4483527693957035E-2,6.8064527117765519E-2,8.8028309727285148E-2,0.10682079622566776,0.12657832042378914,0.14661809807219764,0.17188837558917247]
[null,null,null,null,951,"ΜΑΝΑΓΟΥΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1032-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1032-1)*6,0))","v":0.11854091655677657},0.14897706901231686,0.18336274408688946,0.2345173449789848,0.30159543013132478,0.39682088899225804,0.4911444520561189,0.5968598938335693,0.70676156022818426,0.83815837946242733]
[null,null,null,null,952,"ΜΑΡΑΘΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1033-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1033-1)*6,0))","v":0.10136107357753357},0.12539248305883699,0.15124217519734429,0.18908989023196854,0.23622394705577443,0.30551001611234252,0.37073099866555281,0.4393012297060917,0.50885104625056832,0.59655377410359856]
[null,null,null,null,953,"ΤΡΙΚΟΡΦΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1034-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1034-1)*6,0))","v":2.9205733064713062E-2},3.7948275394917588E-2,4.8636379210699014E-2,6.4916163187521511E-2,8.7820029003394015E-2,0.11885407769451962,0.15172083041754597,0.19138171886090963,0.23369597682896343,0.28144775793817989]
[null,null,null,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1035-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1035-1)*6,0))","v":8.8647989772893773E-2},0.11257447091382786,0.1403658181746642,0.18206574790783156,0.23820466179798797,0.31651303944921716,0.39607258913314963,0.4878878689033645,0.5843536566299663,0.69702678707613541]
[null,null,null,null,955,"ΛΑΖΑΡΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1036-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1036-1)*6,0))","v":0.13950032499145301},0.17612497310027475,0.21802846915149565,0.28061329100797949,0.36368954497443678,0.48066554390398464,0.5979135169820341,0.73115484979553402,0.87037500812865143,1.0349827995192855]
[null,null,null,null,956,"ΝΥΔΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1037-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1037-1)*6,0))","v":0.40647508488888889},0.51364758227870877,0.63655797206527753,0.82026463748472045,1.0646689886183411,1.408288273303903,1.7534531670807467,2.1466808149657459,2.5579239857832534,3.0431933695087032]
[null,null,null,null,957,"ΣΥΒΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1038-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1038-1)*6,0))","v":4.5698382324786326E-2},5.935649870141943E-2,7.6042121290384609E-2,0.10145196551113879,0.13718009830077382,0.1856090184165162,0.23687024013343225,0.29869370835369247,0.36464102399406323,0.43909402851092844]
[null,null,null,null,958,"ΚΕΡΑΜΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1039-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1039-1)*6,0))","v":0.41334702208058605},0.51134629532129117,0.61676046360137349,0.77110216253918018,0.9633132485020226,1.2458594894344004,1.5118284454056272,1.7914555231743334,2.0750773174218091,2.4327260686326415]
[null,null,null,null,959,"ΣΒΟΡΩΝΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1040-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1040-1)*6,0))","v":0.42915247762148961},0.53847144758493592,0.66140959358369955,0.84403622417028434,1.0824240239717837,1.4218785965856489,1.7566327834092228,2.1298438265418032,2.5170773361419991,2.9820306172050008]
[null,null,null,null,960,"ΦΑΡΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1041-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1041-1)*6,0))","v":3.7108460835164836E-2},4.8216632266483525E-2,6.1796811232417571E-2,8.2481713226497916E-2,0.11158309567490061,0.15101459283538962,0.19277470217758783,0.24316736043503812,0.29693135879444765,0.35760421008615795]
[null,null,null,null,961,{"$f":"INDEX(CO_Names,E1042)","v":"ΧΙΟΝΑΤΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1042-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1042-1)*6,0))","v":6.3221822163614147E-2},8.0328617069139185E-2,0.10022533083347067,0.13009176481824677,0.17034903148642441,0.22645835315972565,0.28353093988845668,0.3494817341559075,0.41880517696710801,0.49969223483481728]
[null,null,null,null,962,"ΣΤΑΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1043-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1043-1)*6,0))","v":7.6278502827838823E-2},9.8234933925091583E-2,0.12458697700969169,0.16451353143992509,0.21983612778167883,0.29554998542972638,0.37460144648033183,0.468585908837647,0.56835663325885277,0.68222903042313687]
[null,null,null,null,963,"ΧΑΥΔΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1044-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1044-1)*6,0))","v":0.11579214168009767},0.14658197350086996,0.18205810714606224,0.23515811729246563,0.30611298744523546,0.40558070801157259,0.50591780778803574,0.62077910751773802,0.74111115454571841,0.8825605437646622]
[null,null,null,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1045-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1045-1)*6,0))","v":0.11407415738217337},0.14676690886684984,0.18592147499780218,0.24520878781993832,0.32721030001063611,0.43956943026833617,0.5566836867479712,0.69567175962468009,0.84312668884418562,1.0116543251263908]
[null,null,null,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1046-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1046-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,966,"ΒΟΛΙΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1047-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1047-1)*6,0))","v":5.0508738358974362E-2},6.5093418064331512E-2,8.2624642476068363E-2,0.10919835413207706,0.14606654960421417,0.19648123790486499,0.24918189666567417,0.31191797307794944,0.37854543088162917,0.45451571597867368]
[null,null,null,null,967,"ΖΑΚΥΝΘΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1048-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1048-1)*6,0))","v":3.0727867152673989},3.8352525745814563,4.6793831679787994,5.9270915375922888,7.5300358530196396,9.8371490312366152,12.077114528337146,14.527446033760665,17.051744054666482,20.130217443315814]
[null,null,null,null,968,"ΑΠ.ΠΑΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1049-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1049-1)*6,0))","v":7.9240307757460311},9.9303142790983525,12.178510687228371,15.514468075260581,19.853478742796259,26.046877468884752,32.133293017775337,38.890605850480569,45.890895582648589,54.324840394697937]
[null,null,null,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1050-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1050-1)*6,0))","v":6.3039715828034177},7.9227800630831036,9.7517971483718995,12.472842316613631,16.041177393876332,21.106595684143898,26.124419375347802,31.748773876936681,37.596041026719398,44.58643953217922]
[null,null,null,null,970,"ΕΛΕΥΘΕΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1051-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1051-1)*6,0))","v":10.569039400830279},13.168323189590017,16.030307704900135,20.253110136570456,25.647248857465286,33.44106163524792,40.965479310049886,49.138879891816565,57.536354173489677,67.837299922005386]
[null,null,null,null,971,"ΠΑΥΛΟΥ ΜΕΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1052-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1052-1)*6,0))","v":10.850788825689865},13.451137138601098,16.267843575524513,20.401545475833057,25.589651856783306,33.175833741283945,40.37271751985466,48.017154942995809,55.802666161720985,65.534623287000926]
[null,null,null,null,972,"ΚΑΛΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1053-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1053-1)*6,0))","v":1.3321250246105005},1.6512275971044414,1.9967856874433605,2.5038685894116091,3.1401030991068009,4.070612933078487,4.9531050846855447,5.8901066852224693,6.8442503726552406,8.0373390312778827]
[null,null,null,null,973,"ΦΙΛΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1054-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1054-1)*6,0))","v":0.6232847032869353},0.79899419660540305,1.0077278142981989,1.3230369551933325,1.7561145606383231,2.3522565507118056,2.9695572824465213,3.6970154306780332,4.4669287006976779,5.351647843136031]
[null,null,null,null,974,"ΑΣΠΡΟΒΑΛΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1055-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1055-1)*6,0))","v":1.0651502647130648},1.3335772586583334,1.6335385191309673,2.07823981203512,2.6550396701893537,3.4798977147557548,4.2882963965192422,5.1828437453238454,6.1084113875304666,7.2265480636676136]
[null,null,null,null,975,"ΣΤΑΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1056-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1056-1)*6,0))","v":0.60095090741391932},0.76757913136011924,0.96387046504165119,1.2596486518701784,1.6629272889158404,2.2207506558591699,2.7943730729567466,3.4652766971378384,4.173482101701909,4.9920624891469654]
[null,null,null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1057-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1057-1)*6,0))","v":0.11819731969719167},0.15357890277472527,0.1968342876291819,0.2627195310177341,0.35541282326079454,0.48100944384605593,0.61402312545453908,0.77453307397826954,0.94578136504898147,1.1390356321262811]
[null,null,null,null,977,"ΑΡΕΘΟΥΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1058-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1058-1)*6,0))","v":7.6278502827838823E-2},9.9111966325549472E-2,0.12702677864441389,0.16954574385446794,0.22936525222062903,0.31041888527274542,0.39625911003170838,0.49984401867202277,0.61035890418858685,0.73507532073265813]
[null,null,null,null,978,"ΑΣΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1059-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1059-1)*6,0))","v":0.13743874383394383},0.1752217271427656,0.21953442359830583,0.28621813532375279,0.37678115065075207,0.50237630008178868,0.63104737410462963,0.7809241645851287,0.93890780902086057,1.122097413487974]
[null,null,null,null,979,"ΒΑΣΙΛΟΥΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1060-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1060-1)*6,0))","v":6.7001387619047614E-2},8.7057808258928573E-2,0.11157757583630951,0.1489253155478435,0.20146947830190387,0.27266523706389795,0.34806543448731142,0.43905217856326328,0.53612606448997491,0.64567426821111862]
[null,null,null,null,980,"ΒΕΡΤΙΣΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1061-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1061-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,981,"ΖΑΓΚΛΙΒΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1062-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1062-1)*6,0))","v":0.1851987073162393},0.23571677317742676,0.2947251713682692,0.38341536228887368,0.50342623763688021,0.67026377935155468,0.84059434977559166,1.0382348802999128,1.2462849340794724,1.4882551010400855]
[null,null,null,null,982,"ΚΑΒΑΛΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1063-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1063-1)*6,0))","v":0.2656003724590964},0.33308431974784802,0.408861819866285,0.52137709407730459,0.66802694541059238,0.87706024070915156,1.0828986199638526,1.3119830442096638,1.5495202614998396,1.8351381647773048]
[null,null,null,null,983,"ΛΑΓΚΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1064-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1064-1)*6,0))","v":1.43108092017094},1.8105014171644234,2.2469702412784183,2.8999472591912707,3.7711773762697933,4.9937300084785239,6.2251891814572913,7.6325868239190573,9.1061468119811266,10.840570419007545]
[null,null,null,null,984,"ΜΑΥΡΟΥΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1065-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1065-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,985,"ΞΥΛΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1066-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1066-1)*6,0))","v":9.5519926964590954E-2},0.12289389410934068,0.15567765030798225,0.20531803697644474,0.27397534653485545,0.36805135088169516,0.46610692831930267,0.58247440155784713,0.70592991140371986,0.84703049309318346]
[null,null,null,null,986,"ΟΣΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1067-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1067-1)*6,0))","v":7.0093759355311355E-2},9.107586094780222E-2,0.11672731010567763,0.15579879165005162,0.21076806960814562,0.28524978646684712,0.36412999300211035,0.4593161252661831,0.56087034438951222,0.67547461905163175]
[null,null,null,null,987,"ΣΟΧΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1068-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1068-1)*6,0))","v":0.2656003724590964},0.340015014814881,0.42814220351628507,0.56114384584100929,0.74333027024522347,0.99456081507837479,1.254046985589365,1.5589983511935113,1.881440646407982,2.2527527516135208]
[null,null,null,null,988,"ΦΙΛΑΔΕΛΦΕΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1069-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1069-1)*6,0))","v":8.2119649440781428E-2},0.10338601111011904,0.12753041416016481,0.16350475882723703,0.21090451928869119,0.27797800628316294,0.34472674317708668,0.41994945941180856,0.49830902652733605,0.59158011627210416]
[null,null,null,null,989,"ΚΟΥΦΑΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1070-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1070-1)*6,0))","v":0.98062543725518914},1.2508315344058609,1.5681154296599051,2.0457496989847948,2.6951189437466563,3.5950426457400728,4.5179448553922015,5.5941519756957367,6.7290159076027081,8.0437954707388037]
[null,null,null,null,990,"ΚΥΜΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1071-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1071-1)*6,0))","v":0.61228960378021979},0.76969128106639195,0.94764348343211213,1.2124366335641215,1.5598956988522075,2.0529269083680028,2.5416173933164035,3.0897660106026494,3.6597882048650145,4.3408594353357364]
[null,null,null,null,991,"ΧΑΛΚΗΔΟΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1072-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1072-1)*6,0))","v":0.48137920027838815},0.61056731776021056,0.76016534014136128,0.9844235021965082,1.2854855978761404,1.7062235597277593,2.1325359950969744,2.6230331695701343,3.1378209652224944,3.7405343455780224]
[null,null,null,null,992,"ΑΓΧΙΑΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1073-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1073-1)*6,0))","v":0.30236523643467644},0.37880096243644684,0.46437373213543948,0.59131234647357067,0.75626476802639031,0.99186156527925862,1.223177744343348,1.4797091344232378,1.7453554751474818,2.0656935694111933]
[null,null,null,null,993,"ΒΑΘΥΛΑΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1074-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1074-1)*6,0))","v":0.20409653459340657},0.26519147746565935,0.33988246177829667,0.45364942274573861,0.61370702621195339,0.83058026059464307,1.0602608619767333,1.3374204823927096,1.6331224733694623,1.9668231554738691]
[null,null,null,null,994,"ΓΕΦΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1075-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1075-1)*6,0))","v":0.33122737263980462},0.42165054607197805,0.52731475788565307,0.68614901213407564,0.9011560375286517,1.1999813831398265,1.5051725479085651,1.8594375343479028,2.232413495651298,2.6660636547530632]
[null,null,null,null,995,"Ν.ΜΕΣΗΜΒΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1076-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1076-1)*6,0))","v":0.27144151907203906},0.34292003341336996,0.42483736818759149,0.54724769997156508,0.70999480648175339,0.93890994608993339,1.168707534166741,1.4303106448747596,1.7038262482710487,2.0267657769137144]
[null,null,null,null,996,"ΣΙΝΔΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1077-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1077-1)*6,0))","v":1.8093810625738707},2.2639671553029301,2.7710313048700086,3.5223308414373462,4.4950015948147124,5.8877120385960389,7.2501606335534658,8.7544835680106665,10.309683827294604,12.191844312051108]
[null,null,null,null,997,"ΘΕΡΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1078-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1078-1)*6,0))","v":3.0116264742612939},3.7267353970156134,4.4967218772540747,5.6244727605612379,7.0305071856868446,9.095767634423332,11.042049184256044,13.091340609821234,15.171160016698909,17.790460476928189]
[null,null,null,null,998,"ΛΙΒΑΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1079-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1079-1)*6,0))","v":3.2985298520146519E-2},4.2859228681318695E-2,5.4930498873260063E-2,7.3317078423553714E-2,9.9184973933244991E-2,0.13423519363145744,0.17135529082452253,0.21614876483114498,0.26393898559506457,0.31787040896547381]
[null,null,null,null,999,"ΦΟΙΝΙΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1080-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1080-1)*6,0))","v":1.4925847580366298},1.85118486399826,2.2402562413330736,2.8115536087838482,3.5298620201917323,4.5789114373657114,5.5759111336553628,6.6373855879475734,7.7194497556573154,9.0693614948058325]
[null,null,null,null,1000,"ΡΟΣΤΑΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1081-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1081-1)*6,0))","v":15.632282723672771},19.658163630487657,24.214409358012301,30.99632636538,39.90458448642444,52.536421682468365,65.069464173019583,79.143863345204494,93.786207574261425,111.26455856841649]
[null,null,null,null,1001,"ΕΠΑΝΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1082-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1082-1)*6,0))","v":1.176819244078144},1.4755932968378662,1.8109320861248166,2.3087745593865461,2.957353989654913,3.8821172990314854,4.7923395137200897,5.8048127953809079,6.8544346572768067,8.1170653609811616]
[null,null,null,null,1002,"ΜΕΣΗΜΕΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1083-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1083-1)*6,0))","v":0.49821544639804638},0.62859299625128207,0.77749145802458774,0.9997531211064723,1.2942760811908836,1.7094613429386918,2.1249161661078171,2.5961283755172273,3.0881396086154513,3.6707725963562514]
[null,null,null,null,1003,"ΤΟΥΜΠΑ ΕΠΑΝΩΜΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1084-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1084-1)*6,0))","v":8.7273602334554334E-2},0.10796505320998168,0.1302220762716117,0.16280960040311868,0.2033928222107346,0.26304930200859322,0.3192056734272895,0.37824580456049933,0.43812937541574354,0.51364291058411549]
[null,null,null,null,1004,"ΤΡΙΛΟΦΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1085-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1085-1)*6,0))","v":1.7643698739682541},2.2111935722849365,2.7119625259200397,3.4550543273104806,4.4217109501561023,5.8013661076462686,7.1573709905479728,8.6630894763863395,10.223044070394161,12.102229003783854]
[null,null,null,null,1005,"ΧΑΡΙΛΑΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1086-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1086-1)*6,0))","v":10.000730195076923},12.502050073827931,15.284629648808757,19.403930842206019,24.722359629560223,32.351603186422878,39.795001316169682,47.986500716389656,56.444538683494144,66.708455908347474]
[null,null,null,null,1006,"ΑΓΙΑ ΒΑΡΒΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1087-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1087-1)*6,0))","v":0.1851987073162393},0.23184499599491762,0.28395433976132473,0.36119998553198934,0.46135863950395362,0.60462302638603171,0.74498368873170984,0.90024176127498545,1.0608602746091829,1.2549580633321991]
[null,null,null,null,1007,"ΑΓΙΟΣ ΓΕΩΡΓΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1088-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1088-1)*6,0))","v":0.24395377030525031},0.31203838323186817,0.39251061512931917,0.51388867134266913,0.67986705478623022,0.90900756191385612,1.1452927258603975,1.4224874747326,1.7154018065382486,2.0531728330998473]
[null,null,null,null,1008,"ΒΕΡΟΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1089-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1089-1)*6,0))","v":6.7832892019242976},8.4874160079842493,10.388205456592017,13.204509513549995,16.850515403672933,22.071138922743238,27.178153086697922,32.816739258824192,38.645936736563613,45.700882611200512]
[null,null,null,null,1009,"ΒΕΡΓΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1090-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1090-1)*6,0))","v":0.2154352309597069},0.27128235952522889,0.33472384856042425,0.42926646563736404,0.55390512262746039,0.73021054653765971,0.90575702186214735,1.103714879496396,1.3099754641650201,1.5553618089204684]
[null,null,null,null,1010,"ΚΑΣΤΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1091-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1091-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1011,"ΜΕΛΙΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1092-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1092-1)*6,0))","v":0.39204401678632478},0.50052251171405682,0.62817631368461535,0.82046821726038566,1.0824014095333734,1.4449389287417007,1.8174112154916529,2.2526250690457985,2.7118798809151707,3.2431146839132374]
[null,null,null,null,1012,"ΡΙΖΩΜΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1093-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1093-1)*6,0))","v":8.6242811755799745E-2},0.11205902498969782,0.14362036684571122,0.19169361129491649,0.25932737976296349,0.35096910001558146,0.44802268746828289,0.56513895804809777,0.69009047275376256,0.83109867344097843]
[null,null,null,null,1013,"ΑΛΕΞΑΝΔΡΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1094-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1094-1)*6,0))","v":2.0608939637899875},2.6086088964853476,3.2395054944702832,4.1837361291420345,5.4451233572041069,7.2137105722085302,8.9972932968672321,11.038453597454719,13.17660624990571,15.690577061343106]
[null,null,null,null,1014,"ΠΛΑΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1095-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1095-1)*6,0))","v":0.23673823625396823},0.29699430290608969,0.36472511891051584,0.46532528507522758,0.59657965938902036,0.7835397484679496,0.9678262964531481,1.1731708078865293,1.3861870608447058,1.6420711949917444]
[null,null,null,null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1096-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1096-1)*6,0))","v":4.9134350920634916E-2},6.3842392723214292E-2,8.182355561329363E-2,0.10921189806841854,0.14774428408806284,0.19995450718019184,0.25524798529069503,0.32197159761305966,0.39315911395931502,0.47349446335482032]
[null,null,null,null,1016,"ΕΠΙΣΚΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1097-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1097-1)*6,0))","v":0.30786278618803414},0.39159140023424915,0.48923875751431611,0.63593439801829266,0.83415386169533423,1.1099753062964612,1.3911911833237787,1.7170056601782302,2.0597989530421827,2.4589505231423558]
[null,null,null,null,1017,"ΑΓΙΟΣ ΔΗΜΗΤΡΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1098-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1098-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1018,"ΒΡΟΝΤΟΥΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1099-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1099-1)*6,0))","v":0.24361017344566543},0.30412646201213367,0.37117035485911165,0.47028977780806303,0.59772011140872738,0.78104230193433433,0.95915351687942052,1.1541607950453534,1.3551209163860107,1.6000237484205322]
[null,null,null,null,1019,"ΚΑΡΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1100-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1100-1)*6,0))","v":0.24154859228815628},0.30780089736433153,0.38541088369203291,0.5021603161899868,0.66054909830297781,0.88036146217082278,1.1053298130262741,1.3670821953119336,1.6428850826187833,1.962970219126722]
[null,null,null,null,1020,"ΚΑΤΕΡΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1101-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1101-1)*6,0))","v":8.6445533902954832},10.796892739423214,13.184702325136978,16.716479436115641,21.263531003765632,27.798631894673683,34.156927960022756,41.130516468580581,48.321742265672867,57.072842263525523]
[null,null,null,null,1021,"ΛΑΓΟΡΑΧΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1102-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1102-1)*6,0))","v":3.3328895379731382E-2},4.3305678980082425E-2,5.550269156985653E-2,7.4080797990465727E-2,0.10021815074504963,0.13563347689845179,0.17314024177061133,0.21840031446480274,0.26668835002834651,0.32118155905886414]
[null,null,null,null,1022,"ΝΕΑ ΕΦΕΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1103-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1103-1)*6,0))","v":0.30442681759218554},0.38592899933379121,0.48018441855946264,0.62142393661223583,0.81080670409969724,1.0756837323775161,1.3437604748658887,1.6517961601654316,1.9749363532931412,2.3536587232491066]
[null,null,null,null,1023,"ΡΗΤΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1104-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1104-1)*6,0))","v":0.17729597954578755},0.22656075008205129,0.28465912190766174,0.37223213043419556,0.49174888976599329,0.65696138108475755,0.82700873422705179,1.0260936707108461,1.2363207250004804,1.4791232122115001]
[null,null,null,null,1024,"ΤΡΙΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1105-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1105-1)*6,0))","v":4.8103560341880347E-2},6.2503041826923081E-2,8.0106977523504264E-2,0.10692073936768248,0.14464475365264895,0.19575965737920878,0.2498931324524287,0.31521694871208644,0.38491102065946919,0.46356101307464925]
[null,null,null,null,1025,{"$f":"INDEX(CO_Names,E1106)","v":"ΜΕΘΩΜΗΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1106-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1106-1)*6,0))","v":0.17695238268620267},0.2227345163864011,0.27468476681384302,0.3520759825380696,0.45399372121384396,0.59826343500808021,0.74176254325370705,0.90338403927642319,1.0717089506428572,1.2721605043399549]
[null,null,null,null,1026,"ΛΕΠΤΟΚΑΡΥΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1107-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1107-1)*6,0))","v":0.57827351468131849},0.73323625585380037,0.91253806968295159,1.1812591499536003,1.5417463907494018,2.045778370866608,2.5561285717413784,3.1428488349203851,3.7584504449106833,4.4796496515058655]
[null,null,null,null,1027,"ΛΙΤΟΧΩΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1108-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1108-1)*6,0))","v":0.96825595031013423},1.2245985824255496,1.5192504980338213,1.9599557727001606,2.5475261856314129,3.372442803605495,4.2027746655548617,5.150959550558972,6.1434271125991025,7.3123504601322979]
[null,null,null,null,1028,"ΠΛΑΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1109-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1109-1)*6,0))","v":0.13846953441269838},0.17209035190013736,0.20881396408670627,0.26285728439913614,0.33130538821444422,0.43077602629274808,0.52600096640051297,0.62833869262306452,0.73304676514230571,0.86264367658058583]
[null,null,null,null,1029,"ΑΡΝΙΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1110-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1110-1)*6,0))","v":0.20478372831257627},0.26336771672518317,0.33346941283954518,0.43958927708329576,0.58625633584174131,0.78731950322464606,0.99674483042928086,1.2450996804657393,1.5085166069170937,1.8097508490921328]
[null,null,null,null,1030,"ΣΩΤΗΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1111-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1111-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1031,"ΦΛΑΜΟΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1112-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1112-1)*6,0))","v":0.10170467043711844},0.12581754232344322,0.1517548605369963,0.18973087291072097,0.23702470619833638,0.30654564328560474,0.37198771391526658,0.44079038641695989,0.51057596505141767,0.5985759902870007]
[null,null,null,null,1032,"ΑΜΠΕΛΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1113-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1113-1)*6,0))","v":8.8647989772893773E-2},0.11236056057225276,0.13977074460521971,0.18083837902623576,0.23588048510556109,0.31288647851189538,0.39079023216939929,0.48026393967546799,0.57410920030564094,0.6841374479762522]
[null,null,null,null,1033,"ΑΡΑΒΗΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1114-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1114-1)*6,0))","v":0.17557799524786324},0.2258900440817308,0.2861421954816239,0.37737332543528501,0.50354949556168638,0.67644385959223419,0.85664518533198575,1.070490605906202,1.297358434001646,1.556659637173696]
[null,null,null,null,1034,"ΓΙΑΝΝΙΤΣΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1115-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1115-1)*6,0))","v":3.9602974035750913},4.9508924313417584,6.0529214918499532,7.6843759402059648,9.7908385483900968,12.812453265383059,15.760589174946263,19.005199158002821,22.355450300914583,26.420839122513588]
[null,null,null,null,1035,"ΕΛΕΥΘΕΡΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1116-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1116-1)*6,0))","v":2.1646602153846152E-2},2.6778733670192303E-2,3.2299176398076911E-2,4.0381908761403448E-2,5.0447825981402676E-2,6.5244511915517223E-2,7.9173060731965519E-2,9.381687278469078E-2,0.1086698844535112,0.12739961955432783]
[null,null,null,null,1036,"ΕΣΩΒΑΛΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1117-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1117-1)*6,0))","v":0.11476135110134308},0.14673999499560442,0.18450704404238397,0.24145854076290033,0.3192826938568098,0.42677178477184147,0.53753945369602207,0.66739196321204053,0.80457425551615036,0.96285246718367379]
[null,null,null,null,1037,"ΚΑΡΥΩΤΙΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1118-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1118-1)*6,0))","v":0.59476616394139192},0.74670840548786621,0.91786658233624829,1.1722595667700126,1.5048795047577443,1.9779879008139696,2.4453025381021254,2.9673130500582063,3.509326162443311,4.1591014414729459]
[null,null,null,null,1038,"ΚΡΥΑ ΒΡΥΣΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1119-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1119-1)*6,0))","v":0.6634855358583639},0.83721775418759159,1.0356970410013735,1.3319994827775123,1.7247626742655047,2.2783159515555731,2.832402162013258,3.461079373388769,4.1175924501483498,4.8948006930203496]
[null,null,null,null,1039,"ΝΕΑ ΠΕΛΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1120-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1120-1)*6,0))","v":0.30030365527716729},0.37845388336703295,0.46742687786280523,0.60010834988149298,0.77539923310301551,1.0230013798940991,1.2700457295716945,1.5493006652053631,1.8405238624829368,2.1863204650395787]
[null,null,null,null,1040,"ΑΡΙΔΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1121-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1121-1)*6,0))","v":1.1221873434041516},1.4289934782739926,1.7877918342826462,2.3272632007494587,3.0580350195146409,4.0732182064340581,5.1107210071595164,6.3159443356095277,7.5851537333580739,9.0599771535187834]
[null,null,null,null,1041,"ΑΨΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1122-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1122-1)*6,0))","v":0.10067387985836385},0.13080993753777473,0.16765246010276247,0.22376983310522122,0.30272080585875816,0.40969699722934411,0.52299062720401146,0.65970404266172378,0.80556377895160336,0.97016697736337321]
[null,null,null,null,1042,"ΕΞΑΠΛΑΤΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1123-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1123-1)*6,0))","v":0.18726028847374845},0.23820295566259159,0.29762276133534787,0.38689304769690963,0.50753353948452384,0.67538957410993128,0.846549934184749,1.0448826417967523,1.2535611099872712,1.4965215964105327]
[null,null,null,null,1043,"ΛΟΥΤΡΑΚΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1124-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1124-1)*6,0))","v":0.12060249771428569},0.15670405486607147,0.20083963650535711,0.26806556798611825,0.36264506094342697,0.49079742671501636,0.62651778207716058,0.79029392141387378,0.96502691608195479,1.1622136827800136]
[null,null,null,null,1044,"ΜΕΓΑΠΛΑΤΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1125-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1125-1)*6,0))","v":9.0709570930402911E-2},0.11409805686190477,0.14058557707924293,0.18002027334868625,0.23185316852971061,0.30531930998964601,0.3782575672054303,0.46022794887466983,0.5455297790783008,0.64729125649710817]
[null,null,null,null,1045,"ΞΙΦΙΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1126-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1126-1)*6,0))","v":0.10788941390964589},0.13787516212280221,0.17324171218128812,0.2265523600891387,0.29931641062844516,0.39989408771315105,0.50342514186337162,0.62464814930725421,0.75266030374780957,0.90049626704583152]
[null,null,null,null,1046,"ΠΡΟΜΑΧΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1127-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1127-1)*6,0))","v":0.15461858681318683},0.19365107386428571,0.23731371946423988,0.30206600002430967,0.38613997543881462,0.50628705437225108,0.62415602466881148,0.75474613432029991,0.88992692558223463,1.0530689465396172]
[null,null,null,null,1047,"ΔΡΟΣΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1128-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1128-1)*6,0))","v":8.8647989772893759E-2},0.11148352817179487,0.13733094297049755,0.1758061666116929,0.22635136066661088,0.29801757866887646,0.36913256861802268,0.44900582984109222,0.53210692937590687,0.63129115766673094]
[null,null,null,null,1048,"ΚΑΛΥΒΙΑ ΠΕΛ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1129-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1129-1)*6,0))","v":0.16458289574114771},0.20976400558374542,0.26271439649331496,0.34237892691237637,0.45049991802906691,0.60051037098744842,0.75409848516889166,0.93287522626924346,1.1212764477474262,1.3398545179262089]
[null,null,null,null,1049,"ΜΑΝΔΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1130-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1130-1)*6,0))","v":9.8955895560439544E-2},0.12857768604395606,0.16479149661978021,0.21995123527066113,0.29755492179973497,0.40270558089437236,0.51406587247356761,0.64844629449343494,0.79181695678519382,0.95361122689642142]
[null,null,null,null,1050,"ΠΕΤΡΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1131-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1131-1)*6,0))","v":0.35768433082783879},0.44755636955041206,0.54780868217358047,0.69635161107510657,0.88867325501750416,1.1640373815804517,1.4334324349928855,1.7308992587148477,2.0384340865707204,2.410604383588745]
[null,null,null,null,1051,"ΣΚΥΔΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1132-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1132-1)*6,0))","v":0.8792643636776557},1.1271075520113096,1.4215148283042274,1.8662332860292734,2.4770235748918119,3.3178198049388397,4.1884162410439014,5.2143173939672378,6.3000716206818774,7.547778541614294]
[null,null,null,null,1052,"ΒΑΘΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1133-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1133-1)*6,0))","v":3.5046879677655671E-2},4.4596724970970697E-2,5.574533134728326E-2,7.2498972746004212E-2,9.5157657357394523E-2,0.12666802510920805,0.15882262586055348,0.19611277403034685,0.23535956436772437,0.28102421748632966]
[null,null,null,null,1053,"ΒΑΦΕΙΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1134-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1134-1)*6,0))","v":6.0473047286935283E-2},7.8575252582417598E-2,0.10070591460097679,0.13441464377651513,0.18183911887761581,0.24609785499100534,0.31415136651162467,0.39627273552376585,0.48388814025761839,0.5827624164367019]
[null,null,null,null,1054,"ΕΥΚΑΡΠΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1135-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1135-1)*6,0))","v":7.9714471423687414E-2},0.10180101347811356,0.12780959498398961,0.16699577780634281,0.22040635379153228,0.29430126216291869,0.37026505669346793,0.45908090241705923,0.55282356102950536,0.6612053071375309]
[null,null,null,null,1055,"ΚΕΝΤΡΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1136-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1136-1)*6,0))","v":3.1954507941391937E-2},4.1134839170192318E-2,5.2142788358470686E-2,6.8816655735945184E-2,9.1901925451462696E-2,0.12351253414329534,0.15649219545150547,0.19567104331995797,0.2372508709114331,0.28473614830551291]
[null,null,null,null,1056,"ΚΟΡΩΜΟΥΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1137-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1137-1)*6,0))","v":4.7072769763125764E-2},6.05219599059066E-2,7.6605178725381542E-2,0.10094747402215898,0.13457269313995437,0.18068512476626061,0.22869120872291118,0.28559051212742359,0.34592955838664724,0.41495954549482855]
[null,null,null,null,1057,"ΜΕΓ.ΒΡΥΣΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1138-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1138-1)*6,0))","v":0.27590827824664221},0.34480932804647435,0.42138602692251215,0.5347152038082178,0.68089367156380187,0.89072156340787267,1.0952447640292631,1.3200628852418039,1.5520944351685591,1.833935822599926]
[null,null,null,null,1058,"ΜΕΣΣΙΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1139-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1139-1)*6,0))","v":4.9821544639804642E-2},6.2917055417353471E-2,7.7909815666208776E-2,0.1003067017086781,0.13005513582604367,0.17192530574694601,0.21391785299099431,0.26167129844325476,0.31157996406911304,0.37055738119259357]
[null,null,null,null,1059,"ΜΙΚΡΟΚΑΜΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1140-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1140-1)*6,0))","v":8.5212021177045169E-2},0.11071967409340662,0.14190378875592183,0.18940245259418043,0.25622784932754955,0.34677425021459846,0.44266783463001652,0.55838430914712456,0.68184237945391679,0.82116522316080731]
[null,null,null,null,1060,"Ν ΓΥΝΑΙΚΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1141-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1141-1)*6,0))","v":9.6207120683760694E-2},0.12310228161382786,0.15491780027895297,0.20291789568916219,0.26860433474269862,0.3592429224162545,0.45277328792747895,0.56258092729589393,0.67864638003244238,0.81240690816033778]
[null,null,null,null,1061,"Ν ΣΑΝΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1142-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1142-1)*6,0))","v":0.17317281723076922},0.22404835403983522,0.28570728802211531,0.37939150175647579,0.51026231803361533,0.68841524234720397,0.87584467049186665,1.1004733338379766,1.3395796209146247,1.6108176211192629]
[null,null,null,null,1062,"ΠΕΔΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1143-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1143-1)*6,0))","v":8.3494036879120881E-2},0.10848742259958793,0.13904282527293954,0.18558385475962033,0.25106196526852637,0.33978283387962671,0.43374307989957267,0.54712656097883583,0.66809555728750725,0.80460947269385552]
[null,null,null,null,1063,"Σ.Σ ΜΟΥΡΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1144-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1144-1)*6,0))","v":0.20512732517216115},0.25643426023960619,0.31351156739030828,0.39800877023515185,0.50710541676481857,0.6636014341540416,0.81628846612598149,0.98432567173696672,1.1578322281611497,1.3683798002395517]
[null,null,null,null,1064,"ΧΕΡΣΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1145-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1145-1)*6,0))","v":0.19619380682295481},0.24899780413246336,0.31023849188296698,0.40208575468655794,0.52556426516022214,0.69796400748996168,0.87288570232080587,1.0744520012058474,1.2861156512201648,1.5336320102591254]
[null,null,null,null,1065,"ΧΩΡΥΓΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1146-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1146-1)*6,0))","v":5.2913916376068376E-2},6.8753346009615399E-2,8.8117675275854693E-2,0.11761281330445074,0.15910922901791383,0.21533562311712967,0.27488244569767156,0.34673864358329509,0.42340212272541611,0.50991711438211418]
[null,null,null,null,1066,"ΓΟΥΜΕΝΙΣΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1147-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1147-1)*6,0))","v":0.51092853020268614},0.65232043581662091,0.81871656708893448,1.0693730763919962,1.4108283777624411,1.8834129274052243,2.3689747807914898,2.9363621269426776,3.5351042707766482,4.2276558774777593]
[null,null,null,null,1067,"ΠΛΑΓΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1148-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1148-1)*6,0))","v":2.3364586451770451E-2},3.035862031593407E-2,3.8909103368559211E-2,5.1932930550017214E-2,7.0256023202715207E-2,9.5083262155615716E-2,0.12137666433403679,0.15310537508872768,0.18695678146317074,0.22515820635054395]
[null,null,null,null,1068,"ΠΟΝΤΟΗΡΑΚΛΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1149-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1149-1)*6,0))","v":4.6729172903540901E-2},5.8920393762637364E-2,7.2819588753785094E-2,9.3555962494629524E-2,0.1209889621890446,0.15970341243772906,0.1983815301725704,0.24216974466312455,0.2878601298020082,0.34204596426206879]
[null,null,null,null,1069,"ΡΥΖΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1150-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1150-1)*6,0))","v":9.0022377211233212E-2},0.11403940659652016,0.14176197860688339,0.18327957285308594,0.2388511040065662,0.31666633111121195,0.3952888574718792,0.48545817359615084,0.57998442987660581,0.69093737879987205]
[null,null,null,null,1070,"ΑΔΕΛΦΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1151-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1151-1)*6,0))","v":7.7996487125763111E-2},9.8435037173946888E-2,0.12179474158295174,0.15667212489932486,0.20292233326264661,0.26808907286014194,0.33334381005514713,0.40741632934091887,0.4847811203441712,0.57633605944119803]
[null,null,null,null,1071,"ΑΓ ΠΝΕΥΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1152-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1152-1)*6,0))","v":0.54838058789743593},0.68757133996511,0.84377445821378183,1.0756624803093482,1.3777187716339809,1.8084404327375372,2.232330652288018,2.7037606744222602,3.1924575824691761,3.7804096760946289]
[null,null,null,null,1072,"ΜΗΤΡΟΥΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1153-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1153-1)*6,0))","v":0.22024558699389502},0.27903003609894689,0.34690006129888579,0.44855012174530307,0.58463883483971324,0.77517243883683251,0.96772283385364288,1.1886040789628802,1.4201777605012447,1.6919432839271156]
[null,null,null,null,1073,"ΠΡΟΒΑΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1154-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1154-1)*6,0))","v":0.2051273251721612},0.26109750568594325,0.32648417120419709,0.42476541185394079,0.55777246865972441,0.74266046258765483,0.93144384793573987,1.150527328905111,1.381161376031443,1.6493673926170063]
[null,null,null,null,1074,"ΠΑΡΑΛΗΜΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1155-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1155-1)*6,0))","v":8.3494036879120881E-2},0.10604884470563189,0.13225898658127289,0.17159184950942796,0.22456635097485991,0.29844003919415935,0.37352421051281831,0.4602137677808153,0.55130875519019784,0.65767100695518677]
[null,null,null,null,1075,"ΣΚΟΥΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1156-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1156-1)*6,0))","v":0.47107129449084251},0.59122710130151102,0.72645651401291189,0.92739106028078389,1.1898781814725341,1.5634566676603858,1.9321379431220502,2.3435414480248777,2.7705441464077909,3.2828762157995581]
[null,null,null,null,1076,"ΧΡΙΣΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1157-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1157-1)*6,0))","v":0.23742542997313798},0.29621870283933155,0.3612279304620421,0.45727924693260424,0.58051743481170004,0.7580491396908291,0.93019381402807266,1.1182072591762517,1.3117790303815315,1.5481566501994359]
[null,null,null,null,1077,"ΔΗΜΗΤΡΙΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1158-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1158-1)*6,0))","v":0.20444013145299145},0.25643978307669418,0.314866490988782,0.40163628040403027,0.51480060524940219,0.67603642355680404,0.83490446348155556,1.0118430752268166,1.1953602158567527,1.4158927242722807]
[null,null,null,null,1078,"ΝΙΓΡΙΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1159-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1159-1)*6,0))","v":0.89403902863980456},1.1375345908535714,1.4217210979106532,1.8487511032610617,2.426158933409909,3.229256986989407,4.0485924962119526,4.9985529298707636,5.9982715820156596,7.1616950925348668]
[null,null,null,null,1079,"ΝΕΑ ΚΕΡΔΥΛΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1160-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1160-1)*6,0))","v":9.4489136385836378E-2},0.11896622807999087,0.14676068202791512,0.18817571480839929,0.24275327812107619,0.31997511373911952,0.39683555621965672,0.48347020899932586,0.57372389657953682,0.68113603970442538]
[null,null,null,null,1080,"ΣΙΤΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1161-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1161-1)*6,0))","v":0.10307905787545787},0.13126121035943225,0.16421938936088215,0.21377375905365756,0.28090083488605455,0.3741529683817833,0.46945582177975315,0.58016577474862152,0.69675362593050949,0.83222828926856529]
[null,null,null,null,1081,"ΑΓΡΙΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1162-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1162-1)*6,0))","v":1.4431068102564101E-2},1.8750912548076926E-2,2.4032093257051277E-2,3.2076221810304749E-2,4.3393426095794684E-2,5.8727897213762641E-2,7.49679397357286E-2,9.4565084613625935E-2,0.11547330619784077,0.13906830392239478]
[null,null,null,null,1082,"ΔΡΑΒΗΣΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1163-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1163-1)*6,0))","v":0.18141914186080582},0.23074164678855313,0.2882525296348748,0.37464623638836275,0.49136403969930115,0.65379469513342026,0.81937518227949002,1.0111806555613083,1.2129685884160735,1.4479656482828267]
[null,null,null,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1164-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1164-1)*6,0))","v":0.264225985020757},0.33996188738658428,0.43067352864239916,0.56803065551428733,0.75802339420666254,1.0183428256027034,1.2896942732113881,1.6117459794048423,1.95342328490189,2.3439117979490143]
[null,null,null,null,1084,"ΠΡΩΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1165-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1165-1)*6,0))","v":0.17282922037118437},0.22456450027815936,0.28781292638801886,0.38415094215674495,0.51968793633773158,0.70333648329815734,0.89783032588265455,1.1325294657298535,1.382930309940807,1.6655084969753469]
[null,null,null,null,1085,"ΒΑΜΒΑΚΟΦΥΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1166-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1166-1)*6,0))","v":0.26731835675702076},0.3388033098093407,0.42142248253121178,0.54520180468187651,0.71107690955617375,0.94316460032246718,1.1779257932034277,1.4475108387926661,1.7302517217527531,2.0617901425723528]
[null,null,null,null,1086,"ΘΡΑΚΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1167-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1167-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1087,"ΠΡΟΜΑΧΩΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1168-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1168-1)*6,0))","v":3.4359685958485951E-2},4.4623638842216123E-2,5.7159762302701457E-2,7.6249219803042195E-2,0.10308526351122085,0.1394656706057027,0.17796685891250261,0.22439257044298638,0.27391199769575975,0.32982607542904679]
[null,null,null,null,1088,"ΣΙΔΗΡΟΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1169-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1169-1)*6,0))","v":0.89403902863980467},1.1328071723047619,1.4085699720259306,1.8216262509777941,2.3747946285072747,3.1491099902745976,3.9318524073130696,4.8300640939342507,5.771869097248068,6.8768406984274471]
[null,null,null,null,1089,{"$f":"INDEX(CO_Names,E1170)","v":"ΣΤΡΥΜΟΝΟΧΩΡΙ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1170-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1170-1)*6,0))","v":3.6077670256410253E-2},4.6877281370192314E-2,6.0080233142628198E-2,8.0190554525761862E-2,0.10848356523948671,0.14681974303440659,0.18741984933932151,0.23641271153406485,0.28868326549460194,0.34767075980598694]
[null,null,null,null,1090,"ΗΡΑΚΛΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1171-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1171-1)*6,0))","v":0.62740786560195372},0.79295017898461551,0.98287670540596739,1.2667828286072198,1.6446340646736259,2.175740251956491,2.7094270676316912,3.3176785984350419,3.9538915518105182,4.7043798702329385]
[null,null,null,null,1091,"ΚΕΡΚΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1172-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1172-1)*6,0))","v":9.9299492420024407E-2},0.12637164810718865,0.15798477705526556,0.20549558070578497,0.26976830762544629,0.35913450853857759,0.45034959706915162,0.55616112170117571,0.66753506279684094,0.79709457215125967]
[null,null,null,null,1092,"ΡΟΔΟΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1173-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1173-1)*6,0))","v":0.12953601606349205},0.16831176263392858,0.21571664661686504,0.28792227672583071,0.38950765805034748,0.52715279165686935,0.67292650667546872,0.84883421188897556,1.0365103913472848,1.2483035852081628]
[null,null,null,null,1093,"ΒΡΑΣΤΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1174-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1174-1)*6,0))","v":8.3494036879120881E-2},0.10848742259958793,0.13904282527293954,0.18558385475962033,0.25106196526852637,0.33978283387962671,0.43374307989957267,0.54712656097883583,0.66809555728750725,0.80460947269385552]
[null,null,null,null,1094,"ΚΡΗΜΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1175-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1175-1)*6,0))","v":2.1990199013431012E-2},2.8572819120879125E-2,3.6620332582173377E-2,4.8878052282369133E-2,6.6123315955496656E-2,8.9490129087638315E-2,0.11423686054968168,0.14409917655409665,0.17595932373004305,0.21191360597698253]
[null,null,null,null,1095,"ΠΟΛΥΓΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1176-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1176-1)*6,0))","v":1.0177338980903539},1.2999893721752749,1.632530564597878,2.1336318352903145,2.8169284168682354,3.7620141066996777,4.7339619282102907,5.8708646247335201,7.0710228742241865,8.4581127728644496]
[null,null,null,null,1096,"ΡΙΖΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1177-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1177-1)*6,0))","v":0.16011613656654455},0.20280503585531137,0.25206249416256099,0.32582278058190273,0.42451806533650144,0.56274925945498466,0.70236939526548536,0.86243586320105137,1.0302146459634041,1.227207135572765]
[null,null,null,null,1097,"ΑΡΝΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1178-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1178-1)*6,0))","v":0.26800555047619046},0.34651995030311361,0.44154971478968241,0.58588231113860734,0.78728449966820047,1.0616484607570182,1.3500028822392425,1.6952172804298808,2.0625486073652968,2.4795823600454083]
[null,null,null,null,1098,"ΒΑΡΒΑΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1179-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1179-1)*6,0))","v":6.0816644146520139E-2},7.9021702881181335E-2,0.10127810729757325,0.13517836334342717,0.18287229568942046,0.24749613825799971,0.31593631745771344,0.39852428515742355,0.48663750469090028,0.58607356653009235]
[null,null,null,null,1099,"ΠΑΛΑΙΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1180-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1180-1)*6,0))","v":0.1621777177240537},0.20625381487756411,0.25763791519213974,0.33482362595711973,0.43908416230006608,0.58419457843130884,0.73209558601151958,0.90339130622342534,1.0835908753306671,1.2934756568926866]
[null,null,null,null,1100,"ΑΦΥΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1181-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1181-1)*6,0))","v":0.23570744567521368},0.29946255608983519,0.37360085035683754,0.4848812924668971,0.63485047407880502,0.84389768335129289,1.0564973975696383,1.3021220992421141,1.5602902901178517,1.8615679806894949]
[null,null,null,null,1101,"Ν.ΣΚΙΩΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1182-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1182-1)*6,0))","v":0.23227147707936507},0.2909551476464286,0.35663203292837292,0.45404682493561593,0.58059176647389055,0.76137284896596913,0.93881134149386847,1.1355143404982919,1.3391764212552828,1.5848479707677983]
[null,null,null,null,1102,"ΠΑΛΙΟΥΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1183-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1183-1)*6,0))","v":0.13881313127228326},0.17888993934368136,0.22705984179580277,0.30007385974944406,0.40136661279132724,0.53988316939819703,0.68467191916998804,0.85702094032524911,1.0400564824080516,1.2487681979405079]
[null,null,null,null,1103,"ΠΟΛΥΧΡΟΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1184-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1184-1)*6,0))","v":0.84078151540415136},1.0496390306915293,1.2810217999687572,1.623102530138224,2.0628834846620809,2.6955616546833658,3.3102471009364094,3.9832313221356546,4.6767546121109227,5.5219385907295679]
[null,null,null,null,1104,"ΣΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1185-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1185-1)*6,0))","v":0.19653740368253966},0.25297377506721619,0.32062939847539673,0.42310106079980098,0.56494635739707044,0.75920054622276434,0.96182954316877589,1.202498383099798,1.4578985450048154,1.7496172555005893]
[null,null,null,null,1105,"Ν.ΜΟΥΔΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1186-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1186-1)*6,0))","v":1.844427942251526},2.3374417763865387,2.9071115680922919,3.7605246131987866,4.903923105649735,6.5039657902436758,8.1221014495203221,9.9798267878070455,11.928044995446255,14.212929308021675]
[null,null,null,null,1106,"ΣΗΜΑΝΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1187-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1187-1)*6,0))","v":0.19516301624420024},0.25037511457417588,0.31607934812512206,0.41538218078208883,0.55198177871862963,0.73982648159296438,0.93461678292216932,1.1645212534991598,1.4079721532392513,1.6873931665474715]
[null,null,null,null,1107,"ΣΩΖΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1188-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1188-1)*6,0))","v":0.29102654006837603},0.36413227567971612,0.44566989521858963,0.5664778114299529,0.72286718624456536,0.94680618574964148,1.1658590702115437,1.4076951752809006,1.6576997857464757,1.9602924180592767]
[null,null,null,null,1108,"ΙΕΡΙΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1189-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1189-1)*6,0))","v":0.47622524738461541},0.61311149003479859,0.77728962789241429,1.0259900443777674,1.3703923788119123,1.8419167432151418,2.3339595517396585,2.9186136677103978,3.5391410119341224,4.2476865432921223]
[null,null,null,null,1109,"ΝΕΑ ΡΟΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1190-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1190-1)*6,0))","v":0.19275783822710624},0.24846925142980772,0.31546591859478018,0.41703214643880088,0.55799734818283042,0.75070989606673766,0.95223156099292494,1.1922168026625661,1.4471200032549323,1.7376843487630735]
[null,null,null,null,1110,"ΟΥΡΑΝΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1191-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1191-1)*6,0))","v":0.17729597954578752},0.23036835416208795,0.29525143144377286,0.39407929652660117,0.53311923489119184,0.72151416576908389,0.92103468818180856,1.1617996109674045,1.4186720475734722,1.7085534481894216]
[null,null,null,null,1111,"ΣΤΡΑΤΟΝΙΚΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1192-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1192-1)*6,0))","v":0.11819731969719167},0.1484878366452381,0.18267153667640412,0.23350815163575361,0.30009741798103479,0.39469729353779931,0.48830302971728001,0.59308355835433213,0.70196330453003719,0.83226936154906017]
[null,null,null,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1193-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1193-1)*6,0))","v":1.1001971443907201},1.3969125295512821,1.741412295161584,2.2582562988089183,2.9537952058033432,3.9242524779743442,4.9098534924043298,6.0468127197179271,7.2411853259090959,8.636678386303716]
[null,null,null,null,1113,"ΑΓΙΟΥ ΝΙΚΟΛΑΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1194-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1194-1)*6,0))","v":0.37692575496459096},0.47965940962147441,0.59960791568853777,0.77986855369116082,1.0236938226671362,1.362743067651216,1.7087639391703695,2.1101004885658474,2.5325144448021106,3.0239548469347279]
[null,null,null,null,1114,"ΜΕΤΑΓΚΙΤΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1195-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1195-1)*6,0))","v":0.14499787474481074},0.18510780681804032,0.23230118499426125,0.30338817646029587,0.40020829351818216,0.5342265002368608,0.67190100200770786,0.83274543529396827,1.0024671634503604,1.1988095172725266]
[null,null,null,null,1115,"ΝΙΚΗΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1196-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1196-1)*6,0))","v":0.63702857767032961},0.80440262667628204,0.99598224042039041,1.2821528689609365,1.6621745496112639,2.1971220348394565,2.7335221449998,3.3433647349607662,3.9806759199532178,4.7339343112584409]
[null,null,null,null,1116,"ΠΥΡΓΑΔΙΚΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1197-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1197-1)*6,0))","v":5.2913916376068383E-2},6.657146052554945E-2,8.2047924867521341E-2,0.10509365071217337,0.13540262675515963,0.1783447015564483,0.22100240466741766,0.26897456545875054,0.31890866821729713,0.37844585556330523]
[null,null,null,null,1117,"ΣΥΚΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1198-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1198-1)*6,0))","v":0.24017420484981683},0.30873175750728021,0.39067954723759152,0.51469302271860573,0.68593343504958071,0.92082565300683106,1.1652759426815487,1.4548998979715886,1.7619922202045881,2.1134202253216774]
[null,null,null,null,1118,"ΝΕΟΥ ΚΟΣΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1199-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1199-1)*6,0))","v":5.279022150661782},6.6232765013804036,8.134683428696885,10.379754075859733,13.309696809481082,17.482402088047866,21.596490133298538,26.182089847302379,30.939550935947693,36.652991139858194]
[null,null,null,null,1119,"ΑΝΔΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1200-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1200-1)*6,0))","v":0.77171854662759454},0.97924001551840667,1.2198057186306468,1.5805490440851706,2.065320518484739,2.7423478267513839,3.4289970302956001,4.2198730479722908,5.0502312127402718,6.0215936765875515]
[null,null,null,null,1120,"Χ.ΓΡΥΛΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1201-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1201-1)*6,0))","v":3.8139251413919412E-2},4.9555983162774736E-2,6.3513389322206945E-2,8.477287192723397E-2,0.11468262611031452,0.15520944263637271,0.19812955501585419,0.24992200933601139,0.30517945209429342,0.36753766036632907]
[null,null,null,null,1121,"ΓΕΝΝΑΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1202-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1202-1)*6,0))","v":0.19619380682295481},0.25004596480618135,0.31315435237324474,0.40809986220637751,0.53695273095311391,0.71573415608283819,0.89876925144318265,1.1118092544225404,1.3363134872093589,1.5967897718485533]
[null,null,null,null,1122,"ΜΟΝΟΛΙΘΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1203-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1203-1)*6,0))","v":2.2333795873015871E-2},2.8377538394917582E-2,3.5407304570436497E-2,4.5959665204493703E-2,6.0183962690020659E-2,8.0008729542667537E-2,0.10017474060451932,0.12347893850406483,0.14797531919034881,0.1765567387707232]
[null,null,null,null,1123,"ΣΑΛΑΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1204-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1204-1)*6,0))","v":6.3221822163614147E-2},8.0029142590934077E-2,9.9392227836248445E-2,0.12837344838401266,0.16709518411702678,0.22138116784747525,0.27613564013920611,0.33880823323685227,0.40446293811305245,0.48164716009498076]
[null,null,null,null,1124,"ΚΟΚΚΙΝΗ ΧΑΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1205-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1205-1)*6,0))","v":0.70677874016605613},0.88529911678365369,1.0850615104197494,1.3813426569314662,1.7661594029021817,2.3159650153911717,2.8555199452051792,3.4535405307239997,4.0726741371526423,4.8196328511719955]
[null,null,null,null,1125,"Ε.ΠΕΖΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1206-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1206-1)*6,0))","v":0.58926861418803411},0.72897663879967944,0.87925535750320494,1.0992852940604272,1.3733019294937394,1.7761006021446355,2.1552666532590612,2.5539037591388043,2.9582357434566937,3.46810075453448]
[null,null,null,null,1126,"ΕΠΙΣΚΟΠΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1207-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1207-1)*6,0))","v":0.29205733064713063},0.36996374374908425,0.45988301826671235,0.59454371664420103,0.77477442722094381,1.0271588152343805,1.2821434192885681,1.5745523379677011,1.8810814618571545,2.2409019894369959]
[null,null,null,null,1127,"ΑΡΧΑΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1208-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1208-1)*6,0))","v":0.51470809565811959},0.66341339797454224,0.84220831290844012,1.1132449523061476,1.4893620291034291,2.0036016544307595,2.5412693574508527,3.1814607275991222,3.861412067315753,4.6365804284916772]
[null,null,null,null,1128,"ΤΣΟΥΤΣΟΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1209-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1209-1)*6,0))","v":2.7144151907203904E-2},3.5269573602335173E-2,4.520322303112026E-2,6.0333845786049403E-2,8.1620968132566196E-2,0.11046437809255354,0.14101112474101335,0.17787242105896306,0.21719979022927188,0.26158085737783782]
[null,null,null,null,1129,"ΕΜΠΑΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1210-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1210-1)*6,0))","v":3.3672492239316232E-2},4.3752129278846162E-2,5.6074884266452983E-2,7.4844517557377754E-2,0.10125132755685426,0.13703176016544616,0.1749251927167001,0.22065186409846049,0.2694377144616284,0.32449270915225448]
[null,null,null,null,1130,"ΔΙΟΝΥΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1211-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1211-1)*6,0))","v":0.12300767573137973},0.15298407602701464,0.18580263115931012,0.2341358007434361,0.29550364446839927,0.38453545958968222,0.46997701585976975,0.5620890335567893,0.6564498647365159,0.77293288223748269]
[null,null,null,null,1131,"ΑΡΜΑΧΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1212-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1212-1)*6,0))","v":7.5247712249084248E-2},9.3087978948763722E-2,0.11227808938379119,0.14037520664678343,0.17536625222106642,0.226802350944417,0.2752206396873087,0.32612531968011554,0.37775721738601509,0.44286534416504436]
[null,null,null,null,1132,"ΛΗΞΟΥΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1213-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1213-1)*6,0))","v":0.76553380315506714},0.97047661497930415,1.2074829999557994,1.5626290376833285,2.0388211351180048,2.7048484207585917,3.378907899589251,4.1534237951916024,4.96591150143849,5.918169221966922]
[null,null,null,null,1133,"ΣΚΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1214-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1214-1)*6,0))","v":0.1580545554090354},0.20200874506858979,0.25386598539409333,0.33204130933847381,0.43877175935903018,0.58627329610144963,0.73814443086995618,0.91601714260459421,1.1038696750177759,1.3207664190913952]
[null,null,null,null,1134,"ΚΑΡΔΑΚΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1215-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1215-1)*6,0))","v":6.2191031584859578E-2},7.8604227558012815E-2,9.7437620318681292E-2,0.12559134213063824,0.16306598300464209,0.21573569367156353,0.26866784451543957,0.3290040126447204,0.39211706228347654,0.4665579741748565]
[null,null,null,null,1135,"ΝΕΟ ΔΙΑΣΕΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1216-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1216-1)*6,0))","v":7.8340083985347975E-2},9.6913512330219775E-2,0.11689225744065931,0.14614405075555537,0.18257308450412396,0.23612299550377661,0.28653107693473234,0.33952773007792852,0.39328148659365958,0.46106528981566264]
[null,null,null,null,1136,"ΜΑΝΔΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1217-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1217-1)*6,0))","v":2.1656910059633701},2.6878119136468404,3.255556175389148,4.0898222638812332,5.141314031611242,6.6744337910330378,8.1350116759775837,9.6949238823314925,11.287063682888848,13.268046837528262]
[null,null,null,null,1137,"ΑΣΠΡΟΠΥΡΓΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1218-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1218-1)*6,0))","v":3.1566243490061048},3.9082709011293497,4.7190853336386143,5.9073638766988834,7.3919017284414972,9.569430567006922,11.62573482496912,13.796766427009333,16.002544759533038,18.774018031232668]
[null,null,null,null,1138,"ΜΑΔΥΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1219-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1219-1)*6,0))","v":0.16114692714529913},0.20938519012019233,0.2683583747037393,0.35818447688173638,0.48455992473637399,0.6557948522203495,0.83714199371563613,1.0559767781854896,1.2894519192092218,1.5529293938000752]
[null,null,null,null,1139,"ΜΑΡΤΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1220-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1220-1)*6,0))","v":0.20684530947008545},0.26215325030109893,0.326072230055235,0.42183348083972383,0.55015538091039984,0.729705793767357,0.9113156393655566,1.1198534663199688,1.338563688414063,1.5950317780346002]
[null,null,null,null,1140,"ΕΞΑΡΧΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1221-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1221-1)*6,0))","v":5.94422567081807E-2},7.7235901686126401E-2,9.8989336511187409E-2,0.13212348507577906,0.17873958844220189,0.24190300519002228,0.30879651367335831,0.38951808662279253,0.47564004695777262,0.57282896615653089]
[null,null,null,null,1141,"ΜΑΛΕΣΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1222-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1222-1)*6,0))","v":0.32572982288644686},0.42098882464148363,0.53619040389427652,0.71111877617583663,0.95504776232031208,1.2874936472687646,1.6366687487727811,2.054417795814643,2.4988306913458458,3.0036322279852796]
[null,null,null,null,1142,"ΠΑΡΑΛ.ΔΙΣΤΟΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1223-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1223-1)*6,0))","v":0.47072769763125755},0.59724074331831511,0.74385554311353774,0.96369388093806574,1.2590351407720213,1.6715805247005069,2.089880172481223,2.5715325610736954,3.0771773629691359,3.6688231065226407]
[null,null,null,null,1143,"ΔΙΔΥΜΟΤΕΙΧΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1224-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1224-1)*6,0))","v":1.1283720868766789},1.4176706977391942,1.7442371447866603,2.2299332691694533,2.8662942114624919,3.7701835404123427,4.6647968189697053,5.6665066338907319,6.7075189958057013,7.9530926666603765]
[null,null,null,null,1144,"ΠΥΘΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1225-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1225-1)*6,0))","v":5.7380675550671549E-2},7.4557199893543966E-2,9.5556180331608648E-2,0.12754116767430698,0.17254052757137409,0.23351330558805622,0.29808680799682563,0.37600878882084598,0.45914386035808114,0.55296206559618877]
[null,null,null,null,1145,"ΜΙΚΡΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1226-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1226-1)*6,0))","v":0.12472566002930402},0.15987957296717037,0.20163619845618128,0.26471104019678504,0.35133658042232846,0.47058590435826714,0.59405715239997192,0.73954843889322253,0.89352583477321901,1.0704762250818887]
[null,null,null,null,1146,"Λ.ΑΙΔΗΨΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1227-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1227-1)*6,0))","v":0.65695719552625154},0.83048926331199635,1.0297049830354852,1.32755323583527,1.7241905637191168,2.2814863691687184,2.8418034211403249,3.4808161500180228,4.1493590677754622,4.9375814218649765]
[null,null,null,null,1147,"ΠΑΛΙΟΥΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1228-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1228-1)*6,0))","v":0.13194119408058608},0.16623889342500001,0.20526170775554026,0.26344324987143641,0.3402624021070067,0.44881534374891247,0.55705988907895598,0.67933357908669434,0.80681565369915142,0.95827069573473267]
[null,null,null,null,1148,"ΑΓ.ΓΕΩΡΓΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1229-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1229-1)*6,0))","v":0.14362348730647129},0.17868015121080583,0.21709931775093097,0.27369939346201849,0.34564095204530026,0.44993699482900246,0.55013405210996946,0.65829997251398265,0.76916500347937189,0.90586625843149937]
[null,null,null,null,1149,"ΛΙΜΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1230-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1230-1)*6,0))","v":0.29755488040048839},0.37864710298864473,0.4733226311122557,0.6156002856622832,0.80803932839529147,1.0756425862550063,1.3487356045649914,1.6654694225470799,1.9988313783248082,2.3866836324504006]
[null,null,null,null,1150,"ΩΡΑΙΟΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1231-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1231-1)*6,0))","v":2.6797119079023197},3.3865811638679206,4.1974598967357508,5.4095268753390577,7.0224593259050456,9.2897875263815646,11.567847152558866,14.16381496393981,16.878978949005159,20.082202625070675]
[null,null,null,null,1151,"ΡΟΔΟΔΑΦΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1232-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1232-1)*6,0))","v":0.79817550481562882},0.99132723093108965,1.2018578903324633,1.5114636132751116,1.9026959216428152,2.4721279886410268,3.0160166575216465,3.5988289442171202,4.1944599251082737,4.9334830995707772]
[null,null,null,null,1152,"ΤΕΜΕΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1233-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1233-1)*6,0))","v":0.29205733064713063},0.36649839621556779,0.45024282644171237,0.57466034076234884,0.73712276480362837,0.96840852804976874,1.1965692364758118,1.4510446844757772,1.7151212694030835,2.0320946960188873]
[null,null,null,null,1153,{"$f":"INDEX(CO_Names,E1234)","v":"ΚΕΡΝΙΤΣΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1234-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1234-1)*6,0))","v":2.4738973890109886E-2},3.060426705164835E-2,3.6913344454945048E-2,4.6150752870175372E-2,5.7654658264460194E-2,7.4565156474876826E-2,9.0483497979389149E-2,0.10721928318250375,0.12419415366115565,0.1455995652049461]
[null,null,null,null,1154,"ΜΕΣΑΓΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1235-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1235-1)*6,0))","v":0.21303005294261293},0.26601810401813186,0.32476776398980456,0.41164673985302169,0.52343111802055908,0.68415695429548229,0.84043879560202217,1.0117147397818265,1.1882853498887924,1.4032903672679036]
[null,null,null,null,1155,"ΑΙΓΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1236-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1236-1)*6,0))","v":1.7928884133137972},2.2413610340836079,2.7402931508014343,3.4789217733767921,4.4326261360397412,5.8006483566250404,7.1354300248405789,8.6044775748416651,10.121369824713282,11.962017742519013]
[null,null,null,null,1156,"ΔΡΥΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1237-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1237-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1157,"ΕΛΑΣΣΟΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1238-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1238-1)*6,0))","v":0.93733223294749701},1.1927391678240844,1.4909015171915287,1.9389656611721566,2.5449507459044014,3.387670530037818,4.2476127662967622,5.2448909304949485,6.2944936646199858,7.5157422427126246]
[null,null,null,null,1158,"ΚΑΛΛΙΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1239-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1239-1)*6,0))","v":0.11373056052258852},0.14497282341616305,0.1816003188137057,0.23671264429897265,0.31153481003654215,0.41532381309621513,0.52161988693025496,0.64538945585527407,0.77583724956765387,0.92714033870373624]
[null,null,null,null,1159,"ΔΙΑΒΑΤΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1240-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1240-1)*6,0))","v":1.9107421361514039},2.3954133010283423,2.9391140620826306,3.746155271018476,4.7969997422661672,6.2958537292345849,7.7703823342931546,9.4095419948662311,11.108452987523583,13.153166382681402]
[null,null,null,null,1160,"ΠΑΝΟΡΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1241-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1241-1)*6,0))","v":0.261820807003663},0.32789528301739923,0.40179410456344616,0.51138059929519786,0.65364057078058646,0.85696459555369564,1.0563970955040007,1.277304890243163,1.5059594595121155,1.7819593729201628]
[null,null,null,null,1161,"ΓΥΜΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1242-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1242-1)*6,0))","v":0.21509163410012211},0.27710348223461545,0.35158731144855004,0.46446465430120953,0.62097032290376331,0.83507049873419126,1.0587451299539445,1.3248444562401063,1.6073886700344719,1.9297082944536563]
[null,null,null,null,1162,"ΣΤΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1243-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1243-1)*6,0))","v":8.3837633738705744E-2},0.10643112190192308,0.13265265720703598,0.17198735841186125,0.22490227477893651,0.29875035417995705,0.37372445436978202,0.46017813864610413,0.55098478272618212,0.6571153553186122]
[null,null,null,null,1163,"ΟΞΥΛΙΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1244-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1244-1)*6,0))","v":0.14602866532356532},0.18319572052239011,0.22497264482849505,0.28702332816077547,0.36798033822870746,0.48329762379055402,0.59696402899696832,0.72361635993091433,0.85499952062046036,1.0128250132344729]
[null,null,null,null,1164,"ΜΟΝΟΔΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1245-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1245-1)*6,0))","v":9.723791126251527E-2},0.12433467733933151,0.15633684158402011,0.2045953699491003,0.27054177683189912,0.36162449174857664,0.45548696228387014,0.56552361158291875,0.68177224517012558,0.81589568889056729]
[null,null,null,null,1165,"ΑΓΙΟΣ ΚΗΡΥΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1246-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1246-1)*6,0))","v":0.52810837318192916},0.66345543989043032,0.81620385423681296,1.0433676622301358,1.3409327773387469,1.7636579537330166,2.1819550588917838,2.6502081100065769,3.1367874266785267,3.7191009472233838]
[null,null,null,null,1166,"ΞΥΝΟΥ ΝΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1247-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1247-1)*6,0))","v":0.12816162862515262},0.16539223662852565,0.21027398591242363,0.27836234338572474,0.37305681433326648,0.50233888562108697,0.63779021098323652,0.79942118844649301,0.97121731509523268,1.1667454876052201]
[null,null,null,null,1167,"Κ.ΚΛΕΙΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1248-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1248-1)*6,0))","v":6.8719371916971916E-2},8.7429039781043966E-2,0.10926139926512513,0.14206580411251993,0.18641502513681321,0.2481055732441709,0.31103368363312695,0.38398174244885225,0.46074611663475362,0.55009276850908628]
[null,null,null,null,1168,"ΒΟΝΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1249-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1249-1)*6,0))","v":0.48481516887423687},0.62132078479015584,0.78338243004899255,1.0281453429845455,1.3641481607515371,1.8268272839549611,2.3056867992921228,2.86969218520687,3.4665016254904799,4.1525924160484928]
[null,null,null,null,1169,"ΚΑΝΔΗΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1250-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1250-1)*6,0))","v":0.10101747671794871},0.12856111753269231,0.16072672582435893,0.20906870476402586,0.27446935634598407,0.36540061268608498,0.45821788040684552,0.5658940840238853,0.67923299369838541,0.81107245479823475]
[null,null,null,null,1170,"ΚΑΛΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1251-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1251-1)*6,0))","v":7.2842534231990233E-2},9.4647463337912102E-2,0.12130485167844933,0.16190854818534778,0.21903348410258267,0.29643605260280187,0.37840960057082057,0.47732852233544515,0.58286525985576765,0.70196381979875466]
[null,null,null,null,1171,"ΓΑΛΑΤΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1252-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1252-1)*6,0))","v":11.240771261318681},13.996789909864608,17.025585675800379,21.491748320728639,27.185307696203257,35.422919339915083,43.360025811067992,51.96021889667454,60.787685844523189,71.638638359177733]
[null,null,null,null,1172,"ΠΙΚΕΡΜΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1253-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1253-1)*6,0))","v":0.68478854115262511},0.86106867759674899,1.0605211712972979,1.3573801929454923,1.7472168738029508,2.3000940733311639,2.8485149310196305,3.4642071174962021,4.104677276806405,4.8693728289226428]
[null,null,null,null,1173,"ΓΗΡΟΚΟΜΕΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1254-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1254-1)*6,0))","v":6.8513213801220996},8.6250125457017397,10.638366531490336,13.63802083056561,17.58964505166843,23.182108025192111,28.746515475686085,35.016049808704629,41.546535848948267,49.321038322664947]
[null,null,null,null,1174,"ΚΙΒΩΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1255-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1255-1)*6,0))","v":0.13915672813186811},0.1749940097084707,0.215552041032677,0.2759219910199609,0.35521900274686613,0.46766226563756075,0.57922502375194407,0.70450672663260738,0.83484338345752818,0.99042576430626894]
[null,null,null,null,1175,"ΑΜΥΓΔΑΛΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1256-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1256-1)*6,0))","v":4.7759963482295477E-2},6.2056591528159358E-2,7.953478482690779E-2,0.10615701980077047,0.1436115768408443,0.19436137411221446,0.2481081815063399,0.31296539907842863,0.38216165622618731,0.46024986298125892]
[null,null,null,null,1176,"ΑΦΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1257-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1257-1)*6,0))","v":8.1088858862026852E-2},0.10536227050824178,0.13503747639676431,0.18023781779123618,0.24382972758589394,0.32999485101066622,0.42124842327695117,0.53136571354323137,0.64885000625453382,0.78143142204012306]
[null,null,null,null,1177,"ΜΥΡΣΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1258-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1258-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1178,"ΚΑΛΟΥΔΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1259-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1259-1)*6,0))","v":0.14705945590231989},0.18479176382857143,0.22740331120161777,0.29078732951942649,0.37386888069503366,0.49184434671632304,0.60865771019173509,0.73951972390536347,0.87554096150949656,1.0382256704345039]
[null,null,null,null,1179,"ΚΙΣΣΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1260-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1260-1)*6,0))","v":0.58239667699633701},0.7449895786520605,0.93719708176849792,1.2271221143162596,1.6236373955946211,2.1709919420964594,2.73549045631058,3.3978229144383847,4.0977520622073955,4.9047746917130572]
[null,null,null,null,1180,"ΠΛΑΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1261-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1261-1)*6,0))","v":0.11132538250549451},0.14464989679945059,0.18539043369725275,0.2474451396794938,0.3347492870247018,0.45304377850616895,0.57832410653276345,0.72950208130511429,0.89079407638334296,1.072812630258474]
[null,null,null,null,1181,"ΠΑΝΟΡΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1262-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1262-1)*6,0))","v":2.5810996092014653},3.2202759822044871,3.9270451368562109,4.9713059414154452,6.3111703718712899,8.2412925328665363,10.112888997335027,12.157071402752452,14.261709322067196,16.831700837131176]
[null,null,null,null,1182,"ΝΕΝΗΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1263-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1263-1)*6,0))","v":0.19997337227838824},0.2567109828934982,0.32432807530525026,0.42656520227149536,0.56737592476086529,0.76085307170581407,0.96171903895291222,1.1990925200615272,1.4505610378349285,1.7389050034948899]
[null,null,null,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1264-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1264-1)*6,0))","v":0.14740305276190474},0.19015815198356231,0.24166219599543645,0.31978053336304235,0.42835812143265656,0.5766535315417165,0.73193687130408258,0.91712164578064137,1.1139128214022624,1.3379916198252084]
[null,null,null,null,1184,"ΚΑΡΔΑΜΥΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1265-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1265-1)*6,0))","v":0.3143911265201465},0.39881188489546704,0.49659948468992665,0.64320359338820565,0.84007157863430348,1.1151459788391558,1.393939345213338,1.714803920773138,2.0515945849610189,2.4458152742274621]
[null,null,null,null,1185,"ΒΟΛΙΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1266-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1266-1)*6,0))","v":9.7237911262515242E-2},0.12305121528988094,0.15276640016735346,0.19723115665952537,0.2565967166773378,0.33986512612464648,0.42379282050136785,0.5197800362155397,0.62030550722417321,0.73855965429126802]
[null,null,null,null,1186,"ΧΟΛΑΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1267-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1267-1)*6,0))","v":10.25018151513553},12.750102753086447,15.488423036137787,19.5219175279429,24.64592834263917,32.077088698324175,39.212377699642857,46.909923926911652,54.797470428668902,64.528677729811264]
[null,null,null,null,1187,"ΚΑΛΑΒΑΡΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1268-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1268-1)*6,0))","v":8.0745262002442003E-2},0.10418852504812273,0.13244203356405676,0.17530104402689839,0.23489435001983788,0.31626626055677809,0.40150345865411119,0.50319280453472548,0.61126949031854549,0.73429651900712956]
[null,null,null,null,1188,"ΜΥΡΤΟΥΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1269-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1269-1)*6,0))","v":8.727360233455432E-2},0.11091701592371796,0.13843409152994504,0.17974729096914099,0.23546646056622558,0.31309584294363274,0.39210219952704484,0.48345602790547137,0.57950287269143386,0.69151579016250397]
[null,null,null,null,1189,"ΝΕΡΑΪΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1270-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1270-1)*6,0))","v":5.8067869269841255E-2},7.350351638273811E-2,9.1285396242857128E-2,0.11789954998560903,0.15345687329389873,0.20330816759241738,0.25358726151887478,0.31113413211430313,0.37141803667328394,0.44229137997403212]
[null,null,null,null,1190,"ΜΑΡΓΑΡΙΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1271-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1271-1)*6,0))","v":8.5555618036630046E-2},0.10979709820608977,0.13866751060807384,0.18231101131887917,0.24238629530782219,0.3249625434827339,0.41064570100810294,0.5118427117222446,0.61902722341151628,0.74198460301494495]
[null,null,null,null,1191,"ΠΕΡΔΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1272-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1272-1)*6,0))","v":0.18313712615873012},0.23312363552147439,0.2915300446164682,0.37932399244004,0.49815684744302319,0.66332470412451727,0.83199758688455927,1.0277751541891249,1.2338865300095112,1.4735439361196967]
[null,null,null,null,1192,"ΙΛΙΟΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1273-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1273-1)*6,0))","v":9.8866560376947508},12.298507640127198,14.940765299374846,18.832957007664785,23.778272414915278,30.94948141276436,37.836288224164733,45.267305549607713,52.882355121716195,62.275746823692955]
[null,null,null,null,1193,"ΑΓ.ΘΩΜΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1274-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1274-1)*6,0))","v":0.15427498995360195},0.19778230487522896,0.24947610115375457,0.32756797452354819,0.43484417984494528,0.58249717516394117,0.73541351274698086,0.91564667016362788,1.1064089264895158,1.3255896531837277]
[null,null,null,null,1194,"ΠΕΡΙΒΛΕΠΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1275-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1275-1)*6,0))","v":5.31063306174359},6.5764755605476184,7.9428689344559826,9.9458131394560745,12.449977290918145,16.121252915559594,19.590713379630053,23.257322286778997,26.984069805776763,31.662676446218072]
[null,null,null,null,1195,"ΔΡΟΣΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1276-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1276-1)*6,0))","v":0.12953601606349205},0.16399077373411175,0.20369616051408726,0.26312942531759514,0.34255928886332454,0.45389626072297101,0.56622289600771092,0.69483084148546581,0.82957237359591196,0.98793893539052158]
[null,null,null,null,1196,"ΠΡΑΜΑΝΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1277-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1277-1)*6,0))","v":6.2534628444444434E-2},7.902928682261906E-2,9.7950305658333306E-2,0.1262323248093907,0.16386674214720406,0.2167713208448257,0.26992455976515339,0.33049316935558848,0.39384198108432589,0.46858019035825854]
[null,null,null,null,1197,"ΒΟΥΤΣΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1278-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1278-1)*6,0))","v":1.7523439838827839E-2},2.2768965236950555E-2,2.9181827526419409E-2,3.8949697912512904E-2,5.2692017402036405E-2,7.131244661671178E-2,9.1032498250527588E-2,0.11482903131654577,0.14021758609737806,0.16886865476290794]
[null,null,null,null,1198,"ΚΑΛΕΝΤΖΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1279-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1279-1)*6,0))","v":1.5118261821733821E-2},1.96438131456044E-2,2.5176478650244197E-2,3.3603660944128783E-2,4.5459779719403952E-2,6.1524463747751335E-2,7.8537841627906169E-2,9.9068183880941463E-2,0.1209720350644046,0.14569060410917548]
[null,null,null,null,1199,"ΣΙΣΤΡΟΥΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1280-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1280-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1200,"ΜΗΛΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1281-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1281-1)*6,0))","v":0.20444013145299145},0.25776602719445973,0.31855594711933755,0.40924596746992437,0.5292105007424488,0.69852110136819867,0.86765507665680797,1.0591114364397749,1.2588758450675697,1.4958066266915566]
[null,null,null,null,1201,"ΣΟΥΡΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1282-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1282-1)*6,0))","v":0.20718890632967035},0.26615061227000919,0.33652264400460918,0.44297152384112648,0.58976989081649078,0.79130498859389187,1.0007877159099017,1.248662241136709,1.5113710278311463,1.812305957186052]
[null,null,null,null,1202,"ΜΗΛΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1283-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1283-1)*6,0))","v":0.16389570202197801},0.207780162244185,0.25853513589595539,0.33459190648241366,0.4365802632740805,0.57921834367311908,0.72358856276158723,0.88949008793965578,1.0635309916268028,1.267496588330024]
[null,null,null,null,1203,"ΠΑΝΟΡΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1284-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1284-1)*6,0))","v":0.45664022638827839},0.57378104183704215,0.70605436952947187,0.9028017886482137,1.1606622332005436,1.5268507921642855,1.8893923808651991,2.2954823317014208,2.7175620237883358,3.2224328803864508]
[null,null,null,null,1204,"ΒΑΘΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1285-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1285-1)*6,0))","v":5.0508738358974362E-2},6.3895520151510996E-2,7.9292230487179483E-2,0.10232508839514047,0.13305116012662366,0.17617249665586343,0.21960069766867202,0.26922396940172888,0.32117647546540701,0.38233541701932761]
[null,null,null,null,1205,"ΑΣΤΥΠΑΛΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1286-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1286-1)*6,0))","v":0.23845622055189253},0.30765462185796705,0.39103198102960918,0.51750221684466302,0.69331810512966263,0.93341766573339657,1.1848759155553568,1.4848113676339412,1.8035654621895354,2.166466905994096]
[null,null,null,null,1206,"ΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1287-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1287-1)*6,0))","v":0.14534147160439556},0.18692328330288463,0.23668184853530216,0.31200705686942115,0.41611620116151882,0.55883477350271415,0.70749303752179893,0.88379013198616374,1.070781048359325,1.2846124376051697]
[null,null,null,null,1207,"Κ.ΑΓ.ΙΩΑΝΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1288-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1288-1)*6,0))","v":0.16492649260073261},0.20777187798855312,0.25650275049824478,0.32915064122909599,0.42503748054720508,0.56056585956897531,0.69566456672822607,0.84821398270488091,1.0072390100833983,1.1962272022809306]
[null,null,null,null,1208,"ΕΛΕΥΘΕΡΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1289-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1289-1)*6,0))","v":0.74216921670329661},0.94976535106840676,1.1954117145691847,1.5660504436932829,2.0733854807437417,2.7733230568761851,3.495765534320356,4.3441576282810086,5.2409797002023941,6.2743202090211128]
[null,null,null,null,1209,"Π.ΟΦΡΥΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1290-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1290-1)*6,0))","v":0.19928617855921857},0.25047032375659345,0.30830685067594615,0.39435354109777587,0.50720515382658404,0.66739248173878263,0.82609021296697527,1.0039911900967984,1.1889509008602299,1.4100492258110284]
[null,null,null,null,1210,"ΕΛΑΙΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1291-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1291-1)*6,0))","v":0.10514063903296703},0.1366137914217033,0.17509096515851647,0.23369818747507745,0.31615210441221842,0.42787467970027065,0.54619498950316558,0.68897418789927467,0.84130551658426833,1.0132119285774477]
[null,null,null,null,1211,"ΑΜΥΓΔΑΛΕΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1292-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1292-1)*6,0))","v":0.47038410077167275},0.59056950207971604,0.72596670954610787,0.92721372691671522,1.1903684222105944,1.564649318157451,1.934378633889998,2.3474246709082487,2.7763143194979847,3.2904321886226486]
[null,null,null,null,1212,"ΜΑΚΡΥΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1293-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1293-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1213,"ΚΕΡΚΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1294-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1294-1)*6,0))","v":8.9235540402783879},11.113269921341621,13.520965425844137,17.071876256687979,21.601145662394515,28.151788713292802,34.466903731165878,41.314293236653405,48.344496956340805,56.98126569551367]
[null,null,null,null,1214,"ΚΑΣΤΕΛΛΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1295-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1295-1)*6,0))","v":0.2542616760927961},0.31642626681446889,0.38462379875360192,0.4851280284348457,0.61301452038919735,0.79827784446244276,0.97645402606916976,1.1690665432478891,1.3665911282826075,1.6098661597964741]
[null,null,null,null,1215,"ΤΡΙΚΛΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1296-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1296-1)*6,0))","v":0.58720703303052502},0.73667258857348894,0.90468326944168165,1.1542303674163525,1.4798254382056151,1.9435991080027721,2.4007512603244217,2.9101550288898395,3.4385956885867834,4.0733668003184746]
[null,null,null,null,1216,"ΜΑΝΔΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1297-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1297-1)*6,0))","v":5.2570319516483513E-2},6.8306895710851648E-2,8.7545482579258233E-2,0.11684909373753873,0.15807605220610921,0.21393733985013533,0.27309749475158279,0.34448709394963734,0.42065275829213417,0.50660596428872384]
[null,null,null,null,1217,{"$f":"INDEX(CO_Names,E1298)","v":"ΕΥΖΩΝΩΝ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1298-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1298-1)*6,0))","v":5.7380675550671542E-2},7.2311141307005486E-2,8.9307907852441984E-2,0.11465379441755084,0.14813667230089186,0.19543441574617831,0.24262205987744664,0.29595753192793245,0.35157706895266455,0.41762400504741493]
[null,null,null,null,1218,"ΜΕΣΟΧΩΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1299-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1299-1)*6,0))","v":2.0272214715506713E-2},2.6297785558745426E-2,3.364035438530219E-2,4.4813980671489888E-2,6.049259655798811E-2,8.1773400565202214E-2,0.10425563442648772,0.13131664254022851,0.16016361029876836,0.19277998769005411]
[null,null,null,null,1219,"ΚΑΛΛΟΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1300-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1300-1)*6,0))","v":0.52776477632234431},0.67370450667042137,0.84538534001243881,1.1039723867430147,1.4561084351482865,1.9435877173321074,2.4442879561332145,3.0291530217677449,3.646260878461514,4.3602567521241546]
[null,null,null,null,1220,"ΒΡΙΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1301-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1301-1)*6,0))","v":4.9477947780219779E-2},6.232086787948718E-2,7.6921071471001204E-2,9.8683823924649014E-2,0.12739503532954019,0.1679884298238265,0.20843525217028031,0.25408299835006948,0.30165948020880334,0.35822369372928503]
[null,null,null,null,1221,"ΠΕΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1302-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1302-1)*6,0))","v":0.13194119408058608},0.16322275760879121,0.19687117042637359,0.24613734864093531,0.30749151074378767,0.39768083453267644,0.48257865589007548,0.57183617697335321,0.66236881952616355,0.77653101442637928]
[null,null,null,null,1222,"ΑΛΜΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1303-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1303-1)*6,0))","v":0.34703282818070813},0.43183399928287547,0.52483406116797915,0.66187545834279071,0.83619201895820394,1.088776864055196,1.3316142143831302,1.5940106428659675,1.8630525734849175,2.1945325466146715]
[null,null,null,null,1223,"ΜΕΡΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1304-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1304-1)*6,0))","v":0.15461858681318683},0.19555487590430404,0.24260987423229541,0.3129895830705125,0.40682514800141389,0.53856344671441414,0.67116900164618987,0.82259910444857887,0.98110258686873053,1.1677840645285777]
[null,null,null,null,1224,"ΑΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1305-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1305-1)*6,0))","v":0.16389570202197798},0.20523462917944138,0.25145376041956652,0.31998621679142331,0.40892256063420063,0.53606226851899075,0.66072851489295759,0.79876533012768691,0.94162196136733078,1.1141134530414134]
[null,null,null,null,1225,"ΚΑΛΛΙΘΕΑΣ ΑΘΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1306-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1306-1)*6,0))","v":14.084378871242979},17.563159422317444,21.403710754381279,27.075256443094208,34.340210886896081,44.817361814698621,54.960224484166595,66.01587416347428,77.389629871606971,91.301668402596405]
[null,null,null,null,1226,"ΞΥΛΑΓΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1307-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1307-1)*6,0))","v":0.22299436187057387},0.28589585774931325,0.36064173584110193,0.47356135905717484,0.62869657039752436,0.84220774340754156,1.063350738664109,1.324024986141749,1.5999373033621112,1.9169283068124405]
[null,null,null,null,1227,"ΣΩΣΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1308-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1308-1)*6,0))","v":0.13331558151892553},0.16994988769423078,0.21290614066692609,0.2775444480734468,0.36531269958606721,0.48704752525278516,0.61174090553706439,0.75695514067239422,0.91001321835120763,1.0875193480072431]
[null,null,null,null,1228,"ΑΣΩΜΑΤΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1309-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1309-1)*6,0))","v":0.1291924192039072},0.16313789378635529,0.20199332803554634,0.26003370487565103,0.33711017633590884,0.4456075116750654,0.55440146683049651,0.67809382631880455,0.80735854214641189,0.96013804100735312]
[null,null,null,null,1229,"ΘΡΥΛΟΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1310-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1310-1)*6,0))","v":0.17523439838827837},0.2204380917901099,0.27164528126002735,0.3478891740390308,0.44813058414709273,0.59018405039191202,0.73125308143413814,0.88983911233976554,1.0548887915791498,1.2517379521430381]
[null,null,null,null,1230,"ΛΟΥΤΡΟ ΕΛΕΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1311-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1311-1)*6,0))","v":0.464886551018315},0.5809449373372253,0.70990877299500899,0.90075673481961149,1.1468771435895684,1.5002086790126095,1.8445440779730733,2.222962297726125,2.6134887952032995,3.0879374535697575]
[null,null,null,null,1231,"ΕΞΑΜΙΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1312-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1312-1)*6,0))","v":0.34016089098901098},0.43565404966547622,0.54885659197493886,0.71975225234766127,0.95404941359075324,1.2769542305796826,1.6107436705008775,2.0033658321754451,2.4186348817490719,2.8965141550999047]
[null,null,null,null,1232,"ΙΣΘΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1313-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1313-1)*6,0))","v":0.3628382837216117},0.45324774542646518,0.55359472684613853,0.70203877083528643,0.89324727674016724,1.167966794179955,1.4353796214545904,1.7288400358486002,2.0315256083456199,2.3996917412201491]
[null,null,null,null,1233,"ΑΡΧ.ΚΛΕΩΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1314-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1314-1)*6,0))","v":5.2913916376068376E-2},6.8753346009615399E-2,8.8117675275854693E-2,0.11761281330445074,0.15910922901791383,0.21533562311712967,0.27488244569767156,0.34673864358329509,0.42340212272541611,0.50991711438211418]
[null,null,null,null,1234,"ΧΑΝΙΑ ΑΗΔΟΝΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1315-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1315-1)*6,0))","v":4.5698382324786326E-2},5.6532882192628198E-2,6.8187150173717931E-2,8.5250696274073959E-2,0.10650096596073898,0.13773841404386972,0.1671431282119272,0.19805784254545833,0.2294142005129681,0.26895475239246991]
[null,null,null,null,1235,"ΖΙΠΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1316-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1316-1)*6,0))","v":0.6889117034676433},0.87348512245389198,1.0870249114481223,1.4070480008410986,1.8363128263946935,2.4365499834667119,3.0442521221764576,3.7428153776206812,4.475736708708526,5.3344548203394728]
[null,null,null,null,1236,"ΑΙΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1317-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1317-1)*6,0))","v":0.19997337227838827},0.25940625319734439,0.33182600228025028,0.44203005017960267,0.59666055108544391,0.8065477395160674,1.0282767366961669,1.2951540283330234,1.5796411875214282,1.9013106761534184]
[null,null,null,null,1237,"ΞΗΡΟΛΙΜΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1318-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1318-1)*6,0))","v":0.12506925688888887},0.15472157231666667,0.18661746363333329,0.23331769506588659,0.29147632789254879,0.37696829106743285,0.45744435089580077,0.54205304275599109,0.62787044350917576,0.73608669075833866]
[null,null,null,null,1238,"ΚΑΠΝΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1319-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1319-1)*6,0))","v":0.20340934087423687},0.25163508464688644,0.3035097210739926,0.37946174582144193,0.47404941239667275,0.61309128657120948,0.74397542783053316,0.88158077283391978,1.0211519301028353,1.1971519805740014]
[null,null,null,null,1239,"ΕΡΑΤΥΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1320-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1320-1)*6,0))","v":0.10995099506715506},0.13978378668571428,0.17453260351086688,0.22671614951686586,0.29714843540653618,0.39522816794075899,0.49511836247040297,0.61071130188877332,0.73227644757992971,0.87396154684659422]
[null,null,null,null,1240,"ΓΑΛΑΤΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1321-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1321-1)*6,0))","v":0.17386001094993894},0.22590385117445061,0.28952950447780823,0.38644210085748099,0.52278746677314547,0.70753133309914029,0.90318517872092086,1.1392841146308268,1.3911784032406529,1.675441947255518]
[null,null,null,null,1241,"ΓΑΡΓΑΛΙΑΝΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1322-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1322-1)*6,0))","v":0.65901877668376074},0.84728604764853488,1.0724129947983974,1.4131418994220661,1.883785286290119,2.5292290906339168,3.2011486864243821,3.9975047768611405,4.8419893717806284,5.8081447030176108]
[null,null,null,null,1242,"ΚΑΛΟ ΝΕΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1323-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1323-1)*6,0))","v":0.10754581705006105},0.13481900565682234,0.16540962193746947,0.21081474016675769,0.26992827816903259,0.35425176101083194,0.43719543595952826,0.52938466309325882,0.62492857215775799,0.73993517993386604]
[null,null,null,null,1243,"ΜΗΤΡΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1324-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1324-1)*6,0))","v":0.16561368631990231},0.20706045102426737,0.25318408412060434,0.32147281375095144,0.4096725089776127,0.5361632190730512,0.6596167913922758,0.79553761276297252,0.93590431651752204,1.106179459218587]
[null,null,null,null,1244,"ΠΑΛΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1325-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1325-1)*6,0))","v":0.59923292311599508},0.75976381995119047,0.94547808139616896,1.2237957262259673,1.5971003931844758,2.119105999060102,2.6475788014724175,3.2550343961214501,3.8923549694706066,4.6390949881730617]
[null,null,null,null,1245,"ΦΑΝΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1326-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1326-1)*6,0))","v":0.13434637209768011},0.16897900690151099,0.20819592420671548,0.26658002285294807,0.34331112174327083,0.45207551693069375,0.56004630316682658,0.68137135391208481,0.80762118334833921,0.95824793600867542]
[null,null,null,null,1246,"ΚΑΛΛΙΦΟΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1327-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1327-1)*6,0))","v":9.9299492420024407E-2},0.12510957709189563,0.15447384299554331,0.19825410430436963,0.25605566514012768,0.33773779900837952,0.41918369098302444,0.51117993925658622,0.60709277048332111,0.7210474714619487]
[null,null,null,null,1247,"ΠΡΟΑΣΤΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1328-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1328-1)*6,0))","v":0.23845622055189253},0.30181486953296705,0.3747864725837759,0.48399504637709706,0.62986808142640893,0.83441255214451393,1.0406675704449717,1.2766780997123657,1.5238918045354526,1.8145879485672831]
[null,null,null,null,1248,"ΑΜΠΕΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1329-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1329-1)*6,0))","v":0.10926380134798534},0.13773577024368133,0.17017482084267394,0.21856091842242442,0.28253152764382178,0.3728481723452331,0.46302373297397331,0.5650389847908166,0.67145765456200868,0.79773681552044395]
[null,null,null,null,1249,"ΚΟΡΥΔΑΛΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1330-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1330-1)*6,0))","v":10.462524374358974},13.028255096308973,15.848286395113565,20.006783593551283,25.308835467604919,32.979306647168556,40.370942132445101,48.381432857405066,56.604144439842543,66.71030654807528]
[null,null,null,null,1250,"ΠΟΡΤΟΧΕΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1331-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1331-1)*6,0))","v":0.52261082342857135},0.66292206466488102,0.8254365443871029,1.0690738476008543,1.3962190081458634,1.8533461544243477,2.3166206739342505,2.8497627290100556,3.4093512961676709,4.0644031239155307]
[null,null,null,null,1251,"ΚΡΙΚΕΛΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1332-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1332-1)*6,0))","v":2.0959408434676436E-2},2.7233468224587914E-2,3.4903754492384004E-2,4.6586893581633093E-2,6.3023785520082753E-2,8.5295279286655257E-2,0.10888200771141536,0.13734452765312335,0.16771123043019728,0.20198015569681146]
[null,null,null,null,1252,"ΝΕΟ Μ.ΧΩΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1333-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1333-1)*6,0))","v":8.1432455721611716E-2},0.10073904571167581,0.12150642549752744,0.15191289486432727,0.18977991678718148,0.24544364006313621,0.29784151418215599,0.35293014047574145,0.40880575580130402,0.47926523546628097]
[null,null,null,null,1253,"ΟΘΟΥΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1334-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1334-1)*6,0))","v":9.5519926964590968E-2},0.11876542451694139,0.14419273041770447,0.18162981756164548,0.2291187363710166,0.29805872479138629,0.36415743891892033,0.43533256745944415,0.50821190434423991,0.59826624846543708]
[null,null,null,null,1254,"ΑΕΡΟΔΡΟΜΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1335-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1335-1)*6,0))","v":1.9928617855921853E-2},2.589411732829671E-2,3.3187176402594623E-2,4.4295734880897032E-2,5.9924255084668851E-2,8.1100429485672226E-2,0.10352715487314902,0.13058987875215008,0.15946313713035151,0.1920467054166404]
[null,null,null,null,1255,"ΚΑΣΤΟΡΙΑ Ψ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1336-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1336-1)*6,0))","v":1.3785106006544565},1.7258303803230768,2.11390163063666,2.6892044460116518,3.4353018070930275,4.5023607569232782,5.5479913789788045,6.7048691440353343,7.9017931448781003,9.3479300135777539]
[null,null,null,null,1256,"ΚΟΛΟΚΥΝΘΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1337-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1337-1)*6,0))","v":0.28174942485958482},0.35485895205357149,0.43795664881326307,0.56181317858407398,0.72518570932738968,0.95619782972597633,1.1863360351959016,1.4460144151347958,1.716644878264094,2.038452773836219]
[null,null,null,null,1257,"ΠΕΛΑΣΓΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1338-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1338-1)*6,0))","v":0.22024558699389502},0.27830274093759155,0.34487681116277469,0.44437706754787726,0.57673663408546205,0.76284213164993875,0.94976282017689162,1.1626827195880323,1.385346608998538,1.6481195309875127]
[null,null,null,null,1258,"ΛΗΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1339-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1339-1)*6,0))","v":0.81329376663736253},1.0131957116290751,1.2332231341049296,1.5578319105878373,1.9723271389634589,2.5713686861369243,3.1494910115725561,3.7771859920681856,4.4219743059456631,5.2132228303187373]
[null,null,null,null,1259,"ΚΡΥΟΝΕΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1340-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1340-1)*6,0))","v":8.2463246300366305E-2},0.10714807170329672,0.13732624718315015,0.18329269605888426,0.24796243483311248,0.3355879840786436,0.4283882270613063,0.5403719120778625,0.65984746398766136,0.7946760224136844]
[null,null,null,null,1260,"ΚΟΛΧΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1341-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1341-1)*6,0))","v":0.16939325177533579},0.21605709183475277,0.2708441089595543,0.35331647462546378,0.46542922873281717,0.62081164891283369,0.78014426980688456,0.96592170698603153,1.1618164410782379,1.3887884870536504]
[null,null,null,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1342-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1342-1)*6,0))","v":0.32435543544810741},0.41552376557133702,0.52366636771344621,0.68695315314474059,0.91093921596335103,1.219523666078854,1.5386724052119194,1.9142800145601919,2.3116285848343217,2.7686909950937264]
[null,null,null,null,1262,"ΚΩΣΤΑΛΕΞΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1343-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1343-1)*6,0))","v":0.13881313127228326},0.17375609114587912,0.21277807612913607,0.27061700659114429,0.34558637217308202,0.45284570690247616,0.55789535203997898,0.67404663885573235,0.79418953062424225,0.93942405954331043]
[null,null,null,null,1263,"ΑΝΑΒΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1344-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1344-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1264,"ΤΥΡΝΑΒΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1345-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1345-1)*6,0))","v":1.123561730842491},1.4226934685575092,1.767586824144032,2.2839235352927854,2.9743138477881228,3.9417273360712755,4.9181877177141082,6.0367660093296704,7.2089107420317022,8.5860047359167577]
[null,null,null,null,1265,"ΜΕΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1346-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1346-1)*6,0))","v":5.1539528937728937E-2},6.5470172423534798E-2,8.1663389503357747E-2,0.10596635286563194,0.13870728492370712,0.18435656348790036,0.23076614316706379,0.28436494045338839,0.34069347072201073,0.40644714030937018]
[null,null,null,null,1266,"ΠΛΑΤΥΚΑΜΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1347-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1347-1)*6,0))","v":0.45492224209035409},0.57075732207939567,0.7009916338395451,0.89444192595174898,1.1468968953795406,1.5064411003612235,1.8609229053688787,2.2560160453899143,2.6659107132219217,3.1581865752499314]
[null,null,null,null,1267,"ΜΑΝΔΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1348-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1348-1)*6,0))","v":0.12610004746764344},0.15599675011048533,0.18815551965228933,0.23524064310214393,0.29387860532023463,0.3800751725872194,0.46121449664494196,0.5465205128885956,0.63304519991172392,0.74215333930854477]
[null,null,null,null,1268,"ΒΛΑΧΟΓΙΑΝΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1349-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1349-1)*6,0))","v":5.4975497533577528E-2},7.1432047802197807E-2,9.155083145543344E-2,0.12219513070592285,0.16530828988874166,0.22372532271909576,0.28559215137420418,0.36024794138524163,0.43989830932510765,0.5297840149424563]
[null,null,null,null,1269,"ΛΑΥΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1350-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1350-1)*6,0))","v":1.8987162460659339},2.3757446351158422,2.9078404272392544,3.6962278143143945,4.7169116143661354,6.1783718131744028,7.6080725045651656,9.1866454952809669,10.818605007828966,12.793667620424946]
[null,null,null,null,1270,"ΑΓ. ΓΕΩΡΓΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1351-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1351-1)*6,0))","v":0.19207064450793648},0.24321257986414838,0.30218203238492058,0.39046638212042206,0.50851779003371278,0.67393148641138634,0.84090157704023971,1.0321855471461612,1.2326343653721306,1.468119530938675]
[null,null,null,null,1271,"ΒΑΡΘΟΛΟΜΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1352-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1352-1)*6,0))","v":0.39273121050549448},0.50353312469317779,0.63521192741530819,0.83414660832200849,1.1074771124120086,1.4836384485551748,1.8732764513249596,2.3326050676692898,2.8187987273925552,3.3773414411888623]
[null,null,null,null,1272,"ΑΝΔΡΑΒΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1353-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1353-1)*6,0))","v":0.34359685958485958},0.44182983538571435,0.55933910749645899,0.73720839906954816,0.98297459524821462,1.3199495507481998,1.670852035671768,2.0868727623351955,2.5280841766764945,3.032740368832874]
[null,null,null,null,1273,"ΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1354-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1354-1)*6,0))","v":0.10892020448840048},0.14062632127348904,0.17888577582941084,0.23694415340840722,0.31775550723387647,0.42802423970045739,0.54364355066239056,0.68172073111234455,0.82852180878820292,0.99549935538523204]
[null,null,null,null,1274,"ΚΑΡΥΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1355-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1355-1)*6,0))","v":0.12953601606349205},0.16608709508154765,0.20952788149464283,0.27515764035723417,0.36533622044910802,0.48943655790872365,0.6179899942524647,0.76954534791885176,0.92996804557430079,1.1142544585693772]
[null,null,null,null,1275,"ΓΑΪΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1356-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1356-1)*6,0))","v":0.13503356581684983},0.17545496741414837,0.22487172976240838,0.30014178979642298,0.40603848703922168,0.54952532392877895,0.70148572181288915,0.88485900602749978,1.0805002222797957,1.3012819867024084]
[null,null,null,null,1276,"ΛΑΓΟΝΗΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1357-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1357-1)*6,0))","v":1.8818799999462759},2.3318571963283423,2.8185699148101948,3.5325092976194963,4.4271281689369832,5.7366828126412761,6.9770553766369021,8.2918172456811838,9.6297315948250688,11.305108272470836]
[null,null,null,null,1277,"ΑΒΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1358-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1358-1)*6,0))","v":0.1171665291184371},0.14746935126130953,0.18184756894078141,0.23305804625741125,0.3004841525842612,0.39594228514279878,0.49087171232463922,0.59776480329520376,0.70908189571667934,0.84166991991871409]
[null,null,null,null,1278,"ΠΡΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1359-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1359-1)*6,0))","v":0.30270883329426129},0.38435986989885529,0.47916818314175813,0.62141018231062273,0.81284576778719742,1.0799346549482418,1.351211026723071,1.6641725926036224,1.9929473457321403,2.3770599239917933]
[null,null,null,null,1279,"ΠΕΡΑΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1360-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1360-1)*6,0))","v":0.17076763921367519},0.22032425299207878,0.28003573315149571,0.3706088319196234,0.49652238561218748,0.66847288885374279,0.848559414370744,1.0633654845642622,1.2916495921735405,1.5515494209858574]
[null,null,null,null,1280,"Κ.ΣΟΥΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1361-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1361-1)*6,0))","v":0.32504262916727716},0.40683348286630039,0.498151457195528,0.63349446638307183,0.80888245376623613,1.0598503026208299,1.30559271512808,1.5772310844177428,1.8581756703711088,2.1978709036057391]
[null,null,null,null,1281,{"$f":"INDEX(CO_Names,E1362)","v":"ΚΙΝΕΤΤΑΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1362-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1362-1)*6,0))","v":0.54425742558241752},0.67755069093360798,0.82393554204073549,1.039741203887615,1.3146535979974192,1.7126020050999922,2.0957558591251941,2.5105404216502234,2.9361360613995,3.459688282596491]
[null,null,null,null,1282,"ΓΟΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1363-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1363-1)*6,0))","v":0.13400277523809523},0.17005132002793044,0.21184875385317456,0.2745306223453664,0.35877959944769705,0.47642581631868358,0.5957660866633655,0.73324970179649251,0.87760745881776758,1.046451093524456]
[null,null,null,null,1283,"ΔΙΟΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1364-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1364-1)*6,0))","v":2.2333795873015871E-2},2.9019269419642862E-2,3.7192525278769838E-2,4.964177184928116E-2,6.7156492767301304E-2,9.0888412354632644E-2,0.11602181149577047,0.14635072618775438,0.178708688163325,0.21522475607037286]
[null,null,null,null,1284,"ΚΟΡΥΦΑΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1365-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1365-1)*6,0))","v":0.23330226765811965},0.2910110364932692,0.35477816960149566,0.44897377034677705,0.56974623675474323,0.74380833314302219,0.9124720525496326,1.0965254140318861,1.2859577766091763,1.5174453864486699]
[null,null,null,null,1285,"ΑΓ.ΑΝΔΡΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1366-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1366-1)*6,0))","v":0.27934424684249082},0.34790480484803116,0.42329948304403225,0.53449723863512466,0.67635070885031612,0.88149440607895735,1.0792871889221485,1.2937852345198437,1.5140235590256961,1.7845555532945767]
[null,null,null,null,1286,"ΛΕΟΝΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1367-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1367-1)*6,0))","v":3.6421267115995117E-2},4.7323731668956051E-2,6.0652425839224665E-2,8.0954274092673889E-2,0.10951674205129133,0.14821802630140093,0.18920480028541029,0.23866426116772257,0.29143262992788382,0.35098190989937733]
[null,null,null,null,1287,"ΠΙΤΣΙΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1368-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1368-1)*6,0))","v":0.21784040897680096},0.27667496123727109,0.34503697727271054,0.44762261275066384,0.58577363324981768,0.77844007534223014,0.97424466230052276,1.2002893767477034,1.4378122522358423,1.715166854032963]
[null,null,null,null,1288,"ΑΓ.ΔΕΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1369-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1369-1)*6,0))","v":0.16595728317948716},0.21045886403676742,0.26196829207553418,0.33917422388388574,0.44277932414490828,0.58760804327508509,0.73429826843811974,0.90299938574160232,1.0800271782264943,1.2873634888903662]
[null,null,null,null,1289,"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1370-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1370-1)*6,0))","v":0.19756819426129427},0.25189593910370883,0.31562164523046393,0.41152295113850418,0.54178269120806044,0.72241525743201207,0.90749376231666279,1.1231026317255404,1.3503842818397844,1.6139011739520799]
[null,null,null,null,1290,"ΚΕΡΑΤΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1371-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1371-1)*6,0))","v":1.4293629358730158},1.795370372073626,2.2082263415579364,2.8221183177964826,3.6258636376574289,4.7680569676230533,5.8977383018126996,7.1616061433086076,8.4746592734578972,10.046787520817634]
[null,null,null,null,1291,"Ν.ΤΡΙΓΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1372-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1372-1)*6,0))","v":0.35149958735531139},0.44719964543521074,0.55887235477789976,0.72666720171998023,0.95351401566314575,1.2690618204244026,1.5909399329619263,1.9640704245904934,2.3567215088149274,2.8137309555935257]
[null,null,null,null,1292,"ΚΟΝΤΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1373-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1373-1)*6,0))","v":0.10960739820757021},0.14241764530563192,0.18252947021427041,0.24362654184493368,0.32958340296567867,0.44605236217119715,0.56939935180231971,0.71824433313682545,0.87704725421693341,1.0562568797915224]
[null,null,null,null,1293,"ΛΙΒΑΔΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1374-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1374-1)*6,0))","v":6.9406565636141629E-2},8.5861971450457861E-2,0.10356243860970693,0.12947850110799203,0.16175334679751333,0.20919668899895999,0.25385648044217513,0.30080965559535772,0.34843359777157562,0.4084876690472099]
[null,null,null,null,1294,"ΛΟΥΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1375-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1375-1)*6,0))","v":9.6207120683760694E-2},0.12500608365384616,0.16021395504700853,0.21384147873536496,0.2892895073052979,0.39151931475841756,0.49978626490485739,0.63043389742417288,0.76982204131893839,0.92712202614929851]
[null,null,null,null,1295,"ΠΑΝΑΓΙΟΥΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1376-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1376-1)*6,0))","v":0.58789422674969483},0.73264555131478937,0.89214096273765242,1.1275283222734727,1.4284357279034063,1.8629847729783617,2.2828269520503408,2.7393077559155352,3.2084719219938638,3.7835343012079412]
[null,null,null,null,1296,"ΕΥΠΑΛΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1377-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1377-1)*6,0))","v":0.19413222566544566},0.2462121471690934,0.30650779891866603,0.3968897528442879,0.51820311594318091,0.68776102741933487,0.85953481816239785,1.0571307387899525,1.2644972364583105,1.507320440148842]
[null,null,null,null,1297,"ΑΡΑΧΩΒΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1378-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1378-1)*6,0))","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[null,null,null,null,1298,"ΚΟΠΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1379-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1379-1)*6,0))","v":0.56212446228083024},0.70346137677316856,0.86118748923875132,1.0949194692751472,1.397663418535839,1.8310074027939516,2.2551310060650649,2.7236825108719231,3.2081831616166592,3.7942737601113175]
[null,null,null,null,1299,"ΝΗΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1380-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1380-1)*6,0))","v":0.2099376812063492},0.26771145744931318,0.33550649402460309,0.43754401288942196,0.57618804440211502,0.76840158191902264,0.96541316801935828,1.1950097034637439,1.437068053848743,1.7176353703942724]
[null,null,null,null,1300,"ΑΜΟΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1381-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1381-1)*6,0))","v":0.22780471790476189},0.2849159923867674,0.34853894694623005,0.44276836479600423,0.56460387355876074,0.73920594946398888,0.90979638653458916,1.097857873110055,1.2921657816658598,1.5276247465438522]
[null,null,null,null,1301,"ΕΓΓΑΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1382-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1382-1)*6,0))","v":0.12541285374847375},0.15514663158127287,0.1871301489729853,0.23395867774463905,0.29227708703511074,0.37800391824069501,0.45870106614551448,0.54354219946685933,0.62959536231002522,0.73810890694174069]
[null,null,null,null,1302,"ΑΣΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1383-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1383-1)*6,0))","v":0.30202163957509154},0.38353114240380032,0.47820231981939859,0.62025095384127749,0.81147666717131617,1.0782260566954496,1.3492258319200183,1.6619566721046757,1.990521953762874,2.374304425534977]
[null,null,null,null,1303,"ΑΓ.ΑΔΡΙΑΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1384-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1384-1)*6,0))","v":0.16664447689865686},0.21419677217724362,0.27102715594233817,0.35702566914293415,0.47575722777779517,0.63863787027545249,0.80812351794817738,1.0089007437399415,1.2217771762065857,1.4654139991055934]
[null,null,null,null,1304,"ΡΟΔΟΛΙΒΟΥΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1385-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1385-1)*6,0))","v":0.23708183311355313},0.30514152550155682,0.38671996010711224,0.5102742843795891,0.68128319712819285,0.91549422547852533,1.1597760980942506,1.4498838097244617,1.7577368529537012,2.1093985526809309]
[null,null,null,null,1305,"ΑΛΙΣΤΡΑΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1386-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1386-1)*6,0))","v":0.26182080700366295},0.33724316494423079,0.4277988195481684,0.56501661942093517,0.75520709223964111,1.015445308514654,1.2872360948198924,1.6104705975022413,1.9536422008851348,2.3452234915850596]
[null,null,null,null,1306,"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1387-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1387-1)*6,0))","v":1.4774664962148959E-2},1.9197362846840659E-2,2.4604285953647737E-2,3.2839941377216762E-2,4.4426602907599318E-2,6.0126180480756991E-2,7.6752890681817384E-2,9.6816634247283692E-2,0.11822267063112268,0.14237945401578514]
[null,null,null,null,1307,"ΣΑΡΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1388-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1388-1)*6,0))","v":0.22986629906227105},0.29345583753850735,0.36827711892858667,0.48098058955320189,0.63448537580208519,0.84696341874856973,1.0652426730178821,1.3202628317563665,1.5893600715520668,1.9006595384409946]
[null,null,null,null,1308,"ΕΛΑΙΟΧΩΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1389-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1389-1)*6,0))","v":0.16664447689865688},0.20854953915966118,0.25531721370900484,0.32462313066880449,0.41439896309772539,0.54289666153015959,0.6686692941051674,0.80762901212347327,0.95132352924439556,1.1251354468686765]
[null,null,null,null,1309,"ΑΓ.ΜΑΜΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1390-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1390-1)*6,0))","v":0.23536384881562883},0.2982032464930861,0.37076737809635224,0.47945357114992093,0.62498542583577821,0.82871846852247599,1.0346394901612983,1.2708996185424493,1.5186119916521332,1.8092773420165482]
[null,null,null,null,1310,"Ν.ΠΛΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1391-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1391-1)*6,0))","v":0.56556043087667873},0.70520921842280215,0.85935198187277151,1.0869690801480008,1.3784781426600641,1.7989329115599095,2.2058945820863229,2.6493741060142146,3.1055722106305459,3.6636906544767043]
[null,null,null,null,1311,"ΑΜΜΟΥΛΙΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1392-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1392-1)*6,0))","v":0.10376625159462759},0.13104177718076923,0.16226939219296393,0.20891888000318334,0.27088146970904409,0.35809141804169908,0.44555746746042879,0.54502444203087508,0.6489811819105813,0.77182602613595319]
[null,null,null,null,1312,"ΟΛΥΜΠΙΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1393-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1393-1)*6,0))","v":0.11544854482051281},0.15000730038461541,0.19225674605641022,0.25660977448243799,0.34714740876635747,0.46982317771010113,0.5997435178858288,0.75652067690900748,0.92378644958272615,1.1125464313791582]
[null,null,null,null,1313,"ΓΕΩΠΟΝΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1394-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1394-1)*6,0))","v":0.30339602701343099},0.38084621745993585,0.46805405300439551,0.59765382248357302,0.76703408154681285,1.0080240661734032,1.2459643751619907,1.5116227497762695,1.7874102743176012,2.1181618387209791]
[null,null,null,null,1314,"Ν.ΗΡΑΚΛΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1395-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1395-1)*6,0))","v":0.3666178491770451},0.46113205246076006,0.56816036912397727,0.72750011352550059,0.93691827769475189,1.2337571071456648,1.5284388436576972,1.8595796980865975,2.2041665600198437,2.6152762057358192]
[null,null,null,null,1315,"ΒΟΥΡΒΟΥΡΟΥΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1396-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1396-1)*6,0))","v":0.15839815226862028},0.19832672577495422,0.24295325820041205,0.30911680949058651,0.39494832600699603,0.51767895327813507,0.63797989241566255,0.77112685813984905,0.90890103239157782,1.0753133245570392]
[null,null,null,null,1316,"ΝΕΟΥ ΜΑΡΜΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1397-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1397-1)*6,0))","v":0.49409228408302802},0.6280057932832418,0.78389528626404137,1.0179588123631149,1.3337070996903477,1.7735542526370338,2.2212933150463856,2.7391234016954265,3.2835986114485247,3.9184710571629631]
[null,null,null,null,1317,"ΤΟΡΩΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1398-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1398-1)*6,0))","v":0.10857660762881562},0.13902475513021981,0.17510018585781437,0.22955264188087776,0.30417177628296671,0.4070425273719257,0.51333387211204962,0.63829996364804553,0.77045238020356399,0.92258577415247212]
[null,null,null,null,1318,"ΛΑΚΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1399-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1399-1)*6,0))","v":0.19413222566544563},0.24927106505361726,0.31501735096172151,0.41444112785110815,0.5514388426448853,0.73962084882303536,0.93507252274402852,1.1661529267488728,1.4109929618961634,1.6916379892771722]
[null,null,null,null,1319,"ΜΗΛΕΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1400-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1400-1)*6,0))","v":6.0473047286935283E-2},7.8575252582417598E-2,0.10070591460097679,0.13441464377651513,0.18183911887761581,0.24609785499100534,0.31415136651162467,0.39627273552376585,0.48388814025761839,0.5827624164367019]
[null,null,null,null,1320,"ΝΕΑ ΒΥΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1401-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1401-1)*6,0))","v":0.23742542997313798},0.30045412760251833,0.37301038713704204,0.48158115078820141,0.62653613332175229,0.82985504624979889,1.0347844819103302,1.2691610578886028,1.5146192656031741,1.803365564377124]
[null,null,null,null,1321,"Μ ΔΟΞΙΠΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1402-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1402-1)*6,0))","v":3.3328895379731382E-2},4.2706730023672167E-2,5.3836485575412082E-2,7.0644165121997435E-2,9.3710456006254356E-2,0.12547910627395104,0.15834964227211024,0.19705331262669248,0.23800387232023543,0.2850914095791911]
[null,null,null,null,1322,"ΔΙΚΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1403-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1403-1)*6,0))","v":8.0058068283272263E-2},0.10402291961195057,0.13332089830697494,0.17794665909050014,0.24073019715048002,0.32580000120968328,0.41589357043868486,0.52461106464225815,0.64060191295468794,0.77149797175995205]
[null,null,null,null,1323,"ΒΑΣΙΛΙΚΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1404-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1404-1)*6,0))","v":0.55490892822954829},0.70238564175224361,0.87226029710467012,1.1265032709759126,1.4661447611541047,1.9423540185551524,2.4226024863907161,2.9722084226074954,3.5479314139015639,4.2248459652255885]
[null,null,null,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1405-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1405-1)*6,0))","v":6.0816644146520139E-2},7.9021702881181335E-2,0.10127810729757325,0.13517836334342717,0.18287229568942046,0.24749613825799971,0.31593631745771344,0.39852428515742355,0.48663750469090028,0.58607356653009235]
[null,null,null,null,1325,"ΑΓΓΕΛΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1406-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1406-1)*6,0))","v":0.17832677012454212},0.22817818442239013,0.2871492956377289,0.37611886868100619,0.49786984990156213,0.66587076010425883,0.83923065111819373,1.0427594276080849,1.2578866115219491,1.5058128033215197]
[null,null,null,null,1326,"ΜΑΡΠΗΣΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1407-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1407-1)*6,0))","v":0.63462339965323555},0.78792946927065022,0.9548443008108819,1.2002190137809732,1.5099136863211942,1.9610366494816218,2.3914084138391547,2.8518707037044186,3.3221762942823401,3.9064615007719947]
[null,null,null,null,1327,"ΠΛΑΤΥΣ ΓΥΑΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1408-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1408-1)*6,0))","v":9.1396764649572651E-2},0.11439200850302197,0.14006375647799144,0.17811107961404199,0.22741182741452462,0.29796150589913389,0.3670368695991067,0.44338404630387512,0.52234403023675358,0.6178234072042158]
[null,null,null,null,1328,"ΜΗΧΑΝΙΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1409-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1409-1)*6,0))","v":1.4327989044688645},1.8079206859728021,2.2364420494489008,2.8761500571899248,3.7240492847492117,4.9191238037237559,6.1152609045033524,7.472306164459674,8.8893933668502143,10.567116039727125]
[null,null,null,null,1329,"ΡΥΣΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1410-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1410-1)*6,0))","v":0.55456533136996322},0.70084824871144691,0.86865322920390708,1.1194799701128619,1.4532582832109229,1.9224602745078174,2.3938775149294993,2.9310748339115653,3.4929353222142225,4.1557991857227945]
[null,null,null,null,1330,"ΣΑΓΕΪΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1411-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1411-1)*6,0))","v":0.11235617308424908},0.14464161254381872,0.18335804829954208,0.24200387442617616,0.32320650429782644,0.43439129440202523,0.55040011049940252,0.68822597607033953,0.83450209483993876,1.0015432442093808]
[null,null,null,null,1331,"ΠΕΝΤΕΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1412-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1412-1)*6,0))","v":10.24365317480342},12.702004002150231,15.367343749841343,19.28009813930003,24.195860459777425,31.378882230659304,38.20017112198061,45.455192790865723,52.847959193171484,62.078660276738489]
[null,null,null,null,1332,"ΠΕΡΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1413-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1413-1)*6,0))","v":3.577874098857142},4.6344635319560323,5.9181182557254841,7.8698534951561792,10.601756831323282,14.315793899383486,18.230518336388212,22.93132422098628,27.93837426713544,33.609910642146708]
[null,null,null,null,1333,"ΑΓ.ΤΡΙΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1414-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1414-1)*6,0))","v":0.46110698556288149},0.58219460188818684,0.72075277213244793,0.92770404337353884,1.2024484874016115,1.5892725180705369,1.9770414981221078,2.4177644135193095,2.8782861285777699,3.4227277686191004]
[null,null,null,null,1334,"ΠΛΑΤΑΜΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1415-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1415-1)*6,0))","v":0.80882700746275948},1.0140872514364467,1.2444104317727869,1.5863202022119303,2.0316425708829602,2.6667023610041669,3.2916244222387889,3.9865448316637964,4.7068840512643817,5.5736141929310081]
[null,null,null,null,1335,"ΣΚΟΤΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1416-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1416-1)*6,0))","v":0.16458289574114771},0.21081216625746341,0.26563025698359277,0.34839303443219588,0.46188838382195863,0.61828051958032482,0.77998203429126856,0.97023247948593649,1.1714742837366203,1.4030122795156366]
[null,null,null,null,1336,"ΓΕΡΑΚΙΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1417-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1417-1)*6,0))","v":0.49443588094261293},0.61349991070590659,0.74287183645647115,0.93292944710647907,1.1722803257015133,1.5214559263852412,1.8538415142263227,2.2084622982991164,2.5702604788114618,3.0208174041745157]
[null,null,null,null,1337,"ΓΑΛΑΤΙΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1418-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1418-1)*6,0))","v":0.28312381229792433},0.36787504618131878,0.47148678199548216,0.62930492313550257,0.85133769292701955,1.1521854120033432,1.4707995795771518,1.8552768981339947,2.2654762930243044,2.7283876769536497]
[null,null,null,null,1338,"ΘΕΣΠΡΩΤΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1419-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1419-1)*6,0))","v":0.32607341974603177},0.40825839789922164,0.50010606471309516,0.63627657263644621,0.81291165487862072,1.0654957767967419,1.3130605107518463,1.5870353050098749,1.8705215462006843,2.212960089525863]
[null,null,null,null,1339,"ΛΥΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1420-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1420-1)*6,0))","v":0.13984392185103786},0.17473179446149267,0.21348302915086992,0.27082163819316751,0.34473480223137026,0.45087540311001234,0.55427019803986954,0.66784060806928169,0.78502204817273491,0.92744563335368002]
[null,null,null,null,1340,"ΑΡΧΑΓΓΕΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1421-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1421-1)*6,0))","v":0.39135682306715502},0.4863029968364011,0.58995884491503348,0.74247569680314207,0.93553884797156939,1.2162076158125701,1.4847504747578268,1.7731511788805294,2.0681515230431349,2.4334865578037319]
[null,null,null,null,1341,"ΑΝΑΤΟΛΙΚΟ ΚΟΖ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1422-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1422-1)*6,0))","v":8.1776052581196579E-2},0.10548509387609892,0.13403959693995723,0.17734672895131529,0.23752904511676645,0.31973579817029685,0.40580184009962739,0.50842266759011934,0.61746869235352619,0.74165210146732419]
[null,null,null,null,1342,"ΒΛΑΣΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1423-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1423-1)*6,0))","v":3.9857235711843707E-2},4.9306874694322343E-2,5.9471499399633684E-2,7.4353990735282538E-2,9.2888060537185874E-2,0.12013275209841266,0.14577896896679365,0.17274217846070047,0.20009058089852857,0.23457707727463536]
[null,null,null,null,1343,"ΒΑΡΒΑΣΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1424-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1424-1)*6,0))","v":0.12025890085470085},0.15326285978525644,0.19193641383653845,0.25011868407686477,0.32907341043764604,0.43862729032551817,0.55077983363856631,0.68130736258966473,0.81885516310811768,0.97845178528825816]
[null,null,null,null,1344,"ΒΡΟΧΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1425-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1425-1)*6,0))","v":0.11338696366300366},0.14230170556501831,0.17483936099488703,0.22318428836346407,0.28633019562349793,0.37620929608107501,0.46489842356116223,0.56384904225149246,0.66654553936138783,0.78978006197156037]
[null,null,null,null,1345,{"$f":"INDEX(CO_Names,E1426)","v":"ΡΑΦΗΝΑ Β"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1426-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1426-1)*6,0))","v":2.1684397808400484},2.6993837628118591,3.2823894684591419,4.1418356165882129,5.2365036544024441,6.8212534362248247,8.3468514339905582,9.9980712325240813,11.69220126488487,13.776597320611017]
[null,null,null,null,1346,"ΡΟΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1427-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1427-1)*6,0))","v":7.0997419096019545},8.8556146297544576,10.795623742065688,13.661273702591846,17.33506248957428,22.630254299628504,27.760681797702482,33.358501221754899,39.119630163701949,46.160530753375411]
[null,null,null,null,1347,"ΑΡΜΕΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1428-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1428-1)*6,0))","v":0.16423929888156286},0.20687897739102568,0.25535836510505189,0.32762320209527196,0.42297112692359584,0.55776929303498657,0.69209466483604853,0.8437108834375654,1.0017402812168348,1.1896049020941497]
[null,null,null,null,1348,"ΜΥΡΘΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1429-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1429-1)*6,0))","v":0.22505594302808302},0.27841381831707873,0.33580889747206955,0.41984365458284539,0.52449723837807538,0.67833579848672676,0.82314848856249856,0.97539764561861053,1.1298218145563468,1.3245516001283291]
[null,null,null,null,1349,"ΡΟΥΣΤΙΚΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1430-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1430-1)*6,0))","v":9.17403615091575E-2},0.11468872156268314,0.14021939767597677,0.17801564096383696,0.22681808054163044,0.2968211965100031,0.36512417067057029,0.44029884547800524,0.51792227524300771,0.61211201992768782]
[null,null,null,null,1350,"ΧΡΩΜΟΝΑΣΤΗΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1431-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1431-1)*6,0))","v":0.13743874383394383},0.17226976442902928,0.21132240833997248,0.26928044475773039,0.34470751229526114,0.45232975914674917,0.55815084800487436,0.67571394124015649,0.79753431174517031,0.94422453390958561]
[null,null,null,null,1351,"ΠΕΡΙΣΤΕΡΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1432-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1432-1)*6,0))","v":0.21818400583638584},0.27504648122275643,0.33983695634569588,0.43648085416609644,0.56426229614508161,0.74466071751720397,0.92479075069823291,1.1285888128707651,1.3411903903231679,1.5934514148574859]
[null,null,null,null,1352,"ΠΕΝΤΑΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1433-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1433-1)*6,0))","v":0.19310143508669109},0.24669103417619054,0.30984934616915438,0.4050312296371163,0.53485908739339549,0.71439194558558627,0.89907999951600981,1.1151794883260997,1.3433270219152305,1.6069463722176782]
[null,null,null,null,1353,"ΣΚΟΤΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1434-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1434-1)*6,0))","v":0.21406084352136751},0.27165705278008245,0.33844532082542733,0.43860801307383374,0.57324659997375316,0.76124567893663153,0.95196902341167111,1.17171036616352,1.4024470153075785,1.6722995334557273]
[null,null,null,null,1354,"ΣΤΡΥΜΟΝΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1435-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1435-1)*6,0))","v":0.11613573853968254},0.14963812996684983,0.18989019738988092,0.25089573721484665,0.33550111990464815,0.45122303471389175,0.57214751369187922,0.71604259373173351,0.8688428861357701,1.043121630876628]
[null,null,null,null,1355,"ΚΟΛΥΜΠΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1436-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1436-1)*6,0))","v":0.17867036698412697},0.22447477409459707,0.2761770610871031,0.35307163194495927,0.45381399888028534,0.59691376118721207,0.73853787696752515,0.89710675022054998,1.0618935232633184,1.259070774877175]
[null,null,null,null,1356,"ΚΑΛΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1437-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1437-1)*6,0))","v":7.249893737240537E-2},9.0885402744734445E-2,0.11150901865546395,0.14212061095370054,0.18197556855816141,0.23882607480732113,0.29474811668660089,0.3569060696693912,0.42132682239544222,0.4988679136571742]
[null,null,null,null,1357,"ΑΝΩ ΠΟΡΟΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1438-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1438-1)*6,0))","v":0.11579214168009767},0.15045375068337916,0.19282893875300669,0.25737349404935,0.34818058557816212,0.4712214609770955,0.60152846883191757,0.7587722265426653,0.92653581401600793,1.1158575814725484]
[null,null,null,null,1358,"ΧΡΥΣΟΧΩΡΑΦΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1439-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1439-1)*6,0))","v":8.830439291330891E-2},0.11366817507440477,0.14407815517806771,0.19013908428840945,0.25390555717165686,0.34122599493093903,0.43232060832606362,0.54052860971056182,0.65536437773182721,0.78651887850190427]
[null,null,null,null,1359,"ΚΩΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1440-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1440-1)*6,0))","v":0.15290060251526252},0.19188942512193227,0.23576191783403538,0.30094761372926043,0.38608728010313054,0.50727407209938702,0.62685245525861832,0.76026103045338345,0.89871790732934076,1.0648697420924083]
[null,null,null,null,1360,"ΚΙΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1441-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1441-1)*6,0))","v":0.11373056052258852},0.14777504889079673,0.18939578257342796,0.25279117664787787,0.34198152470733428,0.46283176137512938,0.59081876315538495,0.74526292874071864,0.91003962741631639,1.0959906809122064]
[null,null,null,null,1361,"ΠΑΛΑΙΚΑΣΤΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1442-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1442-1)*6,0))","v":0.17660878582661782},0.22720800394386451,0.28779926621446883,0.37954174724786138,0.50641660832785773,0.68027605329948504,0.861471802473877,1.0764828618843856,1.3045820816690594,1.5653041535438785]
[null,null,null,null,1362,"ΚΑΛΛΙΘΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1443-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1443-1)*6,0))","v":0.15461858681318683},0.19822875517399269,0.25004829385035099,0.32833169409046026,0.43587735665674987,0.58389545843093549,0.73719846369306963,0.91789821979728536,1.1091582909227979,1.3289008032771181]
[null,null,null,null,1363,"ΑΛΟΝΝΗΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1444-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1444-1)*6,0))","v":0.41025465034432229},0.51661195145677652,0.63743692224589421,0.81749649589823059,1.0548839256471074,1.3906676847112132,1.7250181791175947,2.1020701049621229,2.4949424419979933,2.9623230347270599]
[null,null,null,null,1364,"ΣΚΡΙΠΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1445-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1445-1)*6,0))","v":0.18073194814163615},0.22832998276584249,0.2828831218986263,0.36440447819520838,0.47279603155946104,0.62524954594444748,0.77830054594468479,0.95254765877592751,1.1347342196467995,1.3498290404868749]
[null,null,null,null,1365,"ΚΑΡΟΥΣΑΔΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1446-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1446-1)*6,0))","v":0.27590827824664227},0.34421037909006408,0.4197198209280677,0.53127857093974951,0.67438597682500645,0.88056719278337214,1.0804541645307619,1.2987158834036936,1.523409957460448,1.797845673120253]
[null,null,null,null,1366,"ΣΑΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1447-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1447-1)*6,0))","v":0.33569413181440777},0.42880203510782972,0.5385022264289071,0.70380979045798564,0.92922964924440121,1.2410063995158798,1.5616557590793463,1.9367384337212015,2.3326953081272128,2.7903114422964026]
[null,null,null,null,1367,"ΧΑΡΑΚΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1448-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1448-1)*6,0))","v":2.0272214715506713E-2},2.5078496611767396E-2,3.0248435039468859E-2,3.7817978046393703E-2,4.724478941115489E-2,6.1102003222468511E-2,7.4146199733110554E-2,8.7860245941218343E-2,0.10177020925011367,0.11931075482071972]
[null,null,null,null,1368,"ΠΛΑΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1449-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1449-1)*6,0))","v":7.4216921670329672E-2},9.5085629381043951E-2,0.11984465897733515,0.1572310024989422,0.20852387818751189,0.27918185176565252,0.35227055548354824,0.43830396673432809,0.52932264274564533,0.63400558384305172]
[null,null,null,null,1369,"ΣΑΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1450-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1450-1)*6,0))","v":1.654418878901099},2.0800089813305402,2.561351879900839,3.2776784068337665,4.2179944177851265,5.5519256893858406,6.8746033780203337,8.358860129459007,9.9025947670521113,11.746418888752565]
[null,null,null,null,1370,"ΧΡΥΣΑΦΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1451-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1451-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1371,"ΜΟΝΕΜΒΑΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1452-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1452-1)*6,0))","v":0.29308812122588518},0.3757310387159799,0.47391761924400172,0.62224141119397058,0.8259844151895942,1.1064234764379228,1.3968430612764673,1.739122321886132,2.1013898010705359,2.5176447590847495]
[null,null,null,null,1372,"ΝΕΑΠΟΛΗ ΒΟΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1453-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1453-1)*6,0))","v":0.48859473432967032},0.6182101002674909,0.76736129085738702,0.99051992516073439,1.2883564797153801,1.7062123647423355,2.1272328735584605,2.6085618851309853,3.1125775220943797,3.7056648508301655]
[null,null,null,null,1373,"ΘΕΡΙΣΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1454-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1454-1)*6,0))","v":9.1943083656312581},11.449885122515614,13.929603047331589,17.586544084821348,22.250272444934261,28.996150101134514,35.498397732257558,42.547215372795058,49.783639730739857,58.675308893013558]
[null,null,null,null,1374,"ΠΡΟΦ. ΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1455-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1455-1)*6,0))","v":8.9335183492063486E-2},0.11607707767857145,0.14877010111507935,0.19856708739712464,0.26862597106920522,0.36355364941853058,0.46408724598308188,0.58540290475101753,0.71483475265329999,0.86089902428149145]
[null,null,null,null,1375,"ΡΟΔΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1456-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1456-1)*6,0))","v":0.1621777177240537},0.20636077004835165,0.25793545197686196,0.33543731039791763,0.44024625064627948,0.58600785889996987,0.73473676449339465,0.90720327083737373,1.0887131034928297,1.2999203264426282]
[null,null,null,null,1376,"ΦΟΔΕΛΕ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1457-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1457-1)*6,0))","v":6.3909015882783873E-2},8.0130574924633699E-2,9.8334841022496927E-2,0.12535962265593217,0.16056208397865659,0.21075945891337367,0.26016082126550721,0.31510279436095062,0.3720571785796124,0.44057890561219365]
[null,null,null,null,1377,"ΑΓ ΠΕΛΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1458-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1458-1)*6,0))","v":0.18038835128205127},0.2231561139182692,0.26915980331730766,0.3365159063450287,0.42039854984502228,0.54370426596264354,0.65977550609971258,0.78180727320575649,0.9055823704459266,1.0616634962860656]
[null,null,null,null,1378,"ΤΥΛΙΣΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1459-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1459-1)*6,0))","v":0.10926380134798534},0.14197119500686817,0.18195727751767396,0.24286282227802167,0.32855022615387408,0.44465407890420283,0.56761440085623094,0.71599278350316775,0.87429788978365142,1.0529457296981319]
[null,null,null,null,1379,"ΕΜΠΟΡΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1460-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1460-1)*6,0))","v":0.91121887161904747},1.1371826095847983,1.3872529343793649,1.7568359801575057,2.2314550446028916,2.9147556909830232,3.5779102053588518,4.3029939133966204,5.0498274333012647,5.9609826526167629]
[null,null,null,null,1380,"ΦΟΛΕΓΑΝΔΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1461-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1461-1)*6,0))","v":0.17523439838827837},0.22244884900091574,0.27723897281280518,0.35942644152603148,0.4699778450559054,0.624273723202736,0.7809072368933917,0.96150404708199289,1.1511866810278084,1.3728977396819404]
[null,null,null,null,1381,"ΘΗΒΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1462-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1462-1)*6,0))","v":2.901675479194139},3.6499268148896058,4.4973789325876519,5.7590940097861818,7.4175963685307815,9.7681990064300823,12.102056711913752,14.7251140726252,17.454851511000374,20.711120361087218]
[null,null,null,null,1382,"ΚΑΠΑΡΕΛΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1463-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1463-1)*6,0))","v":0.18726028847374845},0.23165729921039374,0.27941351011034793,0.34933555992007742,0.43641373269626127,0.56441680942788708,0.68490981109398741,0.81159040742311861,0.94008074646291429,1.1021078199541059]
[null,null,null,null,1383,"ΤΡΙΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1464-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1464-1)*6,0))","v":5.2250774437069598},6.5077064658556312,7.9183365344673522,9.9989114796272727,12.653368085217798,16.491864759855162,20.193223744269275,24.20774920096731,28.329929305370854,33.392867082560734]
[null,null,null,null,1384,"ΤΡΟΠΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1465-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1465-1)*6,0))","v":0.13125400036141635},0.16722840383333334,0.20935396977345846,0.27271665689565555,0.35864880337675398,0.47793251346335469,0.59997472846778166,0.74192105702486821,0.89146814048665102,1.0650745796269243]
[null,null,null,null,1385,"ΠΕΛΕΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1466-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1466-1)*6,0))","v":2.4051780170940167E-3},2.9754148522435895E-3,3.5887973775641019E-3,4.4868787512670509E-3,5.6053139979336314E-3,7.2493902128352473E-3,8.7970067479961698E-3,1.0424096976076753E-2,1.207443160594569E-2,1.4155513283814205E-2]
[null,null,null,null,1386,"ΡΙΖΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1467-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1467-1)*6,0))","v":9.17403615091575E-2},0.11537323465572344,0.14212363309819898,0.18194322138494359,0.23425544595739645,0.30842619150943257,0.3820277129545715,0.46469541900727412,0.55070453548084897,0.65335790504731428]
[null,null,null,null,1387,"ΠΟΥΛΙΘΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1468-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1468-1)*6,0))","v":7.3873324810744795E-2},9.33984991011447E-2,0.11582103957796092,0.14934854341877438,0.19401047655963133,0.25674951506219229,0.31984793414770729,0.39183362757887052,0.46715543163127621,0.5559362669703386]
[null,null,null,null,1388,"ΚΕΡΠΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1469-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1469-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1389,"ΦΑΡΚΑΔΟΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1470-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1470-1)*6,0))","v":0.24945132005860804},0.31817620940668501,0.39886885249847365,0.52033955066976112,0.68547425332069789,0.91433525778035374,1.149024863268191,1.4226798015000106,1.7112426927464299,2.0455713408246416]
[null,null,null,null,1390,"ΜΕΓΑΛΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1471-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1471-1)*6,0))","v":0.34222247214652018},0.43326307636272898,0.53818650455868422,0.69524592725531242,0.90516548685106402,1.1993944359671245,1.4962615161365258,1.8361880072762442,2.1923374534622515,2.6109037189930149]
[null,null,null,null,1391,"ΠΑΡΑΠΟΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1472-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1472-1)*6,0))","v":0.11682293225885225},0.1445201499661172,0.17431301548168493,0.21793411077582814,0.27225810847106208,0.35211323890914059,0.42728318490267103,0.50631328169515655,0.58647239228879056,0.68755350235668988]
[null,null,null,null,1392,"ΤΟΥΜΠΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1473-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1473-1)*6,0))","v":16.43286340650549},21.241564947938784,27.058659699267388,35.892391032674794,48.213555236910835,65.003171411660588,82.641631872194807,103.74904649418282,126.20547614560556,151.70880985790225]
[null,null,null,null,1393,"ΚΟΥΝΟΥΠΙΔΙΑΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1474-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1474-1)*6,0))","v":1.1970914587936508},1.5044793975296702,1.8517728307003962,2.3684397035253455,3.0459691241912665,4.0077720869382807,4.9605116674079559,6.0283789815786832,7.1385561890999112,8.4658063517798006]
[null,null,null,null,1394,"ΝΙΟ ΧΩΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1475-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1475-1)*6,0))","v":0.19516301624420021},0.24500596500064104,0.30114300153206641,0.38457522185403376,0.49364494373871493,0.64879980206618959,0.80202962313203463,0.97316062987895713,1.1508362994986843,1.3638707551404023]
[null,null,null,null,1395,"ΚΟΥΡΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1476-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1476-1)*6,0))","v":6.2191031584859578E-2},7.8540054455540298E-2,9.7259098247847953E-2,0.12522313146615952,0.16236872999691404,0.21464772539036703,0.26708313742631451,0.32671683387635148,0.38904372538617887,0.4626911724448915]
[null,null,null,null,1396,"ΣΤΑΥΡΟΣ ΗΜΑΘ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1477-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1477-1)*6,0))","v":0.30923717362637365},0.39046802078388282,0.4834345277562575,0.62229705949623748,0.80667776592554707,1.0662472106168637,1.3264909324011285,1.6223264212134683,1.931471804764485,2.2969001117575059]
[null,null,null,null,1397,"ΤΡΙΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1478-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1478-1)*6,0))","v":9.9643089279609284E-2},0.12767373977225277,0.16093726402963976,0.21116877579908022,0.2800981912069585,0.37503903555485874,0.47326397587024194,0.58890838824641978,0.71126225252742437,0.85196307864418297]
[null,null,null,null,1398,"ΖΑΓΟΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1479-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1479-1)*6,0))","v":0.29480610552380948},0.36626239452564108,0.44422805847837288,0.55892293120523939,0.70401783417286701,0.91504200950139725,1.1168228900897652,1.3333511412884809,1.5547648622963468,1.8291536607880885]
[null,null,null,null,1399,"ΛΕΧΩΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1480-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1480-1)*6,0))","v":0.51230291764102565},0.64381714958191394,0.79238229918504266,1.0133915114548853,1.3031681861039268,1.7145684793880276,2.1220332146194516,2.5786573296154853,3.0533433793097249,3.6209232671469369]
[null,null,null,null,1400,"ΒΙΠΕ ΒΟΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1481-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1481-1)*6,0))","v":0.19688100054212454},0.24753769097266484,0.30483706801227101,0.39011213612282802,0.50206467516713571,0.66086840371341182,0.81834967761172916,0.99509187896630102,1.1789253605191492,1.3984715803471908]
[null,null,null,null,1401,"ΓΛΥΦΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1482-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1482-1)*6,0))","v":4.0709355923614163},5.065921268670146,6.1572491597776233,7.7654579999533153,9.8113845519982572,12.775653343472932,15.625922839355175,18.706304444734116,21.864915164074461,25.755991211470967]
[null,null,null,null,1402,"ΜΕΓ.ΤΥΜΠΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1483-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1483-1)*6,0))","v":0.15599297425152622},0.19509461851282048,0.2386503725395146,0.30315708808140446,0.38655399997815021,0.50607768994051383,0.62284405731116599,0.75155404609029652,0.88453325319644172,1.0456906043533651]
[null,null,null,null,1403,"ΠΟΛΥΣΙΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1484-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1484-1)*6,0))","v":0.21440444038095235},0.26641348799294867,0.32318855657480156,0.40672372039029692,0.51245667676700291,0.66617744127086853,0.8132432791219999,0.97116539833513005,1.1326938415138053,1.332754263492224]
[null,null,null,null,1404,"Ν. ΚΕΣΣΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1485-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1485-1)*6,0))","v":0.11235617308424908},0.14132600224940475,0.17413440797315319,0.22297965676144094,0.28718176556520975,0.37817959987353883,0.46852357756127155,0.57005507303794323,0.67571302181289528,0.80175848816119077]
[null,null,null,null,1405,"ΕΡΑΣΜΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1486-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1486-1)*6,0))","v":0.17695238268620267},0.22393241429922162,0.27801717880273191,0.35894924827500618,0.46700911069143453,0.61857217625708183,0.77134374225070923,0.94607804295264386,1.1290779060590794,1.3443408032993012]
[null,null,null,null,1406,"ΚΙΑΤΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1487-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1487-1)*6,0))","v":2.5364320174554336},3.1786229755298536,3.8982427217181157,4.9660388540471221,6.3548893209765858,8.3373102759561135,10.285473917766765,12.44836292923382,14.68901730018387,17.388574700041488]
[null,null,null,null,1407,"ΣΤΙΜΑΓΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1488-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1488-1)*6,0))","v":8.3837633738705744E-2},0.10893387289835166,0.13961501796953601,0.18634757432653237,0.25209514208033101,0.34118111714662103,0.43552803084566144,0.54937811061249342,0.67084492172078913,0.80792062278724586]
[null,null,null,null,1408,"ΛΥΚΟΠΟΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1489-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1489-1)*6,0))","v":0.23227147707936507},0.28734006287380948,0.3465752896047618,0.43330429083664657,0.54131318037187637,0.70008396912523241,0.8495395088064871,1.0066699365468408,1.1660451093741837,1.3670181399797718]
[null,null,null,null,1409,{"$f":"INDEX(CO_Names,E1490)","v":"ΠΑΝΤΟΚΡΑΤΩΡΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1490-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1490-1)*6,0))","v":0.76965696547008555},0.95213275271794862,1.1484151608205126,1.4358012004054561,1.7937004793387619,2.3198048681072789,2.8150421593587738,3.3357110323445611,3.86381811390262,4.5297642508205458]
[null,null,null,null,1410,"ΜΑΧΑΙΡΑΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1491-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1491-1)*6,0))","v":0.32126306371184365},0.4011310613160714,0.4896555653260225,0.62055228628513504,0.78891805507440571,1.0310509112158022,1.2664135339552269,1.5242555003042906,1.7900281732050034,2.113757697908877]
[null,null,null,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1492-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1492-1)*6,0))","v":1.5077030198583639},1.8838344259116298,2.3016131930055401,2.9197812977290032,3.7166317428106908,4.8609308061026226,5.9756162786792917,7.1999886688846226,8.4632847352407037,9.9987239161879096]
[null,null,null,null,1412,"ΚΑΛΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1493-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1493-1)*6,0))","v":0.20134775971672769},0.26161987507554946,0.33530492020552494,0.44753966621044244,0.60544161171751631,0.81939399445868821,1.0459812544080229,1.3194080853234476,1.6111275579032067,1.9403339547267464]
[null,null,null,null,1413,"ΑΓ. ΝΙΚΟΛΑΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1494-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1494-1)*6,0))","v":2.586253562095238},3.251829118376969,4.0047755760746027,5.1253819989605605,6.5967373557083624,8.6836731627882333,10.753473140714151,13.076745223538895,15.493355613453032,18.379109291938466]
[null,null,null,null,1414,"ΜΙΛΑΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1495-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1495-1)*6,0))","v":6.1847434725274722E-2},7.7943866917673993E-2,9.6270354052640394E-2,0.12360025368213043,0.15970862950041062,0.2107108494672475,0.26160053660560045,0.31912853378316614,0.37912324152586924,0.45035748498158285]
[null,null,null,null,1415,"ΑΓΡΙΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1496-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1496-1)*6,0))","v":8.3854813581684962},10.461210419658286,12.755887355608804,16.146035305743002,20.494742065111616,26.760283179484162,32.834317317312312,39.466393333405371,46.293797090805327,54.632948185148685]
[null,null,null,null,1416,"ΚΑΛΥΒΙΑ ΑΙΤ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1497-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1497-1)*6,0))","v":8.4181230598290593E-2},0.10938032319711539,0.14018721066613246,0.18711129389344436,0.25312831889213561,0.3425794004136154,0.43731298179175015,0.55162966024615123,0.67359428615407113,0.81123177288063619]
[null,null,null,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1498-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1498-1)*6,0))","v":2.2333795873015871E-2},2.9019269419642862E-2,3.7192525278769838E-2,4.964177184928116E-2,6.7156492767301304E-2,9.0888412354632644E-2,0.11602181149577047,0.14635072618775438,0.178708688163325,0.21522475607037286]
[null,null,null,null,1418,"ΜΟΚΑΜΠΟ - ΧΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1499-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1499-1)*6,0))","v":0.33088377578021977},0.41669058756597988,0.51418651287377892,0.65948780916549188,0.85108273250663991,1.1220626640953442,1.3919298650273431,1.6963210780056279,2.0135061027747501,2.3907874496521373]
[null,null,null,null,1419,"ΚΑΛΛΙΠΕΥΚΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1500-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1500-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1420,"ΑΠΑΛΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1501-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1501-1)*6,0))","v":0.18726028847374845},0.2410051811372253,0.30541822509507016,0.40297158004581485,0.53798025415531592,0.72289752238884553,0.9157488104098791,1.144756114682197,1.387763487835934,1.6653719386190029]
[null,null,null,null,1421,"ΦΕΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1502-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1502-1)*6,0))","v":0.62191031584859591},0.788844501054762,0.98217166694653524,1.2719919536552879,1.6611065447172135,2.2048648849945498,2.755877321379526,3.3899135993326484,4.0553730006834288,4.8344300839570353]
[null,null,null,null,1422,"ΔΙΚΕΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1503-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1503-1)*6,0))","v":8.2119649440781442E-2},0.1030651455977564,0.12663780380599815,0.1616637055048433,0.20741825425005089,0.2725381648771803,0.33680320773146111,0.40851356556996377,0.48294234204084791,0.57224610762227923]
[null,null,null,null,1423,"ΑΜΦΙΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1504-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1504-1)*6,0))","v":1.2225176264029303},1.5631645695930405,1.9654644112249231,2.5721164803801737,3.4010929936867926,4.5460697050807344,5.7259526373721963,7.1091027688941519,8.5703194704493857,10.256263216766687]
[null,null,null,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1505-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1505-1)*6,0))","v":6.9062968776556766E-2},8.7255150089239938E-2,0.10810787861033271,0.13927015392280406,0.18070808954057987,0.23898682979293229,0.29749979938433957,0.36412389732161016,0.43378655772749203,0.51602483521281517]
[null,null,null,null,1425,"ΑΔΕΝΔΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1506-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1506-1)*6,0))","v":0.29927286469841269},0.38130717516561352,0.47737374173412694,0.62187362126003509,0.81785356583916846,1.0898871244646215,1.3682250732229357,1.6919750291711617,2.0330671131398685,2.4290180611171186]
[null,null,null,null,1426,"ΑΓ ΑΘΑΝΑΣΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1507-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1507-1)*6,0))","v":0.5686528026129426},0.7300193563127747,0.92234286709213964,1.2131428115413225,1.6136867084701985,2.1640191840705283,2.7354042374776588,3.4106839736686774,4.1260776452545107,4.946334765825867]
[null,null,null,null,1427,"ΠΡΟΧΩΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1508-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1508-1)*6,0))","v":0.17557799524786324},0.22229635034326925,0.27614495951495721,0.3567535282244752,0.46450332712891484,0.61551763584522945,0.76790158834097932,0.94240859487754036,1.1252515677529795,1.3401187402956578]
[null,null,null,null,1428,"ΑΥΓΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1509-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1509-1)*6,0))","v":0.11922811027594626},0.14946353996085163,0.18337648969813791,0.23371278323777675,0.29924584803932303,0.39272698974533554,0.48467787571717069,0.58687752756788136,0.69279582207852974,0.82029093535942976]
[null,null,null,null,1429,"ΚΟΡΘΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1510-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1510-1)*6,0))","v":0.30477041445177044},0.38107047316149267,0.46599878673383688,0.59174890791557144,0.75420029893931517,0.98714330439893216,1.214542973110968,1.4649742649472557,1.7236232008831536,2.0373142636653929]
[null,null,null,null,1430,"ΜΠΑΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1511-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1511-1)*6,0))","v":0.32504262916727711},0.41059830487802201,0.50862475201775026,0.65509615869915838,0.84978796355294917,1.1236777751176923,1.3985621976900866,1.7114122388287218,2.0384781016792353,2.4247232717636833]
[null,null,null,null,1431,"ΖΑΧΑΡΩ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1512-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1512-1)*6,0))","v":0.71365067735775334},0.90543702465746334,1.1276872193905676,1.4609311776653278,1.9086097978214431,2.5339624738467159,3.168014469027475,3.8980654149389329,4.6644709372129309,5.5612572218736842]
[null,null,null,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1513-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1513-1)*6,0))","v":11.065536862930403},13.728970677415614,16.622131598908403,20.871996939416128,26.222371974683607,34.029452041906417,41.458730662163148,49.381679460355684,57.463649977105959,67.53191179641054]
[null,null,null,null,1433,"ΠΕΥΚΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1514-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1514-1)*6,0))","v":0.16149052400488401},0.20786366527646524,0.26345589056144686,0.34765640273796677,0.46421067597785132,0.62382877486398425,0.79032926059522146,0.98808817892249934,1.1979522854587104,1.4376586241745397]
[null,null,null,null,1434,"ΑΡΧΑΓΓΕΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1515-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1515-1)*6,0))","v":0.70540435272771684},0.8755130688136904,1.0605169881361414,1.3323841824921343,1.6751024873581979,2.1747385032673625,2.6508199909765602,3.1593993790660386,3.6785340128897457,4.3243269684628016]
[null,null,null,null,1435,"ΤΗΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1516-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1516-1)*6,0))","v":7.7309293406593413E-2},9.5638334536401096E-2,0.11535420142170327,0.14422110271929803,0.18017080707643812,0.23301611398399008,0.28276093118559115,0.33506025994532423,0.38810673019111142,0.45499864126545658]
[null,null,null,null,1436,"ΝΕΑ ΚΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1517-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1517-1)*6,0))","v":0.37177180207081806},0.47028877587032969,0.5835866056215353,0.75307064916753275,0.97914396183473074,1.2964368069297791,1.6159602129321582,1.981028128712274,2.3632182742488146,2.8131708567853324]
[null,null,null,null,1437,"ΦΙΧΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1518-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1518-1)*6,0))","v":0.17867036698412697},0.22710587129597071,0.28349646599126982,0.36816826918858786,0.48240137219713597,0.641520460716269,0.8035108676216548,0.99088107972367723,1.1879003360525207,1.4176096458057388]
[null,null,null,null,1438,"ΣΚΑΛΑΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1519-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1519-1)*6,0))","v":0.19138345078876678},0.24240524340325093,0.30127567641950542,0.38942989053923638,0.50738110708707429,0.6725855442523262,0.83944461793356229,1.0307320195700043,1.2312334190352969,1.4666529663918475]
[null,null,null,null,1439,"ΚΑΣΤΕΛΛΙΑΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1520-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1520-1)*6,0))","v":3.2641701660561656E-2},4.1428790811309534E-2,5.1620967757219159E-2,6.6907462001300932E-2,8.7460584336276709E-2,0.11615473005278326,0.14527149784518198,0.1788271407491632,0.2140651220698859,0.2552682990126206]
[null,null,null,null,1440,"ΙΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1521-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1521-1)*6,0))","v":4.9134350920634916E-2},6.3842392723214292E-2,8.182355561329363E-2,0.10921189806841854,0.14774428408806284,0.19995450718019184,0.25524798529069503,0.32197159761305966,0.39315911395931502,0.47349446335482032]
[null,null,null,null,1441,"ΣΥΚΟΛΟΓΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1522-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1522-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1523-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1523-1)*6,0))","v":2.2234152783736261},2.8034799197725735,3.4648080339687422,4.4514499755138175,5.7567137252247713,7.5987546140729441,9.4390594937294434,11.522493167009126,13.696428054934467,16.274583416105642]
[null,null,null,null,1443,"ΒΛΑΧΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1524-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1524-1)*6,0))","v":0.18897827277167276},0.24554766432005498,0.31470598312805248,0.42004576180160985,0.56824724649254943,0.76905579684689163,0.98172302034882697,1.2383522985117681,1.5121504383050572,1.8211325513646937]
[null,null,null,null,1444,"ΑΡΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1525-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1525-1)*6,0))","v":3.6105158005177045},4.5415838913409337,5.5961088645814243,7.1661297288825683,9.2299306714135341,12.154930569545156,15.059142902571971,18.323295483870965,21.720226483531107,25.772316745337545]
[null,null,null,null,1445,"ΠΕΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1526-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1526-1)*6,0))","v":0.32538622602686201},0.40349372011918494,0.48819084771295779,0.61253375674573785,0.76877770312208493,0.99705845729723053,1.2138799478157869,1.4445390867176322,1.679598157863831,1.9730407516311961]
[null,null,null,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1527-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1527-1)*6,0))","v":0.19653740368253966},0.25196839646181324,0.3178325526990079,0.41733242705630064,0.55402272694266397,0.74215570981735235,0.93700246543914911,1.1666659157286841,1.4097496002804863,1.6890373617311381]
[null,null,null,null,1447,"ΠΑΧΥΚΑΛΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1528-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1528-1)*6,0))","v":0.24773333576068376},0.30993307731460623,0.37928632171410248,0.48203188726235846,0.61499900420447939,0.8054374791066421,0.9916658778563614,1.1971896420278292,1.4096266478664772,1.6668251616509713]
[null,null,null,null,1448,"ΒΙΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1529-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1529-1)*6,0))","v":0.27281590651037846},0.3481070090394689,0.43658780872814396,0.56981774345658676,0.75108192313855937,1.0021653980613261,1.2598368136747273,1.5605373181329452,1.8777105615609502,2.244950868975419]
[null,null,null,null,1449,"ΝΕΟΚΤΙΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1530-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1530-1)*6,0))","v":0.22780471790476187},0.28414591515709708,0.34639668209623009,0.43834983682225936,0.55623683746602415,0.7261503300896307,0.89077990146508768,1.0704117278896272,1.2552857388982885,1.4812231257842725]
[null,null,null,null,1450,"Ν.ΑΠΟΛΛΩΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1531-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1531-1)*6,0))","v":0.2394870111306471},0.30687626037266486,0.3868573307818986,0.50764242361760037,0.67340828631005045,0.90170956225489474,1.1379354344524943,1.4160891171787389,1.7103934378785599,2.0487958991854223]
[null,null,null,null,1451,"Κ.ΤΙΘΟΡΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1532-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1532-1)*6,0))","v":0.21749681211721608},0.27751197298795788,0.34803522599278075,0.45422310647332675,0.59868551659257441,0.79880115769916615,1.0041538531369365,1.2437814024814249,1.4965296257485128,1.789191738538872]
[null,null,null,null,1452,"ΛΙΒΑΝΑΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1533-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1533-1)*6,0))","v":0.33809930983150183},0.43237639891648355,0.54375722980091568,0.7117333020777209,0.94134265798113015,1.2584101603532158,1.5852433653258435,1.9685095325353885,2.3734542174412696,2.8405571050598897]
[null,null,null,null,1453,"ΧΑΛΚΙΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1534-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1534-1)*6,0))","v":6.8602548984713057},8.6031629723365661,10.560169295816728,13.465907270719368,17.252987902937988,22.651240375423193,27.966721499284208,33.882146846376486,40.01570476207413,47.391132931418348]
[null,null,null,null,1454,"ΔΡΟΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1535-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1535-1)*6,0))","v":0.5851454518730157},0.74199413355581501,0.92350586475932517,1.1955516461865638,1.5605505856315529,2.0708427874566375,2.5876017050921538,3.1817806842112231,3.8052421685168611,4.5355611820937654]
[null,null,null,null,1455,"ΛΟΥΚΙΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1536-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1536-1)*6,0))","v":0.17179842979242979},0.21832660255979852,0.27246916355795175,0.35375303606746461,0.46336475964574214,0.61609338803250713,0.77150949857450446,0.95118683751004973,1.1400841668139101,1.3604091813078503]
[null,null,null,null,1456,"Δ. ΜΕΓΑΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1537-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1537-1)*6,0))","v":2.5398679860512821},3.1593220395684978,3.8378519751188027,4.8373153669709472,6.1070050585660063,7.9483821884896138,9.716453568554984,11.62385988835109,13.578351846884139,15.989680626978364]
[null,null,null,null,1457,"ΛΑΒΑΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1538-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1538-1)*6,0))","v":0.11235617308424908},0.14455604840718866,0.18312001887176432,0.24151292687353784,0.32227683362085563,0.43294067002709652,0.54828716771390229,0.68517640437918081,0.83040431231020873,0.99638750856942737]
[null,null,null,null,1458,"ΕΥΓΕΝΙΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1539-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1539-1)*6,0))","v":4.3980398026862023E-2},5.4835406552747247E-2,6.6813870614346751E-2,8.4500520643503413E-2,0.10714552363278301,0.13981340005220222,0.17142426589085927,0.20585991744691082,0.24127851915737195,0.2846223496752262]
[null,null,null,null,1459,"Κ.ΝΕΥΡΟΚΟΠΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1540-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1540-1)*6,0))","v":0.29755488040048839},0.38040116778956046,0.47820223438170018,0.62566471049136896,0.827097577273192,1.1053803859410445,1.3920509316677441,1.7279856422158315,2.0828359201842761,2.4923762130694427]
[null,null,null,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1541-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1541-1)*6,0))","v":9.9643089279609284E-2},0.12758817563562272,0.160699234601862,0.21067782824644193,0.2791685205299877,0.37358841117993002,0.47115103308474177,0.58585881655526106,0.70716446999769411,0.84680734300422966]
[null,null,null,null,1461,"ΦΩΤΟΛΙΒΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1542-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1542-1)*6,0))","v":0.20512732517216112},0.2609477684468407,0.32606761970558606,0.42390625363682366,0.55614554497502566,0.74012186993152962,0.92774619806111458,1.1451905784455834,1.3739902566044153,1.6403448552470878]
[null,null,null,null,1462,"ΧΩΡΙΣΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1543-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1543-1)*6,0))","v":0.25563606353113549},0.32997713679615392,0.41964161585943216,0.55568819519026391,0.74497694571989437,1.0033318290831139,1.2741234628597957,1.5973888493168291,1.9410336838536313,2.332024410663613]
[null,null,null,null,1463,"ΜΟΝΑΣΤΗΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1544-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1544-1)*6,0))","v":5.2913916376068383E-2},6.8453871531410262E-2,8.7284572278632469E-2,0.11589449687021658,0.15585538164851623,0.21025843780487927,0.26748714594842105,0.33606514266423992,0.40905988387136055,0.49187203964227766]
[null,null,null,null,1464,"Σ.Σ. ΑΓΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1545-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1545-1)*6,0))","v":8.0745262002442003E-2},9.9888927182463366E-2,0.12048105481822342,0.15063092950682239,0.18817839850205759,0.24337238571661188,0.29532808368272845,0.34995182705400529,0.40535591819960526,0.47522080309947684]
[null,null,null,null,1465,"ΠΕΡΙΚΛΕΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1546-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1546-1)*6,0))","v":2.6113361328449328E-2},3.3930222706043962E-2,4.3486644941330886E-2,5.8042687085313349E-2,7.8521437697152294E-2,0.10626952829157049,0.13565627190274701,0.17111777215798976,0.20895169692942611,0.25164740709766675]
[null,null,null,null,1466,"ΦΟΥΣΤΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1547-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1547-1)*6,0))","v":6.9062968776556766E-2},8.8025227318910257E-2,0.11025014346033271,0.14368868189654901,0.18907512563331666,0.25204244916729046,0.31651628445384106,0.39157004254203753,0.47066660049506343,0.56242645597239493]
[null,null,null,null,1467,"ΠΕΥΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1548-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1548-1)*6,0))","v":0.23983060799023198},0.30122626593653845,0.37046992674932838,0.47342613005903161,0.60820242738768904,0.7997508588082205,0.98917321193169727,1.2010586838173456,1.4211757970685681,1.6847608849321407]
[null,null,null,null,1468,"ΓΙΑΛΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1549-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1549-1)*6,0))","v":9.17403615091575E-2},0.11657113256854396,0.1454560450870879,0.18881648712188018,0.24727083543498701,0.32873493275843407,0.41160891195157362,0.50738942268349474,0.60807349089707108,0.72553820400666025]
[null,null,null,null,1469,"ΑΓΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1550-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1550-1)*6,0))","v":0.14843384334065934},0.18728346915082419,0.23165582476717028,0.29789252509634073,0.38567137102726085,0.50940513087746209,0.63322929195646638,0.77368488889205311,0.92034512511289801,1.0940050898376799]
[null,null,null,null,1470,"ΑΧΛΑΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1551-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1551-1)*6,0))","v":1.0995099506715506E-2},1.3601896467399267E-2,1.6405930868864466E-2,2.0511445720077945E-2,2.5624292561982311E-2,3.3140069544389701E-2,4.0214887990839623E-2,4.7653014747779443E-2,5.5197401627180287E-2,6.4710917868864931E-2]
[null,null,null,null,1471,"ΜΑΥΡΙΚΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1552-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1552-1)*6,0))","v":3.4703282818070814E-2},4.5091480175137366E-2,5.7791462356242364E-2,7.7135676258113808E-2,0.10435085799226816,0.14122660996642919,0.18028004555496641,0.22740651299943379,0.27768580776147422,0.3344261594324256]
[null,null,null,null,1472,"ΤΡΟΙΖΗΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1553-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1553-1)*6,0))","v":5.4631900673992671E-2},6.7584423072390098E-2,8.1516969004670314E-2,0.10191624592163728,0.1273207036673496,0.16466472054868633,0.19981772470448439,0.23677591702802911,0.27426208933505208,0.32153237316092265]
[null,null,null,null,1473,{"$f":"INDEX(CO_Names,E1554)","v":"ΚΑΛΛΟΝΗ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1554-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1554-1)*6,0))","v":9.9643089279609267E-3},1.2326718673580586E-2,1.4867874849908421E-2,1.8588497683820634E-2,2.3222015134296468E-2,3.0033188024603166E-2,3.6444742241698413E-2,4.3185544615175118E-2,5.0022645224632144E-2,5.8644269318658841E-2]
[null,null,null,null,1474,"ΥΔΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1555-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1555-1)*6,0))","v":0.57792991782173386},0.74511104122976202,0.94624211458635521,1.2511918779666074,1.6745857914213857,2.253269997589344,2.8586073819073117,3.579735608813567,4.3457817647585433,5.2187644335657479]
[null,null,null,null,1475,"ΑΓΚΙΣΤΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1556-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1556-1)*6,0))","v":0.16595728317948716},0.21033051783182236,0.26161124793386753,0.33843780255492828,0.44138481812945218,0.58543210671269219,0.73112885425986951,0.89842502820486447,1.0738805044318989,1.279629885430436]
[null,null,null,null,1476,"ΚΡΑΝΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1557-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1557-1)*6,0))","v":0.15633657111111113},0.19616140880215199,0.24094827858749995,0.30748017740494438,0.3943272891979927,0.5179929999257411,0.63994784345213085,0.77591499048485424,0.91699154097026736,1.0863808378364168]
[null,null,null,null,1477,"ΜΕΣΑΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1558-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1558-1)*6,0))","v":0.21199926236385835},0.26521352897577838,0.32453886982362629,0.41242400335627522,0.52614202931621235,0.68902850683780337,0.84828983517313183,1.0240199139505946,1.2056483973997603,1.4255802647374405]
[null,null,null,null,1478,"ΕΡΕΤΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1559-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1559-1)*6,0))","v":0.7761853058021978},0.97689388538832411,1.2045719206905674,1.5437146440662262,1.9902006850567355,2.6223535375103535,3.2509435922758643,3.9586714896269837,4.6956591644161394,5.5735548080960751]
[null,null,null,null,1479,"ΑΛΜΥΡΟΠΟΤΑΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1560-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1560-1)*6,0))","v":6.5283403321123312E-2},8.1916376119688647E-2,0.10062361180888278,0.12841450092358023,0.1646947912258751,0.21635259198135104,0.26730062504986235,0.32410899289558165,0.38305463631274012,0.45382350598575499]
[null,null,null,null,1480,"Ν.ΣΤΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1561-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1561-1)*6,0))","v":0.23502025195604395},0.29886912997051279,0.37328956796086682,0.48507216976730716,0.63603796782459332,0.84617830212955469,1.0603227954267114,1.3082925008938535,1.5691338001053434,1.8729907552425509]
[null,null,null,null,1481,"ΑΥΛΩΝΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1562-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1562-1)*6,0))","v":0.24429736716483516},0.3089553128946429,0.38326409393008237,0.49440080436325012,0.64255131617299133,0.85056758971504232,1.0599187869046049,1.298944192105965,1.549117641620162,1.8438098880451645]
[null,null,null,null,1482,"ΛΑΙΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1563-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1563-1)*6,0))","v":5.4631900673992678E-2},6.9167359600045775E-2,8.5920513418559205E-2,0.11099877564544636,0.14451961119130854,0.19150127148486693,0.23890716623623723,0.29319299331446336,0.35007106613505989,0.41691348250005855]
[null,null,null,null,1483,"ΜΕΛΙΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1564-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1564-1)*6,0))","v":0.24910772319902319},0.3163393418876832,0.39442868160048833,0.51159793337247628,0.66933392800811853,0.88936432842076818,1.1129045920577247,1.3708727118850252,1.6419043622050333,1.9584794865820105]
[null,null,null,null,1484,"ΑΜΦΙΛΟΧΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1565-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1565-1)*6,0))","v":0.50233860871306468},0.64030353698122711,0.80203145539624521,1.0453706116928123,1.3757022506976178,1.8339496019810788,2.3032215792842687,2.8495776691896468,3.4253923346472988,4.0933197687434673]
[null,null,null,null,1485,"ΓΕΡΑΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1566-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1566-1)*6,0))","v":4.6973126673846153},5.8558422050600276,7.1337082058951902,9.0202534556951921,11.434558090366297,14.918548914223599,18.28826443413497,21.956999353367799,25.729627417622961,30.348611852534656]
[null,null,null,null,1486,"ΝΤΡΑΦΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1567-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1567-1)*6,0))","v":0.38689006389255187},0.47861673194661164,0.57728369244816824,0.72174649627524268,0.9016547945247525,1.1661161970932126,1.4150613711776694,1.6767904564374891,1.9422585697564063,2.2770154225106851]
[null,null,null,null,1487,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1568-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1568-1)*6,0))","v":6.5627000180708175E-2},8.2705082964972532E-2,0.10214792221659033,0.13114201070104553,0.16944665074556278,0.22355337274806014,0.2775373471379517,0.33855882929387393,0.40219513086494263,0.4777575986389585]
[null,null,null,null,1488,"ΣΚΑΛΑ ΛΑΚ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1569-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1569-1)*6,0))","v":0.57621193352380939},0.73798024291387376,0.92975396636309493,1.2192665327435033,1.6161962611057867,2.1632303357897054,2.7287166527069839,3.393889881326448,4.0974368927650824,4.9070428177114707]
[null,null,null,null,1489,"ΒΛΑΧΙΩΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1570-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1570-1)*6,0))","v":0.32401183858852262},0.41458532148695054,0.52172550580712751,0.68336648515015819,0.90456043275896469,1.2097842926560194,1.5247380332492044,1.8944934277023722,2.2853169708550918,2.7357343650706052]
[null,null,null,null,1490,"ΚΥΔΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1571-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1571-1)*6,0))","v":6.8069973852356522},8.5289887654284566,10.457641198941142,13.318988701360034,17.038797576426525,22.35017205568462,27.567214728543046,33.355864830409878,39.351322005903512,46.578167568820902]
[null,null,null,null,1491,"ΕΠΙΣΚΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1572-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1572-1)*6,0))","v":3.0923717362637358E-3},3.8255333814560437E-3,4.614168056868131E-3,5.7688441087719216E-3,7.2068322830575243E-3,9.3206445593596032E-3,1.1310437247423644E-2,1.3402410397812968E-2,1.5524269207644456E-2,1.8199945650618263E-2]
[null,null,null,null,1492,"ΜΟΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1573-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1573-1)*6,0))","v":0.25701045096947495},0.32123854918571421,0.39265276702915136,0.49835652448339762,0.63476015969971045,0.83049816403486343,1.0213713040276322,1.2312977298389509,1.4480038904299501,1.7111135273229197]
[null,null,null,null,1493,"ΤΟΠΟΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1574-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1574-1)*6,0))","v":1.6149052400488396E-2},2.0983164041895604E-2,2.6893056740033571E-2,3.589481964486483E-2,4.8559310154817861E-2,6.5719313548734379E-2,8.3892694466172493E-2,0.10582283278191473,0.12922012836425037,0.15562405438934654]
[null,null,null,null,1494,"ΒΟΥΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1575-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1575-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1495,"ΒΙΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1576-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1576-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1496,"ΘΥΜΙΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1577-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1577-1)*6,0))","v":0.73289210149450545},0.91279063820828754,1.1106364409208025,1.4024415406807453,1.7747231221572848,2.3130750594693592,2.8321772724990399,3.395178033122304,3.9732676987198752,4.683311151363176]
[null,null,null,null,1497,"ΜΑΡΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1578-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1578-1)*6,0))","v":0.63015664047863251},0.78067102506401087,0.94335929548290587,1.1819445510162654,1.4806779862592312,1.9181983526369075,2.3322840241864982,2.770757839717171,3.2167722536442622,3.7757690436787144]
[null,null,null,null,1498,"ΦΕΡΜΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1579-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1579-1)*6,0))","v":0.17832677012454212},0.22357911207852563,0.27435521389467332,0.34973043772669604,0.44790005101438418,0.58789969995184221,0.72565997639756041,0.87884494920830958,1.0376308005489532,1.2286920126740299]
[null,null,null,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1580-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1580-1)*6,0))","v":0.14465427788522586},0.18297146482083332,0.22702791109905368,0.29292824272877682,0.38081412083620514,0.50417838556502503,0.62838543104799094,0.77026484475992807,0.91878659405490792,1.0936725882900591]
[null,null,null,null,1500,"ΚΑΣΤΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1581-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1581-1)*6,0))","v":0.17145483293284491},0.21623304263090659,0.26731490437663302,0.34353857611226479,0.44443542230225047,0.58677058554813577,0.72905039900753787,0.89023103282158866,1.0584524886833224,1.2578501201453589]
[null,null,null,null,1501,"ΙΛΙΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1582-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1582-1)*6,0))","v":11.542449304034188},14.334932039204714,17.378190845982903,21.853365352979718,27.507441663483881,35.737806660412247,43.597643493957968,52.01813648836449,60.623098160112015,71.301581489733849]
[null,null,null,null,1502,"ΔΗΛΕΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1583-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1583-1)*6,0))","v":0.76037985026129429},0.94797188625544859,1.1549241727249082,1.4604706838297172,1.8515668253705886,2.4158713184856024,2.9617674557767661,3.5562421807451834,4.1676057125716151,4.9159798110846973]
[null,null,null,null,1503,"ΤΑΜΠΟΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1584-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1584-1)*6,0))","v":7.2842534231990233E-2},9.1994975102380944E-2,0.1139259394173382,0.14668917405355961,0.19021369311648936,0.25146669698001278,0.31290837422031587,0.38279179990952822,0.45583400143413283,0.54213601496020258]
[null,null,null,null,1504,"ΡΟΔΟΤΟΠΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1585-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1585-1)*6,0))","v":0.20031696913797312},0.254012951171108,0.31615268653101342,0.40928659927894878,0.53424370419399481,0.70894090919417918,0.88585334253187042,1.0892723100451061,1.3027168943006269,1.5527428688199967]
[null,null,null,null,1505,"ΚΕΦΑΛΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1586-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1586-1)*6,0))","v":2.6800555047619044E-2},3.3154622639285716E-2,3.9989456492857137E-2,4.9996648942689986E-2,6.2459213119831887E-2,8.077891951444989E-2,9.8023789477671583E-2,0.1161542234477124,0.13454366646625196,0.1577328623053583]
[null,null,null,null,1506,"ΑΛΜΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1587-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1587-1)*6,0))","v":1.4465427788522589},1.8262706917089744,2.2606984265224814,2.909521788294076,3.7707219636139793,4.983396224559371,6.1988083633635283,7.579903187030145,9.0229301937274418,10.72920752339247]
[null,null,null,null,1507,"ΚΑΛΑΜΑΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1588-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1588-1)*6,0))","v":11.127727894515264},13.99107262355257,17.230038425978144,22.050456450375169,28.379175696099452,37.356143724830346,46.258738340136468,56.250683407670451,66.643721608362185,79.055271893397617]
[null,null,null,null,1508,"ΣΟΥΡΩΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1589-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1589-1)*6,0))","v":0.62981304361904766},0.79010723254601656,0.97027950169464272,1.2378852737790802,1.5870217726375482,2.0843471846741761,2.5745439649656765,3.1207318204123333,3.6873167713948134,4.3679453599999292]
[null,null,null,null,1509,"ΛΕΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1590-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1590-1)*6,0))","v":1.1008843381098903},1.3763074408205125,1.6827517868256103,2.1364331653423627,2.7222818018380508,3.562579670307501,4.3825465194395932,5.2851109315816434,6.2171161941809583,7.3479221069522316]
[null,null,null,null,1510,"ΛΕΙΨΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1591-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1591-1)*6,0))","v":0.1171665291184371},0.15223955187843408,0.1951177095393925,0.26042837231699806,0.35231329282538065,0.47681459404507287,0.60866827261627265,0.76777842507729621,0.9375332717491357,1.1291021818461102]
[null,null,null,null,1511,"ΚΑΣΣΑΝΔΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1592-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1592-1)*6,0))","v":0.74594878215873017},0.94569207000865396,1.1767127443150791,1.5229018659022908,1.9871350045916638,2.6363886134456114,3.2935410022498171,4.0487196466795901,4.8409555433468299,5.7693906178533112]
[null,null,null,null,1512,"ΚΟΡΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1593-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1593-1)*6,0))","v":0.41918816869352871},0.53333211638827838,0.66653619066712433,0.8666873209080832,1.1372943457030305,1.5136978560550549,1.897675235149537,2.3428223039839513,2.8112684234147003,3.3564681416424182]
[null,null,null,null,1513,"Ν.ΠΕΡΑΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1594-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1594-1)*6,0))","v":0.95863523824175834},1.1948995825975277,1.4553851875457871,1.8398911667463203,2.3317334288297618,3.0417153727689885,3.728094539178846,4.4749522508936748,5.2427906199914487,6.1833353938867575]
[null,null,null,null,1514,"ΜΟΥΣΘΕΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1595-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1595-1)*6,0))","v":8.1088858862026852E-2},0.10536227050824178,0.13503747639676431,0.18023781779123618,0.24382972758589394,0.32999485101066622,0.42124842327695117,0.53136571354323137,0.64885000625453382,0.78143142204012306]
[null,null,null,null,1515,"ΧΡΥΣΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1596-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1596-1)*6,0))","v":0.26766195361660561},0.34023374767934983,0.42473201364725266,0.55161142110412942,0.72280129915314217,0.96124506390114139,1.2040095861827684,1.4848324628746477,1.7801255852779319,2.1243922525252064]
[null,null,null,null,1516,"ΚΕΡΑΜΩΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1597-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1597-1)*6,0))","v":0.28552899031501833},0.36648669006543044,0.46293607855637964,0.60875347670221491,0.80952980239944472,1.0854529590948157,1.3718365042646401,1.710172838860982,2.0685638156140125,2.4796006725998461]
[null,null,null,null,1517,"ΠΟΝΤΟΛΙΒΑΔΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1598-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1598-1)*6,0))","v":7.4216921670329672E-2},9.4593635595421249E-2,0.11847598976761294,0.15440805407127178,0.20317827179493006,0.27084076160981263,0.34012113446692244,0.42076892951016603,0.50576039319969701,0.60436010391332018]
[null,null,null,null,1518,"ΚΥΝΟΠΙΑΣΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1599-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1599-1)*6,0))","v":0.33225816321855917},0.41787743980462455,0.51480907766572026,0.65910605456467164,0.84870774501506308,1.1175014265388208,1.384279069313197,1.6839802747021491,1.9958190827997666,2.3679419005460249]
[null,null,null,null,1519,"ΚΗΦΙΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1600-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1600-1)*6,0))","v":5.1113468831843702},6.358626563881228,7.7253108031203119,9.7386333528016618,12.29720908268666,16.00691097676237,19.570182603635008,23.415980303936426,27.357398494376152,32.218251433139237]
[null,null,null,null,1520,"ΑΞΙΟΥΠΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1601-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1601-1)*6,0))","v":0.4164393938168498},0.53112954018424907,0.66576711993879711,0.86843272521500037,1.1439036620401251,1.5257215799179591,1.9172027121488293,2.3736030539732274,2.854838028424127,3.412470711134548]
[null,null,null,null,1521,"ΕΥΡΩΠΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1602-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1602-1)*6,0))","v":0.29171373378754578},0.36849052381076014,0.45645447243678261,0.58788862644562911,0.76258520228549009,1.0083530394682421,1.2550031549164773,1.5357059280401399,1.8291587070671107,2.175722011664166]
[null,null,null,null,1522,"ΚΑΛΑΜΠΑΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1603-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1603-1)*6,0))","v":1.2558465217826618},1.5921168646534338,1.9810376662850575,2.5638408264155599,3.3453588883699985,4.4383609430849003,5.5446467268751558,6.8159374321670976,8.1496048011155011,9.7125701222233864]
[null,null,null,null,1523,"ΚΛΕΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1604-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1604-1)*6,0))","v":2.8862136205128203E-2},3.6731747866483512E-2,4.5921921664102555E-2,5.973391564686454E-2,7.8419816098852596E-2,0.10440017505316716,0.13091939440195585,0.16168402400682436,0.19406656962811011,0.23173498708520995]
[null,null,null,null,1524,"ΣΤΟΥΡΝΑΡΕΪΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1605-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1605-1)*6,0))","v":5.8411466129426125E-2},7.3351017725091575E-2,9.0191382945009127E-2,0.11522663668405277,0.14798235536690812,0.19455208023491097,0.24058161296646247,0.29203867990985061,0.34548292339845477,0.40951238058774941]
[null,null,null,null,1525,"ΚΑΛΑΜΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1606-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1606-1)*6,0))","v":16.958223004810744},21.07087561617314,25.559728528452421,32.164009024286315,40.52188657584481,52.674396773960069,64.298919970244029,76.778975133695397,89.542993308422993,105.35456951155656]
[null,null,null,null,1526,"ΚΑΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1607-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1607-1)*6,0))","v":0.11407415738217337},0.14561179302234434,0.18270807772280218,0.23858099585932088,0.31465974587153095,0.41998600120679896,0.52815895914371913,0.65450254179403888,0.78780662469282858,0.94205189398702138]
[null,null,null,null,1527,"ΘΟΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1608-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1608-1)*6,0))","v":0.38104891727960927},0.47275975063438641,0.57237651251852861,0.71870495157866443,0.90291661993273142,1.1717205251466145,1.4275042965005382,1.7002679394112692,1.9784994706176493,2.325129517632103]
[null,null,null,null,1528,"ΒΑΛΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1609-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1609-1)*6,0))","v":9.17403615091575E-2},0.11920222976991761,0.15277544999125459,0.20391312436550876,0.27585820875183764,0.37334163228749107,0.47658190260570327,0.60116375218662199,0.73408030368627331,0.88407707493522403]
[null,null,null,null,1529,"ΚΛΕΙΤΟΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1610-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1610-1)*6,0))","v":0.1291924192039072},0.16621820270503665,0.21056238743554637,0.27770781677063089,0.37057832070685587,0.49782998917249793,0.63046740710850191,0.78787840720051472,0.95487871321669759,1.1457445240456714]
[null,null,null,null,1530,"ΣΑΠΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1611-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1611-1)*6,0))","v":0.37383338322832721},0.47602639554743592,0.59552931384416963,0.77520434157582507,1.0185787494072629,1.3566863279354457,1.7022076231903212,2.103559614473141,2.5262101862863595,3.0173553064740046]
[null,null,null,null,1531,"ΓΡΑΤΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1612-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1612-1)*6,0))","v":8.6586408615384608E-2},0.10711493468076921,0.12919670559230764,0.16152763504561379,0.2017913039256107,0.26097804766206889,0.31669224292786208,0.37526749113876312,0.43467953781404478,0.5095984782173113]
[null,null,null,null,1532,"ΑΝΘΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1613-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1613-1)*6,0))","v":0.23879981741147741},0.29541618890132781,0.35631631105815015,0.44548296173294283,0.55652760408055324,0.71976088541721372,0.8734170985510481,1.0349639140533349,1.1988185665903219,1.4054402474644103]
[null,null,null,null,1533,"Ν.ΚΑΛΛΙΣΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1614-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1614-1)*6,0))","v":8.0058068283272277E-2},0.10160573275215203,0.12659656697225272,0.16407739072846739,0.21446700052605627,0.28481986261794789,0.35620293674830555,0.43846066436702741,0.52483955648981118,0.62584843993127148]
[null,null,null,null,1534,"ΚΑΜΑΤΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1615-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1615-1)*6,0))","v":7.5075913819291822},9.3136206022840646,11.274714139511795,14.155087797407253,17.77990440378538,23.070531514038112,28.103147520126349,33.467431105348744,38.938275024494303,45.756634043610113]
[null,null,null,null,1535,"ΚΝΩΣΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1616-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1616-1)*6,0))","v":7.3378545332942604},9.1304015092996327,11.095891285261201,13.991986201191185,17.675083891582386,23.012614463705535,28.143153042932944,33.685541236589749,39.367746623047815,46.370115570404892]
[null,null,null,null,1536,"ΣΟΦΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1617-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1617-1)*6,0))","v":0.12987961292307693},0.16875821293269236,0.21628883931346152,0.28868599629274272,0.39054083486215219,0.52855107492386377,0.67471145762155749,0.85108576152263338,1.039259755780567,1.251614735301553]
[null,null,null,null,1537,{"$f":"INDEX(CO_Names,E1618)","v":"ΒΡΑΧΑΤΙ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1618-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1618-1)*6,0))","v":1.5406883183785105},1.9258166221924908,2.3541038902440774,2.9880661637380137,3.8062875923049857,4.980297099891061,6.1253139059524377,7.3848793238813917,8.6852214499060345,10.263748034843864]
[null,null,null,null,1538,"ΚΟΡΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1619-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1619-1)*6,0))","v":0.10170467043711842},0.13080165328214288,0.16562007470505183,0.2183285678519036,0.29117802313188268,0.39104451312520044,0.49506663117065036,0.6184279374269489,0.74927179740819916,0.89889759131427982]
[null,null,null,null,1539,"ΠΥΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1620-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1620-1)*6,0))","v":0.35768433082783879},0.44779167092614469,0.5484632630999694,0.69770171684486193,0.8912298493791736,1.1680265986115057,1.439243027653011,1.7392855808655341,2.0497029885274785,2.4247826565986164]
[null,null,null,null,1540,"ΝΙΣΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1621-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1621-1)*6,0))","v":0.23673823625396823},0.29410651329482596,0.35669162572301583,0.44875580517368396,0.56520327404125759,0.73458117581410676,0.89651447744251789,1.0702477633099261,1.2478869004663129,1.4680651171433208]
[null,null,null,null,1541,"ΣΕΡΒΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1622-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1622-1)*6,0))","v":0.73667166694993902},0.93124211611639196,1.154598717529197,1.4885349061217932,1.9332084517177575,2.558017482738761,3.1861849287114152,3.9025397992183892,4.6519847928157727,5.5356289674130794]
[null,null,null,null,1542,"ΠΕΤΡΑΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1623-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1623-1)*6,0))","v":5.5662691252747254E-2},7.2324948399725295E-2,9.2695216848626374E-2,0.1237225698397469,0.1673746435123509,0.22652188925308447,0.28916205326638172,0.36475104065255715,0.44539703819167148,0.53640631512923698]
[null,null,null,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1624-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1624-1)*6,0))","v":0.29480610552380948},0.38305435633928581,0.49094133367976178,0.65527138841051125,0.88646570452837714,1.1997270430811511,1.5314879117441702,1.9318295856783583,2.3589546837558895,2.8409667801289222]
[null,null,null,null,1544,"ΛΕΥΚΟΠΗΓΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1625-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1625-1)*6,0))","v":0.31679630453724056},0.39981932460521985,0.49471360522860192,0.63639867842879116,0.82429446706191001,1.0890310084286314,1.3541386678948308,1.655087868852567,1.9694200183831714,2.3413888677923502]
[null,null,null,null,1545,"ΠΗΓΑΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1626-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1626-1)*6,0))","v":6.4939806461538449E-2},8.1362970650137353E-2,9.9753882327564075E-2,0.12703709691587028,0.16249952606785706,0.21314102824569586,0.26287449562189835,0.31804547864797567,0.37518304371729544,0.44406768634242305]
[null,null,null,null,1546,"ΑΕΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1627-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1627-1)*6,0))","v":5.0165141499389491E-2},6.5138961551190491E-2,8.3421118989194132E-2,0.11125758299283543,0.15037897918499138,0.20342404479371054,0.25954636673621129,0.32720146066845374,0.39935831599429567,0.48085004581501478]
[null,null,null,null,1547,"ΑΓ.ΚΥΡΙΑΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1628-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1628-1)*6,0))","v":5.0508738358974355E-2},6.4580033244551291E-2,8.1196465909401688E-2,0.10625266881624709,0.14048852554238969,0.18777749165529289,0.23650423995267325,0.29362054293099771,0.35395873570324826,0.42358130213895395]
[null,null,null,null,1548,"ΙΤΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1629-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1629-1)*6,0))","v":0.22230716815140414},0.28155900065242673,0.34991666597985344,0.45227328092965802,0.58921097202584238,0.78102354578267341,0.97473488965555033,1.1967766263052992,1.4295028276739083,1.7027876471175398]
[null,null,null,null,1549,"ΝΕΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1630-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1630-1)*6,0))","v":7.2842534231990233E-2},9.1973584068223438E-2,0.11386643206039374,0.14656643716540005,0.18998127544724672,0.25110404088628058,0.31238013852394081,0.38202940698673854,0.45480955580170029,0.54084708105021428]
[null,null,null,null,1550,"ΜΑΥΡΟΜΑΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1631-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1631-1)*6,0))","v":0.14362348730647131},0.18449851250164837,0.23328531883981987,0.30708382704142478,0.40885855807931143,0.54857945232415284,0.6938141615239799,0.86567084751276813,1.0478142155010226,1.2564562819483232]
[null,null,null,null,1551,"ΚΡΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1632-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1632-1)*6,0))","v":0.14774664962148959},0.18583440166520146,0.22896424809342181,0.29317392687036753,0.37756215800334164,0.49717950590643695,0.61592526195853781,0.74935957363220651,0.88821080980308831,1.0538705079912027]
[null,null,null,null,1552,"ΚΡΑΝΙΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1633-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1633-1)*6,0))","v":0.61125881320146502},0.79156120223099846,1.0104923876270451,1.3433149985165318,1.8089693395451103,2.4422139202664246,3.1093982710450532,3.9102076829284487,4.7630636227544736,5.7294192773928954]
[null,null,null,null,1553,"ΑΜΜΩΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1634-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1634-1)*6,0))","v":1.2025890085470087E-2},1.562576045673077E-2,2.0026744380876066E-2,2.6730184841920621E-2,3.6161188413162237E-2,4.8939914344802195E-2,6.2473283113107174E-2,7.8804237178021611E-2,9.6227755164867299E-2,0.11589025326866231]
[null,null,null,null,1554,"ΜΕΣΟΠΟΤΑΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1635-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1635-1)*6,0))","v":0.25013851377777774},0.31921884724331506,0.40042978939027762,0.52272614802070227,0.68916753062900615,0.9196704169704677,1.156292415034994,1.4325196512268534,1.723912541040022,2.0612161783813407]
[null,null,null,null,1555,"ΚΑΡΑΒΟΜΥΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1636-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1636-1)*6,0))","v":0.26010282270573865},0.32576998669436813,0.39923067786518612,0.50817568590143569,0.64963677506777673,0.85178645968738465,1.0501135192554321,1.2698591066888223,1.4973348655078687,1.7718482920031526]
[null,null,null,null,1556,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1637-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1637-1)*6,0))","v":0.33603772867399262},0.42837145300613555,0.53663461749078134,0.69954129761035477,0.92073370161725565,1.227535782939855,1.5417830464740585,1.9077318735204838,2.2934424016307609,2.7407763020802718]
[null,null,null,null,1557,"Π.ΡΑΧΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1638-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1638-1)*6,0))","v":0.23983060799023198},0.30362206176217954,0.37713475072710617,0.48717266153290478,0.63423320634287017,0.84036834130622351,1.0483356099257017,1.2864466911697865,1.5359137079010126,1.8291214828508329]
[null,null,null,null,1558,"ΔΟΡΚΑΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1639-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1639-1)*6,0))","v":4.7416366622710621E-2},6.1503186058608071E-2,7.8665055345589124E-2,0.10477961579306054,0.14141631168282623,0.19114981037655923,0.2436820520783759,0.30690188483082265,0.37429006363074269,0.45049404333792697]
[null,null,null,null,1559,"ΠΕΝΤΕ ΒΡΥΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1640-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1640-1)*6,0))","v":3.6421267115995117E-2},4.7323731668956051E-2,6.0652425839224665E-2,8.0954274092673889E-2,0.10951674205129133,0.14821802630140093,0.18920480028541029,0.23866426116772257,0.29143262992788382,0.35098190989937733]
[null,null,null,null,1560,"ΜΑΚΡΑΚΩΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1641-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1641-1)*6,0))","v":0.25391807923321119},0.32981981561561358,0.42255286600006098,0.5637750755071832,0.76235557557741207,1.0315180538401627,1.3164375706777305,1.6600832146591364,2.0266580880331779,2.4404952494655285]
[null,null,null,null,1561,"ΓΙΑΝΝΟΥΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1642-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1642-1)*6,0))","v":0.88338752599267378},1.1068598877099358,1.3571508344008851,1.7284818657051981,2.2112177465499694,2.9004998599453637,3.5775375238360461,4.3287516609919168,5.1068025718595127,6.0446584524789566]
[null,null,null,null,1562,"ΑΜΠΕΛΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1643-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1643-1)*6,0))","v":0.61022802262271059},0.7660285917025641,0.94147298883308905,1.2022084193073088,1.5430054251962162,2.0278550284543573,2.5066088456066189,3.0411866383523782,3.5961675191734264,4.2617015749159313]
[null,null,null,null,1563,"ΤΕΡΨΙΘΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1644-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1644-1)*6,0))","v":0.23742542997313798},0.3062297068250458,0.38907737351204202,0.51472011059128853,0.68928890401727816,0.92777219155748469,1.1774081199315902,1.4750071470418094,1.7912195863599596,2.1513777200739708]
[null,null,null,null,1564,"ΛΕΓΡΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1645-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1645-1)*6,0))","v":0.2106248749255189},0.26178061815059522,0.31766803255251824,0.3999183847003393,0.5041131615373069,0.65551085455244895,0.80047588276789883,0.95630946036116016,1.1157686259693271,1.3130877532947784]
[null,null,null,null,1565,"ΔΑΥΛΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1646-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1646-1)*6,0))","v":0.15599297425152622},0.20268843563873631,0.25977548425479241,0.34672868337805612,0.46906227255930444,0.63482060321543421,0.81036772952430447,1.0222035336806232,1.2482114527099928,1.5032621423992198]
[null,null,null,null,1566,"ΑΓ.ΔΗΜΗΤΡΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1647-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1647-1)*6,0))","v":0.10376625159462759},0.13371565645045788,0.16970781181101949,0.2242609910231311,0.29993367836438006,0.40342342975822038,0.51158692950730844,0.64032355737958158,0.77703688596464859,0.93294276488449346]
[null,null,null,null,1567,"ΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1648-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1648-1)*6,0))","v":8.040166514285714E-2},0.10156018926529305,0.12580009045912696,0.16201816186770901,0.21015457094527909,0.27787705572910243,0.34583846667776846,0.42317717677652311,0.50402667137714463,0.5995141100949305]
[null,null,null,null,1568,"ΛΕΧΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1649-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1649-1)*6,0))","v":0.4731328756483516},0.60676181462275647,0.76565359171610181,1.0057382474661647,1.3357602615582176,1.7898026795953863,2.2603173023199807,2.8152488924234058,3.4027321580994374,4.0773923962628817]
[null,null,null,null,1569,"ΒΑΡΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1650-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1650-1)*6,0))","v":0.6308438341978021},0.80113672191565943,0.99895291248026541,1.295776242816107,1.6954065072398998,2.2528252449358321,2.8191895882618354,3.4728504633370192,4.159638736186599,4.9617658715048094]
[null,null,null,null,1570,"ΛΕΥΚΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1651-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1651-1)*6,0))","v":1.9670920211233212},2.4905997421053567,3.0940677199063944,3.9974560641319385,5.2051336857143671,6.8976199932845965,8.6056123496288794,10.561773666491078,12.611454419090032,15.019930123555428]
[null,null,null,null,1571,"ΒΑΣΙΛΙΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1652-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1652-1)*6,0))","v":0.14568506846398047},0.18576540603983518,0.23279098946106527,0.30356550982436448,0.39971805278012179,0.53303384973979573,0.66966031123975989,0.82886221241059754,0.99669699036016635,1.1912535444494361]
[null,null,null,null,1572,"ΑΝΑΒΥΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1653-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1653-1)*6,0))","v":1.8069758845567763},2.2456115868914375,2.7246567178493888,3.4295961400993398,4.3222879766312854,5.6197129169897728,6.8615621611118174,8.1958989595488312,9.5610329859696641,11.250945317485691]
[null,null,null,null,1573,"ΓΟΥΒΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1654-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1654-1)*6,0))","v":0.5775863209621489},0.72192592162156577,0.88241360145781422,1.1199588462860601,1.4264926322046032,1.8663682866850526,2.2953078857145575,2.7670603822545083,3.2540466930494731,3.8453165371547704]
[null,null,null,null,1574,"ΣΚΑΛΑΣ ΡΑΧΩΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1655-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1655-1)*6,0))","v":0.14671585904273504},0.18671971832129122,0.23343643512585469,0.30364740453822814,0.39863406516916733,0.53070088985359976,0.66550692154327562,0.82189378870135721,0.98650506227622647,1.1779861843498172]
[null,null,null,null,1575,"ΛΙΜΕΝΑΡΙΑ ΘΑΣΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1656-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1656-1)*6,0))","v":0.56968359319169715},0.7232942873316851,0.90162517161387346,1.169162163405896,1.5291647776011192,2.0314926865344831,2.5416142327825364,3.1300164906779515,3.7481097351272901,4.4703401320404401]
[null,null,null,null,1576,"ΛΟΥΤΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1657-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1657-1)*6,0))","v":2.7161331750183146},3.4177637148008699,4.2132094442713974,5.3978667260162387,6.9565990582304789,9.1643536333394504,11.358457486414204,13.827195119253293,16.397388545752506,19.460584751121559]
[null,null,null,null,1577,"Ν.ΜΑΚΡΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1658-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1658-1)*6,0))","v":2.8965215263003659},3.6099883933273804,4.3963216094470381,5.5569050920825109,7.0409216583505749,9.1836571877653732,11.254404175555614,13.506582226105211,15.82162253170098,18.658449813564509]
[null,null,null,null,1578,"ΜΕΓΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1659-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1659-1)*6,0))","v":2.8570078874481073},3.5492345539402468,4.3043362122828901,5.4150731110974135,6.8198425505262597,8.8632859308188703,10.816711110350385,12.912201132207123,15.054689543603244,17.710536632429761]
[null,null,null,null,1579,"ΛΟΥΤΡΟΠΥΡΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1660-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1660-1)*6,0))","v":0.28827776519169718},0.35844296090801281,0.43520112530831795,0.54821710296685811,0.69159242249510211,0.89971696633420195,1.0992841287017048,1.3142058788554629,1.5342847526693992,1.8061987602233101]
[null,null,null,null,1580,"ΕΥΗΝΟΧΩΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1661-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1661-1)*6,0))","v":0.24498456088400486},0.30738824456405672,0.37756513327466418,0.48181350135872225,0.61788963783369133,0.81165870546983143,1.0027415837136533,1.2157721052524706,1.4368051227569836,1.7022047885832881]
[null,null,null,null,1581,"ΜΑΤΑΡΑΓΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1662-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1662-1)*6,0))","v":0.26147721014407815},0.32980184647596156,0.40776772113073861,0.5241179374258399,0.67817333758547749,0.89545848259723992,1.1127180711591662,1.3589165621163672,1.6158991146464126,1.9204309529254877]
[null,null,null,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1663-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1663-1)*6,0))","v":9.3801942666666666E-2},0.12019103986405678,0.1515075249722222,0.1987992276023739,0.2636962737524931,0.35308150048461567,0.44556098826860796,0.55444400908818603,0.6696452853237943,0.80211819660648864]
[null,null,null,null,1583,"ΧΑΝΔΡΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1664-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1664-1)*6,0))","v":7.7652890266178262E-2},9.8587535831593409E-2,0.12288875488079974,0.15934503820088117,0.2083968511896373,0.27684516021764838,0.34634945860755939,0.42651178154537134,0.51071623361900031,0.60911505882748074]
[null,null,null,null,1584,"ΒΟΡΡΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1665-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1665-1)*6,0))","v":0.15530578053235652},0.19839436061016485,0.24916942910743281,0.32568607902685842,0.43004150952610781,0.57436171777803047,0.72280835190849579,0.89647995968975291,1.0798258682866555,1.2916993505242957]
[null,null,null,null,1585,"ΜΑΓΑΡΙΚΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1666-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1666-1)*6,0))","v":6.803217819780219E-2},8.4161734392032964E-2,0.10151169725109888,0.12691457039298226,0.15855031022726554,0.2050541803059113,0.24882961944332019,0.29485302875188529,0.34153392256817811,0.40039880431360175]
[null,null,null,null,1586,"ΔΑΣΚΑΛΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1667-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1667-1)*6,0))","v":0.29721128354090354},0.36900250800215195,0.44716227492954813,0.56205970418675089,0.70706655380913086,0.91830218268317865,1.119809304177636,1.3353889161138717,1.5555703919455346,1.8291309010620314]
[null,null,null,null,1587,"ΒΡΑΥΡΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1668-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1668-1)*6,0))","v":6.0129450427350427E-2},7.6930904370833331E-2,9.6801309915491421E-2,0.1267776584726665,0.16779055258822065,0.22439083047500946,0.28278521656853373,0.35132718221388748,0.42376982040811434,0.50727096738396549]
[null,null,null,null,1588,"Ν.ΠΟΤΙΔΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1669-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1669-1)*6,0))","v":0.4185009749743589},0.52914499653049452,0.65622767230448698,0.84625840099768368,1.0994356710160471,1.455052251086312,1.8127570360156038,2.2209106946070296,2.6480050671535253,3.151350019317436]
[null,null,null,null,1589,"ΚΟΝΤΟΠΟΥΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1670-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1670-1)*6,0))","v":0.12506925688888887},0.16028324119761905,0.20208937643888886,0.26522928598737794,0.3519049218956477,0.4712588754377971,0.59478563195331069,0.74027520268130076,0.89422630794163582,1.0712095073553025]
[null,null,null,null,1590,"ΜΥΤΙΛΗΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1671-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1671-1)*6,0))","v":5.3738548839072049},6.705575735495878,8.1787710391227844,10.355745009278166,13.150238608277899,17.174567162428666,21.078621707253593,25.345059884895321,29.738611024690059,35.101137995826271]
[null,null,null,null,1591,"ΝΕΑΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1672-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1672-1)*6,0))","v":0.364556268019536},0.45716988861872709,0.56115677152773191,0.71555358283445358,0.91677415666936279,1.2036080419197683,1.4860349961986623,1.8003268249172717,2.1262036354742002,2.5180732705761786]
[null,null,null,null,1592,"ΤΡΙΚΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1673-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1673-1)*6,0))","v":0.13984392185103786},0.18170527159684069,0.23288242751475879,0.31083386373319127,0.42050296240448654,0.56910128966669982,0.72647503505813193,0.91638070089870838,1.1189913243457426,1.3476380880098733]
[null,null,null,null,1593,"ΠΛΑΤΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1674-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1674-1)*6,0))","v":0.42846528390231986},0.53832723318292131,0.66234796568356213,0.84680457612204552,1.0884922887716684,1.4317749933322861,1.7715511308901712,2.1520244795721255,2.5474342044105747,3.020521003867811]
[null,null,null,null,1594,"ΒΙΒΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1675-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1675-1)*6,0))","v":0.54322663500366297},0.6720186973424449,0.81055552198983494,1.0133936151076008,1.2660002043904388,1.6373265609275036,1.9868668097974205,2.3543567598824779,2.7270966241428765,3.1971237859586088]
[null,null,null,null,1595,"ΦΑΛΗΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1676-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1676-1)*6,0))","v":7.4533030781147733},9.2757543208016013,11.275199787240481,14.221889577225426,17.971659390189782,23.403527068692902,28.627957415843781,34.276172347000752,40.068623288469425,47.202202043170914]
[null,null,null,null,1596,"ΝΑΥΠΛΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1677-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1677-1)*6,0))","v":3.252144275970696},4.0426517805812718,4.9067184346257626,6.1785916226170237,7.7906853633596764,10.132228240222792,12.375504322241817,14.788645828105221,17.258601975553027,20.313206033989584]
[null,null,null,null,1597,"ΠΑΛ.ΕΠΙΔΑΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1678-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1678-1)*6,0))","v":0.24773333576068376},0.31654290686927661,0.39767409500993584,0.51995758570366934,0.68681606400047002,0.91749821206988269,1.1548907080362483,1.432769055169832,1.7261803482881317,2.0651057398373629]
[null,null,null,null,1598,"ΜΑΥΡΟΘΑΛΑΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1679-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1679-1)*6,0))","v":0.29686768668131869},0.37520866932637359,0.46509687024267388,0.59946715683746898,0.7783152721318024,1.0296899445668892,1.282305654804184,1.5702415654677957,1.8714236191987721,2.2266781969750093]
[null,null,null,null,1599,"ΜΕΤΑΜΟΡΦΩΣΕΩΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1680-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1680-1)*6,0))","v":0.13400277523809523},0.16945237107152014,0.21018254785873011,0.271093989476898,0.35227190470890185,0.46627144569418283,0.58097548716486458,0.71190269995838218,0.84892298110965647,1.0103609440447829]
[null,null,null,null,1600,"ΣΤΡΑΤΟΝΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1681-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1681-1)*6,0))","v":0.15393139309401707},0.20000973384615389,0.25634232807521362,0.34214636597658399,0.46286321168847661,0.6264309036134682,0.79965802384777185,1.0086942358786766,1.2317152661103012,1.4833952418388776]
[null,null,null,null,1601,{"$f":"INDEX(CO_Names,E1682)","v":"ΑΓ.ΤΡΙΑΔΑ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1682-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1682-1)*6,0))","v":7.0437356214896205E-2},9.1522311246565957E-2,0.11729950280227411,0.15656251121696363,0.21180124641995024,0.28664806973384144,0.36591494394819918,0.46156767489984085,0.56361970882279411,0.6787857691450222]
[null,null,null,null,1602,"ΚΟΡΩΝΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1683-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1683-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1603,"ΔΡΥΟΠΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1684-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1684-1)*6,0))","v":0.18932186963125761},0.23420765479803113,0.28248962214826001,0.35318145599259204,0.44121828755163289,0.57063057246746018,0.6924501025922698,0.8205253476883273,0.95043025926801061,1.1142411170545181]
[null,null,null,null,1604,"ΛΕΥΚΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1685-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1685-1)*6,0))","v":8.6242811755799745E-2},0.11205902498969782,0.14362036684571122,0.19169361129491649,0.25932737976296349,0.35096910001558146,0.44802268746828289,0.56513895804809777,0.69009047275376256,0.83109867344097843]
[null,null,null,null,1605,"ΞΗΡΟΝΟΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1686-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1686-1)*6,0))","v":5.2913916376068376E-2},6.8753346009615399E-2,8.8117675275854693E-2,0.11761281330445074,0.15910922901791383,0.21533562311712967,0.27488244569767156,0.34673864358329509,0.42340212272541611,0.50991711438211418]
[null,null,null,null,1606,"ΥΨΗΛΑΝΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1687-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1687-1)*6,0))","v":6.9062968776556766E-2},8.7554624567445061E-2,0.10894098160755492,0.14098847035703824,0.18396193690997753,0.24406401510518269,0.3048950991335902,0.37479739824066527,0.44812879658154753,0.5340699099526518]
[null,null,null,null,1607,"ΤΑΝΑΓΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1688-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1688-1)*6,0))","v":6.5283403321123312E-2},8.4825556765109916E-2,0.1087166123533272,0.14510671771328337,0.19630359424288071,0.2656738207289262,0.33914067975686751,0.42779443039497445,0.52237924232356525,0.62911851774416694]
[null,null,null,null,1608,"ΒΑΡΥΜΠΟΜΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1689-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1689-1)*6,0))","v":0.1580545554090354},0.20036163543846155,0.24928391890937115,0.32259056895018601,0.42087559882734321,0.55834877688407247,0.69747028224907814,0.85731288754979107,1.0249873613204703,1.2215185080222943]
[null,null,null,null,1609,"Ν.ΣΜΥΡΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1690-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1690-1)*6,0))","v":14.883928763496948},18.525979346957484,22.52358553098729,28.415959974679883,35.917899120600175,46.781504212395241,57.235315161908396,68.544039637772741,80.144309258936943,94.423060628329793]
[null,null,null,null,1610,"ΘΟΥΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1691-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1691-1)*6,0))","v":0.20925048748717945},0.26352433759152932,0.32519797566196579,0.41711509297902222,0.53832936971513179,0.7097559769502797,0.88049496888542489,1.073098094086822,1.2738046975875683,1.5125172480692903]
[null,null,null,null,1611,"ΑΓ.ΕΥΘΥΜΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1692-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1692-1)*6,0))","v":5.3257513235653232E-2},6.8814757693543963E-2,8.7618735547451157E-2,0.11616726888449029,0.15595888778335007,0.21020609669694493,0.26715915410900959,0.33526712060673908,0.40771146577491235,0.49002745409571474]
[null,null,null,null,1612,"ΓΡΑΒΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1693-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1693-1)*6,0))","v":0.12197688515262516},0.1559657140305403,0.19610653917229851,0.25663749345093562,0.33935248322000833,0.45359714072259766,0.57132577368926107,0.70933775505932595,0.85513978918804301,1.0233640817749527]
[null,null,null,null,1613,"ΑΠΟΛΛΩΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1694-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1694-1)*6,0))","v":0.11682293225885225},0.15063798573516485,0.19133211956779603,0.25303686078946858,0.33872956187447084,0.45583288171654129,0.57835859406593193,0.7243576576129972,0.87946384316449666,1.0561886006133503]
[null,null,null,null,1614,"ΒΡΑΧΝΕΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1695-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1695-1)*6,0))","v":0.75591309108669102},0.95053192672710618,1.170753044234432,1.4985324527302577,1.9290108354910194,2.5394921686639549,3.1451032507602514,3.8250676683183866,4.5324222172200734,5.3769080186760565]
[null,null,null,null,1615,"ΧΡΥΣΟΜΗΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1696-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1696-1)*6,0))","v":4.6041979184371189E-2},5.8647833155677662E-2,7.3400916711981054E-2,9.5587893117433376E-2,0.12566272097347328,0.16742387262197334,0.21013046347526895,0.25977604015670896,0.31207032427598796,0.3728027474649494]
[null,null,null,null,1616,"ΑΛΙΣΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1697-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1697-1)*6,0))","v":0.2326150739389499},0.29272784206295793,0.36089368175552494,0.46242023156842205,0.59603483877874186,0.78525581004435818,0.97334690561520976,1.1850342513449084,1.4054414148993821,1.6680730232804646]
[null,null,null,null,1617,"ΑΓ.ΠΑΝΤΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1698-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1698-1)*6,0))","v":4.2949607448107448E-2},5.4073613578708789E-2,6.6703991162057386E-2,8.5523257923076093E-2,0.11032127026692166,0.14541026478198776,0.18033177685471899,0.21968987746125818,0.26069045793320472,0.30949011496473988]
[null,null,null,null,1618,"ΡΙΤΣΩΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1699-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1699-1)*6,0))","v":1.649264926007326E-2},2.1429614340659348E-2,2.7465249436630031E-2,3.6658539211776857E-2,4.9592486966622495E-2,6.7117596815728722E-2,8.5677645412261264E-2,0.10807438241557249,0.13196949279753228,0.1589352044827369]
[null,null,null,null,1619,"ΚΡΙΕΖΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1700-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1700-1)*6,0))","v":0.1195717071355311},0.15162127299221614,0.18870927095028994,0.24429545385745532,0.31887243839054269,0.42313776051090352,0.52872168237326256,0.65012051102471147,0.77750083710641493,0.92671679825188602]
[null,null,null,null,1620,"ΠΕΙΡΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1701-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1701-1)*6,0))","v":9.1602922765323562},11.681650237362682,14.640654714941492,19.094352752616384,25.146386156449399,33.536311784265202,42.136405999367582,52.159870447122465,62.727728189606424,74.975918650916782]
[null,null,null,null,1621,"RSS ΟΙΚΟΣ ΝΑΥΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1702-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1702-1)*6,0))","v":0.32332464486935281},0.42010973113667582,0.5384333274972678,0.71866011246420858,0.97221937990816165,1.3157845542416817,1.6796388402695384,2.1187082052719521,2.5871519317182887,3.1157922378803207]
[null,null,null,null,1622,"ΚΕΡΑΣΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1703-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1703-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1623,"ΚΟΛΙΝΔΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1704-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1704-1)*6,0))","v":0.27796985940415136},0.35799102761039381,0.45403729536181314,0.59956133329604477,0.80120980803278952,1.0771754050323348,1.3653181966259393,1.70790710813347,2.0715934272926271,2.4866692729645345]
[null,null,null,null,1624,"ΣΤΑΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1705-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1705-1)*6,0))","v":7.4904115389499371E-2},9.7326165130494524E-2,0.12473800785802806,0.16649086558681989,0.2252325449734105,0.30482575220476799,0.38911930624735325,0.49083782013739174,0.59936144645545919,0.72183072035909679]
[null,null,null,null,1625,"ΛΟΥΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1706-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1706-1)*6,0))","v":0.42502931530647126},0.53829067426588839,0.66894406160509756,0.86457391630195901,1.1262709781868585,1.4928619720649019,1.8630464105789164,2.2873243182530065,2.7320008059912908,3.2542188223014907]
[null,null,null,null,1626,"ΜΥΤΙΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1707-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1707-1)*6,0))","v":0.20203495343589745},0.25106857239880953,0.30461286963344009,0.38340287017889008,0.48316451229628737,0.62816955084596571,0.76694505873955521,0.91603097089829888,1.0685478734183624,1.2573766130697741]
[null,null,null,null,1627,"ΠΗΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1708-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1708-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1628,"ΒΟΥΝΑΡΓΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1709-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1709-1)*6,0))","v":0.18863467591208791},0.2385769486032509,0.29598404656340044,0.38184729134602524,0.49632668056172491,0.65704740499158543,0.81882618200835156,1.0035709074272663,1.1969451559798512,1.4246965587248648]
[null,null,null,null,1629,"ΡΑΦΗΝΑ Α",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1710-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1710-1)*6,0))","v":1.6671319627057386},2.0892974728395606,2.5624095230276853,3.2644509626115723,4.1776647876178696,5.4810844105831587,6.7621028976508564,8.1844786580014404,9.6580586273213438,11.433271780631955]
[null,null,null,null,1630,"ΡΕΝΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1711-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1711-1)*6,0))","v":2.5652941536605613},3.2219431619168502,3.9624929093211065,5.0635757312471386,6.5048937792021864,8.553408527878787,10.57908990665223,12.844863973459855,15.198613124601202,18.017301331403104]
[null,null,null,null,1631,"ΑΝΩΓΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1712-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1712-1)*6,0))","v":0.17523439838827837},0.22617088894432236,0.28759325292113858,0.38078266006579881,0.51041851950413319,0.68737588351213375,0.87282024806264824,1.0941604156473923,1.3294402210710703,1.5971722400199087]
[null,null,null,null,1632,"ΠΕΡΑΜΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1713-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1713-1)*6,0))","v":0.29652408982173378},0.3803452789427198,0.48005609770857743,0.63073776508020796,0.83794310699233931,1.1229449017639914,1.4183902206119803,1.7669745686822373,2.136054564830383,2.5597787973885713]
[null,null,null,null,1633,"ΣΕΡΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1714-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1714-1)*6,0))","v":5.742534314241758},7.2195484648485806,8.8899093164610612,11.37564544293936,14.63837538121758,19.267142508978232,23.85648296458729,29.005960284725596,34.361598779363895,40.758831121045048]
[null,null,null,null,1634,"ΚΑΛΚΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1715-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1715-1)*6,0))","v":3.4878517216459093},4.3865007325479395,5.4037970506423232,6.9181519580150539,8.9078025011170592,11.728637318068339,14.52809078978966,17.672733242135862,20.944616952968399,24.849311877904842]
[null,null,null,null,1635,"ΠΡΟΣΥΜΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1716-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1716-1)*6,0))","v":6.2534628444444434E-2},8.125395437500002E-2,0.10413907078055552,0.13899696117798721,0.18803817974844361,0.25448755459297145,0.3248610721881573,0.40978203332571239,0.50038432685730994,0.60262931699704414]
[null,null,null,null,1636,"ΣΧΙΝΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1717-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1717-1)*6,0))","v":3.5046879677655678E-2},4.553793047390111E-2,5.8363655052838817E-2,7.7899395825025808E-2,0.10538403480407281,0.14262489323342356,0.18206499650105518,0.22965806263309155,0.28043517219475611,0.33773730952581588]
[null,null,null,null,1637,"ΑΦΑΝΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1718-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1718-1)*6,0))","v":0.78477522729181926},1.0020448791964285,1.2577945495471456,1.6430775580953936,2.1680312610365693,2.8944877044860515,3.6410335113573589,4.5135652019728605,5.4343807188590674,6.499296337563198]
[null,null,null,null,1638,"ΚΑΡΠΕΡΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1719-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1719-1)*6,0))","v":0.17557799524786327},0.22248886965068682,0.27668052572745722,0.35785816021791145,0.46659508615209899,0.61878154068881897,0.77265570960835461,0.94927013118264725,1.1344715784448725,1.3517191454855528]
[null,null,null,null,1639,"ΛΙΒΑΔΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1720-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1720-1)*6,0))","v":0.11751012597802198},0.14977682153177657,0.1875969016915445,0.24449987509420693,0.32173766662017972,0.42889164856449208,0.53861316885535626,0.66634453721156117,0.80095803017159228,0.95711832018108844]
[null,null,null,null,1640,"ΤΗΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1721-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1721-1)*6,0))","v":1.2640928464126984},1.5990668498120422,1.9842969961811503,2.560568403705362,3.3292496220665964,4.4080922689959028,5.4945160670192807,6.7357934689639052,8.0352871162061401,9.5651853563068094]
[null,null,null,null,1641,"ΥΣΤΕΡΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1722-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1722-1)*6,0))","v":0.23158428336019535},0.28824400914551285,0.35042952219490225,0.44208675030822736,0.55876991096465289,0.72775051446474603,0.89034140540981277,1.0662078427938559,1.2465998136319529,1.4686662882320101]
[null,null,null,null,1642,"ΧΑΝΔΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1723-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1723-1)*6,0))","v":6.4252612742368737E-2},8.1454057623855297E-2,0.10134683535381561,0.13115555463738701,0.17112438522941142,0.22702664202338699,0.28360343576297259,0.34861245382898409,0.41680881394262831,0.49673634601510519]
[null,null,null,null,1643,"ΚΟΝΟΠΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1724-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1724-1)*6,0))","v":3.9513638852258851E-2},5.1341784357829677E-2,6.5802160108592786E-2,8.7827750194882037E-2,0.11881533335753307,0.16080257570435008,0.2052693588002093,0.25892820787064241,0.31617690982742108,0.38078226073989047]
[null,null,null,null,1644,"ΑΕΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1725-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1725-1)*6,0))","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
[null,null,null,null,1645,"ΣΤΡΟΦΥΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1726-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1726-1)*6,0))","v":7.0093759355311341E-2},9.0049091308241763E-2,0.1138709569723443,0.14990742101839166,0.19961202148449655,0.26784229396770287,0.33877467957610852,0.42272126497227974,0.5116969540327504,0.61360579137219229]
[null,null,null,null,1646,"ΠΟΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1727-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1727-1)*6,0))","v":0.15942894284737483},0.2014843145746337,0.24972796163047917,0.32184060368488704,0.41780335832803844,0.55269957104635248,0.68823477944580724,0.84268490547794284,1.0042270044481894,1.1948061571862179]
[null,null,null,null,1647,"ΠΥΘΑΓΟΡΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1728-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1728-1)*6,0))","v":0.42949607448107446},0.55019097288470709,0.69334216339001808,0.90948228379729601,1.2059413124744851,1.6143966412494968,2.0367979463449566,2.5338764464856078,3.0597095488672288,3.6646099378622368]
[null,null,null,null,1648,"ΗΡΑΙΟΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1729-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1729-1)*6,0))","v":0.11682293225885225},0.15119415262326008,0.19287931084835164,0.25622801988161775,0.34477242127478075,0.46526194015357769,0.59209272217168296,0.74417987360552829,0.90609942960774259,1.0897008822730465]
[null,null,null,null,1649,"ΜΟΛΑΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1730-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1730-1)*6,0))","v":0.51299011136019534},0.65564086863392856,0.82393494397684663,1.0776375004382559,1.4239999687105496,1.9026823098191556,2.3955315573592735,2.9727432124283131,3.5823338263493163,4.2861907953377507]
[null,null,null,null,1650,"ΤΕΡΨΙΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1731-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1731-1)*6,0))","v":15.580399597875456},19.337223385026601,23.422727863294213,29.426328756106528,36.993963684714245,48.02708574323978,58.539294181308456,69.768008640238719,81.229337629499426,95.488147465640679]
[null,null,null,null,1651,"ΚΕΦΑΛΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1732-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1732-1)*6,0))","v":0.11888451341636143},0.14850370484230768,0.1813761204348748,0.23000337835503473,0.29263464716569387,0.38262496022876907,0.470215268058081,0.56632854778727193,0.665459762466867,0.78604537142631981]
[null,null,null,null,1652,"ΚΑΣΤΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1733-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1733-1)*6,0))","v":5.1883125797313794E-2},6.418394895554029E-2,7.7415486287454205E-2,9.6788384491617793E-2,0.12091463052685401,0.1563797031625889,0.18976400270677449,0.22486266334108426,0.260462738928257,0.30535464369370635]
[null,null,null,null,1653,"ΚΑΡΤΕΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1734-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1734-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1654,"ΜΕΓΑΣ ΒΑΛΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1735-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1735-1)*6,0))","v":9.8612298700854695E-2},0.12417389442605312,0.1532104428884615,0.19648119139422643,0.25352447617803303,0.33421592028692654,0.41455731769809673,0.50515205414369146,0.59954515035189226,0.71184730345519132]
[null,null,null,null,1655,"ΟΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1736-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1736-1)*6,0))","v":0.46832251961416355},0.59984838838118126,0.7557981658984736,0.99124132999644954,1.3140908384464292,1.7589843749517682,2.218952682487112,2.7600930169457181,3.3324832414280827,3.9910793437457794]
[null,null,null,null,1656,"ΔΟΜΒΡΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1737-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1737-1)*6,0))","v":0.13503356581684978},0.17340142813502749,0.21915902349574171,0.28835904853310307,0.38372639079192367,0.51471033893049067,0.65077509496088548,0.81166928543969319,0.98215344156627193,1.1775443313435292]
[null,null,null,null,1657,"ΣΤΕΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1738-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1738-1)*6,0))","v":0.10204826729670329},0.12949403877999086,0.16131266413220388,0.20902786258972988,0.27315295106578691,0.3627049967061568,0.45353625501398609,0.55816326739185518,0.66801661998201289,0.79651616078862764]
[null,null,null,null,1658,"ΛΕΒΙΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1739-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1739-1)*6,0))","v":0.13572075953601953},0.17634786801167585,0.22601611515560133,0.301669228930247,0.40810484066283098,0.5523218904627677,0.70505562370506658,0.8893621052948153,1.0859989511463595,1.307904286889189]
[null,null,null,null,1659,"ΛΑΓΚΑΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1740-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1740-1)*6,0))","v":6.2191031584859578E-2},8.0807504076236283E-2,0.10356687808395908,0.1382332416110752,0.18700500293663902,0.25308927132597703,0.32307612124206853,0.40753048369205458,0.49763496242402799,0.59931816690365369]
[null,null,null,null,1660,"ΤΡΙΚΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1741-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1741-1)*6,0))","v":8.6600152489768014},10.771890702863551,13.085009488044928,16.492117456386282,20.820087513533252,27.097075596101014,33.123729904638161,39.624711920854594,46.285932272002754,54.504771335472704]
[null,null,null,null,1661,"ΤΑΞΙΑΡΧΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1742-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1742-1)*6,0))","v":0.20581451889133087},0.25681377601735345,0.31322777621683456,0.39659052405314593,0.50359374632660325,0.65769425443845819,0.80718071130515812,0.97053134085733073,1.1387442618493326,1.3440676865866126]
[null,null,null,null,1662,"ΟΙΧΑΛΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1743-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1743-1)*6,0))","v":0.33535053495482292},0.42407737797756406,0.52602856234342188,0.67849869325915713,0.88171293858405908,1.1670768975024512,1.4542236688582499,1.7820082995296131,2.1250568172074225,2.5292135102053477]
[null,null,null,null,1663,"ΒΑΛΤΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1744-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1744-1)*6,0))","v":0.13950032499145298},0.17777208273040293,0.22261053563621791,0.29006403139626735,0.38158570550612375,0.50859006312136168,0.63858766560291191,0.78985910485033728,0.94925732182595679,1.1342307105883862]
[null,null,null,null,1664,"ΓΑΛΑΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1745-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1745-1)*6,0))","v":1.2379794850842489},1.5436172467435441,1.8809459501537085,2.3790524071315091,3.0169160091113003,3.9369907104097686,4.8274546845632456,5.7977084164795238,6.7957431130495811,8.0168704357608895]
[null,null,null,null,1665,{"$f":"INDEX(CO_Names,E1746)","v":"ΒΑΜΟΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1746-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1746-1)*6,0))","v":0.34016089098901098},0.42731154634404761,0.52564872276660546,0.67188486596542429,0.86340652258610484,1.1355183540241363,1.4047317489146125,1.7060325922874808,2.0191010851003819,2.393829930204459]
[null,null,null,null,1666,"ΓΕΩΡΓΙΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1747-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1747-1)*6,0))","v":0.28999574948962148},0.37066482535338841,0.46585202448435581,0.6093538275719429,0.80529735809046077,1.0760687784420973,1.3548949536392911,1.6815011219665192,2.0264476851818043,2.4246866466548083]
[null,null,null,null,1667,"ΒΑΡΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1748-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1748-1)*6,0))","v":8.6778822856752154},10.822251340745145,13.190278344230446,16.687583984940218,21.168750730016065,27.629996908930845,33.886878452534702,40.709269120824857,47.728920730090323,56.312608272104178]
[null,null,null,null,1668,"ΡΕΤΖΙΚΗ-ΠΕΥΚΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1749-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1749-1)*6,0))","v":1.7970115756288154},2.2534352223942302,2.7658447732411471,3.5266257910618446,4.5180034059236007,5.9313017692608732,7.3227154448554046,8.8708875482015088,10.476038126496485,12.406476791376027]
[null,null,null,null,1669,"ΜΑΚΡΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1750-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1750-1)*6,0))","v":0.80642182944566532},1.0056999049423534,1.2257662730882783,1.5507808907562886,1.9672355865666262,2.567700979077093,3.1491837843079082,3.7832353252219377,4.435624874653004,5.2333584004201485]
[null,null,null,null,1670,"ΚΟΥΛΟΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1751-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1751-1)*6,0))","v":0.16561368631990231},0.2102477151137363,0.26205068030532663,0.33976061008672909,0.44430274169477324,0.59019897703914459,0.73832391015215648,0.90913415825863064,1.0885467157499704,1.2982306118068472]
[null,null,null,null,1671,"ΚΟΙΛΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1752-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1752-1)*6,0))","v":0.20444013145299145},0.261894496786859,0.33004086700961532,0.43293418688472379,0.5740671109062877,0.76851372745850755,0.96960456605719025,1.2062532705381783,1.4565938521270498,1.7445708713193029]
[null,null,null,null,1672,"ΟΙΝΟΦΥΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1753-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1753-1)*6,0))","v":0.59167379220512828},0.75017721475412091,0.93354442299743567,1.2083440015236582,1.5769270976864433,2.09233298421728,2.6141204733185903,3.2138866263316657,3.8431378538951617,4.580427959128345]
[null,null,null,null,1673,"ΔΡΑΚΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1754-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1754-1)*6,0))","v":9.1396764649572651E-2},0.11561129745000001,0.14345567582382474,0.18510708223913816,0.24065963456135783,0.31863290324186772,0.39714630429248393,0.48684044290288531,0.58073743128540822,0.69129264007355029]
[null,null,null,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1755-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1755-1)*6,0))","v":3.1971687784371183},4.0110926204486725,4.9260893165147737,6.2851780514405622,8.0586036089393058,10.584493876220463,13.074543508910685,15.849498294799892,18.728270325082175,22.185994827265354]
[null,null,null,null,1675,"ΒΥΖΑΝΤΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1756-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1756-1)*6,0))","v":5.6195266385103784},7.0060919352582882,8.5358793872198095,10.794532459368789,13.685826985800107,17.857378272407711,21.893183635075289,26.288586458442463,30.809041111740598,36.342082075270575]
[null,null,null,null,1676,"ΣΤΑΥΡΟΥΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1757-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1757-1)*6,0))","v":7.0780953074481082E-2},9.1968761545329694E-2,0.11787169549887054,0.15732623078387564,0.21283442323175489,0.28804635300083581,0.36769989489428795,0.46381922453349866,0.56636907325607611,0.68209691923841242]
[null,null,null,null,1677,"ΟΛΒΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1758-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1758-1)*6,0))","v":5.4975497533577528E-2},7.0084412650274722E-2,8.7801867967933447E-2,0.11446270675186919,0.15066597672645229,0.20087798881396901,0.25231330250257683,0.31221718724949354,0.37535823448185768,0.44858117861319202]
[null,null,null,null,1678,"ΒΕΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1759-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1759-1)*6,0))","v":0.93217828005372405},1.1690793232557233,1.4351292926856378,1.8301795153579274,2.3451458820178797,3.0791099987032919,3.801947594880025,4.6065400982178879,5.4408678116017555,6.4439504006910289]
[null,null,null,null,1679,"ΚΑΛΛΙΠΑΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1760-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1760-1)*6,0))","v":0.85967934268131851},1.0681187434228021,1.2955923089093406,1.6302498300810639,2.0537015912464125,2.6694729037481189,3.2584004652007814,3.8905469619145703,4.5370270963305881,5.3379946154293547]
[null,null,null,null,1680,"ΒΑΡΝΑΒΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1761-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1761-1)*6,0))","v":0.17557799524786324},0.227494371643544,0.29060524725245718,0.38657859204725364,0.52098082075488805,0.70364306662214704,0.89626286256011356,1.1276700751154261,1.3741918564340863,1.6533296804228199]
[null,null,null,null,1681,"ΓΕΩΡΓΙΤΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1762-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1762-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1682,"ΑΓ.ΕΙΡΗΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1763-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1763-1)*6,0))","v":1.3400277523809522E-2},1.7411561651785715E-2,2.23155151672619E-2,2.9785063109568695E-2,4.0293895660380774E-2,5.4533047412779589E-2,6.961308689746229E-2,8.7810435712652651E-2,0.10722521289799498,0.12913485364222374]
[null,null,null,null,1683,"ΛΟΓΓΑΝΙΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1764-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1764-1)*6,0))","v":3.1954507941391937E-2},4.1519877785027477E-2,5.3213920783470689E-2,7.102591972281766E-2,9.6085443497831088E-2,0.13004034383047441,0.16600043798625622,0.20939411593017168,0.2556908922952188,0.30793695868530269]
[null,null,null,null,1684,"ΠΑΓΩΝΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1765-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1765-1)*6,0))","v":0.10101747671794871},0.12960927820641027,0.16364258631463674,0.2150828122838454,0.28585782213887578,0.38317076127896132,0.48410142952922236,0.60325133724057811,0.72943082968757988,0.87423021638766252]
[null,null,null,null,1685,"ΜΑΚΡΥΓΙΑΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1766-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1766-1)*6,0))","v":0.32332464486935281},0.40549965480709704,0.49778980270421236,0.6348308178512142,0.81347811181540586,1.0680904422226096,1.3188538596453876,1.5979938390066195,1.8874555647668654,2.2354503773582963]
[null,null,null,null,1686,"ΤΟΥΡΛΩΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1767-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1767-1)*6,0))","v":8.1088858862026852E-2},0.10318038502417583,0.12896772598843098,0.16771865519895882,0.22012312532313974,0.29300392944998493,0.36736838224669732,0.45360163541868687,0.54435655174641484,0.64996016322131411]
[null,null,null,null,1687,"ΡΕΘΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1768-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1768-1)*6,0))","v":1.580545554090354E-2},2.053671374313187E-2,2.6320864043437114E-2,3.5131100077952816E-2,4.752613334301322E-2,6.4321030281740035E-2,8.2107743520083723E-2,0.10357128314825698,0.12647076393096846,0.1523129042959562]
[null,null,null,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1769-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1769-1)*6,0))","v":0.11647933539926739},0.14574220033163918,0.17838239662675515,0.22674386848536354,0.2893535098601871,0.37900213095325552,0.46670061827383524,0.56352838003909167,0.66362978718524668,0.78477919724238876]
[null,null,null,null,1689,"ΠΟΛΥΔΕΝΔΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1770-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1770-1)*6,0))","v":2.886213620512821E-2},3.6860094071428574E-2,4.627896580576922E-2,6.0470336975822027E-2,7.9814322114308722E-2,0.10657611161556017,0.13408880858020603,0.16625838154356229,0.20021324342270538,0.23946859054513986]
[null,null,null,null,1690,"ΣΕΡΙΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1771-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1771-1)*6,0))","v":0.33981729412942613},0.42682231397696879,0.52495751535612023,0.67087567262219328,0.86190851043581485,1.1333947585696773,1.4018903265757736,1.7022562568082438,2.0143028294022347,2.387940912291092]
[null,null,null,null,1691,"ΧΑΛΑΣΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1772-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1772-1)*6,0))","v":0.81638613837362628},1.029235525514469,1.2718160029770755,1.6336835178357305,2.1122444603840913,2.787765960217353,3.4624240314501269,4.225914761378891,5.0224570312722863,5.9674040385726883]
[null,null,null,null,1692,"ΟΙΝΟΥΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1773-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1773-1)*6,0))","v":0.12678724118681317},0.16474016024381871,0.21113910504409336,0.2818125201905346,0.38124224355591041,0.5159665255209146,0.65864689910675855,0.83082181481971351,1.0145154758810293,1.2218143844610398]
[null,null,null,null,1693,"ΑΠΟΛΑΚΚΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1774-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1774-1)*6,0))","v":5.94422567081807E-2},7.5546009987683155E-2,9.4288255312576313E-2,0.12242727091117209,0.16037859257202958,0.21325317378518083,0.26706589365973032,0.32928904572241002,0.39470884199560208,0.47100318726745333]
[null,null,null,null,1694,"ΒΑΒΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1775-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1775-1)*6,0))","v":6.9406565636141629E-2},9.0182960350274732E-2,0.11558292471248473,0.15427135251622762,0.20870171598453632,0.28245321993285838,0.36056009110993281,0.45481302599886758,0.55537161552294845,0.66885231886485119]
[null,null,null,null,1695,"ΕΡΜΙΟΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1776-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1776-1)*6,0))","v":0.37348978636874236},0.47962285070444138,0.6062040116100732,0.79763789387107398,1.0614725120823263,1.4238300463838318,1.8002592188591147,2.2454003272467276,2.7170810463828277,3.2576526653684073]
[null,null,null,null,1696,"ΚΑΤΟΥΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1777-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1777-1)*6,0))","v":0.16836246119658119},0.21876064639423079,0.28037442133226492,0.37422258778688872,0.50625663778427121,0.6851588008272308,0.87462596358350031,1.1032593204923025,1.3471885723081423,1.6224635457612724]
[null,null,null,null,1697,"ΛΥΧΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1778-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1778-1)*6,0))","v":4.7072769763125757E-2},5.9324061993086083E-2,7.3272766736492662E-2,9.407420828522238E-2,0.12155730366236386,0.16037638351725908,0.19911000972590909,0.24289650845120306,0.28856060297042507,0.34277924653548247]
[null,null,null,null,1698,"ΛΟΓΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1779-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1779-1)*6,0))","v":6.0129450427350427E-2},7.6909513336675839E-2,9.6741802558546988E-2,0.12665492158450695,0.16755813491897797,0.22402817438127728,0.28225698087215867,0.35056478929109786,0.42274537477568175,0.50598203347397719]
[null,null,null,null,1699,"ΓΑΛΑΡΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1780-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1780-1)*6,0))","v":2.5769764468864469E-2},3.187944484546703E-2,3.8451400473901096E-2,4.8073700906432676E-2,6.0056935692146041E-2,7.7672037994663365E-2,9.4253643728530373E-2,0.11168675331510808,0.1293689100637038,0.15166621375515218]
[null,null,null,null,1700,"ΜΟΝΟΠΗΓΑΔΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1781-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1781-1)*6,0))","v":2.4738973890109886E-2},3.2144421510989014E-2,4.1197874154945052E-2,5.4987808817665282E-2,7.4388730449933743E-2,0.10067639522359309,0.1285164681183919,0.16211157362335873,0.19795423919629845,0.23840280672410535]
[null,null,null,null,1701,"ΠΑΛΗΟΣΤΑΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1782-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1782-1)*6,0))","v":6.1847434725274722E-2},7.8885072420604399E-2,9.8888677758195945E-2,0.12900067676115204,0.16993500694708888,0.22666771759146298,0.28484290724610212,0.35267382238591077,0.42419884935290092,0.50707057702106906]
[null,null,null,null,1702,"ΣΦΕΝΔΟΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1783-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1783-1)*6,0))","v":9.4832733245421227E-2},0.12142343558956045,0.15292656627728934,0.20047670186231201,0.26563371584169349,0.35546306981693793,0.44827466262499904,0.55738669337521096,0.6727711504614774,0.80560697733671816]
[null,null,null,null,1703,"ΕΛΑΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1784-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1784-1)*6,0))","v":8.2463246300366305E-2},0.10449558346776557,0.12994733492203905,0.16807332192709609,0.21914264384701915,0.29061862845585457,0.36288700071080154,0.44583518965194557,0.53281620556602671,0.63484821757513255]
[null,null,null,null,1704,"ΠΑΝΑΓΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1785-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1785-1)*6,0))","v":7.2155340512820507E-2},9.1123465539011003E-2,0.11284106138108972,0.14528447180789514,0.1883797571621228,0.24903278653975622,0.30986670802451338,0.37905109356500233,0.45135971820000154,0.53680264868341021]
[null,null,null,null,1705,"ΡΙΖΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1786-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1786-1)*6,0))","v":0.10307905787545787},0.13393508962912093,0.17165780897893768,0.22911587007360532,0.30995304354139058,0.41948498009830459,0.53548528382663285,0.67546489009732813,0.82480932998457679,0.99334502801710556]
[null,null,null,null,1706,"ΥΑΜΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1787-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1787-1)*6,0))","v":4.9134350920634916E-2},6.1446596897573258E-2,7.5158731635515855E-2,9.5465366594545353E-2,0.12171350513288179,0.15933702468218877,0.19608558729669076,0.23658359026061859,0.27842120312687063,0.32913386543612816]
[null,null,null,null,1707,"ΣΠΗΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1788-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1788-1)*6,0))","v":0.13056680664224662},0.16464561153736265,0.20350850318165445,0.26149300359722455,0.33822145388297242,0.44648611552452466,0.55467420656197608,0.67718891685717009,0.80503820665791659,0.95662650055106624]
[null,null,null,null,1708,"ΑΡΙΣΤΟΜΕΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1789-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1789-1)*6,0))","v":4.6385576043956038E-2},6.027079033310441E-2,7.7246014040521963E-2,0.1031021415331224,0.13947886959362576,0.18876824104423703,0.24096837772198479,0.30395920054379766,0.37116419849305959,0.44700526260769752]
[null,null,null,null,1709,"ΤΡΙΚΟΡΦΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1790-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1790-1)*6,0))","v":3.7795654554334555E-2},4.9109532864010999E-2,6.2941196625610485E-2,8.4009152360321956E-2,0.11364944929850988,0.15381115936937831,0.19634460406976539,0.24767045970235363,0.30243008766101154,0.36422651027293867]
[null,null,null,null,1710,"ΕΛΑΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1791-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1791-1)*6,0))","v":7.249893737240537E-2},9.0222280685851641E-2,0.10966429059018618,0.13831576742075349,0.17477062081163808,0.22758373590162381,0.27837281009897474,0.33327188906291205,0.38956900779003345,0.45891096244753632]
[null,null,null,null,1711,"ΡΕΙΧΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1792-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1792-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1712,"ΑΓ.ΑΝΔΡΕΑΣ ΑΡΚ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1793-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1793-1)*6,0))","v":0.21131206864468863},0.26787154004839747,0.33327270568321116,0.43127088765694177,0.5626570087868894,0.74643285186335495,0.9324070588792106,1.1460740398663614,1.3702076435169979,1.6329209936087212]
[null,null,null,null,1713,"ΚΑΡΥΤΑΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1794-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1794-1)*6,0))","v":5.8411466129426125E-2},7.3928575647344313E-2,9.1798081582509142E-2,0.11854053266436147,0.15425763243646073,0.20434379476567954,0.25484397676858844,0.31262328882517121,0.37314295547413329,0.44431359615743415]
[null,null,null,null,1714,"ΠΡΑΣΙΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1795-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1795-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1715,"ΕΞΑΝΘΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1796-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1796-1)*6,0))","v":6.3221822163614147E-2},7.9879405351831509E-2,9.8975676337637347E-2,0.12751429016689558,0.16546826043232796,0.21884257519135006,0.27243799026458082,0.33347148277732475,0.3972918186860247,0.47262462272506262]
[null,null,null,null,1716,"Α.ΒΕΛΙΤΣΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1797-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1797-1)*6,0))","v":4.3636801167277167E-2},5.3982526604990838E-2,6.5111038135805849E-2,8.1404800201559338E-2,0.1016964111053673,0.13152465100429661,0.15960283671364475,0.18912290228024967,0.21906468770787177,0.25682145529205774]
[null,null,null,null,1717,"ΑΡΟΑΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1798-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1798-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1718,"ΜΑΝΕΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1799-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1799-1)*6,0))","v":1.580545554090354E-2},2.053671374313187E-2,2.6320864043437114E-2,3.5131100077952816E-2,4.752613334301322E-2,6.4321030281740035E-2,8.2107743520083723E-2,0.10357128314825698,0.12647076393096846,0.1523129042959562]
[null,null,null,null,1719,"ΜΑΡΑΘΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1800-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1800-1)*6,0))","v":0.11098178564590964},0.13866316865389194,0.16940583555204514,0.21489256607924997,0.273519933879041,0.35771756696254242,0.43972611022553987,0.52979076466893649,0.62271329315003354,0.73566759747810806]
[null,null,null,null,1720,"ΚΑΠΠΑΔΟΚΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1801-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1801-1)*6,0))","v":3.2641701660561656E-2},4.2412778382554958E-2,5.4358306176663602E-2,7.2553358856641686E-2,9.8151797121440357E-2,0.1328369103644631,0.16957033987843376,0.21389721519748722,0.26118962116178263,0.31455925887208347]
[null,null,null,null,1721,"ΡΕΝΤΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1802-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1802-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1722,"ΚΑΠΠΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1803-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1803-1)*6,0))","v":5.3944706954822945E-2},6.7739683148580587E-2,8.3288444101755177E-2,0.10640291430763275,0.13664281583663204,0.17963830260757396,0.22213137193468374,0.2696300709774066,0.31896119645768262,0.37806783456356968]
[null,null,null,null,1723,"ΔΑΜΑΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1804-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1804-1)*6,0))","v":9.0022377211233212E-2},0.11696997827609894,0.14991448650827224,0.20009452653094864,0.27069232469281446,0.36635021595251932,0.46765714787525942,0.58990600401833315,0.72033348151986376,0.86752132446827224]
[null,null,null,null,1724,"ΕΡΕΤΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1805-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1805-1)*6,0))","v":5.8067869269841255E-2},7.3396561211950553E-2,9.0987859458134909E-2,0.11728586554481114,0.15229478494768531,0.20149488712375654,0.25094608303699956,0.30732216750035479,0.36629580851112126,0.43584671042409051]
[null,null,null,null,1725,"ΑΡΓΥΡΟΠΟΥΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1806-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1806-1)*6,0))","v":0.13675155011477411},0.17768721890796707,0.22773269324539067,0.3039603876309831,0.41120437109824487,0.55651674026375075,0.71041047654333289,0.89611675419578851,1.0942470444462054,1.3178377371693601]
[null,null,null,null,1726,"ΑΙΔΙΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1807-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1807-1)*6,0))","v":7.6622099687423686E-2},9.7205402866987173E-2,0.12105316207712147,0.15680840572382593,0.20483248541573798,0.27192499822920102,0.33993813437654291,0.41823234679881871,0.50041924905428947,0.59660374072733302]
[null,null,null,null,1727,"ΝΕΡΑΙΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1808-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1808-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1728,"ΣΤΟΜΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1809-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1809-1)*6,0))","v":9.4832733245421241E-2},0.12251437833159344,0.15596144148145605,0.20673628315845072,0.27748701697307071,0.37395853059727857,0.47521468314012605,0.59626873243748335,0.72501787771553683,0.87134260674612252]
[null,null,null,null,1729,{"$f":"INDEX(CO_Names,E1810)","v":"ΛΑΖΑΡΙΝΑΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1810-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1810-1)*6,0))","v":3.9170041992673987E-2},5.089533405906594E-2,6.5229967411996326E-2,8.7064030627970038E-2,0.11778215654572843,0.15940429243735574,0.2034844078541205,0.25667665823698466,0.3134275453941392,0.37747111064650013]
[null,null,null,null,1730,"ΚΛΟΚΟΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1811-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1811-1)*6,0))","v":5.669348183150183E-2},7.3664299296016506E-2,9.4411794938415741E-2,0.12601372854048293,0.17047417394776482,0.23071673905406753,0.29451690610464809,0.37150568955353042,0.45364513149151725,0.54633976540940798]
[null,null,null,null,1731,"ΚΡΑΝΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1812-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1812-1)*6,0))","v":2.7144151907203904E-2},3.5269573602335173E-2,4.520322303112026E-2,6.0333845786049403E-2,8.1620968132566196E-2,0.11046437809255354,0.14101112474101335,0.17787242105896306,0.21719979022927188,0.26158085737783782]
[null,null,null,null,1732,"ΓΑΡΔΙΚΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1813-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1813-1)*6,0))","v":4.5354785465201455E-2},5.6984855328479855E-2,7.0114266468788142E-2,8.964192600986437E-2,0.11522933125712724,0.15157168671362653,0.18754407651359004,0.22782679566896594,0.26969155264185274,0.31977882651858913]
[null,null,null,null,1733,"ΑΓΝΑΝΤΕΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1814-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1814-1)*6,0))","v":0.25941562898656889},0.32928363913328762,0.41034480800254874,0.53193204572848551,0.69544846130816129,0.923697048462223,1.1553601708165122,1.4224089495161756,1.7028719369224077,2.0307463772739665]
[null,null,null,null,1734,"ΓΕΦΥΡΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1815-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1815-1)*6,0))","v":6.8375775057387039E-2},8.6854243277335166E-2,0.10833216242686201,0.1405656632166504,0.18398734230955244,0.24453135341478352,0.30607931850878795,0.37715583527845659,0.45185007840687652,0.53904801495576604]
[null,null,null,null,1735,"ΜΟΥΖΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1816-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1816-1)*6,0))","v":0.3662742523174603},0.47251484405109906,0.60049574481765866,0.79460989311083752,1.0644120719741541,1.4329076437125607,1.8187682328070045,2.2789314347556178,2.7679356303217566,3.324745507865972]
[null,null,null,null,1736,"ΚΑΡΥΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1817-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1817-1)*6,0))","v":8.5899214896214895E-3},1.0626481615155677E-2,1.2817133491300363E-2,1.6024566968810893E-2,2.0018978564048679E-2,2.5890679331554457E-2,3.1417881242843462E-2,3.7228917771702681E-2,4.3122970021234608E-2,5.0555404585050735E-2]
[null,null,null,null,1737,"ΤΣΑΡΙΤΣΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1818-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1818-1)*6,0))","v":0.12713083804639805},0.16518661054258246,0.21171129774068984,0.28257623975744656,0.38227542036771506,0.51736480878790903,0.66043185005284732,0.83307336445337143,1.0172648403143114,1.2251255345544301]
[null,null,null,null,1738,"ΜΑΧΑΙΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1819-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1819-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1739,"ΠΑΛΑΙΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1820-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1820-1)*6,0))","v":0.22299436187057389},0.28897616666799453,0.36921079524110195,0.49123547095215458,0.66216471476847161,0.89443022090497404,1.1394166789421145,1.433809567023459,1.7474574744323965,2.1025347898507585]
[null,null,null,null,1740,"ΚΑΛΕΝΤΖΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1821-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1821-1)*6,0))","v":3.1267314222222217E-2},3.8680393079166667E-2,4.6654365908333321E-2,5.8329423766471648E-2,7.2869081973137198E-2,9.4242072766858212E-2,0.11436108772395019,0.13551326068899777,0.15696761087729394,0.18402167268958466]
[null,null,null,null,1741,"ΙΝΑΧΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1822-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1822-1)*6,0))","v":0.17454720466910864},0.22142760219844324,0.27573754327794558,0.35716258106324994,0.46651698541684,0.61930122010635424,0.77416792082296382,0.9524265902779393,1.1395412783666492,1.3585418360352299]
[null,null,null,null,1742,"ΣΚΟΤΕΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1823-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1823-1)*6,0))","v":2.1303005294261292E-2},2.7679918523351655E-2,3.5475947188980457E-2,4.7350613148545107E-2,6.4056962331887388E-2,8.6693562553649614E-2,0.11066695865750413,0.13959607728678114,0.1704605948634792,0.20529130579020183]
[null,null,null,null,1743,"ΔΩΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1824-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1824-1)*6,0))","v":0.14327989044688644},0.18460822909097988,0.23426031742377895,0.30951126656666195,0.41386824066781674,0.55661022749419486,0.70576333868364194,0.8832415138716414,1.0717004375109864,1.2866574135146289]
[null,null,null,null,1744,"ΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1825-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1825-1)*6,0))","v":0.33397614751648352},0.43112607388956048,0.5483163299750915,0.72613414980141644,0.97356872873407063,1.3112607311458602,1.6652452076767859,2.0878703781071088,2.5371554056689338,3.0482986146569635]
[null,null,null,null,1745,"ΦΡΕΑΤΤΥΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1826-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1826-1)*6,0))","v":9.364045214266179},11.731952184341896,14.383409398022463,18.316812841222841,23.429095006707719,30.729900960603437,37.899369362400023,45.852122937765031,54.088131399657101,64.017990964274816]
[null,null,null,null,1746,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1827-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1827-1)*6,0))","v":7.899635398715505},9.8897663071855124,12.113265338166658,15.409464695106667,19.683966242257505,25.797559547726809,31.788017308275244,38.41532498937049,45.271852173572015,53.556484851784347]
[null,null,null,null,1747,"ΣΑΛΑΜΙΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1828-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1828-1)*6,0))","v":2.2519338177191699},2.7932611090818682,3.3807887689390252,4.2435901767348394,5.3288243515782145,6.9133421580853787,8.4198095332659779,10.024483427237586,11.660600455220955,13.700864932782848]
[null,null,null,null,1748,"ΦΑΝΕΡΩΜΕΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1829-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1829-1)*6,0))","v":1.3506792550280831},1.6738171498125001,2.0234590707165134,2.536395126965528,3.1793929924280202,4.1203716468411979,5.0119877013317105,5.9575604679219243,6.9199804121497541,8.12462682871179]
[null,null,null,null,1749,"ΙΑΣΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1830-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1830-1)*6,0))","v":0.19928617855921854},0.24715471346217946,0.29908321034955732,0.3753293234330406,0.47118041509396735,0.61118078721029623,0.74421368002884436,0.88582028706440241,1.0301618278331865,1.2102644697628384]
[null,null,null,null,1750,"ΓΕΝΗΣΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1831-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1831-1)*6,0))","v":0.20134775971672769},0.2571277579024725,0.32280837524719164,0.42176491969693014,0.55663390117655187,0.74323621477493251,0.93505175816926489,1.1593055715376206,1.3959939750923736,1.6696578336291983]
[null,null,null,null,1751,"ΕΞΟΧΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1832-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1832-1)*6,0))","v":9.1396764649572651E-2},0.11439200850302197,0.14006375647799144,0.17811107961404199,0.22741182741452462,0.29796150589913389,0.3670368695991067,0.44338404630387512,0.52234403023675358,0.6178234072042158]
[null,null,null,null,1752,"ΝΕΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1833-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1833-1)*6,0))","v":2.0615811575091576E-2},2.5503555876373624E-2,3.0761120379120873E-2,3.8458960725146145E-2,4.8045548553716837E-2,6.2137630395730691E-2,7.5402914982824296E-2,8.9349402652086463E-2,0.10349512805096305,0.12133297100412176]
[null,null,null,null,1753,"ΑΒΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1834-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1834-1)*6,0))","v":6.4939806461538463E-2},8.033620101057691E-2,9.6897529194230739E-2,0.12114572628421034,0.15134347794420802,0.19573353574655167,0.23751918219589654,0.28145061835407231,0.32600965336053361,0.38219885866298359]
[null,null,null,null,1754,"ΑΝΘΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1835-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1835-1)*6,0))","v":0.15668016797069598},0.19896087285824177,0.24806628054798535,0.32174495466941044,0.42092640962649308,0.55928345350327413,0.69983872099947386,0.8620297616253737,1.0324299249711284,1.2314747180285228]
[null,null,null,null,1755,"ΧΙΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1836-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1836-1)*6,0))","v":0.49958983383638572},0.62575833406831494,0.76692663971097363,0.97629683153165059,1.2482065718816817,1.6367207597605204,2.0179570594751643,2.4404577027292933,2.8778568097431512,3.4056074721723353]
[null,null,null,null,1756,"ΒΑΛΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1837-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1837-1)*6,0))","v":3.573407339682539E-2},4.6430831071428584E-2,5.9508040446031737E-2,7.9426834958849848E-2,0.10745038842768208,0.14542145976741225,0.18563489839323272,0.23416116190040706,0.28593390106131999,0.34435960971259666]
[null,null,null,null,1757,"ΚΥΠΡΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1838-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1838-1)*6,0))","v":8.2463246300366305E-2},0.10567209034642858,0.13322023955398349,0.17482385077587312,0.23192561565536701,0.31056471361112392,0.39193996401142867,0.4877668004053764,0.5891607153498164,0.70573958262449021]
[null,null,null,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1839-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1839-1)*6,0))","v":6.0129450427350427E-2},7.8128802283653861E-2,0.10013372190438032,0.13365092420960312,0.18080594206581119,0.24469957172401102,0.31236641556553585,0.39402118589010804,0.48113877582433651,0.57945126634331157]
[null,null,null,null,1759,"ΦΥΛΑΚΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1840-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1840-1)*6,0))","v":3.8482848273504268E-2},5.0002433461538473E-2,6.4085582018803405E-2,8.5536591494145997E-2,0.11571580292211915,0.15660772590336705,0.19991450596194296,0.25217355896966914,0.30792881652757531,0.3708488104597194]
[null,null,null,null,1760,"ΔΟΞΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1841-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1841-1)*6,0))","v":6.6314193899877902E-2},8.4453624928800375E-2,0.10567260188756103,0.13757892536125288,0.18080971113887956,0.24085618303133563,0.30223667688513084,0.37355764547277548,0.448671685028808,0.53593725522527214]
[null,null,null,null,1761,"ΛΑΔΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1842-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1842-1)*6,0))","v":1.7179842979242979E-2},2.2322514938186818E-2,2.8609634829822948E-2,3.8185978345600891E-2,5.1658840590231771E-2,6.9914163349717437E-2,8.9247547304438804E-2,0.11257748168288802,0.13746822166409614,0.1655575046695176]
[null,null,null,null,1762,"ΠΡΑΓΓΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1843-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1843-1)*6,0))","v":1.580545554090354E-2},2.053671374313187E-2,2.6320864043437114E-2,3.5131100077952816E-2,4.752613334301322E-2,6.4321030281740035E-2,8.2107743520083723E-2,0.10357128314825698,0.12647076393096846,0.1523129042959562]
[null,null,null,null,1763,"ΛΑΓΥΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1844-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1844-1)*6,0))","v":6.0473047286935283E-2},7.7355963635439562E-2,9.7313995255143435E-2,0.12741864115141896,0.16859131173078259,0.22542645764827163,0.2840419318182475,0.35281633892475556,0.42549473920896369,0.50929318356736752]
[null,null,null,null,1764,"ΜΙΚΡΟ ΔΕΡΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1845-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1845-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1765,"ΤΥΧΕΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1846-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1846-1)*6,0))","v":0.29686768668131869},0.37689856102481689,0.469797951441285,0.60916337100207596,0.79667626800197466,1.0583397759717308,1.3240362748178121,1.6304706063681782,1.9523548241609427,2.3285039758640869]
[null,null,null,null,1766,"ΟΡΜΕΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1847-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1847-1)*6,0))","v":5.669348183150183E-2},7.3664299296016506E-2,9.4411794938415741E-2,0.12601372854048293,0.17047417394776482,0.23071673905406753,0.29451690610464809,0.37150568955353042,0.45364513149151725,0.54633976540940798]
[null,null,null,null,1767,"ΣΑΜΟΘΡΑΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1848-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1848-1)*6,0))","v":0.34290966586568988},0.42420914607701465,0.51165996897271049,0.63970071339493084,0.79915762427682335,1.033555918915654,1.254201819214311,1.4861783974463716,1.7214689632476856,2.0181717510352253]
[null,null,null,null,1768,"ΙΠΠΕΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1849-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1849-1)*6,0))","v":0.16733167061782661},0.21203075489024728,0.26366198929247558,0.34100173326993799,0.44458785469969997,0.58957461540574085,0.73615571525872447,0.90438165504833679,1.0807801796352965,1.2877187501640441]
[null,null,null,null,1769,"ΜΕΓΑΛΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1850-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1850-1)*6,0))","v":3.4359685958485958E-2},4.4645029876373636E-2,5.7219269659645897E-2,7.6371956691201781E-2,0.10331768118046354,0.13982832669943487,0.17849509460887761,0.22515496336577603,0.27493644332819228,0.3311150093390352]
[null,null,null,null,1770,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1851-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1851-1)*6,0))","v":0.17729597954578752},0.23036835416208795,0.29525143144377286,0.39407929652660117,0.53311923489119184,0.72151416576908389,0.92103468818180856,1.1617996109674045,1.4186720475734722,1.7085534481894216]
[null,null,null,null,1771,"ΜΕΣΟΤΟΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1852-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1852-1)*6,0))","v":7.9370874564102564E-2},9.8188690124038455E-2,0.11843031345961537,0.14806699879181265,0.1849753619318098,0.23922987702356313,0.29030122268387354,0.34399520021053287,0.39845624299620774,0.46713193836586875]
[null,null,null,null,1772,"ΑΝΤΙΣΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1853-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1853-1)*6,0))","v":0.11991530399511599},0.15012113918264652,0.18386629416494193,0.23389011660184536,0.29875560730126266,0.3915343392482703,0.48243718494922277,0.58299430468451086,0.68702564898833574,0.81273496253633903]
[null,null,null,null,1773,"ΕΡΕΣΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1854-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1854-1)*6,0))","v":0.13022320978266178},0.16920466323145608,0.21686103201005796,0.28944971585965473,0.39157401167395683,0.52994935819085809,0.67649640856764626,0.85333731115629119,1.0420091202138488,1.2549258853949434]
[null,null,null,null,1774,"ΣΥΚΑΜΙΝΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1855-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1855-1)*6,0))","v":3.2985298520146519E-2},4.2859228681318695E-2,5.4930498873260063E-2,7.3317078423553714E-2,9.9184973933244991E-2,0.13423519363145744,0.17135529082452253,0.21614876483114498,0.26393898559506457,0.31787040896547381]
[null,null,null,null,1775,"ΜΗΘΥΜΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1856-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1856-1)*6,0))","v":0.27762626254456652},0.34610037403736266,0.42162866669993881,0.5331333785637562,0.67583317817614674,0.88175611161862921,1.0809271481192053,1.2977753448073477,1.5207656495079374,1.7937784810273918]
[null,null,null,null,1776,"ΒΑΣΙΛΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1857-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1857-1)*6,0))","v":9.8955895560439544E-2},0.12455617162234432,0.15360411351422462,0.19687670029665968,0.25386039998210957,0.33452623527272429,0.41475756155506038,0.50511642500898024,0.59922117788787643,0.71129165181861675]
[null,null,null,null,1777,"ΑΤΣΙΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1858-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1858-1)*6,0))","v":0.13228479094017093},0.17015069125728025,0.21547409227713671,0.28409034532020072,0.37894724133612689,0.50896391420051834,0.64441902283780084,0.80509278221227587,0.97552521058650454,1.1703891392462313]
[null,null,null,null,1778,"ΜΥΡΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1859-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1859-1)*6,0))","v":1.1335260397704519},1.426035952884936,1.7574616090772737,2.2509625399495814,2.8999204418404902,3.8194449647283673,4.7327734674782889,5.759746526373192,6.8286662216346681,8.1032967630403228]
[null,null,null,null,1779,"ΠΑΝΑΓΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1860-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1860-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1780,"ΚΟΚΚΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1861-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1861-1)*6,0))","v":0.20925048748717945},0.26917157060911173,0.34090791789529912,0.44951763145315193,0.59968763439520145,0.80549718569557249,1.0199491927284348,1.27436982570329,1.5442583445497586,1.8527958003062075]
[null,null,null,null,1781,"ΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1862-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1862-1)*6,0))","v":0.20100416285714287},0.25890597515608976,0.32842494767281738,0.43376583649861467,0.57977216196598669,0.7795541652560839,0.98820331964618013,1.2363428858740868,1.4997869564320756,1.8003958101745936]
[null,null,null,null,1782,"ΚΑΡΛΟΒΑΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1863-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1863-1)*6,0))","v":1.4922411611770452},1.8897770510369509,2.3482849750600883,3.0347847101081742,3.952991089747834,5.2393605251599293,6.5381563285937192,8.0265011224050316,9.5863136704134178,11.418354730441132]
[null,null,null,null,1783,"ΟΡΜΟΣ ΜΑΡΑΘΟΚΑΜ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1864-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1864-1)*6,0))","v":0.1580545554090354},0.19839366029597072,0.24380924207048224,0.31129877523950444,0.39949317325701589,0.52498441626071279,0.6488725981825747,0.78717273865314297,0.93073836313667679,1.1029365883033686]
[null,null,null,null,1784,"ΕΥΔΗΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1865-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1865-1)*6,0))","v":0.24361017344566543},0.30881109849262822,0.38420246602994501,0.49716915631501146,0.64861958097287609,0.86046398646167965,1.0748371343855536,1.3211248451362874,1.5794745098887368,1.8823002747079751]
[null,null,null,null,1785,"ΡΑΧΕΣ(ΧΡΙΣΤΟΣ)",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1866-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1866-1)*6,0))","v":0.18863467591208791},0.23742183275874543,0.29277064928840046,0.37521949938540777,0.48377612642261975,0.63746397593004811,0.7903014544040996,0.9624016895966252,1.141625091828494,1.3550941275854953]
[null,null,null,null,1786,"ΧΙΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1867-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1867-1)*6,0))","v":4.9642874272820512},6.1979211045140099,7.56491277583814,9.586047759349924,12.185042497558893,15.923417391588471,19.556318287561567,23.53491501109221,27.635383314985695,32.63136534535159]
[null,null,null,null,1787,"ΜΕΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1868-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1868-1)*6,0))","v":4.6041979184371182E-2},5.9824340034340673E-2,7.6673821343925502E-2,0.10233842196621037,0.13844569278182112,0.18736995777724269,0.23918342677589602,0.3017076509101399,0.36841483405977765,0.44369411251430713]
[null,null,null,null,1788,"ΑΦΡΟΔΙΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1869-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1869-1)*6,0))","v":1.9585020996336994E-2},2.4228378082554944E-2,2.9223064360164829E-2,3.6536012688888841E-2,4.564327112603099E-2,5.9030748875944151E-2,7.1632769233683086E-2,8.4881932519482131E-2,9.8320371648414895E-2,0.11526632245391566]
[null,null,null,null,1789,"ΨΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1870-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1870-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1790,"ΠΑΡΑΔΕΙΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1871-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1871-1)*6,0))","v":0.44873749861782664},0.55568356646382788,0.67111424486608662,0.84031453754283014,1.0518342995862129,1.3619581467174411,1.6550042442318935,1.9646608803862795,2.2793795403525414,2.6745266171827464]
[null,null,null,null,1791,"ΦΑΛΗΡΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1872-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1872-1)*6,0))","v":0.81088858862026858},1.0085090140442308,1.2248737481718097,1.5435260807838034,1.9481284114261102,2.5351068084255148,3.098435149114557,3.7057704612689362,4.3279442237451144,5.0959526042358574]
[null,null,null,null,1792,"ΨΙΝΘΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1873-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1873-1)*6,0))","v":7.3529727951159946E-2},9.5540363935439576E-2,0.12244923707164222,0.1634359873191718,0.22109983772619193,0.29923261913679056,0.38197950246299817,0.48183162160276066,0.58836398872233142,0.70858611998553522]
[null,null,null,null,1793,{"$f":"INDEX(CO_Names,E1874)","v":"ΛΑΡΔΟΥ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1874-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1874-1)*6,0))","v":0.24326657658608056},0.31174443159075094,0.39303243573057073,0.5157978650773134,0.68430839590141612,0.91636536600436824,1.1565134234667209,1.4393313773033947,1.7385875553797958,2.0826406823927397]
[null,null,null,null,1794,"ΜΑΣΣΑΡΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1875-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1875-1)*6,0))","v":0.29446250866422463},0.37020110622916669,0.4558548739553876,0.58332027371104167,0.7506302795558133,0.98798822544949794,1.2233262569005594,1.4873901408267018,1.7620268525117351,2.0900739622423044]
[null,null,null,null,1795,"ΣΚΑΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1876-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1876-1)*6,0))","v":2.1303005294261292E-2},2.6567584747161171E-2,3.2381564627869341E-2,4.0968294964246831E-2,5.1971243531267607E-2,6.783544567957675E-2,8.3198702446002165E-2,9.9951645301719197E-2,0.11718942197698722,0.13826674247080906]
[null,null,null,null,1796,"ΔΙΑΦΑΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1877-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1877-1)*6,0))","v":9.7925104981684982E-2},0.12114189041277472,0.14611532180082415,0.18268006344444418,0.22821635563015497,0.29515374437972075,0.3581638461684154,0.4244096625974107,0.49160185824207447,0.57633161226957841]
[null,null,null,null,1797,"ΠΗΓΑΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1878-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1878-1)*6,0))","v":0.54631900673992673},0.69965245174120894,0.88140137832586984,1.1557686157379876,1.5318879025406078,2.0502834378107693,2.5861035771102614,3.2163024933451743,3.8828288822479364,4.6499071734262296]
[null,null,null,null,1798,"ΚΕΦΑΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1879-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1879-1)*6,0))","v":0.31336033594139195},0.3916541727083333,0.47869690551124838,0.60752800110806315,0.77375444216487843,1.0123086715430223,1.2449043829610613,1.5006783968733792,1.7646972796395233,2.0852918004304675]
[null,null,null,null,1799,"ΑΓ.ΙΣΙΔΩΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1880-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1880-1)*6,0))","v":1.9928617855921853E-2},2.4653437347161172E-2,2.9735749699816842E-2,3.7176995367641269E-2,4.6444030268592937E-2,6.0066376049206331E-2,7.2889484483396827E-2,8.6371089230350237E-2,0.10004529044926429,0.11728853863731768]
[null,null,null,null,1800,"ΕΛΕΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1881-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1881-1)*6,0))","v":0.11579214168009767},0.14324497217229853,0.17277495946272892,0.21601116273957083,0.26985583104337618,0.34900635738935404,0.42351303915352978,0.50184581156255226,0.5812976358862425,0.68148685380648388]
[null,null,null,null,1801,"ΣΥΜΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1882-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1882-1)*6,0))","v":0.41884457183394386},0.53153803093759167,0.66221503448302799,0.85819117738711748,1.1216188557289364,1.4894522388829337,1.8626114353318211,2.2925400002145455,2.7439789841381685,3.2719541552197637]
[null,null,null,null,1802,"ΠΕΡΔΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1883-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1883-1)*6,0))","v":0.28862136205128203},0.36639766419606223,0.45666040029241445,0.59206147027778333,0.77420420121109024,1.0284075385011882,1.2864798090754319,1.5840573443882886,1.8966145340865022,2.2619257127226016]
[null,null,null,null,1803,"ΠΟΡΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1884-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1884-1)*6,0))","v":0.59545335766056173},0.7530560197955587,0.93418534375027451,1.20508491238453,1.566212364038239,2.0732617712496619,2.5835725425699372,3.1662263446368835,3.7760585275801724,4.4944018887067481]
[null,null,null,null,1804,"ΜΕΘΑΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1885-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1885-1)*6,0))","v":0.17145483293284491},0.22277869908310444,0.28552415560163308,0.38109606388909689,0.51555522909051299,0.69774335023017997,0.89069052209829935,1.1235232671952222,1.3719328522076795,1.6522638966017857]
[null,null,null,null,1805,"ΒΑΡΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1886-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1886-1)*6,0))","v":0.41953176555311356},0.52308304960828744,0.6373547048914987,0.80608259639520408,1.0221186878934909,1.3337680924559641,1.6353423379081067,1.963877392222783,2.3017949716317125,2.7153123367416478]
[null,null,null,null,1806,"ΓΑΥΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1887-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1887-1)*6,0))","v":0.3068319956092796},0.39044456864537547,0.48805774563702675,0.63474787131099286,0.83314609028310449,1.1090443613390675,1.3905904517528878,1.7171125475823636,2.0607708704342298,2.4606174780520802]
[null,null,null,null,1807,"ΑΝΑΦΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1888-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1888-1)*6,0))","v":5.9098659848595837E-2},7.5677117611172171E-2,9.532276125347984E-2,0.12497744732456878,0.16562069282977748,0.22164660504895509,0.27954330651576753,0.34762210500407281,0.41961950963799866,0.50249325274374779]
[null,null,null,null,1808,"ΕΞΩΓΩΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1889-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1889-1)*6,0))","v":1.343463720976801},1.6709873499906591,2.029652275312988,2.5579145038372078,3.228816086168385,4.2019804629163593,5.1361438545546072,6.1435701599887445,7.1757241225751907,8.4495064532070181]
[null,null,null,null,1809,"ΣΙΚΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1890-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1890-1)*6,0))","v":7.1124549934065931E-2},8.7987267773489003E-2,0.10612586530796701,0.13268341450175419,0.16575714251032306,0.21437482486527087,0.26014005669074386,0.30825543914969827,0.35705819177582249,0.41859874996422003]
[null,null,null,null,1810,"ΚΙΜΩΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1891-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1891-1)*6,0))","v":0.20031696913797312},0.25762803594372713,0.32620942985462448,0.4300291333779182,0.5735222902960091,0.77022978903491612,0.97512517521925191,1.218116713996557,1.4758482061817262,1.7705726996080233]
[null,null,null,null,1811,"ΜΥΚΟΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1892-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1892-1)*6,0))","v":2.6182080700366295},3.2628881635217035,3.9732510205691844,5.0216305899441327,6.3618600382046058,8.2972912291440952,10.167265947062354,12.200491817416601,14.290235925164319,16.851604362800398]
[null,null,null,null,1812,"ΑΠΟΛΛΩΝΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1893-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1893-1)*6,0))","v":3.6764863975579966E-2},4.6101681303434068E-2,5.6583044694154448E-2,7.2144516383138499E-2,9.2421340662166312E-2,0.12132913425728602,0.14978736691424613,0.18144916282378745,0.2142752350314277,0.25375621501367845]
[null,null,null,null,1813,"ΛΙΓΑΡΙΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1894-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1894-1)*6,0))","v":2.6113361328449328E-2},3.2839279964010988E-2,4.045176973716421E-2,5.1783105789174673E-2,6.6668136565775193E-2,8.7774067511229806E-2,0.10871625138762005,0.13223573309571751,0.15670496967536665,0.18591177768826228]
[null,null,null,null,1814,"ΑΓΚΑΙΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1895-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1895-1)*6,0))","v":0.36077670256410255},0.44849411332060435,0.54438935704294855,0.68555097528233488,0.8645037019527988,1.1243994534859683,1.3734310532296792,1.6413786245360575,1.9156581953999721,2.2547982513909397]
[null,null,null,null,1815,"ΑΝΤΙΠΑΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1896-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1896-1)*6,0))","v":0.2099376812063492},0.26208561546588821,0.31985605914821419,0.40526421130345186,0.51506219739128822,0.6730230292674616,0.82648717987272347,0.9945003647700652,1.1676388525189854,1.3786457520673436]
[null,null,null,null,1816,"ΠΑΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1897-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1897-1)*6,0))","v":1.3695770823052502},1.7198057324703298,2.1145560406876522,2.7013820650815905,3.4691002216584486,4.5606586324455209,5.6394521711343817,6.8453134064083319,8.0976899796776642,9.5982518616565571]
[null,null,null,null,1817,"ΑΙΓΙΑΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1898-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1898-1)*6,0))","v":0.16836246119658119},0.21347706095732602,0.26567610416698717,0.34390657641147193,0.44884947348132731,0.59558274567538472,0.74415174657886607,0.91494826856325839,1.0941505010973052,1.3040968699941569]
[null,null,null,null,1818,"Α/Τ ΚΕΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1899-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1899-1)*6,0))","v":2.7487748766788764E-2},3.5716023901098903E-2,4.577541572771672E-2,6.1097565352961423E-2,8.265414494437083E-2,0.11186266135954788,0.14279607568710209,0.18012397069262082,0.21994915466255383,0.26489200747122815]
[null,null,null,null,1819,"ΚΥΘΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1900-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1900-1)*6,0))","v":0.16630088003907201},0.21327971912701466,0.2691458013929639,0.35356173803651136,0.46961086224265136,0.62926115294635043,0.7947173816818377,0.98987654980491147,1.1964900078597882,1.43374630299246]
[null,null,null,null,1820,"ΑΠΟΛΛΩΝΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1901-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1901-1)*6,0))","v":0.65283403321123312},0.81586954193662997,0.99707198511938322,1.2652435284592267,1.6111555911953772,2.1076768813787563,2.5916579532568673,3.1236814188462105,3.6727817357327894,4.3397392377193489]
[null,null,null,null,1821,"ΦΙΛΩΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1902-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1902-1)*6,0))","v":0.34290966586568983},0.43231634802271063,0.53421325725465496,0.68621799400741246,0.88724392091980209,1.1710025784401463,1.4544031481404502,1.7751253151836497,2.1097338579396174,2.5066777029207996]
[null,null,null,null,1822,"ΤΡΑΝΟΒΑΛΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1903-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1903-1)*6,0))","v":9.8612298700854695E-2},0.12582100405618132,0.15779250937318373,0.20593193178251423,0.27142063670972,0.36214043950430364,0.45523146631897465,0.56385630919849472,0.67842746404919763,0.81109521452429212]
[null,null,null,null,1823,"ΣΙΑΤΙΣΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1904-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1904-1)*6,0))","v":0.60679205402686198},0.76535030176080587,0.94628386404629095,1.2162956528424345,1.5738115845341256,2.0780623243750074,2.582257054404113,3.1536146893495696,3.7500007517811667,4.4567313760499614]
[null,null,null,null,1824,"ΔΗΜΗΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1905-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1905-1)*6,0))","v":3.9857235711843707E-2},5.1788234656593421E-2,6.6374352805189246E-2,8.8591469761794064E-2,0.1198485101693377,0.16220085897134445,0.20705430974629804,0.26117975750430017,0.31892627426070302,0.3840934108332808]
[null,null,null,null,1825,"ΚΡΑΝΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1906-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1906-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1826,"ΤΡΙΦΥΛΛΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1907-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1907-1)*6,0))","v":3.3328895379731382E-2},4.1893870725686816E-2,5.1575206011523184E-2,6.5980163371933298E-2,8.4878584575032223E-2,0.11169817471212856,0.13827668580985877,0.16808238156068564,0.19907493828779896,0.23611192099963485]
[null,null,null,null,1827,"ΒΟΓΑΤΣΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1908-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1908-1)*6,0))","v":6.2534628444444434E-2},8.125395437500002E-2,0.10413907078055552,0.13899696117798721,0.18803817974844361,0.25448755459297145,0.3248610721881573,0.40978203332571239,0.50038432685730994,0.60262931699704414]
[null,null,null,null,1828,"ΔΙΣΠΗΛΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1909-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1909-1)*6,0))","v":0.26834914733577531},0.33592862697660258,0.41141611130294553,0.52331379641517506,0.66839015915077804,0.87591619965821277,1.0792182138558117,1.3040740819040779,1.5366840254633887,1.8178036125848247]
[null,null,null,null,1829,"ΚΛΕΙΣΟΥΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1910-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1910-1)*6,0))","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
[null,null,null,null,1830,"ΝΕΣΤΟΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1911-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1911-1)*6,0))","v":7.593490596825396E-2},9.684727812339744E-2,0.12139646060753966,0.15834938879399146,0.20857657352319595,0.27819483403851658,0.34957412489374134,0.4327890706012445,0.52053166099853909,0.62220478829026038]
[null,null,null,null,1831,"ΑΡΓ.ΟΡΕΣΤΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1912-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1912-1)*6,0))","v":0.96378919113553108},1.2272441870338371,1.5353173989711228,1.9985084891533393,2.6258998664288145,3.4975142781587762,4.388223403323849,5.422834609823334,6.5123413997772914,7.7784344033636117]
[null,null,null,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1913-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1913-1)*6,0))","v":0.25357448237362634},0.31961905374102567,0.39484531853679788,0.50704333493950182,0.65533994159094167,0.86474859183129882,1.0737771421846245,1.3101804922333971,1.5567615152106586,1.8494302364174631]
[null,null,null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1914-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1914-1)*6,0))","v":0.18416791673748475},0.23176771611391939,0.28574869573125755,0.36615030323266862,0.47197175155385829,0.62182488611524678,0.77079474197957076,0.93846829481860183,1.1130544736228569,1.3210717137413388]
[null,null,null,null,1834,"ΑΓ.ΠΑΝΤΕΛΕΗΜΟΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1915-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1915-1)*6,0))","v":9.1396764649572651E-2},0.11875577947115386,0.15220325729465811,0.20314940479859675,0.27482503194003294,0.37194334902049669,0.4747969516596145,0.59891220255296418,0.73133093925299142,0.88076592484183369]
[null,null,null,null,1835,"ΛΕΧΟΒΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1916-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1916-1)*6,0))","v":0.10273546101587303},0.13348863933035718,0.17108561628234126,0.22835215050669333,0.30891986672958599,0.41808669683131017,0.53370033288054408,0.67321334046367032,0.82205996555129501,0.99003387792371511]
[null,null,null,null,1836,"ΛΙΒΑΔΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1917-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1917-1)*6,0))","v":3.3737775642637362},4.2314554934621338,5.1948462285070196,6.6254439944773571,8.4906465631095021,11.148719979525652,13.766979888544551,16.682015421391586,19.70502980437282,23.338840129612976]
[null,null,null,null,1837,"ΑΛΥΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1918-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1918-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1838,"ΕΡΥΘΡΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1919-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1919-1)*6,0))","v":0.30030365527716729},0.38478562947765571,0.48504105551836074,0.63643846877672927,0.84419486319885129,1.1303475836388217,1.4264034956987059,1.7749689703511005,2.1437597696829682,2.5678449023961223]
[null,null,null,null,1839,"ΘΕΣΠΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1920-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1920-1)*6,0))","v":0.18073194814163615},0.22939953447371797,0.28585848974584854,0.37054132260318751,0.4844169150215954,0.64338235063105609,0.80471233076343673,0.99066730491541,1.1859565012684263,1.4142757359862912]
[null,null,null,null,1840,"ΜΟΥΡΙΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1921-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1921-1)*6,0))","v":5.3944706954822945E-2},6.8852016924771067E-2,8.6382826662866286E-2,0.11278523249193102,0.14872853463725183,0.19849641948164684,0.24959962814618569,0.3092745029624685,0.3722323693441747,0.44509239788296256]
[null,null,null,null,1841,"ΠΡΟΔΡΟΜΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1922-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1922-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1842,"ΣΑΡΑΝΤΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1923-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1923-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1843,"ΑΛΙΑΡΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1924-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1924-1)*6,0))","v":0.46591734159706955},0.5856640716304029,0.72102751348202065,0.92244032184956137,1.1866986657653271,1.5617031916232755,1.9333601708385957,2.3501750284278629,2.7835992984274864,3.3015224616280836]
[null,null,null,null,1844,"ΚΥΡΙΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1925-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1925-1)*6,0))","v":0.12678724118681317},0.16048334444647436,0.19929714101214893,0.25738787944677777,0.33499112737661552,0.44379796286821266,0.55352799552812593,0.67910562318457268,0.81065079502695425,0.96531653637336357]
[null,null,null,null,1845,"ΑΣΩΠΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1926-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1926-1)*6,0))","v":8.3150440019536004E-2},0.10804097230082418,0.13847063257634307,0.18482013519270832,0.25002878845672177,0.33838455061263234,0.4319581289534839,0.54487501134517802,0.66534619285422525,0.80129832260046518]
[null,null,null,null,1846,"ΑΡΑΧΩΒΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1927-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1927-1)*6,0))","v":0.49306149350427342},0.63464529812770154,0.80437495231452982,1.061448512945903,1.4172993598824566,1.9046301257981502,2.4129703769560078,3.0167413129949936,3.6574687390460161,4.3893099553084367]
[null,null,null,null,1847,"ΔΟΜΝΙΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1928-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1928-1)*6,0))","v":1.4774664962148959E-2},1.9197362846840659E-2,2.4604285953647737E-2,3.2839941377216762E-2,4.4426602907599318E-2,6.0126180480756991E-2,7.6752890681817384E-2,9.6816634247283692E-2,0.11822267063112268,0.14237945401578514]
[null,null,null,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1929-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1929-1)*6,0))","v":6.2191031584859578E-2},7.9759343402518321E-2,0.10065101759368131,0.13221913409125569,0.17561653714374728,0.23531912273310077,0.29719257211969163,0.37017323047536166,0.44743712643483363,0.53616040531422593]
[null,null,null,null,1849,"ΡΑΠΤΟΠΟΥΛΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1930-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1930-1)*6,0))","v":3.3672492239316232E-2},4.1655807931410258E-2,5.0243163285897417E-2,6.281630251773869E-2,7.8474395971070823E-2,0.10149146297969346,0.12315809447194635,0.14593735766507451,0.16904204248323965,0.19817718597339889]
[null,null,null,null,1850,"ΒΟΥΝΙΧΩΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1931-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1931-1)*6,0))","v":6.6314193899877902E-2},8.4646144236217954E-2,0.10620816810006103,0.1386835573546891,0.18290147016206376,0.24412008787492517,0.30699079815250618,0.38041918177788236,0.45789169572070082,0.54753766041516694]
[null,null,null,null,1851,"ΜΑΥΡΟΛΙΘΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1932-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1932-1)*6,0))","v":4.0888026290598289E-2},5.1929687640064115E-2,6.4758518906089718E-2,8.400936272559352E-2,0.10993265112716108,0.14608696752332595,0.18282796358756226,0.22524040272905294,0.26980541214432668,0.32184656215410584]
[null,null,null,null,1852,"ΓΑΛΑΞΙΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1933-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1933-1)*6,0))","v":0.3638690743003663},0.47279086639079676,0.60595206569565008,0.80877902135982682,1.0941342437011088,1.4807819797470152,1.8902630519080144,2.384391062043568,2.9115769348455562,3.5065079489003828]
[null,null,null,null,1853,"ΕΡΑΤΕΙΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1934-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1934-1)*6,0))","v":0.27934424684249087},0.35327395442156595,0.43823582963708785,0.56530419756317973,0.73468754383023072,0.97252108560573214,1.2118743487122829,1.4851458581400465,1.7711594127662631,2.1080779647016454]
[null,null,null,null,1854,"ΛΙΔΟΡΙΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1935-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1935-1)*6,0))","v":0.10101747671794872},0.13125638783653848,0.16822465279935894,0.22453355267213324,0.30375398267056281,0.41109528049633842,0.52477557815010034,0.66195559229538148,0.80831314338488525,0.97347812745676343]
[null,null,null,null,1855,"ΠΟΤΙΔΑΝΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1936-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1936-1)*6,0))","v":4.9134350920634916E-2},6.234502033218866E-2,7.7658040627182526E-2,0.10062031589724781,0.13147504724107467,0.17456858061893996,0.21827148654444234,0.26860409301778398,0.32144791968903724,0.38326908965563772]
[null,null,null,null,1856,"ΔΟΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1937-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1937-1)*6,0))","v":0.65627000180708173},0.81186319539789364,0.97922899873534774,1.2242769164171523,1.5294499622933191,1.9780479009307601,2.4003261269532401,2.844289317758085,3.2945949096223237,3.8624329102978758]
[null,null,null,null,1857,{"$f":"INDEX(CO_Names,E1938)","v":"ΜΟΡΦΑ Π.ΑΥΛΙΔΑΣ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1938-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1938-1)*6,0))","v":0.27831345626373621},0.34641571671263738,0.42116635345563175,0.5313469217172716,0.67162425473020326,0.87476096362184907,1.0702346862092567,1.2816938351593428,1.4986043462988223,1.7655995656444876]
[null,null,null,null,1858,"ΒΙΤΑΛΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1939-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1939-1)*6,0))","v":9.6550717543345543E-2},0.12074650643795785,0.14769452921582721,0.18760308290716893,0.23919079688371112,0.31313325740433451,0.38535936264843784,0.46495900404410706,0.54719336661706186,0.64686771604525783]
[null,null,null,null,1859,"ΜΑΝΙΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1940-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1940-1)*6,0))","v":1.9928617855921853E-2},2.5444905610989017E-2,3.1937521906761294E-2,4.1718260229545806E-2,5.5043484030572389E-2,7.3484651517296648E-2,9.2434205249273232E-2,0.11457962737356739,0.13794977884926821,0.16497909330688562]
[null,null,null,null,1860,"ΑΓ.ΛΟΥΚΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1941-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1941-1)*6,0))","v":0.13606435639560438},0.17533972798772895,0.22254180757997555,0.29408684010230751,0.39333361596613287,0.52905955935597448,0.67092054729765294,0.83977093617877652,1.0190860125742287,1.2235679311033734]
[null,null,null,null,1861,"ΒΕΛΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1942-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1942-1)*6,0))","v":5.94422567081807E-2},7.7235901686126401E-2,9.8989336511187409E-2,0.13212348507577906,0.17873958844220189,0.24190300519002228,0.30879651367335831,0.38951808662279253,0.47564004695777262,0.57282896615653089]
[null,null,null,null,1862,"ΝΕΟΧΩΡΙ ΕΥΒ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1943-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1943-1)*6,0))","v":0.11407415738217337},0.14535510061245421,0.18199398943946882,0.23710815320140588,0.3118707338406187,0.41563412808201289,0.52182013078721856,0.64535382672056296,0.77551327710363815,0.92658468706716157]
[null,null,null,null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1944-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1944-1)*6,0))","v":7.0780953074481082E-2},8.9123754002380942E-2,0.10995721702525944,0.14100222465865125,0.18192287322247735,0.23981309253445715,0.2974445472764079,0.36242096580247485,0.43011780414254841,0.51066870920996565]
[null,null,null,null,1864,"ΒΟΥΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1945-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1945-1)*6,0))","v":3.8826445133089131E-2},4.8031696900503656E-2,5.7933443380677643E-2,7.2431042699025242E-2,9.0485783109500048E-2,0.11702587057862612,0.14200882321765246,0.16827470832809616,0.19491582449598041,0.22851042872442928]
[null,null,null,null,1865,"ΩΡΕΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1946-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1946-1)*6,0))","v":0.29892926783882784},0.37848632007536637,0.47019623241669706,0.60748610710740936,0.79102202774142549,1.0482340147933562,1.307805959979218,1.6050978651078525,1.9166042835065749,2.2826352470150244]
[null,null,null,null,1866,"ΚΑΡΥΣΤΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1947-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1947-1)*6,0))","v":0.92358835856410271},1.1724853600478937,1.4613489853498929,1.8946703470218025,2.4775928944770342,3.2911217168600415,4.1170523304592068,5.0694409377961973,6.0697811764562664,7.2389356410583181]
[null,null,null,null,1867,"ΑΓΚΑΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1948-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1948-1)*6,0))","v":8.1776052581196579E-2},0.10368824700686814,0.12904097895662389,0.16703683034591035,0.21800596090038063,0.28927268629679448,0.36143004160412423,0.44438166207578866,0.53141525922919297,0.63338165302830507]
[null,null,null,null,1868,"ΜΑΝΤΟΥΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1949-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1949-1)*6,0))","v":0.21062487492551893},0.27367403314217037,0.3507541230136294,0.46816009451706692,0.63333738563624153,0.85714764266753563,1.0941749299524202,1.380199925432207,1.6853603976018183,2.0297350072482856]
[null,null,null,null,1869,"ΡΟΒΙΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1950-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1950-1)*6,0))","v":0.13434637209768008},0.1745620668166209,0.22372734436921546,0.29861435066259895,0.40397213341561244,0.54672875739479032,0.69791581992071161,0.88035590676018438,1.0750014934132317,1.2946596865156277]
[null,null,null,null,1870,"ΣΤΑΥΡΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1951-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1951-1)*6,0))","v":3.2641701660561656E-2},4.2412778382554958E-2,5.4358306176663602E-2,7.2553358856641686E-2,9.8151797121440357E-2,0.1328369103644631,0.16957033987843376,0.21389721519748722,0.26118962116178263,0.31455925887208347]
[null,null,null,null,1871,"ΨΑΧΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1952-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1952-1)*6,0))","v":0.77584170894261284},0.9752495371767399,1.200667316005082,1.5360776587623777,1.9761521187673401,2.6006465129943575,3.2195774423327737,3.913725936317106,4.6355408445666351,5.4980633590433383]
[null,null,null,null,1872,"ΑΓΡΙΛΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1953-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1953-1)*6,0))","v":0.14018751871062271},0.17560606544340657,0.21524536898635527,0.27404009552327119,0.35041633242802861,0.4595268082516501,0.56661986291345912,0.68534001615873252,0.80826032525466773,0.956535461646837]
[null,null,null,null,1873,"ΒΑΣΙΛΙΚΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1954-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1954-1)*6,0))","v":4.1575220009768002E-2},5.1432171017353472E-2,6.203492609789376E-2,7.7558904129044717E-2,9.689185624999562E-2,0.12531088796472356,0.15206254521536233,0.180187962015041,0.20871517490277547,0.24468815819164555]
[null,null,null,null,1874,"ΛΙΑΝΟΚΛΑΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1955-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1955-1)*6,0))","v":0.18107554500122097},0.23187813301744506,0.29208388135216723,0.38296504654525981,0.50752977041145542,0.67923296280260648,0.85667967286515412,1.0653461822140848,1.2860282007827997,1.5400356075285722]
[null,null,null,null,1875,"ΠΑΛΑΙΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1956-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1956-1)*6,0))","v":8.9678780351648335E-2},0.11094046806222527,0.13381087364917579,0.16729647915438572,0.20899813620866819,0.27029869222142849,0.32800268017528567,0.3886699015365761,0.45020380702168927,0.52779842386792963]
[null,null,null,null,1876,"ΑΡΚΙΤΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1957-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1957-1)*6,0))","v":0.17729597954578752},0.22399382598315018,0.27751823907432838,0.35750370385504571,0.46385876945687071,0.61344264983689711,0.7636204506620472,0.93460651997608779,1.1133872491085757,1.3244511430129016]
[null,null,null,null,1877,"ΘΕΟΛΟΓΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1958-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1958-1)*6,0))","v":9.3801942666666652E-2},0.1160411792375,0.13996309772499996,0.17498827129941494,0.21860724591941155,0.28272621830057465,0.34308326317185051,0.40653978206699337,0.47090283263188187,0.55206501806875397]
[null,null,null,null,1878,"ΛΑΡΥΜΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1959-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1959-1)*6,0))","v":0.15942894284737483},0.20319559730723441,0.25448855018603478,0.33165955473765357,0.43639677186745351,0.58171205854492625,0.73049363515581012,0.90367633930111502,1.0861826550427924,1.2979208699852836]
[null,null,null,null,1879,"ΔΡΥΜΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1960-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1960-1)*6,0))","v":4.2949607448107448E-2},5.527151149152932E-2,7.0036403150946266E-2,9.2396523660012678E-2,0.12333665974451222,0.16571900603098932,0.20991297585172108,0.26238388113747868,0.31805941334942689,0.38167041392408596]
[null,null,null,null,1880,"ΕΠΤΑΛΟΦΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1961-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1961-1)*6,0))","v":7.9370874564102564E-2},0.10111926180361722,0.12658282136100424,0.16488195246967544,0.21681658261805808,0.2889137618648705,0.3626695130872537,0.44844303063271529,0.53880529463946547,0.64371588403426894]
[null,null,null,null,1881,"ΠΟΛΥΔΡΟΣΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1962-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1962-1)*6,0))","v":0.15702376483028083},0.19885115626891028,0.24709128196402619,0.31931751514417328,0.41591672703798777,0.5512526783332321,0.6878895438398116,0.84445909526650054,1.0085437029611644,1.2012735864622168]
[null,null,null,null,1882,"ΔΟΜΟΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1963-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1963-1)*6,0))","v":0.22643033046642247},0.28882020627760985,0.36207913310706646,0.47236149877880507,0.62229426633009721,0.83007933732876882,1.043167277985994,1.2916481920374714,1.5536708621597874,1.8572365662271846]
[null,null,null,null,1883,"ΜΕΛΙΤΑΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1964-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1964-1)*6,0))","v":4.3980398026862023E-2},5.4407585869597069E-2,6.5623723475457862E-2,8.2045782880311779E-2,0.10249717024792925,0.1325602781775588,0.16085955196335849,0.19061205899111777,0.22078960650872115,0.25884367147545972]
[null,null,null,null,1884,"ΟΜΒΡΙΑΚΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1965-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1965-1)*6,0))","v":0.11235617308424908},0.14598924769574179,0.18710701178704209,0.24973629838022984,0.33784881746011575,0.45723862830715195,0.58367895937102987,0.73625673020608762,0.89904216968318862,1.0827460805386449]
[null,null,null,null,1885,"Σ.Σ.ΔΟΜΟΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1966-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1966-1)*6,0))","v":2.8174942485958483E-2},3.485485969771062E-2,4.2040197851465191E-2,5.2560579657699731E-2,6.5662249690079666E-2,8.4921428207498609E-2,0.10305065047652655,0.12211085029118482,0.1414433416696495,0.16582172703896642]
[null,null,null,null,1886,"ΜΩΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1967-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1967-1)*6,0))","v":0.31473472337973135},0.40473443993855318,0.51240556076430077,0.67538795632397053,0.90060367877223646,1.2093842221015858,1.5309526344314366,1.9122280586409468,2.3166020312970308,2.7790935052778627]
[null,null,null,null,1887,"ΒΙΤΩΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1968-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1968-1)*6,0))","v":2.2333795873015871E-2},2.7628852199404759E-2,3.3324547077380952E-2,4.1663874118908324E-2,5.2049344266526569E-2,6.7315766262041582E-2,8.1686491231392988E-2,9.6795186206426992E-2,0.11211972205520997,0.1314440519211319]
[null,null,null,null,1888,"ΜΑΡΜΑΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1969-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1969-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1889,"ΦΤΕΡΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1970-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1970-1)*6,0))","v":7.8340083985347975E-2},9.6913512330219775E-2,0.11689225744065931,0.14614405075555537,0.18257308450412396,0.23612299550377661,0.28653107693473234,0.33952773007792852,0.39328148659365958,0.46106528981566264]
[null,null,null,null,1890,"ΣΤΥΛΙΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1971-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1971-1)*6,0))","v":0.71227628991941394},0.90549085239995419,1.1305160813014039,1.4684316717794035,1.9244650101290957,2.5595577648397057,3.2063029351313728,3.954625007764212,4.7415758038690026,5.6588609377591172]
[null,null,null,null,1891,"ΑΧΙΛΛΕΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1972-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1972-1)*6,0))","v":6.3909015882783873E-2},8.0815088017673994E-2,0.10023907644471915,0.12928720307703875,0.1679994493944226,0.22236445391280313,0.27706436354950842,0.33949936789021951,0.40483943881745355,0.48182479073181994]
[null,null,null,null,1892,"ΠΤΕΛΕΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1973-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1973-1)*6,0))","v":0.18313712615873012},0.23387232171698719,0.29361280210952373,0.38361978352562537,0.50629146586651719,0.67601766740514324,0.85048583625768548,1.0544589064867627,1.2697421271446501,1.5186566229692879]
[null,null,null,null,1893,"ΚΑΛΩΝ ΝΕΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1974-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1974-1)*6,0))","v":0.31473472337973135},0.39549351318250908,0.48669838256430087,0.62236562063903123,0.80019924565939504,1.0527167896092882,1.3027548135974203,1.5828743159958167,1.8740415180861743,2.2222740561629073]
[null,null,null,null,1894,"ΒΕΛΕΣΤΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1975-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1975-1)*6,0))","v":0.4693533101929182},0.59744430829990847,0.74710095652298514,0.97205353326925859,1.2765172767643729,1.6997144083496214,2.1318662884597468,2.6334289043585022,3.1614533490522341,3.7754493597779937]
[null,null,null,null,1895,"ΣΤΕΦΑΝΟΒΙΚΕΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1976-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1976-1)*6,0))","v":0.16149052400488401},0.20983164041895608,0.26893056740033572,0.35894819644864839,0.48559310154817859,0.65719313548734382,0.83892694466172479,1.0582283278191473,1.2922012836425036,1.5562405438934652]
[null,null,null,null,1896,"ΙΩΛΚΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1977-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1977-1)*6,0))","v":5.815033251614163},7.3011073767006405,8.9754731274887494,11.464252770655483,14.719016845985932,19.347850526918329,23.920920317654375,29.030463040058699,34.336267306018755,40.695723849947306]
[null,null,null,null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1978-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1978-1)*6,0))","v":5.5102628371623927},6.8554787624517868,8.3298811374965798,10.502083934274294,13.263380021272186,17.266211131635711,21.112162012883541,25.264586934132275,29.5208671864542,34.768407045937167]
[null,null,null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1979-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1979-1)*6,0))","v":0.24017420484981683},0.29929831144381869,0.3644368028250915,0.4605660550402299,0.58343724291355537,0.7608943156709439,0.93232400058015696,1.118684619021352,1.3102116963018384,1.5450003710168272]
[null,null,null,null,1899,"ΣΚΙΑΘΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1980-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1980-1)*6,0))","v":1.0074259923028084},1.2831305156788462,1.6057245918749845,2.0908368724011015,2.7482814500967807,3.6613153215052359,4.5948392170148704,5.6798104822318631,6.8225817487716576,8.1499709766446298]
[null,null,null,null,1900,"ΓΛΩΣΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1981-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1981-1)*6,0))","v":0.18554230417582415},0.23117911251749082,0.28143214989681009,0.35558138691460306,0.4503060975151385,0.58716319277895335,0.71930038346629654,0.86284887892358131,1.0103384661559729,1.1912446501061966]
[null,null,null,null,1901,"ΑΓ.ΑΝΑΡΓΥΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1982-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1982-1)*6,0))","v":8.0745262002441989E-2},0.10380348643328756,0.13137090113905675,0.17309178004002593,0.23071083197346953,0.309738450869599,0.39199521611936045,0.48946973192451165,0.59282946893475985,0.71109570862733984]
[null,null,null,null,1902,"ΓΟΝΝΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1983-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1983-1)*6,0))","v":0.21440444038095235},0.27858498642857144,0.3570482426761904,0.47656100975309912,0.64470233056609239,0.87252875860447343,1.1138093903593966,1.4049669714024424,1.7156034063679197,2.0661576582755798]
[null,null,null,null,1903,"ΕΛΕΥΘΕΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1984-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1984-1)*6,0))","v":3.0923717362637361E-2},4.0180526888736266E-2,5.1497342693681315E-2,6.873476102208162E-2,9.2985913062417186E-2,0.12584549402949138,0.16064558514798988,0.20263946702919841,0.24744279899537305,0.29800350840513162]
[null,null,null,null,1904,"ΚΙΛΕΛΕΡ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1985-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1985-1)*6,0))","v":8.4868424317460306E-2},0.10768490866158426,0.13413120586904761,0.17378756955995894,0.22707213453737968,0.3014945796060115,0.37696636442254811,0.46388321585591885,0.55513509349629775,0.6618930699588299]
[null,null,null,null,1905,"ΚΟΙΛΑΔΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1986-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1986-1)*6,0))","v":0.10788941390964589},0.13712647592728941,0.17115895468823256,0.22225656900355334,0.29118179220495111,0.38720112443252508,0.48493689249024535,0.59796439700961634,0.71680470661267071,0.85538358019624039]
[null,null,null,null,1906,"ΜΑΥΡΟΒΟΥΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1987-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1987-1)*6,0))","v":4.3293204307692304E-2},5.5012057663095242E-2,6.864485306837606E-2,8.910992591765847E-2,0.11670005347130813,0.15514963820482205,0.19426614881743362,0.23947646431907793,0.28700207191243504,0.3424467449878616]
[null,null,null,null,1907,"ΜΕΣΑΓΓΑΛΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1988-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1988-1)*6,0))","v":0.10754581705006105},0.13548212771570514,0.16725435000274724,0.21461958369970477,0.27713322591555595,0.3654940999165292,0.45357074254715446,0.55301884369973808,0.65668638676316649,0.77989213114350397]
[null,null,null,null,1908,"ΝΕΕΣ ΚΑΡΥΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1989-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1989-1)*6,0))","v":3.8482848273504268E-2},5.0002433461538473E-2,6.4085582018803405E-2,8.5536591494145997E-2,0.11571580292211915,0.15660772590336705,0.19991450596194296,0.25217355896966914,0.30792881652757531,0.3708488104597194]
[null,null,null,null,1909,"ΠΥΡΓΕΤΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1990-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1990-1)*6,0))","v":0.22471234616849817},0.2779887590524725,0.33529621213241756,0.41920267190409294,0.52369647923551343,0.67730017131346454,0.82189177331278485,0.97390848890774229,1.1280968957554973,1.322529383944927]
[null,null,null,null,1910,"ΣΩΤΗΡΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1991-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1991-1)*6,0))","v":0.11751012597802198},0.14691042295467033,0.179622915860989,0.22805313208082292,0.29059369894165948,0.38029573200438122,0.46782958554110127,0.56418388555774779,0.66368231542563216,0.78440117624265315]
[null,null,null,null,1911,"ΦΑΛΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1992-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1992-1)*6,0))","v":0.34119168156776558},0.43256545649116301,0.53825514717722822,0.6966368751993639,0.90903848649293084,1.2060792689781064,1.5067537341895108,1.8523051460589608,2.2148227291353826,2.639638286012493]
[null,null,null,null,1912,"ΒΑΛΑΝΙΔΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1993-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1993-1)*6,0))","v":4.5354785465201462E-2},5.8931439436813199E-2,7.5529435950732582E-2,0.10081098283238635,0.13637933915821188,0.184573391243254,0.23561352488371848,0.29720455164282439,0.36291610519321377,0.43707181232752645]
[null,null,null,null,1913,"ΔΡΥΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1994-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1994-1)*6,0))","v":3.9513638852258851E-2},5.1341784357829677E-2,6.5802160108592786E-2,8.7827750194882037E-2,0.11881533335753307,0.16080257570435008,0.2052693588002093,0.25892820787064241,0.31617690982742108,0.38078226073989047]
[null,null,null,null,1914,"ΛΙΒΑΔΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1995-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1995-1)*6,0))","v":0.18004475442246642},0.23393995655219788,0.29982897301654449,0.40018905306189728,0.54138464938562891,0.73270043190503864,0.93531429575051883,1.1798120080366663,1.4406669630397275,1.7350426489365445]
[null,null,null,null,1915,"ΠΥΘΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1996-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1996-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1916,"ΑΓΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1997-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1997-1)*6,0))","v":0.40132113199511593},0.51193493875595242,0.64184029578438639,0.83740653892222283,1.103324653374818,1.4718128941385833,1.8497578201447988,2.2905451214708688,2.7553793516408054,3.293847719135127]
[null,null,null,null,1917,"ΑΝΑΤΟΛΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1998-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1998-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1918,"ΔΗΜΗΤΡΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E1999-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E1999-1)*6,0))","v":2.5426167609279609E-2},3.3037322108516488E-2,4.2342259548137966E-2,5.6515247951489316E-2,7.6455084073543012E-2,0.10347296175758179,0.13208637001056947,0.16661467289067428,0.20345296806286225,0.24502510691088608]
[null,null,null,null,1919,"ΒΕΡΔΙΚΟΥΣΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2000-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2000-1)*6,0))","v":7.3873324810744795E-2},9.5986814234203313E-2,0.12302142976823868,0.16419970688608382,0.22213301453799661,0.30063090240378493,0.38376445340908694,0.48408317123641842,0.59111335315561342,0.71189727007892567]
[null,null,null,null,1920,"ΒΑΜΒΑΚΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2001-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2001-1)*6,0))","v":0.13022320978266178},0.16576070673209706,0.20728034754200242,0.269689076865962,0.35415476692588393,0.47156172709997868,0.59145046145126512,0.73059205058715715,0.87707337339221003,1.0474075258868234]
[null,null,null,null,1924,"ΧΑΛΚΙΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2005-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2005-1)*6,0))","v":4.7416366622710621E-2},6.0690326760622713E-2,7.6403775781700226E-2,0.10011561404299642,0.1325844402516041,0.17736887881473679,0.22360909561612449,0.27793095376481586,0.33536112959830622,0.40151455475837072]
[null,null,null,null,1927,"ΚΑΛΥΒΙΑ ΜΠΕΖΟΥΛ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2008-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2008-1)*6,0))","v":0.16183412086446886},0.20020291362953299,0.24147479497609886,0.30190284169239723,0.37715755614667718,0.48778039860648598,0.59191288261517083,0.70139281081887883,0.81243675520005998,0.95246382238235583]
[null,null,null,null,1931,"ΛΕΟΝΤΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2012-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2012-1)*6,0))","v":0.13606435639560438},0.17373540042591576,0.21807875580914218,0.28488157349033882,0.37590229077293119,0.50186035232606174,0.63130287006952501,0.78259146696955284,0.9422525901417883,1.1268978878542493]
[null,null,null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2015-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2015-1)*6,0))","v":3.7108460835164836E-2},4.8216632266483525E-2,6.1796811232417571E-2,8.2481713226497916E-2,0.11158309567490061,0.15101459283538962,0.19277470217758783,0.24316736043503812,0.29693135879444765,0.35760421008615795]
[null,null,null,null,1937,"ΠΡΙΝΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2018-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2018-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1938,"ΦΗΚΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2019-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2019-1)*6,0))","v":0.24567175460317461},0.31044163961149263,0.38471976171924599,0.49573736619666409,0.64343017605081199,0.85108353747076937,1.0596632909397097,1.297276889721541,1.545772860499234,1.8390094136788895]
[null,null,null,null,1941,"ΚΑΣΤΑΝΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2022-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2022-1)*6,0))","v":3.5734073396825397E-2},4.5682144875915758E-2,5.7425282952976178E-2,7.5131043873264483E-2,9.9315770004187981E-2,0.13272849648678628,0.1671466490201064,0.20747740960276922,0.25007830392618113,0.2992469228630053]
[null,null,null,null,1945,"ΓΡΙΖΑΝΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2026-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2026-1)*6,0))","v":9.9643089279609284E-2},0.1279946052846154,0.16182987438380642,0.21300982912147398,0.2835844562455988,0.38047887696084137,0.48118751131586751,0.60034428208826451,0.72662893701391251,0.8712970872940079]
[null,null,null,null,1949,"ΓΥΜΝΟΤΟΠΟΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2030-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2030-1)*6,0))","v":0.10136107357753357},0.12539248305883699,0.15124217519734429,0.18908989023196854,0.23622394705577443,0.30551001611234252,0.37073099866555281,0.4393012297060917,0.50885104625056832,0.59655377410359856]
[null,null,null,null,1952,"ΑΝΩ ΠΕΔΙΝΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2033-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2033-1)*6,0))","v":1.9241424136752134E-2},2.3803318817948716E-2,2.8710379020512815E-2,3.5895030010136407E-2,4.4842511983469051E-2,5.7995121702681979E-2,7.0376053983969358E-2,8.3392775808614025E-2,9.6595452847565516E-2,0.11324410627051364]
[null,null,null,null,1956,"ΖΙΤΣΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2037-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2037-1)*6,0))","v":5.9098659848595837E-2},7.6789451387362637E-2,9.8417143814590949E-2,0.13135976550886705,0.17770641163039727,0.24050472192302796,0.30701156272726954,0.38726653698913477,0.47289068252449074,0.56951781606314056]
[null,null,null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2040-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2040-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1962,"ΠΩΓΩΝΙΑΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2043-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2043-1)*6,0))","v":3.1267314222222217E-2},4.017776547019232E-2,5.0819880894444433E-2,6.69210059376424E-2,8.9138318820125365E-2,0.11962799932811014,0.15133758647020287,0.18888076528427347,0.22867880514757166,0.27424704638876723]
[null,null,null,null,1963,"ΤΥΡΙΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2044-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2044-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1966,"ΓΙΑΝΝΑΔΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2047-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2047-1)*6,0))","v":0.12472566002930402},0.15876723919097985,0.19854181589507017,0.2583287220124868,0.33925086162170864,0.45172778748419429,0.56658889618847008,0.69990400690816057,0.84025466188672693,1.003451661762496]
[null,null,null,null,1970,"ΑΓ.ΔΟΥΛΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2051-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2051-1)*6,0))","v":0.10582783275213675},0.13091825349871791,0.15790708461282046,0.19742266505575021,0.24663381590907973,0.31897316936475084,0.38706829691183142,0.4586602669473771,0.53127499066161021,0.62284258448782492]
[null,null,null,null,1973,"ΚΑΤΩ ΑΣΕΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2054-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2054-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1978,"ΛΕΩΝΙΔΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2059-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2059-1)*6,0))","v":0.40097753513553108},0.5084723526409799,0.6328775657586232,0.81933691812480958,1.069520585199794,1.4192801016553529,1.7734916360098298,2.1807961697238696,2.6081831530345361,3.108796887733384]
[null,null,null,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2062-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2062-1)*6,0))","v":0.91018808104029303},1.1540684197907052,1.4362366244062421,1.8591166501687335,2.4263753683622475,3.21954383304185,4.0226121658321174,4.9457980347124302,5.9144070188339422,7.0492208936466438]
[null,null,null,null,1984,"ΑΜΥΚΛΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2065-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2065-1)*6,0))","v":0.16973684863492061},0.21511312491327839,0.26754832345476187,0.34610229646200297,0.45135525704384705,0.59863728608723699,0.74759390048859586,0.91861771663836178,1.0979768394034048,1.3083189329978]
[null,null,null,null,1985,{"$f":"INDEX(CO_Names,E2066)","v":"ΓΕΡΑΚΙ"},{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2066-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2066-1)*6,0))","v":0.16355210516239316},0.20872412916565936,0.26183092140074782,0.34180608464587448,0.45065423496305063,0.60139270649871579,0.75613893207987581,0.93679407828732542,1.1273705933016358,1.3479661423858744]
[null,null,null,null,1988,"ΣΠΑΡΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2069-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2069-1)*6,0))","v":3.9472407229108666},4.9468688956540303,6.0671801203306766,7.7296104139998549,9.8921905194333455,12.978725437945236,16.012343635301786,19.380887990211566,22.870764060071554,27.074820434507689]
[null,null,null,null,1991,"ΚΥΠΑΡΙΣΣΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2072-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2072-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,1995,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2076-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2076-1)*6,0))","v":0.14053111557020756},0.17641616332284796,0.21682918675100726,0.27689034218889602,0.35540060961695896,0.46709024511209124,0.57738482069792363,0.70055224547981432,0.82842526543930262,0.98175848821002865]
[null,null,null,null,1998,"ΑΡΙΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2079-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2079-1)*6,0))","v":0.25116930435653234},0.31642972854720697,0.39066144758978927,0.50132908730663894,0.64741045090058125,0.85387264068114166,1.059697778472878,1.292132466029424,1.5344426272803875,1.8223853840337654]
[null,null,null,null,2001,"ΚΑΡΔΑΜΥΛΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2082-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2082-1)*6,0))","v":0.10926380134798534},0.14197119500686817,0.18195727751767396,0.24286282227802167,0.32855022615387408,0.44465407890420283,0.56761440085623094,0.71599278350316775,0.87429788978365142,1.0529457296981319]
[null,null,null,null,2003,"ΨΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2084-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2084-1)*6,0))","v":4.6041979184371182E-2},5.9824340034340673E-2,7.6673821343925502E-2,0.10233842196621037,0.13844569278182112,0.18736995777724269,0.23918342677589602,0.3017076509101399,0.36841483405977765,0.44369411251430713]
[null,null,null,null,2009,"ΜΕΣΣΗΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2090-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2090-1)*6,0))","v":1.0799249296752136},1.3663151461268774,1.6958109620304482,2.1887722036173525,2.846586657727574,3.7695852025689756,4.699422483006459,5.7622550996969801,6.8751081434913859,8.1848226827060078]
[null,null,null,null,2010,"ΕΥΑΓΓΕΛΙΣΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2091-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2091-1)*6,0))","v":5.5662691252747247E-2},7.0784793940384616E-2,8.8410687148626377E-2,0.11488551389225697,0.15064057132687736,0.20041065050436821,0.25112908312737908,0.30985875021170212,0.37163695265652874,0.44360307361007772]
[null,null,null,null,2013,"ΦΙΛΙΑΤΡΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2094-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2094-1)*6,0))","v":0.58170948327716721},0.75248196344427676,0.95937958029752723,1.2737075353409919,1.7126787683141456,2.3103565643054811,2.9389889473974171,3.6921778409046122,4.4938360212543866,5.4034144842416998]
[null,null,null,null,2016,"ΑΘΙΚΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2097-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2097-1)*6,0))","v":0.17592159210744809},0.228582552967033,0.29296266065738702,0.39102441825895307,0.52898652764397325,0.71592103270110652,0.91389488439745348,1.1527934124327732,1.4076745898403444,1.6953088478158602]
[null,null,null,null,2020,"ΞΥΛΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2101-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2101-1)*6,0))","v":1.40634194628083},1.7697364088879579,2.1817909022748623,2.7954964844452941,3.603124325115056,4.7469032074808659,5.8837937276997598,7.1632309024114686,8.4953409829145148,10.082727246558145]
[null,null,null,null,2023,"ΣΟΥΛΙΝΑΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2104-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2104-1)*6,0))","v":5.4288303814407815E-2},6.9020383779487174E-2,8.6181423719184969E-2,0.11195337251276848,0.14674028174890152,0.19518017353012299,0.24451751503939897,0.30161494459986077,0.36166394055583351,0.43164740714650474]
[null,null,null,null,2026,"ΧΟΡΤΙΑΤΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2107-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2107-1)*6,0))","v":0.51573888623687425},0.65741562415480781,0.82351386756628508,1.0734373583681471,1.4127422989886009,1.8834054640816082,2.3654393664324811,2.9267146039832448,3.5182753086912384,4.2044095476458549]
[null,null,null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2111-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2111-1)*6,0))","v":0.10170467043711844},0.12581754232344322,0.1517548605369963,0.18973087291072097,0.23702470619833638,0.30654564328560474,0.37198771391526658,0.44079038641695989,0.51057596505141767,0.5985759902870007]
[null,null,null,null,2033,"ΔΡΥΜΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2114-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2114-1)*6,0))","v":0.72292779256654449},0.90587585117655678,1.1108239273778386,1.4149054757012991,1.8103027773413884,2.3747938631589949,2.9293761614402256,3.5448778979729108,4.1824297985006753,4.9507671612715649]
[null,null,null,null,2036,"ΛΑΓΚΑΔΙΚΙΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2117-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2117-1)*6,0))","v":0.35940231512576309},0.44940358242939565,0.54959851323156272,0.69796094492279415,0.88965562103015894,1.1645009882282444,1.4328489471885788,1.7284339342729229,2.0337408873533445,2.4039593236759069]
[null,null,null,null,2038,"ΠΡΟΦΗΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2119-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2119-1)*6,0))","v":0.16183412086446886},0.20655605077431322,0.25914847998859886,0.33835569747579308,0.44618560391175555,0.59548925844494061,0.74879888443855702,0.9278235088874055,1.1166971080325239,1.3352771936488876]
[null,null,null,null,2041,"ΑΝΑΤΟΛΙΚΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2122-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2122-1)*6,0))","v":0.26525677559951161},0.34044559691657511,0.43000981245441078,0.56541233868864005,0.75182621787236892,1.0080314316543997,1.2739196981946528,1.5880049113942294,1.9206935529044342,2.3022878918296521]
[null,null,null,null,2045,"ΚΑΛΑΜΑΚΙ ΖΑΚΥΝΘ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2126-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2126-1)*6,0))","v":0.38860804819047617},0.48559779302339751,0.59335528917281721,0.75281268328123008,0.95841740115565255,1.2536172662367262,1.5412544505033716,1.8572994334650808,2.1834323223228398,2.5797145009950442]
[null,null,null,null,2048,"ΚΩΣΤΑΚΙΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2129-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2129-1)*6,0))","v":0.4157522000976801},0.51432171017353479,0.62034926097893761,0.77558904129044726,0.96891856249995612,1.2531088796472356,1.5206254521536233,1.8018796201504101,2.0871517490277545,2.4468815819164553]
[null,null,null,null,2052,"ΚΟΣΚΙΝΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2133-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2133-1)*6,0))","v":0.42709089646398041},0.5303594231163461,0.64286156874023193,0.80827873717627829,1.0171908751133132,1.3213742491757112,1.6117512108534304,1.922686726351285,2.2403719589044426,2.6347745035076242]
[null,null,null,null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2136-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2136-1)*6,0))","v":2.9205733064713062E-2},3.61300374915293E-2,4.3578253870421232E-2,5.4483527693957035E-2,6.8064527117765519E-2,8.8028309727285148E-2,0.10682079622566776,0.12657832042378914,0.14661809807219764,0.17188837558917247]
[null,null,null,null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2139-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2139-1)*6,0))","v":7.4904115389499371E-2},9.7326165130494524E-2,0.12473800785802806,0.16649086558681989,0.2252325449734105,0.30482575220476799,0.38911930624735325,0.49083782013739174,0.59936144645545919,0.72183072035909679]
[null,null,null,null,2059,"ΛΙΘΙΝΕΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2140-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2140-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2146-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2146-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2147-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2147-1)*6,0))","v":0.1068586233308913},0.13495287469885534,0.16712158967760984,0.21517867166459359,0.27901797266907236,0.36886268697598734,0.4589808474933525,0.56147642411984666,0.66860323364795582,0.79518170742652472]
[null,null,null,null,2070,"ΚΑΡΥΔΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2151-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2151-1)*6,0))","v":4.3636801167277167E-2},5.6699187942994514E-2,7.2668472467750295E-2,9.6992384997826253E-2,0.13121345509918869,0.17758197490828226,0.22668877015327463,0.28594680347453555,0.34916928302680417,0.42051606186057472]
[null,null,null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2154-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2154-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2077,"ΠΑΛΑΙΟΚΑΣΤΡΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2158-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2158-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2080,"ΚΟΡΕΣΤΕΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2161-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2161-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2083,"ΚΕΡΑΣΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2164-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2164-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2084,"ΝΕΑ ΖΩΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2165-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2165-1)*6,0))","v":1.6149052400488396E-2},2.0983164041895604E-2,2.6893056740033571E-2,3.589481964486483E-2,4.8559310154817861E-2,6.5719313548734379E-2,8.3892694466172493E-2,0.10582283278191473,0.12922012836425037,0.15562405438934654]
[null,null,null,null,2087,"ΜΟΥΖΑΚΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2168-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2168-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2171-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2171-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2095,"ΚΑΝΤΙΑ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2176-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2176-1)*6,0))","v":5.4975497533577528E-2},7.0576406435897437E-2,8.9170537177655662E-2,0.11728565517953957,0.15601158311903413,0.20921907896980893,0.26446272351920275,0.3297522244736556,0.39892048402780611,0.4782266585429234]
[null,null,null,null,2098,"ΚΥΑΝΗ ΑΚΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2179-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2179-1)*6,0))","v":8.9335183492063475E-3},1.1607707767857146E-2,1.4877010111507934E-2,1.9856708739712462E-2,2.686259710692052E-2,3.6355364941853062E-2,4.6408724598308179E-2,5.8540290475101765E-2,7.1483475265329999E-2,8.6089902428149165E-2]
[null,null,null,null,2102,"ΒΡΥΣΟΧΩΡΙΟΥ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2183-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2183-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2105,"ΚΡΑΨΗΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2186-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2186-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2189-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2189-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2109,"ΡΟΥΚΑΝΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2190-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2190-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2112,"ΑΡΕΤΗ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2193-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2193-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2116,"ΜΕΣΕΛΕΡΟΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2197-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2197-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2119,"ΛΕΥΚΟΧΩΡΙ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2200-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2200-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2204-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2204-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,2127,"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ",{"$f":"IF(Scenario=\"NGA\",OFFSET(Network_Deployment!$H$10:$Q$10,($E2208-1)*11,0),OFFSET(CO_ΑDSL!$G$13:$P$13,($E2208-1)*6,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index","Co Name","Switch network-facing Cards per CO"]
[null,null,null,null,3,"ΚΑΣΤΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,"ΚΕΡΑΣΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,7,"ΑΣΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,11,"ΒΥΤΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,14,"ΔΥΡΡΑΧΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,17,"ΔΑΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,22,"ΚΑΣΤΟΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,25,"ΓΥΘΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,26,"ΔΙΧΟΒΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,29,"ΝΙΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,32,"ΒΡΟΝΤΑΜΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,36,"ΔΑΙΜΟΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,42,"ΘΑΛΑΜΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,46,"ΚΟΠΑΝΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,47,"ΜΑΡΑΘΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,51,"ΑΝΔΡΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,54,"ΚΡΕΜΜΥΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,57,"ΚΑΛΛΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,61,"ΚΟΡΩΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,71,"ΤΡΙΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,74,"ΛΕΟΝΤΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,76,"ΚΑΛΙΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,79,"Ν.ΤΙΡΥΝΘΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,82,"ΚΟΥΤΣΟΠΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,86,"ΚΟΙΛΑΔΑ ΑΡΓ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,89,"ΗΛΙΟΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,93,"ΑΡΓΑΛΑΣΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,96,"ΤΡΙΚΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,99,"ΑΓΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,100,"ΓΥΜΝΑΣΤΗΡΙΟ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,107,"ΣΚΟΠΕΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,111,"ΓΥΡΤΩΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,114,"Κ.ΑΙΓΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,121,"ΜΟΣΧΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,124,"ΟΜΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,125,"ΟΜΟΡΦΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,128,"ΤΕΜΠΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,132,"ΔΟΜΕΝΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,134,"ΛΥΚΟΥΔΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,139,"ΚΑΛΑΜΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,143,"ΔΑΣΟΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,149,"ΚΑΣΤΑΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,150,"ΜΥΡΙΝΑ ΚΑΡΔ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,153,"ΜΑΡΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,157,"ΛΟΥΤΡΟΠΗΓΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,160,"ΑΡΓΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,168,"ΘΕΟΠΕΤΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,171,"ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,175,"ΡΟΠΩΤΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,182,"ΝΕΟΧΩΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,185,"ΚΟΚΚΙΝΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,188,"ΠΑΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,196,"ΚΑΛΟΣΚΟΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,197,"ΔΕΛΦΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,200,"ΚΡΟΚΥΛΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,203,"ΘΕΟΛΟΓΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,207,"ΚΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,210,"ΑΛΙΒΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,213,"ΟΚΤΩΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,217,"ΜΑΡΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,221,"ΠΡΟΚΟΠΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,222,"ΠΟΛΙΤΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,225,"ΣΚΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,232,"ΑΤΑΛΑΝΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,235,"ΤΡΑΓΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,239,"ΒΟΥΖΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,246,"ΚΑΜ.ΒΟΥΡΛΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,250,"ΓΡΑΜΜΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,257,{"$f":"INDEX(CO_Names,E2468)","v":"ΔΡΕΠΑΝΟΥ ΚΟΖ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,260,"ΚΡΟΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,264,"ΒΑΡΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,267,"ΚΑΡΥΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,270,"ΠΤΟΛΕΜΑΪΔΑ",1,1,1,1,1,1,1,1,2,2]
[null,null,null,null,271,"ΠΥΡΓΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,274,"ΠΑΝΑΡΕΤΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,279,"ΜΕΤΑΞΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,285,"ΚΗΠΟΥΡΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,289,"ΒΑΣΙΛΕΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,292,"ΚΑΣΤΟΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,295,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,296,"ΤΟΙΧΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,299,"ΒΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,303,"ΑΕΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,308,"ΧΑΛΑΝΔΡΙΟΥ",1,1,1,2,2,2,3,3,4,4]
[null,null,null,null,310,"ΑΝΟΙΞΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,314,"ΑΜΑΡΟΥΣΙΟΥ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,317,"ΚΟΡΩΠΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,320,"ΣΠΑΤΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,321,{"$f":"INDEX(CO_Names,E2532)","v":"ΑΡΤΕΜΙΔΑ Α"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,324,"ΜΑΡΑΘΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,328,"ΜΑΛΑΚΑΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,331,"ΑΦΙΔΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,333,"ΜΕΤΟΧΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,345,"ΠΟΔΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,346,"ΘΑΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,349,"ΓΡΑΒΟΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,353,"ΛΕΚΑΝΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,359,"ΖΥΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,363,"ΑΡΓΥΡΟΥΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,368,"ΚΑΛΑΜΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,371,"ΚΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,378,"ΛΕΥΚΟΓΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,388,"ΚΡΩΒΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,395,"ΦΑΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,396,"ΦΙΛΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,399,"ΒΕΛΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,403,"ΕΥΛΑΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,406,"ΑΙΣΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,410,"ΑΜΠΕΛΑΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,413,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,417,"ΚΥΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,420,"ΔΑΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,428,"ΠΛΑΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,435,"ΚΑΡΟΛΟΣ",1,1,1,1,1,1,1,1,2,2]
[null,null,null,null,438,"ΚΕΡΑΜΙΚΟΥ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,441,"ΔΑΦΝΗΣ",1,1,1,2,2,2,3,3,4,4]
[null,null,null,null,442,"ΒΟΥΛΑ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,445,"ΚΑΛΥΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,449,{"$f":"INDEX(CO_Names,E2660)","v":"ΣΟΥΝΙΟ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,453,"ΑΙΓΑΛΕΩ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,460,"ΤΟΥΤΟΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,463,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,467,"ΑΧΑΡΝΩΝ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,470,"ΚΑΣΤΡΟΣΥΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,474,"Ν.ΚΕΡΑΣΟΥΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,477,"ΦΙΛΙΠΠΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,482,"ΔΕΡΒΙΖΙΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,488,"ΚΟΠΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,492,"ΠΕΔΙΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,495,"ΡΑΔΟΒΙΖΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,499,"ΠΥΡΣΟΓΙΑΝΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,505,"ΚΟΚΚΙΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,507,"ΑΡΓΥΡΑΔΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,513,{"$f":"INDEX(CO_Names,E2724)","v":"ΓΑΡΔΕΛΑΔΕΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,516,"ΜΑΓΟΥΛΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,517,"ΝΗΣΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,520,"ΣΠΑΡΤΙΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,524,"ΠΛΑΤΑΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,527,"ΞΗΡΟΛΟΦΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,530,"ΣΑΓΙΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,534,"ΑΜΦΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,536,"ΚΟΜΠΟΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,539,"ΣΥΚΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,542,"ΚΑΛΛΟΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,545,"ΜΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,549,"ΚΟΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,552,"ΤΡΑΧΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,555,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,559,"ΘΥΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,565,"ΔΡΥΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,567,"ΔΡΥΜΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,570,"ΓΟΥΜΕΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,574,"ΔΟΥΝΕΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,577,{"$f":"INDEX(CO_Names,E2788)","v":"ΚΟΥΡΤΕΣΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,581,"ΧΕΛΙΔΟΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,584,"ΚΑΛΛΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,588,"ΑΙΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,591,"ΡΙΖΟΜΥΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,594,"ΛΑΚΟΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,599,"ΚΑΛΑΒΡΥΤΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,602,"ΖΕΥΓΑΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,606,"ΠΛΑΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,609,"ΣΠΑΡΤΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,612,"ΦΡΑΓΚΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,613,"ΙΘΑΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,616,"ΒΑΣΙΛΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,623,"ΚΟΡΥΦΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,627,"ΓΑΝΟΧΩΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,631,"ΑΓΙΝΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,634,"ΕΔΕΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,637,"ΜΥΛΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,638,"ΒΟΡΕΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,641,{"$f":"INDEX(CO_Names,E2852)","v":"ΚΑΛΛΙΠΟΛΕΩΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,645,"ΚΩΛΛΕΤΗ",1,1,1,1,1,1,1,1,2,2]
[null,null,null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,656,"ΑΣΠΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,662,"ΙΒΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,663,"ΛΙΒΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,666,"ΗΛΙΟΚΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,670,"ΓΟΝΙΜΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,673,"ΔΟΥΜΠΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,680,"ΑΜΝΙΣΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,681,"ΑΡΙΑΔΝΗΣ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,685,"ΜΕΤΑΞΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,688,"ΚΕΡΑΤΟΚΑΜΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,695,"ΝΙΠΙΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,698,"ΜΙΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,701,"ΠΗΓΑΪΔΑΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,705,{"$f":"INDEX(CO_Names,E2916)","v":"ΚΑΣΤΕΛΛΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,708,"ΜΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,713,"ΒΕΝΕΡΑΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,716,"ΚΡΟΥΣΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,720,"ΑΓ. ΣΥΛΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,723,"ΛΑΚΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,726,"ΤΖΑΝΑΚΑΚΗ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,730,"ΒΑΘΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,733,"ΦΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,734,"ΒΟΥΚΟΛΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,739,"ΣΟΥΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,741,"ΠΑΤΣΙΑΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,745,"ΕΠΙΣΚΟΠΗΣ ΡΕΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,748,"ΠΡΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,752,"ΒΡΥΣΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,755,"ΔΡΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,758,"ΜΑΡΓΑΡΙΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,759,"ΜΠΑΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,768,"ΚΡΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,770,"ΝΕΑΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,773,"ΚΑΒΒΟΥΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,777,"ΠΑΧΕΙΑΣ ΑΜΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,780,"ΖΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,784,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,787,"RSS ΠΟΤΑΜΙΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,790,"ΑΙΑΝΤΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,794,"ΜΙΣΤΕΓΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,797,"ΠΛΩΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,802,"ΒΑΤΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,805,"ΠΑΠΠΑΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,808,"ΣΤΥΨΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,809,"ΠΟΛΥΧΝΙΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,812,"ΚΑΜΙΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,816,"ΜΥΤΙΛΗΝΙΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,819,"ΦΟΥΡΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,822,"ΚΑΡΚΙΝΑΓΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,826,"ΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,830,"ΙΑΛΥΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,833,{"$f":"INDEX(CO_Names,E3044)","v":"ΣΟΡΩΝΗ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,834,"ΧΑΛΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,837,"ΛΙΝΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,841,"ΜΕΣΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,844,"ΚΩΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,847,"ΚΑΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,851,"ΑΓ.ΜΑΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,856,"ΣΠΕΤΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,859,"ΠΙΤΡΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,862,"ΖΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,866,"ΑΠΕΙΡΑΝΘΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,869,"ΝΑΞΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,872,"ΝΑΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,876,"ΚΟΡΡΗΣΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,880,"ΛΕΠΕΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,884,"ΕΜΠΕΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,887,"ΣΠΑΡΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,891,"ΘΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,894,"ΑΝΑΛΗΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,897,{"$f":"INDEX(CO_Names,E3108)","v":"ΠΑΡΑΒΟΛΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,901,"ΜΥΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,904,"ΕΦΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,905,"ΛΟΥΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,908,"ΓΑΣΤΟΥΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,913,"ΛΑΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,916,"ΘΟΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,923,"ΑΡΑΧΩΒΙΤΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,926,"ΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,929,"ΛΑΚΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,930,"ΑΚΡΑΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,933,"ΚΑΡΕΪΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,936,"ΕΡΥΜΑΝΘΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,942,"ΛΙΒΑΡΤΖΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,944,"ΑΙΤΩΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,948,"ΓΑΒΑΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,951,"ΜΑΝΑΓΟΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,955,"ΛΑΖΑΡΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,958,"ΚΕΡΑΜΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,962,"ΣΤΑΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,967,"ΖΑΚΥΝΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,973,"ΦΙΛΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,979,"ΒΑΣΙΛΟΥΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,980,"ΒΕΡΤΙΣΚΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,983,"ΛΑΓΚΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,987,"ΣΟΧΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,990,"ΚΥΜΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,993,"ΒΑΘΥΛΑΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,996,"ΣΙΝΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1001,"ΕΠΑΝΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1004,"ΤΡΙΛΟΦΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1005,"ΧΑΡΙΛΑΟΥ",1,1,1,1,2,2,2,2,3,3]
[null,null,null,null,1008,"ΒΕΡΟΙΑ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1012,"ΡΙΖΩΜΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1018,"ΒΡΟΝΤΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1022,"ΝΕΑ ΕΦΕΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1025,{"$f":"INDEX(CO_Names,E3236)","v":"ΜΕΘΩΜΗΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1029,"ΑΡΝΙΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1030,"ΣΩΤΗΡΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1033,"ΑΡΑΒΗΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1037,"ΚΑΡΥΩΤΙΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1040,"ΑΡΙΔΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1043,"ΛΟΥΤΡΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1047,"ΔΡΟΣΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1050,"ΠΕΤΡΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1051,"ΣΚΥΔΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1054,"ΕΥΚΑΡΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1058,"ΜΕΣΣΙΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1062,"ΠΕΔΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1065,"ΧΩΡΥΓΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1068,"ΠΟΝΤΟΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1072,"ΜΗΤΡΟΥΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1075,"ΣΚΟΥΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1076,"ΧΡΙΣΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1079,"ΝΕΑ ΚΕΡΔΥΛΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1087,"ΠΡΟΜΑΧΩΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1090,"ΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1094,"ΚΡΗΜΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1097,"ΑΡΝΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1100,"ΑΦΥΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1101,"Ν.ΣΚΙΩΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1104,"ΣΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1107,"ΣΩΖΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1115,"ΝΙΚΗΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1119,"ΑΝΔΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1122,"ΜΟΝΟΛΙΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1125,"Ε.ΠΕΖΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1126,"ΕΠΙΣΚΟΠΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1129,"ΕΜΠΑΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1133,"ΣΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1136,"ΜΑΝΔΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1139,"ΜΑΡΤΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1141,"ΜΑΛΕΣΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1147,"ΠΑΛΙΟΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1150,"ΩΡΑΙΟΚΑΣΤΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1151,"ΡΟΔΟΔΑΦΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1154,"ΜΕΣΑΓΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1158,"ΚΑΛΛΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1161,"ΓΥΜΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1164,"ΜΟΝΟΔΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1168,"ΒΟΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1170,"ΚΑΛΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1175,"ΑΜΥΓΔΑΛΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1176,"ΑΦΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1179,"ΚΙΣΣΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1183,"ΚΑΛΛΙΜΑΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1186,"ΧΟΛΑΡΓΟΣ",1,1,1,1,2,2,2,2,3,3]
[null,null,null,null,1189,"ΝΕΡΑΪΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1193,"ΑΓ.ΘΩΜΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1196,"ΠΡΑΜΑΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1199,"ΣΙΣΤΡΟΥΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1201,"ΣΟΥΡΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1204,"ΒΑΘΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1208,"ΕΛΕΥΘΕΡΟΥΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1211,"ΑΜΥΓΔΑΛΕΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1214,"ΚΑΣΤΕΛΛΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1218,"ΜΕΣΟΧΩΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1221,"ΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1222,"ΑΛΜΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1228,"ΑΣΩΜΑΤΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1229,"ΘΡΥΛΟΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1233,"ΑΡΧ.ΚΛΕΩΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1236,"ΑΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1239,"ΕΡΑΤΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1243,"ΜΗΤΡΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1246,"ΚΑΛΛΙΦΟΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1247,"ΠΡΟΑΣΤΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1250,"ΠΟΡΤΟΧΕΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1253,"ΟΘΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1257,"ΠΕΛΑΣΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1265,"ΜΕΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1268,"ΒΛΑΧΟΓΙΑΝΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1271,"ΒΑΡΘΟΛΟΜΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1272,"ΑΝΔΡΑΒΙΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1275,"ΓΑΪΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1278,"ΠΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1282,"ΓΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1286,"ΛΕΟΝΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1290,"ΚΕΡΑΤΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1293,"ΛΙΒΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1296,"ΕΥΠΑΛΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1297,"ΑΡΑΧΩΒΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1300,"ΑΜΟΡΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1304,"ΡΟΔΟΛΙΒΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1307,"ΣΑΡΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1310,"Ν.ΠΛΑΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1315,"ΒΟΥΡΒΟΥΡΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1318,"ΛΑΚΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1321,"Μ ΔΟΞΙΠΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1322,"ΔΙΚΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1325,"ΑΓΓΕΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1329,"ΡΥΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1332,"ΠΕΡΑΙΑΣ",1,1,1,1,1,1,1,1,2,2]
[null,null,null,null,1335,"ΣΚΟΤΙΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1339,"ΛΥΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1340,"ΑΡΧΑΓΓΕΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1346,"ΡΟΔΟΥ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1347,"ΑΡΜΕΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1350,"ΧΡΩΜΟΝΑΣΤΗΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1354,"ΣΤΡΥΜΟΝΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1357,"ΑΝΩ ΠΟΡΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1360,"ΚΙΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1364,"ΣΚΡΙΠΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1367,"ΧΑΡΑΚΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1368,"ΠΛΑΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1373,"ΘΕΡΙΣΣΟΥ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,1375,"ΡΟΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1379,"ΕΜΠΟΡΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1382,"ΚΑΠΑΡΕΛΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1385,"ΠΕΛΕΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1389,"ΦΑΡΚΑΔΟΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1392,"ΤΟΥΜΠΑΣ",1,1,2,2,3,3,4,5,6,7]
[null,null,null,null,1393,"ΚΟΥΝΟΥΠΙΔΙΑΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1396,"ΣΤΑΥΡΟΣ ΗΜΑΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1402,"ΜΕΓ.ΤΥΜΠΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1404,"Ν. ΚΕΣΣΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1407,"ΣΤΙΜΑΓΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1414,"ΜΙΛΑΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1418,"ΜΟΚΑΜΠΟ - ΧΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1421,"ΦΕΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1427,"ΠΡΟΧΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,1436,"ΝΕΑ ΚΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1439,"ΚΑΣΤΕΛΛΙΑΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1443,"ΒΛΑΧΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1449,"ΝΕΟΚΤΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1453,"ΧΑΛΚΙΔΑΣ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1456,"Δ. ΜΕΓΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1464,"Σ.Σ. ΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1467,"ΠΕΥΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1468,"ΓΙΑΛΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1471,"ΜΑΥΡΙΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1475,"ΑΓΚΙΣΤΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1478,"ΕΡΕΤΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1481,"ΑΥΛΩΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1485,"ΓΕΡΑΚΑ",1,1,1,1,1,1,1,1,2,2]
[null,null,null,null,1489,"ΒΛΑΧΙΩΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1492,"ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1493,"ΤΟΠΟΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1496,"ΘΥΜΙΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1500,"ΚΑΣΤΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1503,"ΤΑΜΠΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1506,"ΑΛΜΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1510,"ΛΕΙΨΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1513,"Ν.ΠΕΡΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1514,"ΜΟΥΣΘΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1518,"ΚΥΝΟΠΙΑΣΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1521,"ΕΥΡΩΠΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1525,"ΚΑΛΑΜΑΚΙ",1,1,2,2,2,3,3,4,4,5]
[null,null,null,null,1528,"ΒΑΛΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1531,"ΓΡΑΤΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1535,"ΚΝΩΣΣΟΥ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1538,"ΚΟΡΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1539,"ΠΥΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1546,"ΑΕΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1550,"ΜΑΥΡΟΜΑΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1553,"ΑΜΜΩΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1556,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1560,"ΜΑΚΡΑΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1563,"ΤΕΡΨΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1564,"ΛΕΓΡΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1567,"ΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1570,"ΛΕΥΚΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1576,"ΛΟΥΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1578,"ΜΕΓΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1585,"ΜΑΓΑΡΙΚΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1588,"Ν.ΠΟΤΙΔΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1589,"ΚΟΝΤΟΠΟΥΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1592,"ΤΡΙΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1595,"ΦΑΛΗΡΟΥ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1599,"ΜΕΤΑΜΟΡΦΩΣΕΩΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1601,{"$f":"INDEX(CO_Names,E3812)","v":"ΑΓ.ΤΡΙΑΔΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1607,"ΤΑΝΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1610,"ΘΟΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1613,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1614,"ΒΡΑΧΝΕΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1617,"ΑΓ.ΠΑΝΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1620,"ΠΕΙΡΑΙΑ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,1624,"ΣΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1627,"ΠΗΛΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1630,"ΡΕΝΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1635,"ΠΡΟΣΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1638,"ΚΑΡΠΕΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1639,"ΛΙΒΑΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1642,"ΧΑΝΔΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1646,"ΠΟΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1649,"ΜΟΛΑΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1652,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1656,"ΔΟΜΒΡΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1659,"ΛΑΓΚΑΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1663,"ΒΑΛΤΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1664,"ΓΑΛΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1667,"ΒΑΡΝΑΣ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,1671,"ΚΟΙΛΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1677,"ΟΛΒΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1681,"ΓΕΩΡΓΙΤΣΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1684,"ΠΑΓΩΝΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1687,"ΡΕΘΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1692,"ΟΙΝΟΥΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1696,"ΚΑΤΟΥΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1699,"ΓΑΛΑΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1702,"ΣΦΕΝΔΟΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1706,"ΥΑΜΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1709,"ΤΡΙΚΟΡΦΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1710,"ΕΛΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1713,"ΚΑΡΥΤΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1717,"ΑΡΟΑΝΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1721,"ΡΕΝΤΙΝΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1724,"ΕΡΕΤΡΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1727,"ΝΕΡΑΙΔΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1731,"ΚΡΑΝΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1734,"ΓΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1735,"ΜΟΥΖΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1738,"ΜΑΧΑΙΡΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1741,"ΙΝΑΧΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1746,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,1749,"ΙΑΣΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1753,"ΑΒΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1756,"ΒΑΛΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1759,"ΦΥΛΑΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1760,"ΔΟΞΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1763,"ΛΑΓΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1766,"ΟΡΜΕΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1770,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1775,"ΜΗΘΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1778,"ΜΥΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1781,"ΧΩΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1784,"ΕΥΔΗΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1785,"ΡΑΧΕΣ(ΧΡΙΣΤΟΣ)",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1788,"ΑΦΡΟΔΙΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1791,"ΦΑΛΗΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1795,"ΣΚΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1798,"ΚΕΦΑΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1802,"ΠΕΡΔΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1804,"ΜΕΘΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1809,"ΣΙΚΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1810,"ΚΙΜΩΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1813,"ΛΙΓΑΡΙΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1817,"ΑΙΓΙΑΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1820,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1823,"ΣΙΑΤΙΣΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1827,"ΒΟΓΑΤΣΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1830,"ΝΕΣΤΟΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1835,"ΛΕΧΟΒΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1838,"ΕΡΥΘΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1842,"ΣΑΡΑΝΤΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1845,"ΑΣΩΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1852,"ΓΑΛΑΞΙΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1855,"ΠΟΤΙΔΑΝΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1856,"ΔΟΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1862,"ΝΕΟΧΩΡΙ ΕΥΒ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1867,"ΑΓΚΑΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1870,"ΣΤΑΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1873,"ΒΑΣΙΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1877,"ΘΕΟΛΟΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1880,"ΕΠΤΑΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1881,"ΠΟΛΥΔΡΟΣΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1884,"ΟΜΒΡΙΑΚΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1887,"ΒΙΤΩΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1892,"ΠΤΕΛΕΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1895,"ΣΤΕΦΑΝΟΒΙΚΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1902,"ΓΟΝΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1905,"ΚΟΙΛΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1906,"ΜΑΥΡΟΒΟΥΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1909,"ΠΥΡΓΕΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1912,"ΒΑΛΑΝΙΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1916,"ΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1920,"ΒΑΜΒΑΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1924,"ΧΑΛΚΙΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1927,"ΚΑΛΥΒΙΑ ΜΠΕΖΟΥΛ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1930,"ΚΕΔΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1931,"ΛΕΟΝΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1937,"ΠΡΙΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1941,"ΚΑΣΤΑΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1944,"ΠΥΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1949,"ΓΥΜΝΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1952,"ΑΝΩ ΠΕΔΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1955,"ΕΛΕΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1956,"ΖΙΤΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1962,"ΠΩΓΩΝΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1966,"ΓΙΑΝΝΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1969,"ΛΕΥΚΙΜΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1973,"ΚΑΤΩ ΑΣΕΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1974,"ΚΟΛΛΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1980,"ΙΣΑΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1984,"ΑΜΥΚΛΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1988,"ΣΠΑΡΤΗ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,1991,"ΚΥΠΑΡΙΣΣΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1994,"ΚΡΟΚΕΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1998,"ΑΡΙΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2001,"ΚΑΡΔΑΜΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2003,"ΨΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2006,"ΑΒΡΑΜΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2009,"ΜΕΣΣΗΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2013,"ΦΙΛΙΑΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2016,"ΑΘΙΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2019,"ΜΕΛΙΣΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2023,"ΣΟΥΛΙΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2026,"ΧΟΡΤΙΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2027,"ΕΡΜΟΥ",1,1,1,1,2,2,3,3,4,4]
[null,null,null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2036,"ΛΑΓΚΑΔΙΚΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2038,"ΠΡΟΦΗΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2041,"ΑΝΑΤΟΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2044,"ΦΟΡΤΕΤΖΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2048,"ΚΩΣΤΑΚΙΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2051,"ΑΛΕΠΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2052,"ΚΟΣΚΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2061,"ΣΙΔΗΡΩ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2069,"ΜΕΛΙΒΟΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2076,"ΛΟΦΙΣΚΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2077,"ΠΑΛΑΙΟΚΑΣΤΡΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2080,"ΚΟΡΕΣΤΕΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2083,"ΚΕΡΑΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2087,"ΜΟΥΖΑΚΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2095,"ΚΑΝΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2098,"ΚΥΑΝΗ ΑΚΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2101,"ΑΣΠΡΟΚΚΛΗΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2102,"ΒΡΥΣΟΧΩΡΙΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2105,"ΚΡΑΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2112,"ΑΡΕΤΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2115,"ΛΑΡΑΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2119,"ΛΕΥΚΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2126,"ΠΡΟΔΡΟΜΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2127,"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index","Co Name","Switch backhaul Cards per CO"]
[null,null,null,null,4,"ΚΕΡΑΣΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,7,"ΑΣΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,14,"ΔΥΡΡΑΧΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,17,"ΔΑΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,18,"ΚΑΛΛΙΑΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,22,"ΚΑΣΤΟΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,25,"ΓΥΘΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,29,"ΝΙΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,32,"ΒΡΟΝΤΑΜΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,42,"ΘΑΛΑΜΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,45,"ΣΙΔΗΡΟΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,47,"ΜΑΡΑΘΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,50,"ΠΟΛΙΧΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,54,"ΚΡΕΜΜΥΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,57,"ΚΑΛΛΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,60,"ΒΑΣΙΛΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,68,"ZEMENO",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,71,"ΤΡΙΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,76,"ΚΑΛΙΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,79,"Ν.ΤΙΡΥΝΘΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,82,"ΚΟΥΤΣΟΠΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,85,"ΔΙΔΥΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,89,"ΗΛΙΟΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,93,"ΑΡΓΑΛΑΣΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,96,"ΤΡΙΚΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,99,"ΑΓΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,103,"ΠΑΓΑΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,110,"ΑΚΑΔΗΜΙΑΣ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,114,"Κ.ΑΙΓΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,117,"ΚΥΠΑΡΙΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,118,"ΜΕΓ.ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,121,"ΜΟΣΧΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,124,"ΟΜΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,128,"ΤΕΜΠΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,134,"ΛΥΚΟΥΔΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,139,"ΚΑΛΑΜΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,142,"ΒΡΥΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,143,"ΔΑΣΟΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,149,"ΚΑΣΤΑΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,153,"ΜΑΡΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,156,"ΚΥΨΕΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,160,"ΑΡΓΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,167,"ΑΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,168,"ΘΕΟΠΕΤΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,171,"ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,175,"ΡΟΠΩΤΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,181,"ΜΑΥΡΟΜΜΑΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,185,"ΚΟΚΚΙΝΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,188,"ΠΑΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,193,{"$f":"INDEX(CO_Names,E4534)","v":"ΦΟΥΡΝΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,196,"ΚΑΛΟΣΚΟΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,200,"ΚΡΟΚΥΛΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,203,"ΘΕΟΛΟΓΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,206,"ΚΟΝΙΣΤΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,210,"ΑΛΙΒΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,213,"ΟΚΤΩΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,216,"ΙΣΤΙΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,217,"ΜΑΡΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,221,"ΠΡΟΚΟΠΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,225,"ΣΚΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,231,"ΥΠΑΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,235,"ΤΡΑΓΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,238,"ΤΙΘΟΡΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,239,"ΒΟΥΖΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,250,"ΓΡΑΜΜΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,256,"ΖΕΠ ΚΟΖΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,260,"ΚΡΟΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,263,"ΑΡΔΑΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,264,"ΒΑΡΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,267,"ΚΑΡΥΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,270,"ΠΤΟΛΕΜΑΪΔΑ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,274,"ΠΑΝΑΡΕΤΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,279,"ΜΕΤΑΞΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,281,"ΠΕΛΕΚΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,285,"ΚΗΠΟΥΡΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,288,"ΔΕΣΚΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,289,"ΒΑΣΙΛΕΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,292,"ΚΑΣΤΟΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,295,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,299,"ΒΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,302,"ΦΛΩΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,304,"ΑΜΥΝΤΑΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,310,"ΑΝΟΙΞΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,313,"ΚΡΥΟΝΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,314,"ΑΜΑΡΟΥΣΙΟΥ",1,1,1,2,2,2,3,3,4,4]
[null,null,null,null,317,"ΚΟΡΩΠΙΟΥ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,320,"ΣΠΑΤΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,324,"ΜΑΡΑΘΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,327,"ΑΥΛΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,331,"ΑΦΙΔΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,334,"ΑΜΙΣΙΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,337,"ΝΕΑ ΚΑΡΒΑΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,339,"ΠΑΛΑΙΟ ΤΣΙΦΛΙΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,346,"ΘΑΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,349,"ΓΡΑΒΟΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,352,"ΚΡΗΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,359,"ΖΥΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,366,"ΚΑΛΟΣ ΑΓΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,367,"ΚΑΛΑΜΠΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,371,"ΚΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,377,"ΒΑΘΥΤΟΠΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,387,"ΚΟΜΟΤΗΝΗ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,388,"ΚΡΩΒΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,396,"ΦΙΛΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,399,"ΒΕΛΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,402,"ΔΙΟΜΗΔΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,406,"ΑΙΣΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,409,"ΜΑΚΡΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,410,"ΑΜΠΕΛΑΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,413,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,420,"ΔΑΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,427,"ΠΕΠΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,434,"ΠΑΤΗΣΙΑ",1,1,1,2,2,3,3,4,4,5]
[null,null,null,null,435,"ΚΑΡΟΛΟΣ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,438,"ΚΕΡΑΜΙΚΟΥ",1,1,1,2,2,2,3,3,4,4]
[null,null,null,null,441,"ΔΑΦΝΗΣ",1,1,2,2,2,3,3,4,4,5]
[null,null,null,null,445,"ΚΑΛΥΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,448,"ΑΓ. ΜΑΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,453,"ΑΙΓΑΛΕΩ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",1,1,1,2,2,2,3,3,4,4]
[null,null,null,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,460,"ΤΟΥΤΟΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,463,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,470,"ΚΑΣΤΡΟΣΥΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,477,"ΦΙΛΙΠΠΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,478,"ΠΑΡΓΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,484,"ΕΛΛΗΝΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,485,"28ΗΣ ΟΚΤΩΒΡΙΟΥ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,488,"ΚΟΠΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,495,"ΡΑΔΟΒΙΖΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,498,"ΚΟΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,505,"ΚΟΚΚΙΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,507,"ΑΡΓΥΡΑΔΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,510,"ΑΓ.ΑΘΑΝΑΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,513,{"$f":"INDEX(CO_Names,E4854)","v":"ΓΑΡΔΕΛΑΔΕΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,517,"ΝΗΣΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,520,"ΣΠΑΡΤΙΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,523,"ΠΑΡΑΠΟΤΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,527,"ΞΗΡΟΛΟΦΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,530,"ΣΑΓΙΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,533,"ΑΓ ΠΑΡΑΣΚΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,536,"ΚΟΜΠΟΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,538,"ΜΗΛΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,542,"ΚΑΛΛΟΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,545,"ΜΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,548,"ΛΙΜΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,552,"ΤΡΑΧΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,555,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,558,"ΣΤΡΑΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,559,"ΘΥΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,565,"ΔΡΥΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,570,"ΓΟΥΜΕΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,573,"ΠΥΡΓΟΣ ΗΛ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,577,{"$f":"INDEX(CO_Names,E4918)","v":"ΚΟΥΡΤΕΣΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,580,"ΛΑΜΠΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,581,"ΧΕΛΙΔΟΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,584,"ΚΑΛΛΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,591,"ΡΙΖΟΜΥΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,594,"ΛΑΚΟΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,598,"ΧΑΛΑΝΔΡΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,602,"ΖΕΥΓΑΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,605,"ΝΑΥΠΑΚΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,606,"ΠΛΑΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,609,"ΣΠΑΡΤΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,612,"ΦΡΑΓΚΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,616,"ΒΑΣΙΛΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,623,"ΚΟΡΥΦΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,627,"ΓΑΝΟΧΩΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,631,"ΑΓΙΝΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,634,"ΕΔΕΣΣΑ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,637,"ΜΥΛΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,641,{"$f":"INDEX(CO_Names,E4982)","v":"ΚΑΛΛΙΠΟΛΕΩΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,644,"ΑΛΕΞΑΝΔΡΑΣ",1,1,2,2,2,3,3,4,5,6]
[null,null,null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,655,"ΤΕΡΠΥΛΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,656,"ΑΣΠΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,662,"ΙΒΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,666,"ΗΛΙΟΚΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,673,"ΔΟΥΜΠΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,679,"ΠΕΥΚΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,681,"ΑΡΙΑΔΝΗΣ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,684,"ΖΑΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,688,"ΚΕΡΑΤΟΚΑΜΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,694,"ΘΡΑΨΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,698,"ΜΙΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,701,"ΠΗΓΑΪΔΑΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,704,"ΤΥΜΠΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,705,{"$f":"INDEX(CO_Names,E5046)","v":"ΚΑΣΤΕΛΛΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,713,"ΒΕΝΕΡΑΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,716,"ΚΡΟΥΣΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,719,"ΠΕΠΑΓΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,723,"ΛΑΚΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,726,"ΤΖΑΝΑΚΑΚΗ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,727,"ΧΩΡΑΦΑΚΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,730,"ΒΑΘΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,733,"ΦΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,739,"ΣΟΥΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,741,"ΠΑΤΣΙΑΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,744,"ΑΣΗ ΓΩΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,748,"ΠΡΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,751,"ΑΠΟΔΟΥΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,752,"ΒΡΥΣΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,755,"ΔΡΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,758,"ΜΑΡΓΑΡΙΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,762,"ΑΓ.ΓΑΛΗΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,764,"ΑΚΟΥΜΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,769,{"$f":"INDEX(CO_Names,E5110)","v":"ΣΧΙΣΜΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,773,"ΚΑΒΒΟΥΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,776,"ΜΑΛΛΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,777,"ΠΑΧΕΙΑΣ ΑΜΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,780,"ΖΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,787,"RSS ΠΟΤΑΜΙΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,790,"ΑΙΑΝΤΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,794,"ΜΙΣΤΕΓΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,797,"ΠΛΩΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,801,"ΑΓΙΑΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,802,"ΒΑΤΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,805,"ΠΑΠΠΑΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,808,"ΣΤΥΨΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,812,"ΚΑΜΙΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,815,"ΒΟΥΡΛΙΩΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,819,"ΦΟΥΡΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,822,"ΚΑΡΚΙΝΑΓΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,826,"ΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,827,"ΠΥΡΓΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,830,"ΙΑΛΥΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,833,{"$f":"INDEX(CO_Names,E5174)","v":"ΣΟΡΩΝΗ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,837,"ΛΙΝΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,840,"ΑΡΚΑΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,844,"ΚΩΣ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,847,"ΚΑΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,850,"ΚΑΜΕΙΡΟ ΣΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,851,"ΑΓ.ΜΑΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,859,"ΠΙΤΡΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,862,"ΖΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,865,"ΑΝΕΦΑΜΑΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,869,"ΝΑΞΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,872,"ΝΑΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,875,"ΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,876,"ΚΟΡΡΗΣΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,884,"ΕΜΠΕΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,887,"ΣΠΑΡΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,894,"ΑΝΑΛΗΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,897,{"$f":"INDEX(CO_Names,E5238)","v":"ΠΑΡΑΒΟΛΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,898,"ΕΠΙΤΑΛΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,901,"ΜΥΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,904,"ΕΦΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,908,"ΓΑΣΤΟΥΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,913,"ΛΑΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,915,"ΠΕΛΟΠΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,922,"ΣΚΑΓΙΟΠΟΥΛΕΙΟ",1,1,1,2,2,2,3,3,3,4]
[null,null,null,null,923,"ΑΡΑΧΩΒΙΤΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,926,"ΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,929,"ΛΑΚΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,933,"ΚΑΡΕΪΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,936,"ΕΡΥΜΑΝΘΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,938,"ΣΤΑΥΡΟΔΡΟΜΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,944,"ΑΙΤΩΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,948,"ΓΑΒΑΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,951,"ΜΑΝΑΓΟΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,958,"ΚΕΡΑΜΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,961,{"$f":"INDEX(CO_Names,E5302)","v":"ΧΙΟΝΑΤΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,965,"ΒΑΣΙΛΙΚΑΔΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,967,"ΖΑΚΥΝΘΟΥ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,972,"ΚΑΛΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,973,"ΦΙΛΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,979,"ΒΑΣΙΛΟΥΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,983,"ΛΑΓΚΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,986,"ΟΣΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,990,"ΚΥΜΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,993,"ΒΑΘΥΛΑΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,996,"ΣΙΝΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1000,"ΡΟΣΤΑΝ",1,1,2,2,2,3,4,4,5,6]
[null,null,null,null,1001,"ΕΠΑΝΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1004,"ΤΡΙΛΟΦΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1008,"ΒΕΡΟΙΑ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,1011,"ΜΕΛΙΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1018,"ΒΡΟΝΤΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1021,"ΛΑΓΟΡΑΧΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1022,"ΝΕΑ ΕΦΕΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1025,{"$f":"INDEX(CO_Names,E5366)","v":"ΜΕΘΩΜΗΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1030,"ΣΩΤΗΡΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1033,"ΑΡΑΒΗΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1036,"ΕΣΩΒΑΛΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1040,"ΑΡΙΔΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1043,"ΛΟΥΤΡΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1046,"ΠΡΟΜΑΧΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1047,"ΔΡΟΣΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1050,"ΠΕΤΡΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1054,"ΕΥΚΑΡΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1058,"ΜΕΣΣΙΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1061,"Ν ΣΑΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1065,"ΧΩΡΥΓΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1068,"ΠΟΝΤΟΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1069,"ΡΥΖΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1072,"ΜΗΤΡΟΥΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1075,"ΣΚΟΥΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1079,"ΝΕΑ ΚΕΡΔΥΛΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1086,"ΘΡΑΚΙΚΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1090,"ΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1093,"ΒΡΑΣΤΑΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1094,"ΚΡΗΜΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1097,"ΑΡΝΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1100,"ΑΦΥΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1104,"ΣΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1107,"ΣΩΖΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1110,"ΟΥΡΑΝΟΥΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1118,"ΝΕΟΥ ΚΟΣΜΟΥ",1,1,1,1,1,1,2,2,2,2]
[null,null,null,null,1119,"ΑΝΔΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1122,"ΜΟΝΟΛΙΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1125,"Ε.ΠΕΖΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1129,"ΕΜΠΑΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1132,"ΛΗΞΟΥΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1136,"ΜΑΝΔΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1139,"ΜΑΡΤΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1141,"ΜΑΛΕΣΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1144,"ΠΥΘΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1147,"ΠΑΛΙΟΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1150,"ΩΡΑΙΟΚΑΣΤΡΟΥ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,1154,"ΜΕΣΑΓΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1157,"ΕΛΑΣΣΟΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1161,"ΓΥΜΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1164,"ΜΟΝΟΔΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1167,"Κ.ΚΛΕΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1170,"ΚΑΛΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1172,"ΠΙΚΕΡΜΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1176,"ΑΦΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1179,"ΚΙΣΣΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1182,"ΝΕΝΗΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1186,"ΧΟΛΑΡΓΟΣ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,1189,"ΝΕΡΑΪΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1192,"ΙΛΙΟΝ",1,1,1,1,2,2,2,3,3,4]
[null,null,null,null,1193,"ΑΓ.ΘΩΜΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1199,"ΣΙΣΤΡΟΥΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1201,"ΣΟΥΡΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1204,"ΒΑΘΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1207,"Κ.ΑΓ.ΙΩΑΝΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1211,"ΑΜΥΓΔΑΛΕΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1214,"ΚΑΣΤΕΛΛΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1217,{"$f":"INDEX(CO_Names,E5558)","v":"ΕΥΖΩΝΩΝ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1218,"ΜΕΣΟΧΩΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1221,"ΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1225,"ΚΑΛΛΙΘΕΑΣ ΑΘΗ",1,1,2,2,2,3,3,4,4,5]
[null,null,null,null,1228,"ΑΣΩΜΑΤΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1232,"ΙΣΘΜΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1236,"ΑΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1239,"ΕΡΑΤΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1240,"ΓΑΛΑΤΙΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1243,"ΜΗΤΡΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1246,"ΚΑΛΛΙΦΟΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1250,"ΠΟΡΤΟΧΕΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1253,"ΟΘΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1257,"ΠΕΛΑΣΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1264,"ΤΥΡΝΑΒΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1265,"ΜΕΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1268,"ΒΛΑΧΟΓΙΑΝΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1271,"ΒΑΡΘΟΛΟΜΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1275,"ΓΑΪΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1278,"ΠΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1281,{"$f":"INDEX(CO_Names,E5622)","v":"ΚΙΝΕΤΤΑΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1286,"ΛΕΟΝΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1289,"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1290,"ΚΕΡΑΤΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1293,"ΛΙΒΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1296,"ΕΥΠΑΛΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1300,"ΑΜΟΡΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1303,"ΑΓ.ΑΔΡΙΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1307,"ΣΑΡΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1310,"Ν.ΠΛΑΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1311,"ΑΜΜΟΥΛΙΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1315,"ΒΟΥΡΒΟΥΡΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1318,"ΛΑΚΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1321,"Μ ΔΟΞΙΠΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1325,"ΑΓΓΕΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1328,"ΜΗΧΑΝΙΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1332,"ΠΕΡΑΙΑΣ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,1335,"ΣΚΟΤΙΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1338,"ΘΕΣΠΡΩΤΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1339,"ΛΥΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1344,"ΒΡΟΧΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1347,"ΑΡΜΕΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1350,"ΧΡΩΜΟΝΑΣΤΗΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1353,"ΣΚΟΤΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1357,"ΑΝΩ ΠΟΡΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1360,"ΚΙΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1363,"ΑΛΟΝΝΗΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1364,"ΣΚΡΙΠΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1367,"ΧΑΡΑΚΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1373,"ΘΕΡΙΣΣΟΥ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,1375,"ΡΟΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1378,"ΤΥΛΙΣΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1382,"ΚΑΠΑΡΕΛΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1385,"ΠΕΛΕΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1388,"ΚΕΡΠΙΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1389,"ΦΑΡΚΑΔΟΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1392,"ΤΟΥΜΠΑΣ",1,2,2,2,3,4,5,6,7,8]
[null,null,null,null,1396,"ΣΤΑΥΡΟΣ ΗΜΑΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1398,"ΖΑΓΟΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1403,"ΠΟΛΥΣΙΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1407,"ΣΤΙΜΑΓΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1410,"ΜΑΧΑΙΡΑΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1411,"ΘΡΑΚΟΜΑΚΕΔΟΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1414,"ΜΙΛΑΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1421,"ΦΕΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1427,"ΠΡΟΧΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",1,1,1,2,2,2,3,3,3,4]
[null,null,null,null,1435,"ΤΗΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1436,"ΝΕΑ ΚΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1439,"ΚΑΣΤΕΛΛΙΑΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1446,"ΓΡΑΜΜΕΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1449,"ΝΕΟΚΤΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1452,"ΛΙΒΑΝΑΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1456,"Δ. ΜΕΓΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1461,"ΦΩΤΟΛΙΒΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1464,"Σ.Σ. ΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1467,"ΠΕΥΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1471,"ΜΑΥΡΙΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1474,"ΥΔΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1478,"ΕΡΕΤΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1481,"ΑΥΛΩΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1484,"ΑΜΦΙΛΟΧΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1485,"ΓΕΡΑΚΑ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,1489,"ΒΛΑΧΙΩΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1492,"ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1496,"ΘΥΜΙΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1503,"ΤΑΜΠΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1506,"ΑΛΜΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1509,"ΛΕΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1510,"ΛΕΙΨΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1514,"ΜΟΥΣΘΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1518,"ΚΥΝΟΠΙΑΣΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1521,"ΕΥΡΩΠΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1524,"ΣΤΟΥΡΝΑΡΕΪΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1528,"ΒΑΛΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1531,"ΓΡΑΤΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1534,"ΚΑΜΑΤΕΡΟΥ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,1535,"ΚΝΩΣΣΟΥ",1,1,1,1,1,2,2,2,2,3]
[null,null,null,null,1538,"ΚΟΡΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1546,"ΑΕΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1549,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1553,"ΑΜΜΩΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1556,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1559,"ΠΕΝΤΕ ΒΡΥΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1560,"ΜΑΚΡΑΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1563,"ΤΕΡΨΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1567,"ΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1570,"ΛΕΥΚΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1572,"ΑΝΑΒΥΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1578,"ΜΕΓΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1581,"ΜΑΤΑΡΑΓΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1582,"ΦΟΙΝΙΚΟΥΝΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1585,"ΜΑΓΑΡΙΚΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1588,"Ν.ΠΟΤΙΔΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1592,"ΤΡΙΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1595,"ΦΑΛΗΡΟΥ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,1598,"ΜΑΥΡΟΘΑΛΑΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1601,{"$f":"INDEX(CO_Names,E5942)","v":"ΑΓ.ΤΡΙΑΔΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1606,"ΥΨΗΛΑΝΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1607,"ΤΑΝΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1610,"ΘΟΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1613,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1617,"ΑΓ.ΠΑΝΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1620,"ΠΕΙΡΑΙΑ",1,1,1,1,2,2,3,3,4,4]
[null,null,null,null,1624,"ΣΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1627,"ΠΗΛΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1630,"ΡΕΝΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1632,"ΠΕΡΑΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1635,"ΠΡΟΣΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1638,"ΚΑΡΠΕΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1642,"ΧΑΝΔΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1645,"ΣΤΡΟΦΥΛΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1649,"ΜΟΛΑΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1652,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1655,"ΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1656,"ΔΟΜΒΡΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1659,"ΛΑΓΚΑΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1663,"ΒΑΛΤΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1667,"ΒΑΡΝΑΣ",1,1,1,1,2,2,2,3,3,3]
[null,null,null,null,1670,"ΚΟΥΛΟΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,1677,"ΟΛΒΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1680,"ΒΑΡΝΑΒΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1681,"ΓΕΩΡΓΙΤΣΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1684,"ΠΑΓΩΝΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1692,"ΟΙΝΟΥΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1695,"ΕΡΜΙΟΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1699,"ΓΑΛΑΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1702,"ΣΦΕΝΔΟΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1705,"ΡΙΖΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1706,"ΥΑΜΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1709,"ΤΡΙΚΟΡΦΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1713,"ΚΑΡΥΤΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1717,"ΑΡΟΑΝΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1720,"ΚΑΠΠΑΔΟΚΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1724,"ΕΡΕΤΡΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1727,"ΝΕΡΑΙΔΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1730,"ΚΛΟΚΟΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1731,"ΚΡΑΝΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1734,"ΓΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1738,"ΜΑΧΑΙΡΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1741,"ΙΝΑΧΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1746,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",1,1,1,1,1,2,2,2,3,3]
[null,null,null,null,1749,"ΙΑΣΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1752,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1753,"ΑΒΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1756,"ΒΑΛΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1759,"ΦΥΛΑΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1763,"ΛΑΓΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1766,"ΟΡΜΕΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1769,"ΜΕΓΑΛΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1773,"ΕΡΕΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1775,"ΜΗΘΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1778,"ΜΥΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1781,"ΧΩΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1784,"ΕΥΔΗΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1788,"ΑΦΡΟΔΙΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1791,"ΦΑΛΗΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1795,"ΣΚΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1798,"ΚΕΦΑΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1801,"ΣΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1804,"ΜΕΘΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1806,"ΓΑΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1809,"ΣΙΚΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1813,"ΛΙΓΑΡΙΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1816,"ΠΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1820,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1823,"ΣΙΑΤΙΣΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1826,"ΤΡΙΦΥΛΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1827,"ΒΟΓΑΤΣΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1834,"ΑΓ.ΠΑΝΤΕΛΕΗΜΟΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1838,"ΕΡΥΘΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1841,"ΠΡΟΔΡΟΜΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1845,"ΑΣΩΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1851,"ΜΑΥΡΟΛΙΘΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1852,"ΓΑΛΑΞΙΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1855,"ΠΟΤΙΔΑΝΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1858,"ΒΙΤΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1866,"ΚΑΡΥΣΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1870,"ΣΤΑΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1873,"ΒΑΣΙΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1876,"ΑΡΚΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1877,"ΘΕΟΛΟΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1880,"ΕΠΤΑΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1884,"ΟΜΒΡΙΑΚΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1887,"ΒΙΤΩΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1891,"ΑΧΙΛΛΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1895,"ΣΤΕΦΑΝΟΒΙΚΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1899,"ΣΚΙΑΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1902,"ΓΟΝΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1905,"ΚΟΙΛΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1909,"ΠΥΡΓΕΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1912,"ΒΑΛΑΝΙΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1915,"ΠΥΘΙΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1920,"ΒΑΜΒΑΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1923,"ΣΤΑΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1924,"ΧΑΛΚΙΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1927,"ΚΑΛΥΒΙΑ ΜΠΕΖΟΥΛ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1930,"ΚΕΔΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1937,"ΠΡΙΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1940,"ΚΡΥΑΣ ΒΡΥΣΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1944,"ΠΥΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1945,"ΓΡΙΖΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1949,"ΓΥΜΝΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1952,"ΑΝΩ ΠΕΔΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1955,"ΕΛΕΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1962,"ΠΩΓΩΝΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1966,"ΓΙΑΝΝΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1969,"ΛΕΥΚΙΜΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1974,"ΚΟΛΛΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1977,"ΔΗΜΗΤΣΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1980,"ΙΣΑΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1984,"ΑΜΥΚΛΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1987,"ΣΚΟΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1991,"ΚΥΠΑΡΙΣΣΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1994,"ΚΡΟΚΕΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1997,"ΕΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1998,"ΑΡΙΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2001,"ΚΑΡΔΑΜΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2007,"ΑΧΛΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2009,"ΜΕΣΣΗΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2012,"ΜΕΘΩΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2016,"ΑΘΙΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2019,"ΜΕΛΙΣΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2022,"ΑΓ.ΘΕΟΔΩΡΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2023,"ΣΟΥΛΙΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2026,"ΧΟΡΤΙΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2032,"ΑΣΣΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2037,"ΠΕΤΡΟΚΕΡΑΣΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2041,"ΑΝΑΤΟΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2044,"ΦΟΡΤΕΤΖΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2047,"ΛΥΓΑΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2048,"ΚΩΣΤΑΚΙΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2051,"ΑΛΕΠΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2061,"ΣΙΔΗΡΩ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2069,"ΜΕΛΙΒΟΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2070,"ΚΑΡΥΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2076,"ΛΟΦΙΣΚΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2080,"ΚΟΡΕΣΤΕΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2083,"ΚΕΡΑΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2086,"ΑΡΩΝΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2094,"ΚΟΥΦΟΝΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2095,"ΚΑΝΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2098,"ΚΥΑΝΗ ΑΚΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2101,"ΑΣΠΡΟΚΚΛΗΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2105,"ΚΡΑΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2111,"ΦΛΩΡΙΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2115,"ΛΑΡΑΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2118,"ΓΑΒΡΙΑΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2119,"ΛΕΥΚΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2126,"ΠΡΟΔΡΟΜΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Index","Co Name","Switches"]
[null,null,null,null,3,"ΚΑΣΤΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,"ΑΣΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,10,"ΒΑΛΤΕΤΣΙΝΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,13,"ΠΑΡΑΛΙΑ ΤΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,14,"ΔΥΡΡΑΧΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,18,"ΚΑΛΛΙΑΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,21,"ΓΟΡΑΝΟΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,25,"ΓΥΘΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,28,"ΒΕΛΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,32,"ΒΡΟΝΤΑΜΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,35,"ΑΓ.ΝΙΚΟΛΑΟΣ Β",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,38,"ΠΟΤΑΜΟΣ ΚΥΘΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,39,"ΑΓ.ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,42,"ΘΑΛΑΜΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,47,"ΜΑΡΑΘΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,50,"ΠΟΛΙΧΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,53,"ΒΛΑΧΟΠΟΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,57,"ΚΑΛΛΙΘΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,60,"ΒΑΣΙΛΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,63,"ΑΜΑΡΥΛΛΙΔΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,64,"ΑΡΧΑΙΑ ΚΟΡΙΝΘΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,67,"ΚΡΥΟΝΕΡΙ ΚΟΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,71,"ΤΡΙΚΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,76,"ΚΑΛΙΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,78,"ΙΡΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,82,"ΚΟΥΤΣΟΠΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,85,"ΔΙΔΥΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,88,"ΝΕΑ ΕΠΙΔΑΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,89,"ΗΛΙΟΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,92,"ΑΜΑΛΙΑΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,96,"ΤΡΙΚΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,99,"ΑΓΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,102,"Ν.ΑΓΧΙΑΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,105,"ΤΣΑΓΚΑΡΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,110,"ΑΚΑΔΗΜΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,111,"ΓΥΡΤΩΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,114,"Κ.ΑΙΓΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,117,"ΚΥΠΑΡΙΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,121,"ΜΟΣΧΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,124,"ΟΜΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,127,"ΣΥΚΟΥΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,131,"ΓΑΛΑΝΟΒΡΥΣΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,134,"ΛΥΚΟΥΔΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,136,"ΣΑΡΑΝΤΑΠΟΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,139,"ΚΑΛΑΜΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,142,"ΒΡΥΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,146,"ΔΑΦΝΟΣΠΗΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,149,"ΚΑΣΤΑΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,152,"ΡΑΧΟΥΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,156,"ΚΥΨΕΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,159,"ΦΙΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,163,"ΜΕΓΑΛΑ ΚΑΛΥΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,164,"ΠΗΓΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,167,"ΑΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,171,"ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,174,"ΠΑΛΑΙΟΜΟΝΑΣΤΗΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,178,"ΑΓ.ΒΑΣΙΛΕΙΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,181,"ΜΑΥΡΟΜΜΑΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,184,"ΑΚΡΑΙΦΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,185,"ΚΟΚΚΙΝΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,188,"ΠΑΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,192,"ΚΕΡΑΣΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,196,"ΚΑΛΟΣΚΟΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,199,"ΓΛΥΦΑΔΑ ΦΩΚ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,203,"ΘΕΟΛΟΓΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,206,"ΚΟΝΙΣΤΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,209,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,210,"ΑΛΙΒΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,213,"ΟΚΤΩΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,217,"ΜΑΡΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,221,"ΠΡΟΚΟΠΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,224,"ΤΡΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,228,"ΛΟΥΤΡΑ ΥΠΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,231,"ΥΠΑΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,234,"ΚΥΡΤΩΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,235,"ΤΡΑΓΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,238,"ΤΙΘΟΡΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,242,"Ν.ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,245,"ΚΑΙΝΟΥΡΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,250,"ΓΡΑΜΜΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,253,"ΝΕΑ ΣΠΑΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,256,"ΖΕΠ ΚΟΖΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,259,"ΚΑΤΩ ΚΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,260,"ΚΡΟΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,263,"ΑΡΔΑΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,267,"ΚΑΡΥΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,270,"ΠΤΟΛΕΜΑΪΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,273,"ΚΟΡΥΦΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,275,"ΠΕΝΤΑΛΟΦΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,281,"ΠΕΛΕΚΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,282,"ΠΑΛΑΙΟΚΑΣΤΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,285,"ΚΗΠΟΥΡΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,288,"ΔΕΣΚΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,292,"ΚΑΣΤΟΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,295,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,298,"ΠΕΝΤΑΒΡΥΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,302,"ΦΛΩΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,305,"ΣΚΛΗΘΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,308,"ΧΑΛΑΝΔΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,310,"ΑΝΟΙΞΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,313,"ΚΡΥΟΝΕΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,317,"ΚΟΡΩΠΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,320,"ΣΠΑΤΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,323,"ΓΡΑΜΜΑΤΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,327,"ΑΥΛΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,330,"ΧΑΛΚΟΥΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,331,"ΑΦΙΔΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,337,"ΝΕΑ ΚΑΡΒΑΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,338,"ΠΕΡΓΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,342,"ΓΕΩΡΓΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,345,"ΠΟΔΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,349,"ΓΡΑΒΟΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,352,"ΚΡΗΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,355,"ΠΗΓΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,356,"ΧΡΥΣΟΥΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,359,"ΖΥΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,362,"Μ.ΑΛΕΞΑΝΔΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,367,"ΚΑΛΑΜΠΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,370,"ΚΟΜΝΗΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,374,"ΞΗΡΟΠΟΤΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,377,"ΒΑΘΥΤΟΠΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,380,"ΑΝΘΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,381,"ΚΟΚΚΙΝΟΓΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,384,"ΑΓ. ΘΕΟΔΩΡΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,388,"ΚΡΩΒΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,391,"Ν.ΣΙΔΗΡΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,395,"ΦΑΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,399,"ΒΕΛΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,402,"ΔΙΟΜΗΔΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,405,"ΕΧΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,406,"ΑΙΣΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,409,"ΜΑΚΡΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,413,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,416,"ΑΣΠΡΟΝΕΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,419,"ΜΕΤΑΞΑΔΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,424,"ΠΡΩΤΟΚΚΛΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,427,"ΠΕΠΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,430,"ΑΛΥΣΙΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,431,"Ν.ΦΙΛΑΔΕΛΦΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,434,"ΠΑΤΗΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,438,"ΚΕΡΑΜΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,441,"ΔΑΦΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,444,"ΒΑΡΚΙΖΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,448,"ΑΓ. ΜΑΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,449,{"$f":"INDEX(CO_Names,E6920)","v":"ΣΟΥΝΙΟ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,453,"ΑΙΓΑΛΕΩ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,456,"ΠΕΤΡΟΥΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,459,"ΑΛΕΠΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,463,"ΟΙΝΟΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,466,"ΝΕΑΣ ΠΕΡΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,469,"ΒΡΥΣΟΥΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,473,"ΑΓ.ΓΕΩΡΓΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,476,"ΡΟΔΑΥΓΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,478,"ΠΑΡΓΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,481,"ΓΡΑΜΜΕΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,484,"ΕΛΛΗΝΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,488,"ΚΟΠΑΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,491,"ΝΕΑ ΜΟΥΣΙΩΤΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,494,"ΠΛΑΤΑΝΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,498,"ΚΟΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,501,"ΜΕΤΣΟΒΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,502,"ΜΕΓ ΠΕΡΙΣΤΕΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,507,"ΑΡΓΥΡΑΔΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,509,"ΑΓ.ΙΣΑΥΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,513,{"$f":"INDEX(CO_Names,E6984)","v":"ΓΑΡΔΕΛΑΔΕΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,516,"ΜΑΓΟΥΛΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,520,"ΣΠΑΡΤΙΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,523,"ΠΑΡΑΠΟΤΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,526,"ΓΑΡΔΙΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,527,"ΞΗΡΟΛΟΦΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,530,"ΣΑΓΙΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,533,"ΑΓ ΠΑΡΑΣΚΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,536,"ΚΟΜΠΟΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,541,"ΒΟΥΡΓΑΡΕΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,545,"ΜΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,548,"ΛΙΜΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,551,"ΜΕΤΟΧΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,552,"ΤΡΑΧΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,555,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,559,"ΘΥΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,562,"Ν.ΧΑΛΚΙΟΠΟΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,565,"ΔΡΥΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,570,"ΓΟΥΜΕΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,573,"ΠΥΡΓΟΣ ΗΛ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,576,"ΣΑΒΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,577,{"$f":"INDEX(CO_Names,E7048)","v":"ΚΟΥΡΤΕΣΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,580,"ΛΑΜΠΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,584,"ΚΑΛΛΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,587,"ΑΝΩ ΚΑΣΤΡΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,590,"ΠΥΡΓΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,594,"ΛΑΚΟΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,598,"ΧΑΛΑΝΔΡΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,601,"ΓΟΥΡΙΩΤΙΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,602,"ΖΕΥΓΑΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,605,"ΝΑΥΠΑΚΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,609,"ΣΠΑΡΤΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,612,"ΦΡΑΓΚΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,615,"ΑΝΤΥΠΑΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,619,"ΚΑΤΩ ΒΕΡΜΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,623,"ΚΟΡΥΦΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,624,"ΛΟΥΤΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,627,"ΓΑΝΟΧΩΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,630,"ΠΑΡΑΛ. ΚΑΤΕΡΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,634,"ΕΔΕΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,637,"ΜΥΛΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,640,"ΠΟΛΥΚΑΡΠΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,644,"ΑΛΕΞΑΝΔΡΑΣ",1,1,1,1,1,1,1,1,1,2]
[null,null,null,null,647,"ΑΚΡΟΠΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,648,"ΑΚΡΟΠΟΤΑΜΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,652,"ΜΕΛΙΣΣΟΥΡΓΕΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,655,"ΤΕΡΠΥΛΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,659,"ΝΕΟΧΩΡΙ ΣΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,662,"ΙΒΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,666,"ΗΛΙΟΚΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,669,"ΝΕΟΥ ΠΕΤΡΙΤΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,672,"ΑΓ.ΠΡΟΔΡΟΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,673,"ΔΟΥΜΠΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,676,"ΜΕΓ.ΠΑΝΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,681,"ΑΡΙΑΔΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,684,"ΖΑΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,687,"ΑΝΩ ΒΙΑΝΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,691,"ΑΡΚΑΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,694,"ΘΡΑΨΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,697,"ΑΠΕΣΩΚΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,698,"ΜΙΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,701,"ΠΗΓΑΪΔΑΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,704,"ΤΥΜΠΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,710,"ΠΥΡΓΟΣ ΜΟΝΟΦ.",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,712,"Κ.ΑΣΙΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,716,"ΚΡΟΥΣΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,719,"ΠΕΠΑΓΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,722,"ΑΛΙΚΙΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,723,"ΛΑΚΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,726,"ΤΖΑΝΑΚΑΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,730,"ΒΑΘΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,733,"ΦΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,735,"ΚΑΚΟΠΕΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,741,"ΠΑΤΣΙΑΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,744,"ΑΣΗ ΓΩΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,747,"ΠΗΓΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,748,"ΠΡΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,751,"ΑΠΟΔΟΥΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,755,"ΔΡΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,758,"ΜΑΡΓΑΡΙΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,761,"ΧΟΥΜΕΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,765,"ΜΕΛΑΜΠΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,768,"ΚΡΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,772,"ΙΕΡΑΠΕΤΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,773,"ΚΑΒΒΟΥΣΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,776,"ΜΑΛΛΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,780,"ΖΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,783,"ΣΤΑΥΡΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,786,"ΝΙΚΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,790,"ΑΙΑΝΤΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,793,"Π ΘΕΡΜΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,797,"ΠΛΩΜΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,798,"ΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,801,"ΑΓΙΑΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,805,"ΠΑΠΠΑΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,808,"ΣΤΥΨΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,811,"ΚΟΡΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,815,"ΒΟΥΡΛΙΩΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,818,"ΚΟΥΜΕΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,819,"ΦΟΥΡΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,822,"ΚΑΡΚΙΝΑΓΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,826,"ΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,830,"ΙΑΛΥΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,833,{"$f":"INDEX(CO_Names,E7304)","v":"ΣΟΡΩΝΗ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,837,"ΛΙΝΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,840,"ΑΡΚΑΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,843,"ΚΑΡΔΑΜΑΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,844,"ΚΩΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,847,"ΚΑΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,851,"ΑΓ.ΜΑΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,855,"ΑΓ.ΓΕΩΡΓΙΟΣ ΜΕΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,858,"ΦΟΙΝΙΚΑΣ ΣΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,862,"ΖΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,865,"ΑΝΕΦΑΜΑΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,868,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,869,"ΝΑΞΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,872,"ΝΑΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,875,"ΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,879,"ΑΓ.ΣΤΕΦΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,884,"ΕΜΠΕΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,887,"ΣΠΑΡΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,890,"ΑΓ.ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,893,"ΠΕΡΑΡΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,894,"ΑΝΑΛΗΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,897,{"$f":"INDEX(CO_Names,E7368)","v":"ΠΑΡΑΒΟΛΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,901,"ΜΥΡΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,904,"ΕΦΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,907,"ΧΑΒΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,909,"ΚΥΛΛΗΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,915,"ΠΕΛΟΠΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,918,"ΛΕΥΚΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,919,"ΒΙΟΜΗΧΑΝΙΚΗ ΠΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,922,"ΣΚΑΓΙΟΠΟΥΛΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,926,"ΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,929,"ΛΑΚΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,932,"ΚΑΓΚΑΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,936,"ΕΡΥΜΑΝΘΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,938,"ΣΤΑΥΡΟΔΡΟΜΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,941,"ΚΕΡΤΕΖΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,944,"ΑΙΤΩΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,947,"ΝΕΟΧΩΡΙ ΑΙΤ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,951,"ΜΑΝΑΓΟΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,954,"ΑΓΙΟΣ ΠΕΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,957,"ΣΥΒΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,961,{"$f":"INDEX(CO_Names,E7432)","v":"ΧΙΟΝΑΤΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,964,"ΑΓ.ΕΥΦΗΜΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,967,"ΖΑΚΥΝΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,969,"ΑΜΠΕΛΟΚΗΠΟΙ ΘΣΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,972,"ΚΑΛΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,976,"ΑΓ.ΒΑΣΙΛΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,979,"ΒΑΣΙΛΟΥΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,982,"ΚΑΒΑΛΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,986,"ΟΣΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,989,"ΚΟΥΦΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,990,"ΚΥΜΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,993,"ΒΑΘΥΛΑΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,996,"ΣΙΝΔΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1001,"ΕΠΑΝΩΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1004,"ΤΡΙΛΟΦΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1008,"ΒΕΡΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1011,"ΜΕΛΙΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1014,"ΠΛΑΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1015,"ΓΙΑΝΝΑΚΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1018,"ΒΡΟΝΤΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1021,"ΛΑΓΟΡΑΧΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1025,{"$f":"INDEX(CO_Names,E7496)","v":"ΜΕΘΩΜΗΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1029,"ΑΡΝΙΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1033,"ΑΡΑΒΗΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1036,"ΕΣΩΒΑΛΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1039,"ΝΕΑ ΠΕΛΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1040,"ΑΡΙΔΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1043,"ΛΟΥΤΡΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1046,"ΠΡΟΜΑΧΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1050,"ΠΕΤΡΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1054,"ΕΥΚΑΡΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1058,"ΜΕΣΣΙΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1061,"Ν ΣΑΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1064,"ΧΕΡΣΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1065,"ΧΩΡΥΓΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1068,"ΠΟΝΤΟΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1072,"ΜΗΤΡΟΥΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1075,"ΣΚΟΥΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1078,"ΝΙΓΡΙΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1082,"ΔΡΑΒΗΣΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1083,"ΝΕΑΣ ΖΙΧΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1089,{"$f":"INDEX(CO_Names,E7560)","v":"ΣΤΡΥΜΟΝΟΧΩΡΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1090,"ΗΡΑΚΛΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1093,"ΒΡΑΣΤΑΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1097,"ΑΡΝΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1100,"ΑΦΥΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1103,"ΠΟΛΥΧΡΟΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1107,"ΣΩΖΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1110,"ΟΥΡΑΝΟΥΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1112,"Ν.ΚΑΛΛΙΚΡΑΤΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1115,"ΝΙΚΗΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1118,"ΝΕΟΥ ΚΟΣΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1122,"ΜΟΝΟΛΙΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1125,"Ε.ΠΕΖΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1128,"ΤΣΟΥΤΣΟΥΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1132,"ΛΗΞΟΥΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1135,"ΝΕΟ ΔΙΑΣΕΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1136,"ΜΑΝΔΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1141,"ΜΑΛΕΣΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1143,"ΔΙΔΥΜΟΤΕΙΧΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1147,"ΠΑΛΙΟΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1150,"ΩΡΑΙΟΚΑΣΤΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1153,{"$f":"INDEX(CO_Names,E7624)","v":"ΚΕΡΝΙΤΣΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1157,"ΕΛΑΣΣΟΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1160,"ΠΑΝΟΡΑΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1161,"ΓΥΜΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1164,"ΜΟΝΟΔΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1170,"ΚΑΛΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1172,"ΠΙΚΕΡΜΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1175,"ΑΜΥΓΔΑΛΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1179,"ΚΙΣΣΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1182,"ΝΕΝΗΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1185,"ΒΟΛΙΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1186,"ΧΟΛΑΡΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1189,"ΝΕΡΑΪΑΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1192,"ΙΛΙΟΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1196,"ΠΡΑΜΑΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1199,"ΣΙΣΤΡΟΥΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1204,"ΒΑΘΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1207,"Κ.ΑΓ.ΙΩΑΝΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1210,"ΕΛΑΙΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1211,"ΑΜΥΓΔΑΛΕΩΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1214,"ΚΑΣΤΕΛΛΑΝΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1217,{"$f":"INDEX(CO_Names,E7688)","v":"ΕΥΖΩΝΩΝ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1221,"ΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1224,"ΑΒΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1228,"ΑΣΩΜΑΤΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1232,"ΙΣΘΜΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1235,"ΖΙΠΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1236,"ΑΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1239,"ΕΡΑΤΥΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1243,"ΜΗΤΡΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1246,"ΚΑΛΛΙΦΟΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1249,"ΚΟΡΥΔΑΛΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1253,"ΟΘΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1257,"ΠΕΛΑΣΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1260,"ΚΟΛΧΙΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1261,"ΣΠΕΡΧΕΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1264,"ΤΥΡΝΑΒΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1268,"ΒΛΑΧΟΓΙΑΝΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1271,"ΒΑΡΘΟΛΟΜΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1274,"ΚΑΡΥΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1278,"ΠΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1281,{"$f":"INDEX(CO_Names,E7752)","v":"ΚΙΝΕΤΤΑΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1282,"ΓΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1286,"ΛΕΟΝΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1289,"ΑΓ.ΒΑΡΒΑΡΑΣ ΗΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1293,"ΛΙΒΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1296,"ΕΥΠΑΛΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1299,"ΝΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1303,"ΑΓ.ΑΔΡΙΑΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1306,"ΣΤΑΘΜΟΥ ΑΓΓΙΣΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1307,"ΣΑΡΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1310,"Ν.ΠΛΑΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1315,"ΒΟΥΡΒΟΥΡΟΥΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1318,"ΛΑΚΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1321,"Μ ΔΟΞΙΠΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1324,"ΠΕΡΙΣΤΕΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1328,"ΜΗΧΑΝΙΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1331,"ΠΕΝΤΕΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1332,"ΠΕΡΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1335,"ΣΚΟΤΙΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1338,"ΘΕΣΠΡΩΤΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1344,"ΒΡΟΧΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1346,"ΡΟΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1350,"ΧΡΩΜΟΝΑΣΤΗΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1353,"ΣΚΟΤΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1356,"ΚΑΛΟΧΩΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1357,"ΑΝΩ ΠΟΡΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1360,"ΚΙΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1363,"ΑΛΟΝΝΗΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1367,"ΧΑΡΑΚΤΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1369,"ΣΑΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1375,"ΡΟΔΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1378,"ΤΥΛΙΣΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1381,"ΘΗΒΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1382,"ΚΑΠΑΡΕΛΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1385,"ΠΕΛΕΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1389,"ΦΑΡΚΑΔΟΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1392,"ΤΟΥΜΠΑΣ",1,1,1,1,1,1,1,2,2,2]
[null,null,null,null,1395,"ΚΟΥΡΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1398,"ΖΑΓΟΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1403,"ΠΟΛΥΣΙΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1406,"ΚΙΑΤΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1407,"ΣΤΙΜΑΓΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1410,"ΜΑΧΑΙΡΑΔΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1414,"ΜΙΛΑΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1417,"ΑΓ.ΒΛΑΣΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1420,"ΑΠΑΛΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1424,"ΜΑΛΑΝΔΡΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1427,"ΠΡΟΧΩΜΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1431,"ΖΑΧΑΡΩ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1432,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1435,"ΤΗΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1439,"ΚΑΣΤΕΛΛΙΑΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1442,"ΑΡΓΟΣΤΟΛΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1445,"ΠΕΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1449,"ΝΕΟΚΤΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1452,"ΛΙΒΑΝΑΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1453,"ΧΑΛΚΙΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1456,"Δ. ΜΕΓΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1460,"ΚΕΦΑΛΑΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1464,"Σ.Σ. ΑΓΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1467,"ΠΕΥΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1470,"ΑΧΛΑΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1474,"ΥΔΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1477,"ΜΕΣΑΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1478,"ΕΡΕΤΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1481,"ΑΥΛΩΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1485,"ΓΕΡΑΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1489,"ΒΛΑΧΙΩΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1492,"ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1495,"ΒΙΚΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1499,"ΝΕΑΣ ΑΝΑΤΟΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1502,"ΔΗΛΕΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1503,"ΤΑΜΠΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1506,"ΑΛΜΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1509,"ΛΕΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1514,"ΜΟΥΣΘΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1517,"ΠΟΝΤΟΛΙΒΑΔΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1521,"ΕΥΡΩΠΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1524,"ΣΤΟΥΡΝΑΡΕΪΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1527,"ΘΟΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1528,"ΒΑΛΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1531,"ΓΡΑΤΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1534,"ΚΑΜΑΤΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1538,"ΚΟΡΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1541,"ΣΕΡΒΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1543,"ΝΕΑΠΟΛΗΣ ΚΟΖ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1549,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1552,"ΚΡΑΝΙΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1553,"ΑΜΜΩΠΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1556,"ΑΓ.ΚΩΝΣΤΑΝΤΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1560,"ΜΑΚΡΑΚΩΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1563,"ΤΕΡΨΙΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1566,"ΑΓ.ΔΗΜΗΤΡΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1570,"ΛΕΥΚΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1572,"ΑΝΑΒΥΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1577,"Ν.ΜΑΚΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1578,"ΜΕΓΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1581,"ΜΑΤΑΡΑΓΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1585,"ΜΑΓΑΡΙΚΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1588,"Ν.ΠΟΤΙΔΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1591,"ΝΕΑΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1595,"ΦΑΛΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1598,"ΜΑΥΡΟΘΑΛΑΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1601,{"$f":"INDEX(CO_Names,E8072)","v":"ΑΓ.ΤΡΙΑΔΑ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1603,"ΔΡΥΟΠΙΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1606,"ΥΨΗΛΑΝΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1610,"ΘΟΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1613,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1616,"ΑΛΙΣΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1620,"ΠΕΙΡΑΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1623,"ΚΟΛΙΝΔΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1624,"ΣΤΑΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1630,"ΡΕΝΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1631,"ΑΝΩΓΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1635,"ΠΡΟΣΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1638,"ΚΑΡΠΕΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1641,"ΥΣΤΕΡΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1645,"ΣΤΡΟΦΥΛΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1648,"ΗΡΑΙΟΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1649,"ΜΟΛΑΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1652,"ΚΑΣΤΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1655,"ΟΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1659,"ΛΑΓΚΑΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1663,"ΒΑΛΤΙΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1667,"ΒΑΡΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1670,"ΚΟΥΛΟΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1673,"ΔΡΑΚΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1674,"ΑΓΙΟΣ ΑΡΤΕΜΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1677,"ΟΛΒΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1680,"ΒΑΡΝΑΒΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1684,"ΠΑΓΩΝΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1688,"ΑΓΙΑ ΤΡΙΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1692,"ΟΙΝΟΥΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1695,"ΕΡΜΙΟΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1698,"ΛΟΓΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1699,"ΓΑΛΑΡΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1702,"ΣΦΕΝΔΟΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1705,"ΡΙΖΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1709,"ΤΡΙΚΟΡΦΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1712,"ΑΓ.ΑΝΔΡΕΑΣ ΑΡΚ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1717,"ΑΡΟΑΝΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1720,"ΚΑΠΠΑΔΟΚΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1723,"ΔΑΜΑΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1724,"ΕΡΕΤΡΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1727,"ΝΕΡΑΙΔΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1731,"ΚΡΑΝΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1734,"ΓΕΦΥΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1737,"ΤΣΑΡΙΤΣΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1741,"ΙΝΑΧΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1742,"ΣΚΟΤΕΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1746,"ΑΓΙΟΥ ΓΕΩΡΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1747,"ΣΑΛΑΜΙΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1748,"ΦΑΝΕΡΩΜΕΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1749,"ΙΑΣΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1750,"ΓΕΝΗΣΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1751,"ΕΞΟΧΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1752,"ΝΕΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1753,"ΑΒΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1754,"ΑΝΘΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1755,"ΧΙΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1756,"ΒΑΛΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1757,"ΚΥΠΡΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1758,"ΠΕΝΤΑΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1759,"ΦΥΛΑΚΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1760,"ΔΟΞΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1761,"ΛΑΔΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1762,"ΠΡΑΓΓΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1763,"ΛΑΓΥΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1764,"ΜΙΚΡΟ ΔΕΡΕΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1765,"ΤΥΧΕΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1766,"ΟΡΜΕΝΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1767,"ΣΑΜΟΘΡΑΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1768,"ΙΠΠΕΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1769,"ΜΕΓΑΛΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1770,"ΑΓ. ΠΑΡΑΣΚΕΥΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1771,"ΜΕΣΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1772,"ΑΝΤΙΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1773,"ΕΡΕΣΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1774,"ΣΥΚΑΜΙΝΕΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1775,"ΜΗΘΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1776,"ΒΑΣΙΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1777,"ΑΤΣΙΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1778,"ΜΥΡΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1779,"ΠΑΝΑΓΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1780,"ΚΟΚΚΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1781,"ΧΩΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1782,"ΚΑΡΛΟΒΑΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1783,"ΟΡΜΟΣ ΜΑΡΑΘΟΚΑΜ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1784,"ΕΥΔΗΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1785,"ΡΑΧΕΣ(ΧΡΙΣΤΟΣ)",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1786,"ΧΙΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1787,"ΜΕΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1788,"ΑΦΡΟΔΙΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1789,"ΨΑΡΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1790,"ΠΑΡΑΔΕΙΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1791,"ΦΑΛΗΡΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1792,"ΨΙΝΘΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1793,{"$f":"INDEX(CO_Names,E8264)","v":"ΛΑΡΔΟΥ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1794,"ΜΑΣΣΑΡΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1795,"ΣΚΑΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1796,"ΔΙΑΦΑΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1797,"ΠΗΓΑΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1798,"ΚΕΦΑΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1799,"ΑΓ.ΙΣΙΔΩΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1800,"ΕΛΕΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1801,"ΣΥΜΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1802,"ΠΕΡΔΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1803,"ΠΟΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1804,"ΜΕΘΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1805,"ΒΑΡΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1806,"ΓΑΥΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1807,"ΑΝΑΦΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1808,"ΕΞΩΓΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1809,"ΣΙΚΙΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1810,"ΚΙΜΩΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1811,"ΜΥΚΟΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1812,"ΑΠΟΛΛΩΝΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1813,"ΛΙΓΑΡΙΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1814,"ΑΓΚΑΙΡΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1815,"ΑΝΤΙΠΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1816,"ΠΑΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1817,"ΑΙΓΙΑΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1818,"Α/Τ ΚΕΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1819,"ΚΥΘΝΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1820,"ΑΠΟΛΛΩΝΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1821,"ΦΙΛΩΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1822,"ΤΡΑΝΟΒΑΛΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1823,"ΣΙΑΤΙΣΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1824,"ΔΗΜΗΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1825,"ΚΡΑΝΕΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1826,"ΤΡΙΦΥΛΛΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1827,"ΒΟΓΑΤΣΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1828,"ΔΙΣΠΗΛΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1829,"ΚΛΕΙΣΟΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1830,"ΝΕΣΤΟΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1831,"ΑΡΓ.ΟΡΕΣΤΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1832,"ΑΡΜΕΝΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1833,"ΠΑΠΑΓΙΑΝΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1834,"ΑΓ.ΠΑΝΤΕΛΕΗΜΟΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1835,"ΛΕΧΟΒΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1836,"ΛΙΒΑΔΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1837,"ΑΛΥΚΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1838,"ΕΡΥΘΡΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1839,"ΘΕΣΠΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1840,"ΜΟΥΡΙΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1841,"ΠΡΟΔΡΟΜΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1842,"ΣΑΡΑΝΤΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1843,"ΑΛΙΑΡΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1844,"ΚΥΡΙΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1845,"ΑΣΩΠΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1846,"ΑΡΑΧΩΒΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1847,"ΔΟΜΝΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1848,"ΔΥΤ.ΦΡΑΓΚΙΣΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1849,"ΡΑΠΤΟΠΟΥΛΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1850,"ΒΟΥΝΙΧΩΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1851,"ΜΑΥΡΟΛΙΘΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1852,"ΓΑΛΑΞΙΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1853,"ΕΡΑΤΕΙΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1854,"ΛΙΔΟΡΙΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1855,"ΠΟΤΙΔΑΝΕΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1856,"ΔΟΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1857,{"$f":"INDEX(CO_Names,E8328)","v":"ΜΟΡΦΑ Π.ΑΥΛΙΔΑΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1858,"ΒΙΤΑΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1859,"ΜΑΝΙΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1860,"ΑΓ.ΛΟΥΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1861,"ΒΕΛΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1862,"ΝΕΟΧΩΡΙ ΕΥΒ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1863,"ΑΓΡΙΟΒΟΤΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1864,"ΒΟΥΤΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1865,"ΩΡΕΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1866,"ΚΑΡΥΣΤΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1867,"ΑΓΚΑΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1868,"ΜΑΝΤΟΥΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1869,"ΡΟΒΙΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1870,"ΣΤΑΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1871,"ΨΑΧΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1872,"ΑΓΡΙΛΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1873,"ΒΑΣΙΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1874,"ΛΙΑΝΟΚΛΑΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1875,"ΠΑΛΑΙΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1876,"ΑΡΚΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1877,"ΘΕΟΛΟΓΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1878,"ΛΑΡΥΜΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1879,"ΔΡΥΜΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1880,"ΕΠΤΑΛΟΦΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1881,"ΠΟΛΥΔΡΟΣΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1882,"ΔΟΜΟΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1883,"ΜΕΛΙΤΑΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1884,"ΟΜΒΡΙΑΚΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1885,"Σ.Σ.ΔΟΜΟΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1886,"ΜΩΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1887,"ΒΙΤΩΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1888,"ΜΑΡΜΑΡΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1889,"ΦΤΕΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1890,"ΣΤΥΛΙΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1891,"ΑΧΙΛΛΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1892,"ΠΤΕΛΕΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1893,"ΚΑΛΩΝ ΝΕΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1894,"ΒΕΛΕΣΤΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1895,"ΣΤΕΦΑΝΟΒΙΚΕΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1896,"ΙΩΛΚΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1897,"Ν ΙΩΝΙΑ ΒΟΛΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1898,"ΑΓ.ΔΗΜΗΤΡΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1899,"ΣΚΙΑΘΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1900,"ΓΛΩΣΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1901,"ΑΓ.ΑΝΑΡΓΥΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1902,"ΓΟΝΝΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1903,"ΕΛΕΥΘΕΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1904,"ΚΙΛΕΛΕΡ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1905,"ΚΟΙΛΑΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1906,"ΜΑΥΡΟΒΟΥΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1907,"ΜΕΣΑΓΓΑΛΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1908,"ΝΕΕΣ ΚΑΡΥΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1909,"ΠΥΡΓΕΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1910,"ΣΩΤΗΡΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1911,"ΦΑΛΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1912,"ΒΑΛΑΝΙΔΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1913,"ΔΡΥΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1914,"ΛΙΒΑΔΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1915,"ΠΥΘΙΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1916,"ΑΓΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1917,"ΑΝΑΤΟΛΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1918,"ΔΗΜΗΤΡΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1919,"ΒΕΡΔΙΚΟΥΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1920,"ΒΑΜΒΑΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1921,{"$f":"INDEX(CO_Names,E8392)","v":"ΚΡΗΝΗΣ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1922,"ΝΑΡΘΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1923,"ΣΤΑΥΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1924,"ΧΑΛΚΙΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1925,"ΚΑΛΛΙΘΗΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1926,"ΜΟΡΦΟΒΟΥΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1927,"ΚΑΛΥΒΙΑ ΜΠΕΖΟΥΛ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1928,"ΠΡΟΔΡΟΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1929,"ΜΕΤΑΜΟΡΦΩΣΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1930,"ΚΕΔΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1931,"ΛΕΟΝΤΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1932,"ΜΑΤΑΡΑΓΚΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1933,"ΣΟΦΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1934,"ΔΡΑΚΟΤΡΥΠΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1935,"ΜΕΓ.ΚΕΦΑΛΟΒΡΥΣΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1936,"ΚΡΗΝΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1937,"ΠΡΙΝΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1938,"ΦΗΚΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1939,"ΒΑΣΙΛΙΚΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1940,"ΚΡΥΑΣ ΒΡΥΣΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1941,"ΚΑΣΤΑΝΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1942,"ΟΞΥΝΕΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1943,"ΕΛΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1944,"ΠΥΛΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1945,"ΓΡΙΖΑΝΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1946,"ΖΑΡΚΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1947,"ΠΡΕΒΕΖΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1948,"ΚΟΡΩΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1949,"ΓΥΜΝΟΤΟΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1950,"ΠΑΠΑΔΑΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1951,"ΑΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1952,"ΑΝΩ ΠΕΔΙΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1953,"ΒΗΣΣΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1954,"ΔΕΛΒΙΝΑΚΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1955,"ΕΛΕΟΥΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1956,"ΖΙΤΣΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1957,"ΚΑΛΠΑΚΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1958,"ΚΛΗΜΑΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1959,"ΜΟΛΥΒΑΔΙΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1960,"ΠΑΡΑΚΑΛΑΜΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1961,"ΠΕΡΔΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1962,"ΠΩΓΩΝΙΑΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1963,"ΤΥΡΙΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1964,"ΑΕΤΟΠΕΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1965,"ΜΗΛΕΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1966,"ΓΙΑΝΝΑΔΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1967,"ΜΠΕΝΙΤΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1968,"ΥΨΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1969,"ΛΕΥΚΙΜΜΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1970,"ΑΓ.ΔΟΥΛΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1971,"ΑΓ.ΠΕΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1972,"ΒΛΑΧΟΚΕΡΑΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1973,"ΚΑΤΩ ΑΣΕΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1974,"ΚΟΛΛΙΝΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1975,"ΠΑΡΘΕΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1976,"ΠΑΡΑΛΙΟ ΑΣΤΡΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1977,"ΔΗΜΗΤΣΑΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1978,"ΛΕΩΝΙΔΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1979,"ΠΡΑΜΑΤΕΥΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1980,"ΙΣΑΡΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1981,"ΜΕΓΑΛΟΠΟΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1982,"ΒΛΑΧΕΡΝΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1983,"ΚΑΝΔΗΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1984,"ΑΜΥΚΛΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1985,{"$f":"INDEX(CO_Names,E8456)","v":"ΓΕΡΑΚΙ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1986,"ΚΑΡΥΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1987,"ΣΚΟΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1988,"ΣΠΑΡΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1989,"ΑΓ. ΝΙΚΟΛΑΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1990,"ΠΕΤΡΙΝΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1991,"ΚΥΠΑΡΙΣΣΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1992,"ΠΑΠΑΔΙΑΝΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1993,"Κ.ΓΛΥΚΟΒΡΥΣΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1994,"ΚΡΟΚΕΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1995,"ΑΓ.ΑΠΟΣΤΟΛΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1996,"ΒΕΛΑΝΙΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1997,"ΕΛΙΚΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1998,"ΑΡΙΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,1999,"ΑΡΦΑΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2000,"ΚΑΜΠΟΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2001,"ΚΑΡΔΑΜΥΛΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2002,"ΚΥΠΑΡΙΣΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2003,"ΨΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2004,"ΔΙΑΒΟΛΙΤΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2005,"ΜΕΛΙΓΑΛΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2006,"ΑΒΡΑΜΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2007,"ΑΧΛΑΔΟΧΩΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2008,"ΔΡΟΣΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2009,"ΜΕΣΣΗΝΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2010,"ΕΥΑΓΓΕΛΙΣΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2011,"ΚΥΝΗΓΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2012,"ΜΕΘΩΝΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2013,"ΦΙΛΙΑΤΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2014,"ΜΗΛΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2015,"ΧΑΡΟΚΟΠΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2016,"ΑΘΙΚΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2017,"ΚΥΡΑΣ ΒΡΥΣΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2018,"ΚΑΙΣΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2019,"ΜΕΛΙΣΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2020,"ΞΥΛΟΚΑΣΤΡΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2021,"ΠΙΤΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2022,"ΑΓ.ΘΕΟΔΩΡΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2023,"ΣΟΥΛΙΝΑΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2024,"ΔΕΡΒΕΝΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2025,"ΕΞΟΧΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2026,"ΧΟΡΤΙΑΤΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2027,"ΕΡΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2028,"ΕΥΚΑΡΠΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2029,"ΠΛΑΤ.ΔΗΜΟΚΡΑΤ.",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2030,"ΡΕΝΤΙΝΑΣ-ΜΟΔΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2031,"ΑΝΑΛΗΨΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2032,"ΑΣΣΗΡΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2033,"ΔΡΥΜΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2034,"ΚΑΛΑΜΩΤΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2035,"ΚΡΙΘΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2036,"ΛΑΓΚΑΔΙΚΙΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2037,"ΠΕΤΡΟΚΕΡΑΣΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2038,"ΠΡΟΦΗΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2039,"ΑΘΥΡΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2040,"ΜΙΜΡΟ ΜΟΝΑΣΤΗΡΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2041,"ΑΝΑΤΟΛΙΚΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2042,"ΝΕΟΧΩΡΟΥΔΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2043,"ΔΙΩΝΗ-ΠΙΚΕΡΜΙΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2044,"ΦΟΡΤΕΤΖΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2045,"ΚΑΛΑΜΑΚΙ ΖΑΚΥΝΘ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2046,"ΒΙΠΕ ΛΑΜΙΑΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2047,"ΛΥΓΑΡΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2048,"ΚΩΣΤΑΚΙΟΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2049,{"$f":"INDEX(CO_Names,E8520)","v":"ΑΠΟΘΗΚΕΣ ΣΥΡΟΥ"},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2050,"ΠΑΛΙΑ ΠΕΛΛΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2051,"ΑΛΕΠΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2052,"ΚΟΣΚΙΝΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2053,"ΚΑΙΝΟΥΡΓΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2054,"ΝΟΣΟΚΟΜΕΙΟ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2055,"ΠΑΛΙΟΥΡΙΑ ΓΡΕΒ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2056,"ΨΑΛΙΔΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2057,"ΠΑΛΑΓΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2058,"ΧΩΡΑ ΚΥΘΗΡΩΝ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2059,"ΛΙΘΙΝΕΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2060,"ΑΜΦΙΤΡΙΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2061,"ΣΙΔΗΡΩ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2062,"ΚΑΤΩ ΚΑΡΥΩΤΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2063,"ΑΣΤΡΙΔΑ ΘΑΣΟΥ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2064,"ΚΑΤΩ ΤΡΙΤΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2065,"ΣΚΑΛΑ ΚΑΛΛΟΝΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2066,"ΒΙΠΕ ΞΑΝΘΗΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2067,"Π.ΜΥΡΩΔΑΤΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2068,"ΣΜΙΝΘΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2069,"ΜΕΛΙΒΟΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2070,"ΚΑΡΥΔΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2071,"ΠΑΠΙΓΚΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2072,"ΜΠΑΛΝΤΟΥΜΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2073,"ΚΑΤΩ ΚΤΗΜΕΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2074,"ΓΙΑΝΝΩΤΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2075,"ΕΛΑΦΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2076,"ΛΟΦΙΣΚΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2077,"ΠΑΛΑΙΟΚΑΣΤΡΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2078,"ΣΥΚΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2079,"ΑΡΚΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2080,"ΚΟΡΕΣΤΕΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2081,"ΦΥΣΚΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2082,"Κ. ΓΡΑΜΜΑΤΙΚΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2083,"ΚΕΡΑΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2084,"ΝΕΑ ΖΩΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2085,"ΘΕΟΔΩΡΑΚΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2086,"ΑΡΩΝΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2087,"ΜΟΥΖΑΚΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2088,"ΜΑΚΡΥΩΤΙΚΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2089,"ΓΟΥΔΟΥΡΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2090,"ΕΠΑΝΩ ΕΠΙΣΚΟΠΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2091,"ΣΙΣΣΕΣ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2092,"ΛΕΥΚΕΣ ΠΑΡΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2093,"ΠΟΥΝΤΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2094,"ΚΟΥΦΟΝΗΣΙ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2095,"ΚΑΝΤΙΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2096,"ΠΕΤΡΟΘΑΛΑΣΣΑ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2097,"ΣΤΕΦΑΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2098,"ΚΥΑΝΗ ΑΚΤΗ",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,2099,"ΛΑΪΣΤΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2100,"ΑΚΡΙΤΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2101,"ΑΣΠΡΟΚΚΛΗΣΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2102,"ΒΡΥΣΟΧΩΡΙΟΥ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2103,"ΔΟΥΛΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2104,"ΚΑΣΤΑΝΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2105,"ΚΡΑΨΗΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2106,"ΝΑΜΑΤΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2107,"ΟΛΥΜΠΙΑΔΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2108,"ΠΑΡΑΛ.ΑΒΔΗΡΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2109,"ΡΟΥΚΑΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2110,"ΣΚΟΠΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2111,"ΦΛΩΡΙΩΝ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2112,"ΑΡΕΤΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2113,{"$f":"INDEX(CO_Names,E8584)","v":"ΚΑΡΠΗ"},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2114,"ΒΟΡΙΖΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2115,"ΛΑΡΑΝΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2116,"ΜΕΣΕΛΕΡΟΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2117,"ΣΚΙΝΙΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2118,"ΓΑΒΡΙΑΝΗ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2119,"ΛΕΥΚΟΧΩΡΙ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2120,"ΠΕΤΡΩΤΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2121,"ΘΥΡΕΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2122,"ΒΑΣΙΛΙΚΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2123,"ΜΑΥΡΟΒΟΥΝΙΟ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2124,"ΠΗΓΗ (ΛΕΣΒΟΥ)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2125,"ΚΑΛΥΒΙΑ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2126,"ΠΡΟΔΡΟΜΟΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2127,"ΒΙ.ΠΕ. ΚΑΛΑΜΑΤΑΣ",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"sum",{"$f":"SUM(G6472:G8598)","v":1966},1966,1966,1966,1966,1966,1966,1967,1969,1973,"CO_Switches"]
[]
[]
[null,null,"Dark fiber",null,null,null,1,{"$f":"G8602","v":1},{"$f":"H8602","v":1},1,1,1,1,1,1,1]
[null,null,null,null,null,null,{"$f":"G8602/G29","v":2.4781484305836426E-7},2.4096912916172435E-7,2.3575898582849789E-7,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_Dark_Fiber"]
[]
[null,null,"Duct",null,null,null,1,{"$f":"G8605","v":1},1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,{"$f":"G8605/G29","v":2.4781484305836426E-7},{"$f":"G8606","v":2.4781484305836426E-7},2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,2.4781484305836426E-7,"Demand_Duct"]
[]
[null,null,"Loop Unbundling, Per Service Demand"]
[null,null,"SLU"]
[null,null,null,null,null,null,5.4920073328221131E-2,9.4194295330173095E-2,0.12774994760849401,0.1555504188734449,0.17780548099337112,0.19495222352477759,0.20761126839654409,0.21652294519446635,0.22247254434877872,0.22621664288154153,"Demand_SLU"]
[]
[null,null,"LLU"]
[null,null,null,null,null,null,{"$f":"1-G8610","v":0.94507992667177887},{"$f":"1-H8610","v":0.90580570466982691},0.87225005239150599,0.8444495811265551,0.82219451900662888,0.80504777647522241,0.79238873160345591,0.78347705480553365,0.77752745565122128,0.77378335711845847,"Demand_LLU"]
[]
[null,null,"L2 WAP, Per Service Demand"]
[null,null,"SVC",null,null,null,null,null,null,10,{"$f":"J8616+($P8616-$J8616)/($P6-$J6)","v":40},{"$f":"K8616+($P8616-$J8616)/($P6-$J6)","v":70},100,130,160,190]
[null,null,100,"Mbps","Bonding",null,0,0,0,1,1,1,1,1,2,2,"Subs_SVC_100b"]
[null,null,50,"Mbps","Bonding",null,0,0,0,1,1,1,1,1,2,2,"Subs_SVC_50b"]
[null,null,25,"Mbps","Bonding",null,0,0,0,1,1,1,1,1,0,0,"Subs_SVC_25b"]
[null,null,25,"Mbps",null,null,0,0,0,1,1,1,1,1,0,0,"Subs_SVC_25"]
[null,null,null,null,null,"Total",{"$f":"SUM(G8617:G8620)","v":0},0,0,4,4,4,4,4,4,4,"Subs_SVC"]
[null,null,"SVO"]
[null,null,1,"Gbit",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_1000"]
[null,null,500,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_500"]
[null,null,300,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_300"]
[null,null,250,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_250"]
[null,null,200,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_200"]
[null,null,150,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_150"]
[null,null,100,"Mbps",null,null,0,0,0,1,1,1,1,1,1,1,"Subs_SVO_100"]
[null,null,50,"Mbps",null,null,0,0,0,1,1,1,1,1,2,2,"Subs_SVO_50"]
[null,null,25,"Mbps",null,null,0,0,0,1,1,1,1,1,0,0,"Subs_SVO_25"]
[null,null,null,null,null,"Total",{"$f":"SUM(G8623:G8631)","v":0},{"$f":"SUM(H8623:H8631)","v":0},0,9,9,9,9,9,9,9,"Subs_SVO"]
[null,null,"SVC"]
[null,null,100,"Mbps","Bonding",null,{"$f":"G8617/G$29","v":0},{"$f":"H8617/H$29","v":0},0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,4.5432721227366784E-7,4.5670588877771847E-7,"Demand_SVC_100b"]
[null,null,50,"Mbps","Bonding",null,{"$f":"G8618/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,4.5432721227366784E-7,4.5670588877771847E-7,"Demand_SVC_50b"]
[null,null,25,"Mbps","Bonding",null,{"$f":"G8619/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,0,0,"Demand_SVC_25b"]
[null,null,25,"Mbps",null,null,{"$f":"G8620/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,0,0,"Demand_SVC_25"]
[null,null,"SVO"]
[null,null,1,"Gbit",null,null,{"$f":"G8623/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_1000"]
[null,null,500,"Mbps",null,null,{"$f":"G8624/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_500"]
[null,null,300,"Mbps",null,null,{"$f":"G8625/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_300"]
[null,null,250,"Mbps",null,null,{"$f":"G8626/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_250"]
[null,null,200,"Mbps",null,null,{"$f":"G8627/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_200"]
[null,null,150,"Mbps",null,null,{"$f":"G8628/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_150"]
[null,null,100,"Mbps",null,null,{"$f":"G8629/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,2.2716360613683392E-7,2.2835294438885924E-7,"Demand_SVO_100"]
[null,null,50,"Mbps",null,null,{"$f":"G8630/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,4.5432721227366784E-7,4.5670588877771847E-7,"Demand_SVO_50"]
[null,null,25,"Mbps",null,null,{"$f":"G8631/G$29","v":0},0,0,2.3199687435251127E-7,2.2955480199090585E-7,2.2716360613683392E-7,2.248217132900624E-7,2.2598659263353427E-7,0,0,"Demand_SVO_25"]
[]
[]
[]
[]
[null,null,null,"Annual Usage Rate",null,null,{"$f":"G58:P58","v":1},1.1499999999999999,1.3224999999999998,1.5208749999999995,1.7490062499999994,2.0113571874999994,2.3130607656249991,2.6600198804687487,3.0590228625390607,3.5178762919199196]
[null,"Max Utilization"]
[null,0.8,null,"Upstream Utilization at average peak (Symmetric)",null,null,{"$f":"MIN(G$8652/H$8652*H8654,$B8654)","v":0.19725486972959649},0.22684310018903595,{"$f":"MIN(I$8652/J$8652*J8654,$B8654)","v":0.2608695652173913},0.3,{"$f":"MIN(K$8652/J$8652*J8654,$B8654)","v":0.34499999999999997},{"$f":"MIN(L$8652/K$8652*K8654,$B8654)","v":0.39674999999999994},0.4562624999999999,0.52470187499999987,0.60340715624999985,0.69391822968749983]
[]
[null,0.8,null,"Downstream Utilization at average peak (Symmetric)",null,null,0.26300649297279532,0.30245746691871461,{"$f":"MIN(I$8652/J$8652*J8656,$B8656)","v":0.34782608695652178},0.4,{"$f":"MIN(K$8652/J$8652*J8656,$B8656)","v":0.45999999999999996},0.52899999999999991,0.60834999999999984,0.69960249999999979,0.8,0.8]
[]
[null,null,null,"Per Service Peak Hour Capacity (Asymmetric Users)",null,null,null,null,null,null,null,null,null,null,null,"Kbps"]
[null,null,1000,"Gbit",null,null,{"$f":"G$8652*$G37*$M$55","v":12493.122904305726},{"$f":"H$8652*$G37*$M$55","v":14367.091339951585},16522.155040944323,19000.478297085967,21850.550041648858,25128.132547896192,28897.352430080617,33231.955294592706,38216.748588781607,43949.260877098845]
[null,null,500,"Mbps",null,null,{"$f":"G$8652*$G38*$M$55","v":6268.360054680983},7208.6140628831299,8289.9061723155992,9533.3920981629381,10963.400912887377,12607.911049820485,14499.097707293555,16673.962363387585,19175.056717895724,22051.315225580078]
[null,null,300,"Mbps",null,null,{"$f":"G$8652*$G39*$M$55","v":3781.2784565805146},4348.4702250675909,5000.7407588277292,5750.8518726518887,6613.4796535496716,7605.501601582122,8746.3268418194402,10058.275868092354,11567.017248306207,13302.069835552136]
[null,null,200,"Mbps",null,null,{"$f":"G$8652*$G40*$M$55","v":2537.7376575302801},2918.3983061598219,3356.1580520837952,3859.5817598963636,4438.5190238808182,5104.2968774629408,5869.9414090823811,6750.4326204447389,7762.9975135114491,8927.4471405381646]
[null,null,100,"Mbps",null,null,{"$f":"G$8652*$G41*$M$55","v":1294.1968584800459},1488.3263872520529,1711.5753453398606,1968.3116471408393,2263.5583942119652,2603.0921533437599,2993.5559763453234,3442.5893727971215,3958.97777871669,4552.8244455241929]
[null,null,50,"Mbps",null,null,{"$f":"G$8652*$G42*$M$55","v":672.42645895492876},773.29042779816803,889.28399196789314,1022.676590763077,1176.0780793775384,1352.4897912841693,1555.3632599767948,1788.6677489733136,2056.9679113193106,2365.5130980172071]
[null,null,30,"Mbps",null,null,{"$f":"G$8652*$G43*$M$55","v":423.71829914488194},487.27604401661415,560.36745061910631,644.42256821197213,741.08595344376795,852.24884646033308,980.08617342938305,1127.0990994437905,1296.1639643603589,1490.5885590144128]
[null,null,24,"Mbps",null,null,{"$f":"G$8652*$G44*$M$55","v":327.2283272283272},376.31257631257625,432.75946275946268,497.67338217338198,572.32438949938921,658.17304792429763,756.89900511294229,870.43385587988348,1000.998934261866,1151.1487744011458]
[]
[null,null,null,"Per FTTH Service Peak Capacity (Symetric Users - upstream + downstream)",null,null,null,null,null,null,null,null,null,null,null,"Kbps"]
[null,null,1000,"Mbps",null,null,{"$f":"(G$8654+G$8656)*$C8669*1024","v":471307.63540724921},{"$f":"(H$8654+H$8656)*$C8669*1024","v":542003.78071833658},623304.34782608703,716800,824319.99999999988,947967.99999999988,1090163.1999999997,1253687.6799999995,1437088.9279999998,{"$f":"(P$8654+P$8656)*$C8669*1024","v":1529772.2671999999}]
[null,null,500,"Mbps",null,null,{"$f":"(G$8654+G$8656)*$C8670*1024","v":235653.81770362461},271001.89035916829,311652.17391304352,358400,412159.99999999994,473983.99999999994,545081.59999999986,626843.83999999973,718544.46399999992,764886.13359999994]
[null,null,300,"Mbps",null,null,141392.29062217477,162601.13421550096,186991.30434782611,215040,247295.99999999997,284390.39999999997,327048.9599999999,376106.30399999989,431126.67839999998,458931.68015999999]
[null,null,250,"Mbps",null,null,117826.9088518123,135500.94517958415,155826.08695652176,179200,206079.99999999997,236991.99999999997,272540.79999999993,313421.91999999987,359272.23199999996,382443.06679999997]
[null,null,200,"Mbps",null,null,94261.527081449851,108400.75614366731,124660.86956521741,143360,164864,189593.59999999998,218032.63999999996,250737.53599999991,287417.7856,305954.45344000001]
[null,null,150,"Mbps",null,null,70696.145311087384,81300.567107750481,93495.652173913055,107520,123647.99999999999,142195.19999999998,163524.47999999995,188053.15199999994,215563.33919999999,229465.84007999999]
[null,null,100,"Mbps",null,null,{"$f":"(G$8654+G$8656)*$C8675*1024","v":47130.763540724925},54200.378071833657,62330.434782608703,71680,82432,94796.799999999988,109016.31999999998,125368.76799999995,143708.8928,152977.22672000001]
[null,null,50,"Mbps",null,null,23565.381770362463,27100.189035916828,31165.217391304352,35840,41216,47398.399999999994,54508.159999999989,62684.383999999976,71854.446400000001,76488.613360000003]
[null,null,25,"Mbps",null,null,11782.690885181231,13550.094517958414,15582.608695652176,17920,20608,23699.199999999997,27254.079999999994,31342.191999999988,35927.2232,38244.306680000002]
[]
[null,null,null,"Per FTTH Service Peak Capacity multiplier"]
[null,null,1,"Gbit",null,null,{"$f":"G8669/G8659","v":37.725366108806476},37.725366108806476,37.725366108806476,37.725366108806483,37.725366108806483,37.725366108806476,37.725366108806476,37.725366108806469,37.603641886527527,34.807690429149773]
[null,null,500,"Mbps",null,null,{"$f":"G8670/G8660","v":37.594173858543257},{"$f":"H8670/H8660","v":37.594173858543265},37.594173858543257,37.594173858543257,37.594173858543257,37.594173858543257,37.594173858543257,37.594173858543257,37.472872939634946,34.686644573141507]
[null,null,300,"Mbps",null,null,{"$f":"G8671/G8661","v":37.392721071919851},{"$f":"H8671/H8661","v":37.392721071919851},37.392721071919851,37.392721071919851,37.392721071919844,37.392721071919851,37.392721071919844,37.392721071919851,37.272070158201863,34.500772122953663]
[null,null,250,"Mbps",null,null,{"$f":"G8672/AVERAGE(G8661:G8662)","v":37.292802146428073},{"$f":"H8672/AVERAGE(H8661:H8662)","v":37.292802146428073},37.29280214642808,37.292802146428073,37.292802146428073,37.292802146428073,37.292802146428066,37.292802146428066,37.172473629939077,34.408580916206986]
[null,null,200,"Mbps",null,null,{"$f":"G8673/G8662","v":37.1439210045001},{"$f":"H8673/H8662","v":37.143921004500093},37.143921004500093,37.1439210045001,37.1439210045001,37.143921004500093,37.1439210045001,37.143921004500086,37.0240728661514,34.271214225476385]
[null,null,150,"Mbps",null,null,{"$f":"G8674/AVERAGE(G8662:G8663)","v":36.89840993665711},{"$f":"H8674/AVERAGE(H8662:H8663)","v":36.89840993665711},36.89840993665711,36.89840993665711,36.898409936657103,36.89840993665711,36.898409936657103,36.898409936657103,36.779353961430374,34.044690956709118]
[null,null,100,"Mbps",null,null,{"$f":"G8675/G8663","v":36.416997330743861},{"$f":"H8675/H8663","v":36.416997330743854},36.416997330743861,36.416997330743861,36.416997330743861,36.416997330743861,36.416997330743861,36.416997330743861,36.299494675765395,33.60051074896802]
[null,null,50,"Mbps",null,null,{"$f":"G8676/G8664","v":35.045292249485975},35.045292249485968,35.045292249485975,35.045292249485975,35.045292249485975,35.045292249485968,35.045292249485968,35.045292249485968,34.932215521978442,32.334893188337617]
[null,null,25,"Mbps",null,null,{"$f":"G8677/G8666","v":36.007551622997873},36.007551622997866,36.007551622997866,36.007551622997873,36.007551622997873,36.007551622997866,36.007551622997866,36.007551622997866,35.891370080721053,33.222731527378443]
[]
[null,"FTTH multiplier"]
[null,1.1499999999999999,100,"Mbps",null,null,{"$f":"1/B8691","v":0.86956521739130443},{"$f":"G8691","v":0.86956521739130443},{"$f":"H8691","v":0.86956521739130443},0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443]
[null,1.1000000000000001,50,"Mbps",null,null,{"$f":"1/B8692","v":0.90909090909090906},{"$f":"G8692","v":0.90909090909090906},0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906,0.90909090909090906]
[null,1.05,25,"Mbps",null,null,{"$f":"1/B8693","v":0.95238095238095233},{"$f":"G8693","v":0.95238095238095233},0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233]
[]
[null,null,null,"Per FTTC Service Peak Capacity (Symetric Users - upstream + downstream)",null,null,null,null,null,null,null,null,null,null,null,"Kbps"]
[null,null,100,"Mbps",null,null,{"$f":"G8691*G8675","v":40983.272644108634},{"$f":"H8691*H8675","v":47130.763540724925},54200.378071833664,62330.434782608703,71680,82432,94796.799999999988,109016.31999999996,124964.25460869567,133023.67540869568]
[null,null,50,"Mbps",null,null,{"$f":"G8692*G8676","v":21423.074336693146},24636.535487197118,28332.015810276684,32581.81818181818,37469.090909090904,43089.454545454537,49552.872727272719,56985.803636363613,65322.224000000002,69535.103054545456]
[null,null,25,"Mbps",null,null,{"$f":"G8693*G8677","v":11221.610366839268},12904.851921865156,14840.579710144928,17066.666666666664,19626.666666666664,22570.666666666664,25956.266666666659,29849.706666666654,34216.403047619046,36423.14921904762]
[]
[null,null,null,"Per FTTC Service Peak Capacity multiplier"]
[null,null,100,"Mbps","Bonding",null,{"$f":"G8696/G8663","v":31.666954200646842},31.666954200646835,31.666954200646838,31.666954200646842,31.666954200646838,31.666954200646838,31.666954200646838,31.666954200646835,31.564777978926436,29.217835433885238]
[null,null,50,"Mbps","Bonding",null,{"$f":"G8697/G8664","v":31.859356590441791},31.859356590441791,31.859356590441795,31.859356590441791,31.859356590441791,31.859356590441788,31.859356590441788,31.859356590441788,31.756559565434948,29.395357443943286]
[null,null,25,"Mbps","Bonding",null,{"$f":"G8698/G8666","v":34.292906307617017},34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.29290630761701,34.29290630761701,34.182257219734339,31.640696692741372]
[null,null,25,"Mbps",null,null,{"$f":"G8703","v":34.292906307617017},{"$f":"H8703","v":34.292906307617017},34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.29290630761701,34.29290630761701,34.182257219734339,31.640696692741372]
[]
[null,null,null,"Per Service Average Capacity (Asymmetric Users)"]
[null,null,1,"Gbit",null,null,{"$f":"G$58*$M48","v":1786.935286935287},{"$f":"H$58*$M48","v":2054.9755799755799},2363.2219169719165,2717.7052045177038,3125.3609851953593,3594.1651329746633,4133.289902920862,4753.283388358991,5466.2758966128395,6286.2172811047649]
[null,null,500,"Mbps",null,null,{"$f":"G$58*$M49","v":1464.5909645909646},{"$f":"H$58*$M49","v":1684.2796092796093},1936.9215506715504,2227.4597832722825,2561.5787507631248,2945.8155633775937,3387.6878978842324,3895.841082566867,4480.2172449518966,5152.2498316946812]
[null,null,300,"Mbps",null,null,{"$f":"G$58*$M50","v":1200.2442002442001},{"$f":"H$58*$M50","v":1380.2808302808301},1587.3229548229544,1825.4213980463974,2099.2346077533566,2414.1197989163602,2776.2377687538142,3192.6734340668859,3671.5744491769187,4222.3106165534564]
[null,null,250,"Mbps",null,null,{"$f":"G$58*AVERAGE($M50:$M51)","v":1092.185592185592},{"$f":"H$58*AVERAGE($M50:$M51)","v":1256.0134310134306},1444.4154456654451,1661.0777625152616,1910.2394268925509,2196.7753409264337,2526.2916420653983,2905.235388375208,3341.0206966314886,3842.1738011262119]
[null,null,200,"Mbps",null,null,{"$f":"G$58*$M51","v":984.12698412698398},{"$f":"H$58*$M51","v":1131.7460317460316},1301.5079365079362,1496.7341269841263,1721.2442460317452,1979.430882936507,2276.3455153769828,2617.7973426835301,3010.4669440860594,3462.0369856989678]
[null,null,150,"Mbps",null,null,{"$f":"G$58*AVERAGE($M51:$M52)","v":895.29914529914527},{"$f":"H$58*AVERAGE($M51:$M52)","v":1029.5940170940171},1184.0331196581194,1361.6380876068372,1565.8838007478628,1800.7663708600421,2070.8813264890482,2381.5135254624051,2738.740554281766,3149.5516374240306]
[null,null,100,"Mbps",null,null,{"$f":"G$58*$M52","v":806.47130647130643},{"$f":"H$58*$M52","v":927.44200244200238},1066.5583028083026,1226.5420482295478,1410.5233554639799,1622.101858783577,1865.4171376011134,2145.2297082412802,2467.0141644774721,2837.0662891490924]
[null,null,50,"Mbps",null,null,{"$f":"G$58*$M53","v":450.54945054945051},{"$f":"H$58*$M53","v":518.13186813186803},595.85164835164824,685.22939560439534,788.01380494505463,906.21587568681286,1042.1482570398346,1198.4704955958098,1378.241069935181,1584.9772304254582]
[null,null,25,"Mbps",null,null,{"$f":"G$58*$M55","v":327.2283272283272},{"$f":"H$58*$M55","v":376.31257631257625},432.75946275946268,497.67338217338198,572.32438949938921,658.17304792429763,756.89900511294229,870.43385587988348,1000.998934261866,1151.1487744011458]
[null,null,25,"Mbps",null,null,{"$f":"G$58*$M55","v":327.2283272283272},{"$f":"H$58*$M55","v":376.31257631257625},432.75946275946268,497.67338217338198,572.32438949938921,658.17304792429763,756.89900511294229,870.43385587988348,1000.998934261866,1151.1487744011458]

{"sheet":"Routing_Factors","index":22,"n_rows":122,"n_cols":31,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
[null,"Routing Factors"]
[]
[]
[null,null,null,null,null,null,null,null,"FTTH BEP",null,"OKSY",null,null,null,null,null,null,null,null,null,null,"Note: Initial values mostly represent feeder segment factors which are adjusted according to SLU and LLU demand",null,"Note: calculated seperately",null,"Note: used for annual capacity changes"]
[null,null,"Index","Elements List",null,null,"FTTC Aggr","FTTC BRAS","FTTH Aggr","FTTH BRAS","Aggregation","OKSYA OLO DSLAM Local","OKSYA BRAS Local","OSKYA BRAS Regional","OSKYA BRAS National","SVC Increment","SVO Increment","Dark Fiber","Duct","xDSL","Sub-Loop","LLU",null,"VPU increment",null,"Aggregation Flag",null,null,"Routing Factors Validation check",null,"SVC Bonding Factors"]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R6-S6)","v":0.7222705616391264},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R6-S6)","v":0.27772872662941123},0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",AVERAGE(Demand_Dark_Fiber)*2,0)","v":4.6391661939562543E-7},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Demand_Duct),0)","v":2.4781484305836421E-7},0,{"$f":"IF(Scenario=\"NGA\",0,IF(Scenario=\"Copper\",1,0))","v":0},{"$f":"IF(Scenario=\"Copper\",1-U6,0)","v":0},null,1,null,0,null,null,{"$f":"IF(OR(AND(Z6<>1,Z6<>0),X6>1,AND(Z6=1,F6<>\"Capacity\")),\"ERROR\", IF(Scenario=\"NGA\",IF(SUM(G6:V6)=0,\"CHECK\",IF(SUM(G6:V6)=1,\"CHECK\",IF(AND(SUM(G6:V6)=2,Z6=1),\"CHECK\",\"ERROR\"))),IF(OR(T6>1,SUM(U6:V6)>1,SUM(T6:V6)>1),\"ERROR\",\"CHECK\")))","v":"CHECK"},null,{"$f":"G6","v":0.7222705616391264}]
[null,"",2,"empty",null,"empty",0,0,0,0,{"$f":"$K$6","v":0},0,0,0,0,{"$f":"$K$6","v":0},0,0,0,0,{"$f":"$U$6","v":0},{"$f":"$V$6","v":0},null,0,null,0,null,null,"CHECK",null,0]
[null,"",3,"Network Management System",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R8-S8)","v":0.7222705616391264},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R8-S8)","v":0.27772872662941123},0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$6","v":2.4781484305836421E-7},0,{"$f":"$U$6","v":0},0,null,1,null,0,null,null,"CHECK",null,{"$f":"G8","v":0.7222705616391264}]
[null,"",4,"Provision System",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R9-S9)","v":0.72227072917590429},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R9-S9)","v":0.27772879105094306},0,0,0,0,0,0,0,0,{"$f":"$R$6/2","v":2.3195830969781272E-7},{"$f":"$S$6","v":2.4781484305836421E-7},0,{"$f":"$U$6","v":0},0,null,1,null,0,null,null,"CHECK",null,0.72227072917590429]
[null,"",5,"Eligibility System",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R10-S10)","v":0.72227072917590429},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R10-S10)","v":0.27772879105094306},0,0,0,0,0,0,0,0,{"$f":"$R$6/2","v":2.3195830969781272E-7},{"$f":"$S$6","v":2.4781484305836421E-7},0,{"$f":"$U$6","v":0},0,null,1,null,0,null,null,"CHECK",null,0.72227072917590429]
[null,"",6,"Other IT System",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R11-S11)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R11-S11)","v":0.2777289242978247},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$6","v":0},0,null,1,null,0,null,null,"CHECK",null,0.72227107570217541]
[null,"",7,"Rights of Way Trench",null,"Line",{"$f":"IF(Scenario=\"NGA\",Trench_Deployment!$AM$52/SUM(Trench_Deployment!$AM$51:$AM$52),0)*(1-R12-S12)","v":0.62796552988331289},0,{"$f":"IF(Scenario=\"NGA\",1-G12-R12-S12,0)","v":0.37202954553289264},0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$6*Aver_Feeder_Ducts*Feeder_Ducts_10","v":4.4606671750505555E-6},0,0,{"$f":"IF(Scenario=\"NGA\",0,1)","v":0},null,0,null,0,null,null,"CHECK",null,0.62796552988331289]
[null,"",8,"Rights of Way Cabinet",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUM(CO_G.fast_Cabs,CO_VDSL_Cabs)/SUM(CO_G.fast_Cabs,CO_VDSL_Cabs,CO_FTTH_Inner_Cabs,CO_FTTH_Outer_Cabs),0)*(1-R13-S13)","v":0.7085610708310095},0,{"$f":"IF(Scenario=\"NGA\",1-G13-R13-S13,0)","v":0.2914389291689905},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"Copper\",1,0)","v":0},{"$f":"IF(Scenario=\"NGA\",0,1-U13)","v":0},null,0,null,0,null,null,"CHECK",null,0.7085610708310095]
[null,"Aggregation",9,"OLO Trench",null,"Line",0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",10,"Layer 2 Switch",null,"Capacity",0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1-SUM(L15:O15),0)","v":0.96067272751094279},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$300:$S$300),0)","v":1.3238624452857885E-4},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$300:$S$300),0)","v":1.3238624452857885E-4},{"$f":"IF(Scenario=\"NGA\",Colocation!$H$293/2,0)","v":1.3020833333333332E-2},{"$f":"IF(Scenario=\"NGA\",Colocation!$H$293,0)","v":2.6041666666666664E-2},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1-SUM(L16:O16),0)","v":0.95996984741578772},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$301:$S$301),0)","v":4.8382629210615814E-4},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$301:$S$301),0)","v":4.8382629210615814E-4},{"$f":"IF(Scenario=\"NGA\",Colocation!$H$293/2,0)","v":1.3020833333333332E-2},{"$f":"IF(Scenario=\"NGA\",Colocation!$H$293,0)","v":2.6041666666666664E-2},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",{"$f":"IF(Scenario=\"NGA\",1-SUM($L17:$O17)/2,0)","v":1},0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L17:$O17)/2,0)","v":1},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"Copper\",1,0)","v":0},0,0,null,0,null,1,null,null,"CHECK",null,{"$f":"G17","v":1}]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1-SUM(L18:O18),0)","v":0.9608051137554714},0,{"$f":"M15","v":1.3238624452857885E-4},{"$f":"N15","v":1.3020833333333332E-2},{"$f":"O15","v":2.6041666666666664E-2},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Core",14,"RADIUS Servers",null,"Line",0,{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)","v":0.2777289242978247},0,0,0,0,0,0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",15,"DNS Servers",null,"Line",0,{"$f":"$H$19","v":0.72227107570217541},0,{"$f":"$J$19","v":0.2777289242978247},0,0,0,0,0,0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",16,"Core Layer 3 Routers",null,"Capacity",0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L21:$O21)/2,0)","v":0.99937500000000001},0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L21:$O21)/2,0)","v":0.99937500000000001},0,0,0,{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$292:$S$292),0)","v":6.249999999999999E-4},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$292:$S$292),0)","v":6.249999999999999E-4},0,0,0,0,0,0,0,null,0,null,1,null,null,"CHECK",null,0]
[null,"",17,"Distribution Layer 3 Routers",null,"Capacity",0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L22:$O22)/2,0)","v":0.99921875000000004},0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L22:$O22)/2,0)","v":0.99921875000000004},0,0,0,{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$291:$S$291),0)","v":7.8124999999999993E-4},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$291:$S$291),0)","v":7.8124999999999993E-4},0,0,0,0,0,0,0,null,0,null,1,null,null,"CHECK",null,0]
[null,"",18,"empty",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",19,"BRAS/BNG",null,"Capacity",0,{"$f":"$H$19*(1-SUM($L24:$O24))","v":0.7133663989510558},0,{"$f":"$J$19*(1-SUM($L24:$O24))","v":0.27430488257927182},0,0,{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$302:$S$302),0)","v":2.46574369393449E-3},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$295:$S$295),0)","v":4.93148738786898E-3},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$295:$S$295),0)","v":4.93148738786898E-3},0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",{"$f":"IF(Scenario=\"NGA\",1-SUM($L25:$O25)/2,0)","v":0.9999867613755471},0,{"$f":"IF(Scenario=\"NGA\",1-SUM($L25:$O25)/2,0)","v":0.9999867613755471},0,0,0,0,{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$293:$S$293),0)","v":1.3238624452857883E-5},{"$f":"IF(Scenario=\"NGA\",AVERAGE(Colocation!$J$293:$S$293),0)","v":1.3238624452857883E-5},0,0,0,0,0,0,0,null,0,null,1,null,null,"CHECK",null,{"$f":"G25","v":0.9999867613755471}]
[null,"CO",21,"Site",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R26-S26)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R26-S26)","v":0.2777289242978247},0,{"$f":"$K$6","v":0},0,{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G26","v":0.72227107570217541}]
[null,"",22,"Rack",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R27-S27)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R27-S27)","v":0.2777289242978247},0,{"$f":"$K$6","v":0},0,0,0,0,{"$f":"$K$6","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G27","v":0.72227107570217541}]
[null,"",23,"Power Generator",null,"Capacity",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"Copper\",1,0)","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",24,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",25,"VDSL DSLAM",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",26,"   VDSL Line Cards",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",27,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",28,"Network-facing Ports CO",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",29,"MDF",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$12","v":0},null,1,null,0,null,null,"CHECK",null,0]
[null,"",30,"OLT",null,"Capacity",{"$f":"IF(Scenario=\"NGA\",SUMIFS(Trench_Deployment!X7:X19149,Trench_Deployment!D7:D19149,\"FTTC\")/SUMIFS(Trench_Deployment!X7:X19149,Trench_Deployment!D7:D19149,\"<>Copper\"),0)*(1)","v":0.62252603464898881},0,{"$f":"IF(Scenario=\"NGA\",1-G35,0)","v":0.37747396535101119},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G35","v":0.62252603464898881}]
[null,"",31,"ODF",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMIFS(Trench_Deployment!W7:W19149,Trench_Deployment!D7:D19149,\"FTTC\")/SUMIFS(Trench_Deployment!W7:W19149,Trench_Deployment!D7:D19149,\"<>Copper\"),0)*(1)","v":0.67745823585867671},0,{"$f":"IF(Scenario=\"NGA\",1-G36,0)","v":0.32254176414132329},0,0,0,0,0,0,0,0,0,0,{"$f":"$T$17","v":0},0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G36","v":0.67745823585867671}]
[null,"",32,"Air Conditioning Unit",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R37-S37)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R37-S37)","v":0.2777289242978247},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G37","v":0.72227107570217541}]
[null,"",33,"Power Supply Unit + Backup",null,"Line",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R38-S38)","v":0.72227107570217541},0,{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,1)/INDEX(Yearly_Subscriptions,0,1),0)*(1-R38-S38)","v":0.2777289242978247},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,{"$f":"IF(OR(AND(Z38<>1,Z38<>0),X38>1,AND(Z38=1,F38<>\"Capacity\")),\"ERROR\", IF(Scenario=\"NGA\",IF(SUM(G38:V38)=0,\"CHECK\",IF(SUM(G38:V38)=1,\"CHECK\",IF(AND(SUM(G38:V38)=2,Z38=1),\"CHECK\",\"ERROR\"))),IF(OR(T38>1,SUM(U38:V38)>1,SUM(T38:V38)>1),\"ERROR\",\"CHECK\")))","v":"CHECK"},null,{"$f":"G38","v":0.72227107570217541}]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R39-S39,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Active Cabinet",35,"Cabinet",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R40-S40,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G40*2","v":2}]
[null,"",36,"Cabinet Base (Plinth)",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$13","v":0},{"$f":"$V$13","v":0},null,0,null,0,null,null,"CHECK",null,2]
[null,"",37,"MSAN SuperVectoring",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",38,"   SuperVectoring Line Cards",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",39,"MSAN G.fast",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",40,"   G.Fast Line Cards",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",41,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",42,"Network-facing Ports",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R47-S47,0)","v":1},0,0,0,0,0,0,0,0,{"$f":"$K$6","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G47","v":1}]
[null,"",43,"Batteries",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R48-S48,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G48","v":1}]
[null,"Premises",44,"Building Entry Point (BEP)",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R49-S49,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",45,"Splitters",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R50-S50,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Trenching",46,"FTTC Feeder",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R51-S51,0)","v":0.99999507541620558},0,0,0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$12","v":4.4606671750505555E-6},0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G51","v":0.99999507541620558}]
[null,"",47,"FTTC Distribution",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R52-S52,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",IF(Scenario=\"Copper\",1,0),0)","v":0},0,null,0,null,0,null,null,"CHECK",null,{"$f":"G52*2","v":2}]
[null,"",48,"FTTC Drop",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R53-S53,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",IF(Scenario=\"Copper\",1,0),0)","v":0},0,null,0,null,0,null,null,"CHECK",null,{"$f":"G53*2","v":2}]
[null,"",49,"FTTH Feeder",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R54-S54,0)","v":0.99999507541620558},0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$12","v":4.4606671750505555E-6},0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",50,"FTTH Distribution",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R55-S55,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",51,"FTTH Drop",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R56-S56,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",52,"Copper Feeder",null,"Line",{"$f":"IF(Scenario=\"NGA\",Trench_Deployment!AI68,0)*(1-R57-S57)","v":0.64267985991826182},0,{"$f":"IF(Scenario=\"NGA\",Trench_Deployment!AI67,0)*(1-R57-S57)","v":0.35731521549794376},0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$12","v":4.4606671750505555E-6},0,0,{"$f":"$V$12","v":0},null,0,null,0,null,null,"CHECK",null,{"$f":"G57*2","v":1.2853597198365236}]
[null,"",53,"Copper Distribution",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$13","v":0},{"$f":"$V$13","v":0},null,0,null,0,null,null,"CHECK",null,0]
[null,"",54,"Copper Drop",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$13","v":0},0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",0,0,{"$f":"IF(Scenario=\"NGA\",1-R60-S60,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",56,"FTTH Fiber Cable 4",null,"Line",{"$f":"$G$60","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",57,"FTTH Fiber Cable 8",null,"Line",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",58,"FTTH Fiber Cable 12",null,"Line",0,0,0.99998791593053638,0,0,0,0,0,0,0,0,{"$f":"$R$6*Trench_Deployment!AG87:AG91*Average_Feeder_Fibers/2","v":1.2084069463604914E-5},0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",59,"FTTH Fiber Cable 24",null,"Line",0,0,0.99998953318401418,0,0,0,0,0,0,0,0,1.0466815985844694E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",60,"FTTH Fiber Cable 48",null,"Line",0,0,0.99999260098750575,0,0,0,0,0,0,0,0,7.3990124942208389E-6,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",61,"FTTH Fiber Cable 96",null,"Line",0,0,0.99998754887879882,0,0,0,0,0,0,0,0,1.245112120119616E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",62,"FTTH Fiber Cable 192",null,"Line",0,0,0.99998683484317608,0,0,0,0,0,0,{"$f":"$K$6","v":0},0,1.3165156823941679E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",63,"FTTC Fiber Cable 12",null,"Line",{"$f":"IF(Scenario=\"NGA\",1-R68-S68,0)","v":0.99998682849181442},0,0,0,0,0,0,0,0,0,0,{"$f":"$R$6*Average_Feeder_Fibers/2","v":1.3171508185530351E-5},0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G68","v":0.99998682849181442}]
[null,"",64,"FTTC Fiber Cable 24",null,"Line",0.99998682849181442,0,0,0,0,0,0,0,0,0,0,1.3171508185530351E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G69","v":0.99998682849181442}]
[null,"",65,"FTTC Fiber Cable 48",null,"Line",0.99998682849181442,0,0,0,0,0,0,0,0,0,0,1.3171508185530351E-5,0,0,0,0,null,0,null,0,null,null,{"$f":"IF(OR(AND(Z70<>1,Z70<>0),X70>1,AND(Z70=1,F70<>\"Capacity\")),\"ERROR\", IF(Scenario=\"NGA\",IF(SUM(G70:V70)=0,\"CHECK\",IF(SUM(G70:V70)=1,\"CHECK\",IF(AND(SUM(G70:V70)=2,Z70=1),\"CHECK\",\"ERROR\"))),IF(OR(T70>1,SUM(U70:V70)>1,SUM(T70:V70)>1),\"ERROR\",\"CHECK\")))","v":"CHECK"},null,{"$f":"G70","v":0.99998682849181442}]
[null,"",66,"FTTC Fiber Cable 96",null,"Line",0.99998682849181442,0,0,0,0,0,0,0,0,0,0,1.3171508185530351E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G71","v":0.99998682849181442}]
[null,"",67,"FTTC Fiber Cable 192",null,"Line",0.99998682849181442,0,0,0,0,0,0,0,0,0,0,1.3171508185530351E-5,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G72","v":0.99998682849181442}]
[null,"",68,"Copper Cable 2",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TRANSPOSE(SLU_Proportion)*IF(Scenario=\"NGA\",0,1)","v":0},{"$f":"IF(Scenario=\"NGA\",0,1-U73:U82)","v":0},null,0,null,0,null,null,"CHECK",null,{"$f":"G73*2","v":2}]
[null,"",69,"Copper Cable 4",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",70,"Copper Cable 10",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",71,"Copper Cable 20",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",72,"Copper Cable 50",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",73,"Copper Cable 100",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",74,"Copper Cable 200",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",75,"Copper Cable 400",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",76,"Copper Cable 1000",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",77,"Copper Cable 2000",null,"Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"Miscellaneous",78,"Power Consumption",null,"Line",1,0,0,0,{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},{"$f":"$K$6","v":0},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,2]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",{"$f":"IF(Scenario=\"NGA\",Trench_Deployment!$AM$52/SUM(Trench_Deployment!$AM$51:$AM$52),0)*(1-R84-S84)","v":0.62796552988331289},0,{"$f":"IF(Scenario=\"NGA\",1-G84-R84-S84,0)","v":0.37202954553289264},0,0,0,0,0,0,0,0,{"$f":"$R$6","v":4.6391661939562543E-7},{"$f":"$S$12","v":4.4606671750505555E-6},0,{"$f":"$U$6","v":0},{"$f":"$V$6","v":0},null,0,null,0,null,null,"CHECK",null,{"$f":"G84","v":0.62796552988331289}]
[null,"",80,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",81,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,{"$f":"$K$6","v":0},0,0,0,0,{"$f":"$U$13","v":0},{"$f":"$V$13","v":0},null,0,null,0,null,null,"CHECK",null,{"$f":"G87*2","v":2}]
[null,"",83,"Aerial Copper Cable 4",null,"Line",{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$13","v":0},0,null,0,null,0,null,null,"CHECK",null,{"$f":"G88*2","v":2}]
[null,"",84,"Aerial Copper Cable 20",null,"Line",{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G89*2","v":2}]
[null,"",85,"Poles",null,"Line",{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"G90*2","v":2}]
[null,"Core Transmission",86,"Core Trench Regional",null,"Line",0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",87,"WDM Transmission Regional",null,"Capacity",0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",88,"Core Trench National",null,"Line",0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",89,"WDM Transmission National",null,"Capacity",0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",{"$f":"G12","v":0.62796552988331289},0,0.37202954553289264,0,0,0,{"$f":"M12","v":0},0,{"$f":"O12","v":0},{"$f":"P12","v":0},0,{"$f":"R12","v":4.6391661939562543E-7},{"$f":"S12","v":4.4606671750505555E-6},0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE12","v":0.62796552988331289}]
[null,"",91,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",92,"[REA] FTTC Distribution",null,"Line",{"$f":"G52","v":1},0,0,0,0,0,{"$f":"M52","v":0},0,{"$f":"O52","v":0},{"$f":"P52","v":0},0,{"$f":"R52","v":0},{"$f":"S52","v":0},0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE52","v":2}]
[null,"",93,"[REA] FTTC Drop",null,"Line",{"$f":"G53","v":1},0,0,0,0,0,{"$f":"M53","v":0},0,{"$f":"O53","v":0},{"$f":"P53","v":0},0,{"$f":"R53","v":0},{"$f":"S53","v":0},0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE53","v":2}]
[null,"",94,"[REA] Copper Feeder",null,"Line",{"$f":"G57","v":0.64267985991826182},0,0.35731521549794376,0,0,0,{"$f":"M57","v":0},0,{"$f":"O57","v":0},{"$f":"P57","v":0},0,{"$f":"R57","v":4.6391661939562543E-7},4.4606671750505555E-6,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE57","v":1.2853597198365236}]
[null,"",95,"[REA] Copper Distribution",null,"Line",{"$f":"G58","v":0},0,0,0,0,0,{"$f":"M58","v":0},0,{"$f":"O58","v":0},{"$f":"P58","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE58","v":0}]
[null,"",96,"[REA] Copper Drop",null,"Line",{"$f":"G59","v":0},0,0,0,0,0,{"$f":"M59","v":0},0,{"$f":"O59","v":0},{"$f":"P59","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE59","v":0}]
[null,"",97,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,{"$f":"IF(OR(AND(Z102<>1,Z102<>0),X102>1,AND(Z102=1,F102<>\"Capacity\")),\"ERROR\", IF(Scenario=\"NGA\",IF(SUM(G102:V102)=0,\"CHECK\",IF(SUM(G102:V102)=1,\"CHECK\",IF(AND(SUM(G102:V102)=2,Z102=1),\"CHECK\",\"ERROR\"))),IF(OR(T102>1,SUM(U102:V102)>1,SUM(T102:V102)>1),\"ERROR\",\"CHECK\")))","v":"CHECK"},null,0]
[null,"",98,"[REA] Copper Cable 2",null,"Line",{"$f":"G73","v":1},0,0,0,0,0,{"$f":"M73","v":0},0,{"$f":"O73","v":0},{"$f":"P73","v":0},0,{"$f":"R73","v":0},{"$f":"S73","v":0},0,{"$f":"TRANSPOSE(Subsidized_SLU_Proportion)*IF(Scenario=\"NGA\",0,1)","v":0},{"$f":"IF(Scenario=\"NGA\",0,1-U103:U112)","v":0},null,{"$f":"1-TRANSPOSE(SLU_Proportion)","v":2.4498129404360025E-4},null,0,null,null,"CHECK",null,{"$f":"AE73","v":2}]
[null,"",99,"[REA] Copper Cable 4",null,"Line",1,0,0,0,0,0,{"$f":"M74","v":0},0,{"$f":"O74","v":0},{"$f":"P74","v":0},0,{"$f":"R74","v":0},0,0,0,0,null,1.5035235793037227E-3,null,0,null,null,"CHECK",null,{"$f":"AE74","v":2}]
[null,"",100,"[REA] Copper Cable 10",null,"Line",1,0,0,0,0,0,{"$f":"M75","v":0},0,{"$f":"O75","v":0},{"$f":"P75","v":0},0,0,0,0,0,0,null,1.101795757103885E-2,null,0,null,null,"CHECK",null,{"$f":"AE75","v":2}]
[null,"",101,"[REA] Copper Cable 20",null,"Line",1,0,0,0,0,0,{"$f":"M76","v":0},0,{"$f":"O76","v":0},{"$f":"P76","v":0},0,0,0,0,0,0,null,0.14341119971587157,null,0,null,null,"CHECK",null,{"$f":"AE76","v":2}]
[null,"",102,"[REA] Copper Cable 50",null,"Line",1,0,0,0,0,0,{"$f":"M77","v":0},0,{"$f":"O77","v":0},{"$f":"P77","v":0},0,0,0,0,0,0,null,0.67624529059849825,null,0,null,null,"CHECK",null,{"$f":"AE77","v":2}]
[null,"",103,"[REA] Copper Cable 100",null,"Line",1,0,0,0,0,0,{"$f":"M78","v":0},0,{"$f":"O78","v":0},{"$f":"P78","v":0},0,0,0,0,0,0,null,0.7929123683431325,null,0,null,null,"CHECK",null,{"$f":"AE78","v":2}]
[null,"",104,"[REA] Copper Cable 200",null,"Line",1,0,0,0,0,0,{"$f":"M79","v":0},0,{"$f":"O79","v":0},{"$f":"P79","v":0},0,0,0,0,0,0,null,0.89321991495600117,null,0,null,null,"CHECK",null,{"$f":"AE79","v":2}]
[null,"",105,"[REA] Copper Cable 400",null,"Line",1,0,0,0,0,0,{"$f":"M80","v":0},0,{"$f":"O80","v":0},{"$f":"P80","v":0},0,0,0,0,0,0,null,0.99770927761776262,null,0,null,null,"CHECK",null,{"$f":"AE80","v":2}]
[null,"",106,"[REA] Copper Cable 1000",null,"Line",1,0,0,0,0,0,{"$f":"M81","v":0},0,{"$f":"O81","v":0},{"$f":"P81","v":0},0,0,0,0,0,0,null,1,null,0,null,null,"CHECK",null,{"$f":"AE81","v":2}]
[null,"",107,"[REA] Copper Cable 2000",null,"Line",1,0,0,0,0,0,{"$f":"M82","v":0},0,{"$f":"O82","v":0},{"$f":"P82","v":0},0,0,0,0,0,0,null,1,null,0,null,null,"CHECK",null,{"$f":"AE82","v":2}]
[null,"",108,"empty",null,"empty",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",{"$f":"G87","v":1},0,0,0,0,0,{"$f":"M87","v":0},0,{"$f":"O87","v":0},{"$f":"P87","v":0},0,{"$f":"R87","v":0},0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE87","v":2}]
[null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",{"$f":"G88","v":1},0,0,0,0,0,{"$f":"M88","v":0},0,{"$f":"O88","v":0},{"$f":"P88","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE88","v":2}]
[null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",{"$f":"G89","v":1},0,0,0,0,0,{"$f":"M89","v":0},0,{"$f":"O89","v":0},{"$f":"P89","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE89","v":2}]
[null,"",112,"[REA] Poles",null,"Line",{"$f":"G90","v":1},0,0,0,0,0,{"$f":"M90","v":0},0,{"$f":"O90","v":0},{"$f":"P90","v":0},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,{"$f":"AE90","v":2}]
[null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"",114,"SVO NTE",null,"Line",0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Scenario=\"NGA\",1,0)","v":1},0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Floor Box",115,"Floor Box",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,null,"CHECK",null,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$13","v":0},{"$f":"$V$13","v":0},null,0,null,0,null,null,"CHECK",null,0]
[null,null,null,null,null,"Cost_Allocation","Factors_FTTC_Aggr","Factors_FTTC_BRAS","Factors_FTTH_Aggr","Factors_FTTH_BRAS","Factors_Aggregation","Factors_OKSYA_OLO_DSLAM_Local","Factors_OKSYA_BRAS_Local","Factors_OKSYA_BRAS_Regional","Factors_OKSYA_BRAS_National","Factors_SVC_Inc","Factors_SVO_Inc","Factors_Dark_Fiber","Factors_Duct","Factors_xDSL","Factors_Sub_Loop","Factors_LLU",null,"Factors_VPU_Inc",null,"Aggr_Flag",null,null,null,null,"Bonding_Flag"]

{"sheet":"LRIC","index":23,"n_rows":361,"n_cols":28,"rows_kept":361,"cut":false,"hidden":false,"merged":[[125,3,125,4],[7,3,7,4],[125,17,125,18],[7,17,7,18]]}
[null,"LRIC"]
[]
[]
[null,null,null,null,null,null,"Select Year:",2023]
[null,null,null,null,null,null,"Year Index:",{"$f":"INDEX(Study_Years,MATCH(H4,Study_Period,0))","v":5}]
[]
[null,null,null,null,null,null,24,30,50,100,200,300,500,1,null,null,null,null,null,null,24,30,50,100,200,300,500,1]
[null,null,null,"Factors_FTTC_Aggr",null,null,{"$f":"SUM(G9:G124)","v":8.0990103330893248},{"$f":"SUM(H9:H124)","v":8.2215297168602852},8.5373301039211125,9.3268310715731779,10.905835448873741,0,0,0,null,null,null,"Factors_FTTH_Aggr",null,null,{"$f":"SUM(U9:U124)","v":8.6618682830843543},8.7637901744842885,9.0264994027174428,9.6832724733003328,10.996818614466111,12.310364755631891,14.937457037963444,21.512643977580989]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"Cost_Allocation","v":"Line"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":2.2077722969727643E-2},2.2077722969727643E-2,2.2077722969727639E-2,2.2077722969727639E-2,2.2077729986538314E-2,"-","-","-",null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"Cost_Allocation","v":"Line"},{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":2.207760030106037E-2},2.207760030106037E-2,2.2077600301060367E-2,2.2077600301060374E-2,2.207760030106037E-2,2.2077600301060374E-2,2.207760030106037E-2,2.2077600301060374E-2]
[null,"",2,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",2,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,"Line",0.14718481979818426,0.14718481979818426,0.14718481979818426,0.14718481979818426,0.14718486657692206,"-","-","-",null,"",3,"Network Management System",null,"Line",0.14718400200706913,0.14718400200706913,0.14718400200706913,0.14718400200706913,0.14718400200706913,0.14718400200706913,0.14718400200706913,0.14718400200706913]
[null,"",4,"Provision System",null,"Line",2.2077728090842588E-2,2.2077728090842588E-2,2.2077728090842588E-2,2.2077728090842585E-2,2.207773510765489E-2,"-","-","-",null,"",4,"Provision System",null,"Line",2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146863E-2,2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146863E-2,2.2077605422146866E-2]
[null,"",5,"Eligibility System",null,"Line",2.2077728090842588E-2,2.2077728090842588E-2,2.2077728090842588E-2,2.2077728090842585E-2,2.207773510765489E-2,"-","-","-",null,"",5,"Eligibility System",null,"Line",2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146863E-2,2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146866E-2,2.2077605422146863E-2,2.2077605422146866E-2]
[null,"",6,"Other IT System",null,"Line",0.14718492455432586,0.14718492455432586,0.14718492455432586,0.14718492455432586,0.14718497133309696,"-","-","-",null,"",6,"Other IT System",null,"Line",0.14718410676262869,0.14718410676262869,0.14718410676262872,0.14718410676262869,0.14718410676262869,0.14718410676262869,0.14718410676262866,0.14718410676262866]
[null,"",7,"Rights of Way Trench",null,"Line",0.14101756106179589,0.14101756106179589,0.14101756106179586,0.14101756106179586,0.14101760588043633,"-","-","-",null,"",7,"Rights of Way Trench",null,"Line",0.21726587745980941,0.21726587745980941,0.21726587745980941,0.21726587745980941,0.21726587745980941,0.21726587745980935,0.21726587745980935,0.21726587745980941]
[null,"",8,"Rights of Way Cabinet",null,"Line",2.2624481963949231E-2,2.2624481963949231E-2,2.2624481963949231E-2,2.2624481963949231E-2,2.2624489154532551E-2,"-","-","-",null,"",8,"Rights of Way Cabinet",null,"Line",2.420057119837293E-2,2.420057119837293E-2,2.420057119837293E-2,2.420057119837293E-2,2.420057119837293E-2,2.4200571198372933E-2,2.420057119837293E-2,2.420057119837293E-2]
[null,"Aggregation",9,"OLO Trench",null,"Line",0,0,0,0,0,"-","-","-",null,"Aggregation",9,"OLO Trench",null,"Line",0,0,0,0,0,0,0,0]
[null,"",10,"Layer 2 Switch",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",10,"Layer 2 Switch",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",5.461545302108111E-2,7.0719937534541144E-2,0.11223012381064323,0.21600558950089843,0.42355652088140877,"-","-","-",null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",4.0003669077098764E-2,5.1799569934774456E-2,8.2204147087635418E-2,0.15821558996978785,0.31023847573409263,0.46226136149839742,0.76630713302700693,1.527284506926714]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",0,0,0,0,0,"-","-","-",null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",0,0,0,0,0,0,0,0]
[null,"Core",14,"RADIUS Servers",null,"Line",0,0,0,0,0,"-","-","-",null,"Core",14,"RADIUS Servers",null,"Line",0,0,0,0,0,0,0,0]
[null,"",15,"DNS Servers",null,"Line",0,0,0,0,0,"-","-","-",null,"",15,"DNS Servers",null,"Line",0,0,0,0,0,0,0,0]
[null,"",16,"Core Layer 3 Routers",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",16,"Core Layer 3 Routers",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",17,"Distribution Layer 3 Routers",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",17,"Distribution Layer 3 Routers",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",18,"empty",null,"Line",0,0,0,0,0,"-","-","-",null,"",18,"empty",null,"Line",0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",19,"BRAS/BNG",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",0.10704218354121299,0.13860576292708784,0.21996260851585128,0.42335472248775985,0.83013895043157693,"-","-","-",null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",7.8404185094279183E-2,0.10152326430715138,0.16111395060674638,0.31009066635573407,0.60804409785370928,0.90599752935168443,1.5019043923476343,2.9933628573399709]
[null,"CO",21,"Site",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":1.1312325385643793},1.1312325385643793,1.1312325385643791,1.1312325385643789,1.1312328980962276,"-","-","-",null,"CO",21,"Site",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":1.1312262531884791},1.1312262531884791,1.1312262531884791,1.1312262531884794,1.1312262531884794,1.1312262531884794,1.1312262531884794,1.1312262531884794]
[null,"",22,"Rack",null,"Line",6.2076012226907661E-3,6.2076012226907661E-3,6.2076012226907652E-3,6.2076012226907652E-3,6.2076031956099197E-3,"-","-","-",null,"",22,"Rack",null,"Line",6.2075667318979436E-3,6.2075667318979436E-3,6.2075667318979436E-3,6.2075667318979436E-3,6.2075667318979436E-3,6.2075667318979436E-3,6.2075667318979427E-3,6.2075667318979436E-3]
[null,"",23,"Power Generator",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",23,"Power Generator",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",24,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,"Line",0,0,0,0,0,"-","-","-",null,"",25,"VDSL DSLAM",null,"Line",0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,"Line",0,0,0,0,0,"-","-","-",null,"",26,"   VDSL Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",27,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,"Line",0,0,0,0,0,"-","-","-",null,"",28,"Network-facing Ports CO",null,"Line",0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,"Line",0,0,0,0,0,"-","-","-",null,"",29,"MDF",null,"Line",0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,"Capacity",0.25384474371706078,0.32869606358868558,0.52162941878464708,1.0039628067745505,1.9686295827543576,"-","-","-",null,"",30,"OLT",null,"Capacity",0.22724184774365996,0.29424875907304582,0.46696272385374521,0.89874763580549411,1.7623174597089915,2.62588728361249,4.3530269314194836,8.6757780321449882]
[null,"",31,"ODF",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":3.7065350068007666E-2},3.7065350068007666E-2,3.7065350068007666E-2,3.7065350068007659E-2,3.7065361848232656E-2,"-","-","-",null,"",31,"ODF",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":4.5893188770231658E-2},4.5893188770231658E-2,4.5893188770231658E-2,4.5893188770231658E-2,4.5893188770231665E-2,4.5893188770231658E-2,4.5893188770231658E-2,4.5893188770231658E-2]
[null,"",32,"Air Conditioning Unit",null,"Line",7.423790835926844E-2,7.423790835926844E-2,7.423790835926844E-2,7.4237908359268426E-2,7.4237931953791692E-2,"-","-","-",null,"",32,"Air Conditioning Unit",null,"Line",7.4237495877179982E-2,7.4237495877179982E-2,7.4237495877179982E-2,7.4237495877179996E-2,7.4237495877179982E-2,7.4237495877179982E-2,7.4237495877179968E-2,7.4237495877179982E-2]
[null,"",33,"Power Supply Unit + Backup",null,"Line",0.24193439716221407,0.24193439716221407,0.24193439716221407,0.24193439716221404,0.24193447405455765,"-","-","-",null,"",33,"Power Supply Unit + Backup",null,"Line",0.24193305292168221,0.24193305292168221,0.24193305292168221,0.24193305292168221,0.24193305292168227,0.24193305292168227,0.24193305292168227,0.24193305292168227]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",0,0,0,0,0,"-","-","-",null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",0.6361842525310959,0.6361842525310959,0.63618425253109578,0.6361842525310959,0.63618425253109601,0.63618425253109601,0.6361842525310959,0.63618425253109601]
[null,"Active Cabinet",35,"Cabinet",null,"Line",0.49757926151287196,0.49757926151287196,0.49757926151287185,0.49757926151287196,0.49757941965506258,"-","-","-",null,"Active Cabinet",35,"Cabinet",null,"Line",0,0,0,0,0,0,0,0]
[null,"",36,"Cabinet Base (Plinth)",null,"Line",1.8659222306732701E-2,1.8659222306732701E-2,1.8659222306732698E-2,1.8659222306732698E-2,1.8659228237064847E-2,"-","-","-",null,"",36,"Cabinet Base (Plinth)",null,"Line",0,0,0,0,0,0,0,0]
[null,"",37,"MSAN SuperVectoring",null,"Line",0.3192375660371285,0.3192375660371285,0.3192375660371285,0.3192375660371285,0.31923766749820598,"-","-","-",null,"",37,"MSAN SuperVectoring",null,"Line",0,0,0,0,0,0,0,0]
[null,"",38,"   SuperVectoring Line Cards",null,"Line",0.49231582044985039,0.49231582044985039,0.49231582044985034,0.49231582044985017,0.49231597691919765,"-","-","-",null,"",38,"   SuperVectoring Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",39,"MSAN G.fast",null,"Line",7.387912428845672E-4,7.387912428845672E-4,7.387912428845672E-4,7.3879124288456699E-4,7.3879147768950095E-4,"-","-","-",null,"",39,"MSAN G.fast",null,"Line",0,0,0,0,0,0,0,0]
[null,"",40,"   G.Fast Line Cards",null,"Line",3.2120569121722102E-3,3.2120569121722102E-3,3.2120569121722102E-3,3.2120569121722102E-3,3.2120579330381419E-3,"-","-","-",null,"",40,"   G.Fast Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",41,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",41,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,"Line",1.3326552558975992E-2,1.3326552558975992E-2,1.3326552558975992E-2,1.3326552558975992E-2,1.332655679446243E-2,"-","-","-",null,"",42,"Network-facing Ports",null,"Line",0,0,0,0,0,0,0,0]
[null,"",43,"Batteries",null,"Line",6.7401494929594186E-2,6.7401494929594186E-2,6.7401494929594186E-2,6.7401494929594158E-2,6.7401516351347224E-2,"-","-","-",null,"",43,"Batteries",null,"Line",0,0,0,0,0,0,0,0]
[null,"Premises",44,"Building Entry Point (BEP)",null,"Line",0,0,0,0,0,"-","-","-",null,"Premises",44,"Building Entry Point (BEP)",null,"Line",1.1264211829253015,1.1264211829253015,1.1264211829253012,1.1264211829253017,1.1264211829253015,1.1264211829253015,1.1264211829253015,1.1264211829253015]
[null,"",45,"Splitters",null,"Line",0,0,0,0,0,"-","-","-",null,"",45,"Splitters",null,"Line",0.14305852720083373,0.14305852720083373,0.14305852720083376,0.14305852720083376,0.14305852720083376,0.14305852720083373,0.14305852720083373,0.14305852720083376]
[null,"Trenching",46,"FTTC Feeder",null,"Line",0.44953744755624281,0.44953744755624281,0.44953744755624281,0.44953744755624281,0.44953759042963454,"-","-","-",null,"Trenching",46,"FTTC Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",47,"FTTC Distribution",null,"Line",0,0,0,0,0,"-","-","-",null,"",47,"FTTC Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,"Line",0,0,0,0,0,"-","-","-",null,"",48,"FTTC Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,"Line",0,0,0,0,0,"-","-","-",null,"",49,"FTTH Feeder",null,"Line",0.65844815219854802,0.65844815219854802,0.65844815219854813,0.65844815219854802,0.65844815219854813,0.65844815219854813,0.65844815219854802,0.65844815219854813]
[null,"",50,"FTTH Distribution",null,"Line",0,0,0,0,0,"-","-","-",null,"",50,"FTTH Distribution",null,"Line",1.9186215808208704,1.9186215808208704,1.9186215808208702,1.9186215808208704,1.9186215808208704,1.9186215808208704,1.9186215808208702,1.9186215808208702]
[null,"",51,"FTTH Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",51,"FTTH Drop",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0.95806054512301997},0.95806054512301997,0.95806054512301997,0.95806054512301997,0.95806054512301997,0.95806054512301997,0.95806054512301997,0.95806054512301997]
[null,"",52,"Copper Feeder",null,"Line",0,0,0,0,0,"-","-","-",null,"",52,"Copper Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,"Line",0,0,0,0,0,"-","-","-",null,"",53,"Copper Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,"Line",0,0,0,0,0,"-","-","-",null,"",54,"Copper Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",0,0,0,0,0,"-","-","-",null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",0.17822779147538928,0.17822779147538928,0.17822779147538925,0.17822779147538928,0.17822779147538928,0.17822779147538925,0.17822779147538925,0.17822779147538925]
[null,"",56,"FTTH Fiber Cable 4",null,"Line",0,0,0,0,0,"-","-","-",null,"",56,"FTTH Fiber Cable 4",null,"Line",9.9083132051266246E-2,9.9083132051266246E-2,9.9083132051266246E-2,9.9083132051266232E-2,9.9083132051266246E-2,9.9083132051266246E-2,9.9083132051266246E-2,9.9083132051266246E-2]
[null,"",57,"FTTH Fiber Cable 8",null,"Line",0,0,0,0,0,"-","-","-",null,"",57,"FTTH Fiber Cable 8",null,"Line",1.0925909614340428E-2,1.0925909614340428E-2,1.0925909614340428E-2,1.092590961434043E-2,1.092590961434043E-2,1.0925909614340428E-2,1.0925909614340428E-2,1.092590961434043E-2]
[null,"",58,"FTTH Fiber Cable 12",null,"Line",0,0,0,0,0,"-","-","-",null,"",58,"FTTH Fiber Cable 12",null,"Line",8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2,8.5745562046241994E-2]
[null,"",59,"FTTH Fiber Cable 24",null,"Line",0,0,0,0,0,"-","-","-",null,"",59,"FTTH Fiber Cable 24",null,"Line",3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2,3.7714889574869896E-2]
[null,"",60,"FTTH Fiber Cable 48",null,"Line",0,0,0,0,0,"-","-","-",null,"",60,"FTTH Fiber Cable 48",null,"Line",2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2,2.1275350496019259E-2]
[null,"",61,"FTTH Fiber Cable 96",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",61,"FTTH Fiber Cable 96",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":1.808052260351653E-2},1.808052260351653E-2,1.8080522603516534E-2,1.8080522603516534E-2,1.808052260351653E-2,1.808052260351653E-2,1.808052260351653E-2,1.808052260351653E-2]
[null,"",62,"FTTH Fiber Cable 192",null,"Line",0,0,0,0,0,"-","-","-",null,"",62,"FTTH Fiber Cable 192",null,"Line",4.4368585906851511E-3,4.4368585906851511E-3,4.4368585906851511E-3,4.4368585906851511E-3,4.4368585906851511E-3,4.4368585906851511E-3,4.4368585906851511E-3,4.436858590685152E-3]
[null,"",63,"FTTC Fiber Cable 12",null,"Line",3.0747958761966811E-2,3.0747958761966811E-2,3.0747958761966811E-2,3.0747958761966808E-2,3.0747968534378826E-2,"-","-","-",null,"",63,"FTTC Fiber Cable 12",null,"Line",0,0,0,0,0,0,0,0]
[null,"",64,"FTTC Fiber Cable 24",null,"Line",1.4631713549098535E-2,1.4631713549098535E-2,1.4631713549098533E-2,1.4631713549098533E-2,1.4631718199395303E-2,"-","-","-",null,"",64,"FTTC Fiber Cable 24",null,"Line",0,0,0,0,0,0,0,0]
[null,"",65,"FTTC Fiber Cable 48",null,"Line",4.8666637603003941E-3,4.8666637603003941E-3,4.8666637603003941E-3,4.8666637603003941E-3,4.8666653070386272E-3,"-","-","-",null,"",65,"FTTC Fiber Cable 48",null,"Line",0,0,0,0,0,0,0,0]
[null,"",66,"FTTC Fiber Cable 96",null,"Line",2.5274044647009032E-2,2.5274044647009032E-2,2.5274044647009032E-2,2.5274044647009032E-2,2.5274052679684616E-2,"-","-","-",null,"",66,"FTTC Fiber Cable 96",null,"Line",0,0,0,0,0,0,0,0]
[null,"",67,"FTTC Fiber Cable 192",null,"Line",4.3904338178941203E-2,4.3904338178941203E-2,4.3904338178941203E-2,4.3904338178941203E-2,4.3904352132754697E-2,"-","-","-",null,"",67,"FTTC Fiber Cable 192",null,"Line",0,0,0,0,0,0,0,0]
[null,"",68,"Copper Cable 2",null,"Line",2.5002725040583228E-2,2.5002725040583228E-2,2.5002725040583224E-2,2.5002725040583224E-2,2.5002732987027168E-2,"-","-","-",null,"",68,"Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",69,"Copper Cable 4",null,"Line",4.7524542713886564E-2,4.7524542713886564E-2,4.7524542713886557E-2,4.7524542713886564E-2,4.7524557818284734E-2,"-","-","-",null,"",69,"Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",70,"Copper Cable 10",null,"Line",5.8421435787113472E-2,5.8421435787113472E-2,5.8421435787113472E-2,5.8421435787113458E-2,5.8421454354796142E-2,"-","-","-",null,"",70,"Copper Cable 10",null,"Line",0,0,0,0,0,0,0,0]
[null,"",71,"Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":2.7119551011672044E-2},2.7119551011672044E-2,2.711955101167204E-2,2.711955101167204E-2,2.7119559630892204E-2,"-","-","-",null,"",71,"Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",72,"Copper Cable 50",null,"Line",2.6101660214831214E-2,2.6101660214831214E-2,2.6101660214831211E-2,2.6101660214831211E-2,2.6101668510542155E-2,"-","-","-",null,"",72,"Copper Cable 50",null,"Line",0,0,0,0,0,0,0,0]
[null,"",73,"Copper Cable 100",null,"Line",4.2129583451879067E-2,4.2129583451879067E-2,4.212958345187906E-2,4.2129583451879067E-2,4.212959684163449E-2,"-","-","-",null,"",73,"Copper Cable 100",null,"Line",0,0,0,0,0,0,0,0]
[null,"",74,"Copper Cable 200",null,"Line",2.1608255624359616E-2,2.1608255624359616E-2,2.1608255624359612E-2,2.1608255624359612E-2,2.1608262491962717E-2,"-","-","-",null,"",74,"Copper Cable 200",null,"Line",0,0,0,0,0,0,0,0]
[null,"",75,"Copper Cable 400",null,"Line",2.4258929202673933E-4,2.4258929202673933E-4,2.4258929202673936E-4,2.4258929202673933E-4,2.4258936912722364E-4,"-","-","-",null,"",75,"Copper Cable 400",null,"Line",0,0,0,0,0,0,0,0]
[null,"",76,"Copper Cable 1000",null,"Line",0,0,0,0,0,"-","-","-",null,"",76,"Copper Cable 1000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,"Line",0,0,0,0,0,"-","-","-",null,"",77,"Copper Cable 2000",null,"Line",0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,"Line",0.68244051115348292,0.68244051115348292,0.68244051115348292,0.68244051115348292,0.6824407280488517,"-","-","-",null,"Miscellaneous",78,"Power Consumption",null,"Line",0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",7.2136657272177926E-2,7.2136657272177926E-2,7.2136657272177912E-2,7.2136657272177912E-2,7.2136680198875008E-2,"-","-","-",null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",0.11114100982351569,0.11114100982351569,0.11114100982351566,0.11114100982351569,0.11114100982351569,0.11114100982351569,0.11114100982351566,0.11114100982351569]
[null,"",80,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",80,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",81,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",0.23677471059402388,0.23677471059402388,0.23677471059402386,0.23677471059402386,0.23677478584649977,"-","-","-",null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",83,"Aerial Copper Cable 4",null,"Line",0.26411879620661505,0.26411879620661505,0.26411879620661499,0.26411879620661499,0.26411888014967344,"-","-","-",null,"",83,"Aerial Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",84,"Aerial Copper Cable 20",null,"Line",0.86270298885471974,0.86270298885471974,0.86270298885471952,0.86270298885471974,0.86270326304167044,"-","-","-",null,"",84,"Aerial Copper Cable 20",null,"Line",0,0,0,0,0,0,0,0]
[null,"",85,"Poles",null,"Line",0,0,0,0,0,"-","-","-",null,"",85,"Poles",null,"Line",0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,"Line",0,0,0,0,0,"-","-","-",null,"Core Transmission",86,"Core Trench Regional",null,"Line",0,0,0,0,0,0,0,0]
[null,"",87,"WDM Transmission Regional",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",87,"WDM Transmission Regional",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",88,"Core Trench National",null,"Line",0,0,0,0,0,"-","-","-",null,"",88,"Core Trench National",null,"Line",0,0,0,0,0,0,0,0]
[null,"",89,"WDM Transmission National",null,"Capacity",0,0,0,0,0,"-","-","-",null,"",89,"WDM Transmission National",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",2.0387592911643708E-2,2.0387592911643708E-2,2.0387592911643711E-2,2.0387592911643708E-2,2.0387599391291984E-2,"-","-","-",null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2,3.1411181911595955E-2]
[null,"",91,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",91,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,"Line",0.57883379137441149,0.57883379137441149,0.57883379137441127,0.57883379137441149,0.57883397534116965,"-","-","-",null,"",92,"[REA] FTTC Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",93,"[REA] FTTC Drop",null,"Line",0.17132111826689286,0.17132111826689286,0.17132111826689284,0.17132111826689284,0.17132117271670422,"-","-","-",null,"",93,"[REA] FTTC Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",94,"[REA] Copper Feeder",null,"Line",0.12159839888414679,0.12159839888414679,0.12159839888414679,0.12159839888414679,0.12159843753092862,"-","-","-",null,"",94,"[REA] Copper Feeder",null,"Line",0.17581720611950283,0.17581720611950283,0.17581720611950283,0.1758172061195028,0.17581720611950283,0.17581720611950283,0.17581720611950274,0.1758172061195028]
[null,"",95,"[REA] Copper Distribution",null,"Line",0,0,0,0,0,"-","-","-",null,"",95,"[REA] Copper Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,"Line",0,0,0,0,0,"-","-","-",null,"",96,"[REA] Copper Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",97,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,"Line",0,0,0,0,0,"-","-","-",null,"",98,"[REA] Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,"Line",0,0,0,0,0,"-","-","-",null,"",99,"[REA] Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,"Line",0,0,0,0,0,"-","-","-",null,"",100,"[REA] Copper Cable 10",null,"Line",0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",101,"[REA] Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,"Line",0,0,0,0,0,"-","-","-",null,"",102,"[REA] Copper Cable 50",null,"Line",0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,"Line",0,0,0,0,0,"-","-","-",null,"",103,"[REA] Copper Cable 100",null,"Line",0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,"Line",0,0,0,0,0,"-","-","-",null,"",104,"[REA] Copper Cable 200",null,"Line",0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,"Line",0,0,0,0,0,"-","-","-",null,"",105,"[REA] Copper Cable 400",null,"Line",0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,"Line",0,0,0,0,0,"-","-","-",null,"",106,"[REA] Copper Cable 1000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,"Line",0,0,0,0,0,"-","-","-",null,"",107,"[REA] Copper Cable 2000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,"empty",0,0,0,0,0,"-","-","-",null,"",108,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",0,0,0,0,0,"-","-","-",null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",0,0,0,0,0,"-","-","-",null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$8),INDEX(FTTC_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$8)),BRAS_pct,1)),\"-\")","v":0},0,0,0,0,"-","-","-",null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($R$8),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$8)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,"Line",0.42868734984550838,0.42868734984550838,0.42868734984550838,0.42868734984550838,0.42868748609225704,"-","-","-",null,"",112,"[REA] Poles",null,"Line",0,0,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",0,0,0,0,0,"-","-","-",null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",0,0,0,0,0,0,0,0]
[null,"",114,"SVO NTE",null,"Line",0,0,0,0,0,"-","-","-",null,"",114,"SVO NTE",null,"Line",0,0,0,0,0,0,0,0]
[null,"Floor Box",115,"Floor Box",null,"Line",0,0,0,0,0,"-","-","-",null,"Floor Box",115,"Floor Box",null,"Line",0,0,0,0,0,0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",0,0,0,0,0,"-","-","-",null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",0,0,0,0,0,0,0,0]
[]
[null,null,null,"Factors_FTTC_BRAS",null,null,{"$f":"SUM(G127:G242)+G8","v":8.0990103330893248},{"$f":"SUM(H127:H242)+H8","v":8.2215297168602852},{"$f":"SUM(I127:I242)+I8","v":8.5373301039211125},{"$f":"SUM(J127:J242)+J8","v":9.3268310715731779},{"$f":"SUM(K127:K242)+K8","v":10.905835448873741},{"$f":"SUM(L127:L242)+L8","v":0},{"$f":"SUM(M127:M242)+M8","v":0},{"$f":"SUM(N127:N242)+N8","v":0},null,null,null,"Factors_FTTH_BRAS",null,null,{"$f":"SUM(U127:U242)+U8","v":9.5365846316015705},{"$f":"SUM(V127:V242)+V8","v":9.74946605045238},{"$f":"SUM(W127:W242)+W8","v":10.298179506249877},{"$f":"SUM(X127:X242)+X8","v":11.669963145743624},{"$f":"SUM(Y127:Y242)+Y8","v":14.413530424731118},{"$f":"SUM(Z127:Z242)+Z8","v":17.157097703718613},{"$f":"SUM(AA127:AA242)+AA8","v":22.644232261693595},{"$f":"SUM(AB127:AB242)+AB8","v":36.377642284694772}]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"Cost_Allocation","v":"Line"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D9)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"Cost_Allocation","v":"Line"},{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R127)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R127)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R127)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R127)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",2,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D10)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",2,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",3,"Network Management System",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D11)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",3,"Network Management System",null,"Line",0,0,0,0,0,0,0,0]
[null,"",4,"Provision System",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D12)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",4,"Provision System",null,"Line",0,0,0,0,0,0,0,0]
[null,"",5,"Eligibility System",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D13)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",5,"Eligibility System",null,"Line",0,0,0,0,0,0,0,0]
[null,"",6,"Other IT System",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D14)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",6,"Other IT System",null,"Line",0,0,0,0,0,0,0,0]
[null,"",7,"Rights of Way Trench",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D15)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",7,"Rights of Way Trench",null,"Line",0,0,0,0,0,0,0,0]
[null,"",8,"Rights of Way Cabinet",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D16)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",8,"Rights of Way Cabinet",null,"Line",0,0,0,0,0,0,0,0]
[null,"Aggregation",9,"OLO Trench",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D17)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Aggregation",9,"OLO Trench",null,"Line",0,0,0,0,0,0,0,0]
[null,"",10,"Layer 2 Switch",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D18)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",10,"Layer 2 Switch",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D19)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R137)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R137)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R137)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R137)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D20)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D21)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",0,0,0,0,0,0,0,0]
[null,"Core",14,"RADIUS Servers",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D22)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Core",14,"RADIUS Servers",null,"Line",0.387657771559479,0.387657771559479,0.387657771559479,0.387657771559479,0.387657771559479,0.387657771559479,0.38765777155947884,0.387657771559479]
[null,"",15,"DNS Servers",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D23)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",15,"DNS Servers",null,"Line",0.11075936330270829,0.11075936330270829,0.11075936330270829,0.11075936330270827,0.11075936330270829,0.11075936330270829,0.11075936330270827,0.11075936330270829]
[null,"",16,"Core Layer 3 Routers",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D24)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",16,"Core Layer 3 Routers",null,"Capacity",2.1256349896822738E-2,2.7524219863843548E-2,4.3679996204772788E-2,8.4069437057095922E-2,0.16484831876174214,0.24562720046638836,0.40718496387568082,0.81153790690204097]
[null,"",17,"Distribution Layer 3 Routers",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D25)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",17,"Distribution Layer 3 Routers",null,"Capacity",5.3132566287594366E-3,6.8799791287241837E-3,1.0918291734268372E-2,2.1014073248128848E-2,4.1205636275849798E-2,6.1397199303570751E-2,0.10178032535901264,0.20285275620069393]
[null,"",18,"empty",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D26)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",18,"empty",null,"Line",0,0,0,0,0,0,0,0]
[null,"",19,"BRAS/BNG",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D27)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",19,"BRAS/BNG",null,"Capacity",0.34972960712944645,0.45285454211333548,0.71866468073120493,1.3831900272758795,2.7122407203652275,4.0412914134545757,6.6993927996332703,13.352190509148864]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D28)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"CO",21,"Site",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D29)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"CO",21,"Site",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R147)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R147)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R147)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R147)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",22,"Rack",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D30)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",22,"Rack",null,"Line",0,0,0,0,0,0,0,0]
[null,"",23,"Power Generator",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D31)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",23,"Power Generator",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",24,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D32)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",24,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",25,"VDSL DSLAM",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D33)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",25,"VDSL DSLAM",null,"Line",0,0,0,0,0,0,0,0]
[null,"",26,"   VDSL Line Cards",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D34)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",26,"   VDSL Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",27,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D35)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",27,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",28,"Network-facing Ports CO",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D36)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",28,"Network-facing Ports CO",null,"Line",0,0,0,0,0,0,0,0]
[null,"",29,"MDF",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D37)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",29,"MDF",null,"Line",0,0,0,0,0,0,0,0]
[null,"",30,"OLT",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D38)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",30,"OLT",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",31,"ODF",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D39)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",31,"ODF",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R157)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R157)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R157)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R157)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",32,"Air Conditioning Unit",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D40)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",32,"Air Conditioning Unit",null,"Line",0,0,0,0,0,0,0,0]
[null,"",33,"Power Supply Unit + Backup",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D41)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",33,"Power Supply Unit + Backup",null,"Line",0,0,0,0,0,0,0,0]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D42)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",0,0,0,0,0,0,0,0]
[null,"Active Cabinet",35,"Cabinet",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D43)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Active Cabinet",35,"Cabinet",null,"Line",0,0,0,0,0,0,0,0]
[null,"",36,"Cabinet Base (Plinth)",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D44)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",36,"Cabinet Base (Plinth)",null,"Line",0,0,0,0,0,0,0,0]
[null,"",37,"MSAN SuperVectoring",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D45)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",37,"MSAN SuperVectoring",null,"Line",0,0,0,0,0,0,0,0]
[null,"",38,"   SuperVectoring Line Cards",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D46)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",38,"   SuperVectoring Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",39,"MSAN G.fast",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D47)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",39,"MSAN G.fast",null,"Line",0,0,0,0,0,0,0,0]
[null,"",40,"   G.Fast Line Cards",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D48)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",40,"   G.Fast Line Cards",null,"Line",0,0,0,0,0,0,0,0]
[null,"",41,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D49)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",41,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R167)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R167)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R167)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R167)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",42,"Network-facing Ports",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D50)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",42,"Network-facing Ports",null,"Line",0,0,0,0,0,0,0,0]
[null,"",43,"Batteries",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D51)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",43,"Batteries",null,"Line",0,0,0,0,0,0,0,0]
[null,"Premises",44,"Building Entry Point (BEP)",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D52)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Premises",44,"Building Entry Point (BEP)",null,"Line",0,0,0,0,0,0,0,0]
[null,"",45,"Splitters",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D53)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",45,"Splitters",null,"Line",0,0,0,0,0,0,0,0]
[null,"Trenching",46,"FTTC Feeder",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D54)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Trenching",46,"FTTC Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",47,"FTTC Distribution",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D55)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",47,"FTTC Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",48,"FTTC Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D56)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",48,"FTTC Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",49,"FTTH Feeder",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D57)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",49,"FTTH Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",50,"FTTH Distribution",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D58)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",50,"FTTH Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",51,"FTTH Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D59)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",51,"FTTH Drop",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R177)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R177)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R177)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R177)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",52,"Copper Feeder",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D60)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",52,"Copper Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",53,"Copper Distribution",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D61)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",53,"Copper Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",54,"Copper Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D62)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",54,"Copper Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D63)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",56,"FTTH Fiber Cable 4",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D64)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",56,"FTTH Fiber Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",57,"FTTH Fiber Cable 8",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D65)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",57,"FTTH Fiber Cable 8",null,"Line",0,0,0,0,0,0,0,0]
[null,"",58,"FTTH Fiber Cable 12",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D66)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",58,"FTTH Fiber Cable 12",null,"Line",0,0,0,0,0,0,0,0]
[null,"",59,"FTTH Fiber Cable 24",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D67)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",59,"FTTH Fiber Cable 24",null,"Line",0,0,0,0,0,0,0,0]
[null,"",60,"FTTH Fiber Cable 48",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D68)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",60,"FTTH Fiber Cable 48",null,"Line",0,0,0,0,0,0,0,0]
[null,"",61,"FTTH Fiber Cable 96",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D69)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",61,"FTTH Fiber Cable 96",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R187)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R187)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R187)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R187)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",62,"FTTH Fiber Cable 192",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D70)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",62,"FTTH Fiber Cable 192",null,"Line",0,0,0,0,0,0,0,0]
[null,"",63,"FTTC Fiber Cable 12",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D71)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",63,"FTTC Fiber Cable 12",null,"Line",0,0,0,0,0,0,0,0]
[null,"",64,"FTTC Fiber Cable 24",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D72)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",64,"FTTC Fiber Cable 24",null,"Line",0,0,0,0,0,0,0,0]
[null,"",65,"FTTC Fiber Cable 48",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D73)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",65,"FTTC Fiber Cable 48",null,"Line",0,0,0,0,0,0,0,0]
[null,"",66,"FTTC Fiber Cable 96",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D74)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",66,"FTTC Fiber Cable 96",null,"Line",0,0,0,0,0,0,0,0]
[null,"",67,"FTTC Fiber Cable 192",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D75)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",67,"FTTC Fiber Cable 192",null,"Line",0,0,0,0,0,0,0,0]
[null,"",68,"Copper Cable 2",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D76)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",68,"Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",69,"Copper Cable 4",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D77)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",69,"Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",70,"Copper Cable 10",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D78)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",70,"Copper Cable 10",null,"Line",0,0,0,0,0,0,0,0]
[null,"",71,"Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D79)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",71,"Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R197)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R197)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R197)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R197)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",72,"Copper Cable 50",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D80)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",72,"Copper Cable 50",null,"Line",0,0,0,0,0,0,0,0]
[null,"",73,"Copper Cable 100",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D81)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",73,"Copper Cable 100",null,"Line",0,0,0,0,0,0,0,0]
[null,"",74,"Copper Cable 200",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D82)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",74,"Copper Cable 200",null,"Line",0,0,0,0,0,0,0,0]
[null,"",75,"Copper Cable 400",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D83)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",75,"Copper Cable 400",null,"Line",0,0,0,0,0,0,0,0]
[null,"",76,"Copper Cable 1000",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D84)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",76,"Copper Cable 1000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",77,"Copper Cable 2000",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D85)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",77,"Copper Cable 2000",null,"Line",0,0,0,0,0,0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D86)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Miscellaneous",78,"Power Consumption",null,"Line",0,0,0,0,0,0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D87)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",0,0,0,0,0,0,0,0]
[null,"",80,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D88)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",80,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",81,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D89)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",81,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R207)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R207)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R207)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R207)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D90)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",83,"Aerial Copper Cable 4",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D91)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",83,"Aerial Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",84,"Aerial Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D92)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",84,"Aerial Copper Cable 20",null,"Line",0,0,0,0,0,0,0,0]
[null,"",85,"Poles",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D93)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",85,"Poles",null,"Line",0,0,0,0,0,0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D94)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Core Transmission",86,"Core Trench Regional",null,"Line",0,0,0,0,0,0,0,0]
[null,"",87,"WDM Transmission Regional",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D95)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",87,"WDM Transmission Regional",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"",88,"Core Trench National",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D96)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",88,"Core Trench National",null,"Line",0,0,0,0,0,0,0,0]
[null,"",89,"WDM Transmission National",null,"Capacity",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D97)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",89,"WDM Transmission National",null,"Capacity",0,0,0,0,0,0,0,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D98)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",0,0,0,0,0,0,0,0]
[null,"",91,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D99)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",91,"empty",null,"empty",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R217)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R217)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R217)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R217)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D100)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",92,"[REA] FTTC Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",93,"[REA] FTTC Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D101)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",93,"[REA] FTTC Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",94,"[REA] Copper Feeder",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D102)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",94,"[REA] Copper Feeder",null,"Line",0,0,0,0,0,0,0,0]
[null,"",95,"[REA] Copper Distribution",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D103)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",95,"[REA] Copper Distribution",null,"Line",0,0,0,0,0,0,0,0]
[null,"",96,"[REA] Copper Drop",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D104)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",96,"[REA] Copper Drop",null,"Line",0,0,0,0,0,0,0,0]
[null,"",97,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D105)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",97,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",98,"[REA] Copper Cable 2",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D106)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",98,"[REA] Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D107)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",99,"[REA] Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D108)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",100,"[REA] Copper Cable 10",null,"Line",0,0,0,0,0,0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D109)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",101,"[REA] Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R227)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R227)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R227)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R227)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D110)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",102,"[REA] Copper Cable 50",null,"Line",0,0,0,0,0,0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D111)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",103,"[REA] Copper Cable 100",null,"Line",0,0,0,0,0,0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D112)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",104,"[REA] Copper Cable 200",null,"Line",0,0,0,0,0,0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D113)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",105,"[REA] Copper Cable 400",null,"Line",0,0,0,0,0,0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D114)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",106,"[REA] Copper Cable 1000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D115)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",107,"[REA] Copper Cable 2000",null,"Line",0,0,0,0,0,0,0,0]
[null,"",108,"empty",null,"empty",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D116)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",108,"empty",null,"empty",0,0,0,0,0,0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D117)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",0,0,0,0,0,0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D118)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",0,0,0,0,0,0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D119)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",{"$f":"IFERROR(((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R237)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$R237)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R237)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$R237)*INDIRECT($R$126),INDEX(FTTH_Traffic_Prop,$H$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH(U$7,Service_Cap,0),$H$5))\n)\n/INDEX(FTTH_Subs,MATCH(U$7,Service_Cap,0),$H$5)/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$R$126)),BRAS_pct,1),\"-\")","v":0},0,0,0,0,0,0,0]
[null,"",112,"[REA] Poles",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D120)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",112,"[REA] Poles",null,"Line",0,0,0,0,0,0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D121)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",0,0,0,0,0,0,0,0]
[null,"",114,"SVO NTE",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D122)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"",114,"SVO NTE",null,"Line",0,0,0,0,0,0,0,0]
[null,"Floor Box",115,"Floor Box",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D123)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Floor Box",115,"Floor Box",null,"Line",0,0,0,0,0,0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(J$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(J$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(K$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(K$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(L$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(L$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(M$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(M$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D124)*INDIRECT($D$126),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH(N$7,Service_Cap,0),$H$5))\n)\n/_xlfn.SINGLE(INDEX(FTTC_Subs,MATCH(N$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)/IF(ISNUMBER(SEARCH(\"BRAS\",$D$126)),BRAS_pct,1)),\"-\")","v":"-"},null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"x_DSL"]
[null,null,null,null,null,null,"SLU","LLU",24,30,50]
[null,null,null,"Copper",null,null,{"$f":"SUM(G246:G361)","v":0},{"$f":"SUM(H246:H361)","v":0},0,0,0]
[null,{"$f":"Elements_Tags","v":"Common"},{"$f":"Elements_Index","v":1},{"$f":"Elements_List","v":"Billing System"},null,{"$f":"Cost_Allocation","v":"Line"},{"$f":"(INDEX(Demand_SLU,0,$H$5)*(SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),Factors_SLU,--(Elements_List=$D246))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),Factors_SLU,--(Elements_List=$D246)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_SLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D246))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D246)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D246),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0}]
[null,"",2,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D247))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D247)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",3,"Network Management System",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D248))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D248)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",4,"Provision System",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D249))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D249)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",5,"Eligibility System",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D250))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D250)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",6,"Other IT System",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D251))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D251)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",7,"Rights of Way Trench",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D252))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D252)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",8,"Rights of Way Cabinet",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D253))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D253)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Aggregation",9,"OLO Trench",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D254))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D254)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",10,"Layer 2 Switch",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D255))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D255)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",11,"Layer 2 Switch Core Facing Cards",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D256))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D256)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",12,"Layer 2 Aggregation Switch Network Facing Cards",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D257))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D257)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"CO Manhole",13,"Other Operator Reception Manhole",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D258))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D258)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Core",14,"RADIUS Servers",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D259))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D259)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",15,"DNS Servers",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D260))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D260)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",16,"Core Layer 3 Routers",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D261))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D261)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",17,"Distribution Layer 3 Routers",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D262))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D262)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",18,"empty",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D263))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D263)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",19,"BRAS/BNG",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D264))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D264)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Aggregation",20,"Layer 2 Aggregation Switch",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D265))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D265)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"CO",21,"Site",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D266))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D266)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",22,"Rack",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D267))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D267)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",23,"Power Generator",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D268))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D268)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",24,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D269))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D269)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",25,"VDSL DSLAM",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D270))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D270)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",26,"   VDSL Line Cards",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D271))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D271)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",27,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D272))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D272)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",28,"Network-facing Ports CO",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D273))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D273)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",29,"MDF",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D274))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D274)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",30,"OLT",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D275))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D275)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",31,"ODF",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D276))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D276)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",32,"Air Conditioning Unit",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D277))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D277)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",33,"Power Supply Unit + Backup",null,"Line",{"$f":"(INDEX(Demand_SLU,0,$H$5)*(SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),Factors_SLU,--(Elements_List=$D278))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),Factors_SLU,--(Elements_List=$D278)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_SLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D278))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D278)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D278),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0}]
[null,"FTTH Cabinet",34,"Passive Cabinet (Fully equipped)",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D279))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D279)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Active Cabinet",35,"Cabinet",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D280))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D280)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",36,"Cabinet Base (Plinth)",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D281))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D281)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",37,"MSAN SuperVectoring",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D282))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D282)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",38,"   SuperVectoring Line Cards",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D283))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D283)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",39,"MSAN G.fast",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D284))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D284)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",40,"   G.Fast Line Cards",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D285))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D285)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",41,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D286))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D286)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",42,"Network-facing Ports",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D287))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D287)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",43,"Batteries",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D288))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D288)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Premises",44,"Building Entry Point (BEP)",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D289))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D289)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",45,"Splitters",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D290))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D290)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Trenching",46,"FTTC Feeder",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D291))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D291)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",47,"FTTC Distribution",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D292))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D292)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",48,"FTTC Drop",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D293))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D293)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",49,"FTTH Feeder",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D294))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D294)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",50,"FTTH Distribution",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D295))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D295)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",51,"FTTH Drop",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D296))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D296)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",52,"Copper Feeder",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D297))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D297)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",53,"Copper Distribution",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D298))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D298)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",54,"Copper Drop",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D299))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D299)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Cabling",55,"FTTH Fiber Cable 2",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D300))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D300)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",56,"FTTH Fiber Cable 4",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D301))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D301)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",57,"FTTH Fiber Cable 8",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D302))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D302)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",58,"FTTH Fiber Cable 12",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D303))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D303)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",59,"FTTH Fiber Cable 24",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D304))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D304)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",60,"FTTH Fiber Cable 48",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D305))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D305)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",61,"FTTH Fiber Cable 96",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D306))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D306)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",62,"FTTH Fiber Cable 192",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D307))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D307)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",63,"FTTC Fiber Cable 12",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D308))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D308)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",64,"FTTC Fiber Cable 24",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D309))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D309)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",65,"FTTC Fiber Cable 48",null,"Line",{"$f":"(INDEX(Demand_SLU,0,$H$5)*(SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),Factors_SLU,--(Elements_List=$D310))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),Factors_SLU,--(Elements_List=$D310)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_SLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D310))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D310)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D310),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0}]
[null,"",66,"FTTC Fiber Cable 96",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D311))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D311)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",67,"FTTC Fiber Cable 192",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D312))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D312)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",68,"Copper Cable 2",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D313))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D313)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",69,"Copper Cable 4",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D314))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D314)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",70,"Copper Cable 10",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D315))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D315)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",71,"Copper Cable 20",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D316))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D316)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",72,"Copper Cable 50",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D317))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D317)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",73,"Copper Cable 100",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D318))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D318)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",74,"Copper Cable 200",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D319))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D319)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",75,"Copper Cable 400",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D320))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D320)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",76,"Copper Cable 1000",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D321))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D321)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",77,"Copper Cable 2000",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D322))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D322)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Miscellaneous",78,"Power Consumption",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D323))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D323)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",79,"Network Planning (Survey, Exploitation, etc.)",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D324))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D324)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",80,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D325))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D325)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",81,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D326))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D326)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Aerial Copper",82,"Aerial Copper Cable 2",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D327))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D327)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",83,"Aerial Copper Cable 4",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D328))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D328)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",84,"Aerial Copper Cable 20",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D329))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D329)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",85,"Poles",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D330))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D330)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Core Transmission",86,"Core Trench Regional",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D331))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D331)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",87,"WDM Transmission Regional",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D332))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D332)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",88,"Core Trench National",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D333))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D333)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",89,"WDM Transmission National",null,"Capacity",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D334))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D334)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Reusable Assets",90,"[REA] Rights of Way Trench",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D335))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D335)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",91,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D336))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D336)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",92,"[REA] FTTC Distribution",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D337))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D337)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",93,"[REA] FTTC Drop",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D338))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D338)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",94,"[REA] Copper Feeder",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D339))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D339)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",95,"[REA] Copper Distribution",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D340))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D340)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",96,"[REA] Copper Drop",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D341))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D341)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",97,"empty",null,"empty",{"$f":"(INDEX(Demand_SLU,0,$H$5)*(SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),Factors_SLU,--(Elements_List=$D342))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),Factors_SLU,--(Elements_List=$D342)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_SLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D342))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D342)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(G$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(H$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0},{"$f":"IFERROR((((\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5)) +\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342)*Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))+\nSUMPRODUCT(INDEX(OPEX_Table,0,$H$5),--(Elements_List=$D342),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))\n)\n/(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Line_Weights_xDSL,MATCH(I$7,Service_Cap,0),$H$5))/12)*(1 + Overhead_pct)),0)","v":0}]
[null,"",98,"[REA] Copper Cable 2",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D343))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D343)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",99,"[REA] Copper Cable 4",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D344))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D344)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",100,"[REA] Copper Cable 10",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D345))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D345)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",101,"[REA] Copper Cable 20",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D346))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D346)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",102,"[REA] Copper Cable 50",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D347))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D347)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",103,"[REA] Copper Cable 100",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D348))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D348)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",104,"[REA] Copper Cable 200",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D349))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D349)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",105,"[REA] Copper Cable 400",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D350))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D350)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",106,"[REA] Copper Cable 1000",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D351))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D351)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",107,"[REA] Copper Cable 2000",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D352))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D352)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",108,"empty",null,"empty",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D353))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D353)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",109,"[REA] Aerial Copper Cable 2",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D354))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D354)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",110,"[REA] Aerial Copper Cable 4",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D355))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D355)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",111,"[REA] Aerial Copper Cable 20",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D356))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D356)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",112,"[REA] Poles",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D357))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D357)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"L2 WAP Equipment",113,"SVC NTE",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D358))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D358)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"",114,"SVO NTE",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D359))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D359)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Floor Box",115,"Floor Box",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D360))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D360)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]
[null,"Copper Cabinets",116,"Cabinet (KV)",null,"Line",0,{"$f":"((SUMPRODUCT(INDEX(Depreciation_Yearly,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D361))+SUMPRODUCT(INDEX(OPEX_Table,0,$H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,$H$5)+Factors_LLU),--(Elements_List=$D361)))/\n(INDEX(Yearly_Subscriptions,0,$H$5)*INDEX(Demand_LLU,0,$H$5)*INDEX(Lines_Trend,0,$H$5)/INDEX(Lines_Evolution,0,$H$5))/12)*(1+Overhead_pct)","v":0},0,0,0]

{"sheet":"Results","index":24,"n_rows":822,"n_cols":17,"rows_kept":822,"cut":false,"hidden":false,"merged":[[637,2,638,2],[639,2,640,2]]}
[null,"Results"]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Period)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(Study_Years)","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,null,"All subs"]
[null,null,null,null,null,null,{"$f":"INDEX(Yearly_Subscriptions,0,G$5:P$5)","v":4035270.8},4149909.1750000003,4241619.875,4310402.8999999994,4356258.25,4402113.5999999996,4447968.95,4425041.2749999994,4402113.5999999996,4379185.9249999998,"All_Subs"]
[null,null,null,null,"FTTC Subs"]
[null,null,null,null,24,"Mbps",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E9<300,G41/SUM(G$41:G$45),0),G41/SUM(G$41:G$46)),0)","v":2226723.3674397017},1958760.678532277,1808440.4830817119,1363912.8534044544,827999.82427999377,244855.39537484935,52604.620415075151,19512.083771189111,0,0]
[null,null,null,null,30,"--||--",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E10<300,G42/SUM(G$41:G$45),0),G42/SUM(G$41:G$46)),0)","v":308943.29443535127},346199.5617871001,309837.70514337026,240496.71086600283,206999.95606999844,162036.65870394438,93936.822169777064,39024.167542378222,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E11<300,G43/SUM(G$41:G$45),0),G43/SUM(G$41:G$46)),0)","v":343918.00701293821},592183.46095161862,774594.2628584255,1189305.6523647537,1569749.6668641549,1818411.3921220428,1814859.4043200926,1521942.5341527504,1321777.3620749528,1028270.2629224889]
[null,null,null,null,100,"--||--",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E12<300,G44/SUM(G$41:G$45),0),G44/SUM(G$41:G$46)),0)","v":20401.915670259048},75920.956532258802,139110.80639090092,266852.51479652367,451949.90408616327,820985.7374333184,1067122.2998486673,1346333.7802120484,1531327.4316722015,1764511.771174991]
[null,null,null,null,200,null,{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E13<300,G45/SUM(G$41:G$45),0),G45/SUM(G$41:G$46)),0)","v":14572.796907327891},24294.706090322816,31616.09236156839,52711.607861041717,89699.980963665992,133230.14160102097,184116.17145276305,269266.75604240969,326414.53148802189,370177.294652096]
[null,null,null,null,300,"--||--",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_VDSL_Cabs + CO_G.fast_Cabs)*INDEX(Lines_Evolution,0,G$5)*IF($C$60=0,IF($E14<300,G46/SUM(G$41:G$45),0),G46/SUM(G$41:G$46)),0)","v":0},0,0,0,0,0,0,0,0,0,"FTTC_Subs"]
[null,null,null,null,"FTTH Subs"]
[null,null,null,null,24,"Mbps",{"$f":"IF(Scenario=\"NGA\",(SUMPRODUCT(CO_Outer_Subs_per_Cab,CO_FTTH_Outer_Cabs) + SUMPRODUCT(CO_Inner_Subs_per_Cab,CO_FTTH_Inner_Cabs))*INDEX(Lines_Evolution,0,G$5:P$5)*$G$41:$P$48,0)","v":856223.52376029885},743394.62816364295,673827.7403938215,495609.15413279075,290366.14025664586,83136.410684008064,17294.614845110747,6144.8097663961235,0,0]
[null,null,null,null,30,"--||--",118795.41036464878,131390.67846613223,115446.01146607433,87390.01993162735,72591.535064161464,55016.742364417099,30883.240794840618,12289.619532792247,0,0]
[null,null,null,null,50,"--||--",132243.94738706184,224747.21316575253,288615.02866518579,432161.60541530786,550485.8075698911,617410.10875623638,596664.21215632069,479295.16177889763,401010.92212286242,304056.6490626061]
[null,null,null,null,100,"--||--",7844.9799297409581,28813.745277660579,51832.90310721704,96967.008417285149,158491.5182234192,278751.49464637996,350833.61542938941,423991.87388133246,464585.8244106333,521761.20979143208]
[null,null,null,null,200,"--||--",5603.557092672113,9220.398488851386,11780.205251640238,19153.976971315584,31456.33186113663,45235.988166298499,60531.15195788761,84798.374776266515,99030.136255950783,109460.39366253819]
[null,null,null,null,300,"--||--",0,5762.7490555321156,15314.266827132307,29928.089017680602,39925.344285288804,50126.365265357803,58060.492694300359,65134.98352379891,70910.467936359826,72973.59577502546]
[null,null,null,null,500,"--||--",0,5762.7490555321156,12958.22577680426,21548.22409273003,41135.20320302483,55016.742364417099,67943.129748649357,86027.336729545743,99030.136255950783,109460.39366253819]
[null,null,null,null,1,"Gbit",0,3457.6494333192695,8246.1436761481655,14365.48272848669,25407.037272456513,37900.422517709558,53119.174167125857,71279.793290195041,88026.787783067353,98514.354296284379,"FTTH_Subs"]
[null,null,null,null,"SVC Subs"]
[null,null,null,null,25,"Mbps",{"$f":"IF(Scenario=\"NGA\",Subs_SVC_25,0)","v":0},0,0,1,1,1,1,1,0,0]
[null,null,null,"Bonding","25b","--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVC_25b,0)","v":0},0,0,1,1,1,1,1,0,0]
[null,null,null,"Bonding","50b","--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVC_50b,0)","v":0},0,0,1,1,1,1,1,2,2]
[null,null,null,"Bonding","100b","--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVC_100b,0)","v":0},0,0,1,1,1,1,1,2,2,"SVC_Subs"]
[null,null,null,null,"SVO subs"]
[null,null,null,null,25,"Mbps",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_25,0)","v":0},0,0,1,1,1,1,1,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_50,0)","v":0},0,0,1,1,1,1,1,2,2]
[null,null,null,null,100,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_100,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,150,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_150,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,200,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_200,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,250,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_250,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,300,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_300,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,500,"--||--",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_500,0)","v":0},0,0,1,1,1,1,1,1,1]
[null,null,null,null,1,"Gbit",{"$f":"IF(Scenario=\"NGA\",Subs_SVO_1000,0)","v":0},0,0,1,1,1,1,1,1,1,"SVO_Subs"]
[]
[null,null,null,null,"Demand"]
[null,null,null,null,24,"Mbps",{"$f":"INDEX(Demand_ADSL,0,$G$5:$P$5)","v":0.76400000000000001},0.64500000000000002,0.57199999999999995,0.41399999999999998,0.24,6.8000000000000005E-2,1.4E-2,5.0000000000000001E-3,0,0]
[null,null,null,null,30,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_30,0,$G$5:$P$5),INDEX(Demand_Copper_30,0,$G$5:$P$5))","v":0.106},0.114,9.8000000000000004E-2,7.2999999999999995E-2,0.06,4.4999999999999998E-2,2.5000000000000001E-2,0.01,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_50,0,$G$5:$P$5),INDEX(Demand_Copper_50,0,$G$5:$P$5))","v":0.11799999999999999},0.19500000000000001,0.245,0.36099999999999999,0.45500000000000002,0.505,0.48299999999999998,0.39,0.32800000000000001,0.25]
[null,null,null,null,100,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_100,0,$G$5:$P$5),0)","v":7.0000000000000001E-3},2.5000000000000001E-2,4.3999999999999997E-2,8.1000000000000003E-2,0.13100000000000001,0.22800000000000001,0.28399999999999997,0.34499999999999997,0.38,0.42899999999999999]
[null,null,null,null,200,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_200,0,$G$5:$P$5),0)","v":5.0000000000000001E-3},8.0000000000000002E-3,0.01,1.6E-2,2.5999999999999999E-2,3.6999999999999998E-2,4.9000000000000002E-2,6.9000000000000006E-2,8.1000000000000003E-2,0.09]
[null,null,null,null,300,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_300,0,$G$5:$P$5),0)","v":0},5.0000000000000001E-3,1.2999999999999999E-2,2.5000000000000001E-2,3.3000000000000002E-2,4.1000000000000002E-2,4.7E-2,5.2999999999999999E-2,5.8000000000000003E-2,0.06]
[null,null,null,null,500,"--||--",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_500,0,$G$5:$P$5),0)","v":0},5.0000000000000001E-3,1.0999999999999999E-2,1.7999999999999999E-2,3.4000000000000002E-2,4.4999999999999998E-2,5.5E-2,7.0000000000000007E-2,8.1000000000000003E-2,0.09]
[null,null,null,null,1,"Gbit",{"$f":"IF(Scenario=\"NGA\",INDEX(Demand_1G,0,$G$5:$P$5),0)","v":0},3.0000000000000001E-3,7.0000000000000001E-3,1.2E-2,2.1000000000000001E-2,3.1E-2,4.2999999999999997E-2,5.8000000000000003E-2,7.1999999999999995E-2,8.1000000000000003E-2]
[null,null,null,null,"Line Weights xDSL"]
[null,null,null,null,24,"Mbps",{"$f":"G41/SUM(G$41:G$43)","v":0.77327935222672062},{"$f":"H41/SUM(H$41:H$43)","v":0.67610062893081768},0.62513661202185788,0.4882075471698113,0.31788079470198677,0.11003236245954694,2.681992337164751E-2,1.2345679012345678E-2,0,0]
[null,null,null,null,30,"--||--",{"$f":"G42/SUM(G$41:G$43)","v":0.10728744939271255},0.11949685534591196,0.10710382513661204,8.6084905660377353E-2,7.9470198675496692E-2,7.281553398058252E-2,4.7892720306513412E-2,2.4691358024691357E-2,0,0]
[null,null,null,null,50,"--||--",{"$f":"G43/SUM(G$41:G$43)","v":0.11943319838056679},0.20440251572327045,0.26775956284153007,0.4257075471698113,0.60264900662251653,0.81715210355987056,0.92528735632183901,0.96296296296296291,1,1,"Line_Weights_xDSL"]
[null,null,null,null,"Capacity Weights xDSL"]
[null,null,null,null,24,"Mbps",{"$f":"$C115*G41/SUMPRODUCT($C$115:$C$117,G$41:G$43)","v":0.66798616538895561},0.54050715872850286,0.4757344147153611,0.33110730934625876,0.19158944097539399,5.8419176717748288E-2,1.3475846224227908E-2,6.1022818546649484E-3,0,0]
[null,null,null,null,30,"--||--",{"$f":"$C116*G42/SUMPRODUCT($C$115:$C$117,G$41:G$43)","v":0.1200069235959882},0.12370091585489217,0.10554093672774792,7.5599272306137943E-2,6.2020877556520707E-2,5.0059367894217298E-2,3.1159777475519408E-2,1.5803329193790384E-2,0,0]
[null,null,null,null,50,"--||--",{"$f":"$C117*G43/SUMPRODUCT($C$115:$C$117,G$41:G$43)","v":0.2120069110150562},0.33579192541660491,0.41872464855689095,0.59329341834760341,0.74638968146808526,0.89152145538803451,0.95536437630025273,0.97809438895154477,1,1,"Capacity_Weights_xDSL"]
[]
[null,null,null,null,"Line Weights FTTC (bonding adjusted)"]
[null,null,"G.fast",null,24,"Mbps",{"$f":"IF(G9=0,0,G9/(SUM(G$9:G$14)+G25+SUM(G$26:G$28)*G$152))","v":0.76400000000000001},{"$f":"IF(H9=0,0,H9/(SUM(H$9:H$14)+H25+SUM(H$26:H$28)*H$152))","v":0.65349544072948329},0.59029927760577916,0.43809440186493476,0.26315739931056625,7.7010048886106214E-2,1.6374238737516585E-2,6.1049947463077915E-3,0,0]
[null,null,0,null,30,"--||--",{"$f":"IF(G10=0,0,G10/(SUM(G$9:G$14)+G26+SUM(G$26:G$28)*G$152))","v":0.106},0.11550151975683889,0.10113519091847266,7.724852979744018E-2,6.5789349827641563E-2,5.0962532351099689E-2,2.9239712031279615E-2,1.2209989492615583E-2,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(G11=0,0,G11/(SUM(G$9:G$14)+G27+SUM(G$26:G$28)*G$152))","v":0.11800000000000001},0.19756838905775076,0.25283797729618163,0.38200985283391647,0.49890256952628181,0.57191286305123001,0.56491123644432217,0.47618959021200769,0.41571497083054826,0.32509664343774131]
[null,null,null,null,100,"--||--",{"$f":"IF(G12=0,0,G12/(SUM(G$9:G$14)+G28+SUM(G$26:G$28)*G$152))","v":7.000000000000001E-3},2.5329280648429587E-2,4.540763673890609E-2,8.5714122104008958E-2,0.1436400804570174,0.2582101639122385,0.33216312867533643,0.42124463749523755,0.48162100279148884,0.55786584013916418]
[null,null,null,null,200,"--||--",{"$f":"IF(G13=0,0,G13/(SUM(G$9:G$14)+G29+SUM(G$26:G$28)*G$152))","v":5.0000000000000001E-3},8.1053698074974676E-3,1.0319917440660475E-2,1.6931190051505254E-2,2.8508727319374302E-2,4.1902539778659875E-2,5.7309853420144538E-2,8.4248953859093256E-2,0.10266138359257472,0.11703486564078108]
[null,null,null,null,300,"--||--",{"$f":"IF(G14=0,0,G14/(SUM(G$9:G$14)+G30+SUM(G$26:G$28)*G$152))","v":0},0,0,0,0,0,0,0,0,0,"Line_Weights_FTTC"]
[null,null,null,null,"Line Weights SVC (bonding adjusted)"]
[null,null,null,null,25,"Mbps",{"$f":"IF($D66=\"bonding\",G$152,1)*IF(G25=0,0,G25/(SUM(G$9:G$14)+G25+SUM(G$26:G$28)*G$152))","v":0},{"$f":"IF($D66=\"bonding\",H$152,1)*IF(H25=0,0,H25/(SUM(H$9:H$14)+H25+SUM(H$26:H$28)*H$152))","v":0},0,3.2120410095953712E-7,3.1782301347636248E-7,3.1451236256489863E-7,3.1126997226319957E-7,3.1288276628466624E-7,0,0]
[null,null,null,"Bonding",25,"--||--",{"$f":"IF($D67=\"bonding\",G$152,1)*IF(G26=0,0,G26/(SUM(G$9:G$14)+G26+SUM(G$26:G$28)*G$152))","v":0},0,0,5.2919415370508824E-7,5.2159894492622205E-7,5.1689572333309393E-7,5.1242008832419623E-7,5.1589067249912671E-7,0,0]
[null,null,null,"Bonding",50,"--||--",{"$f":"IF($D68=\"bonding\",G$152,1)*IF(G27=0,0,G27/(SUM(G$9:G$14)+G27+SUM(G$26:G$28)*G$152))","v":0},0,0,5.2919415370508824E-7,5.2159894492622205E-7,5.1689572333309393E-7,5.1242008832419623E-7,5.1589067249912671E-7,1.0391688435454561E-6,1.0462340014730851E-6]
[null,null,null,"Bonding",100,"--||--",{"$f":"IF($D69=\"bonding\",G$152,1)*IF(G28=0,0,G28/(SUM(G$9:G$14)+G28+SUM(G$26:G$28)*G$152))","v":0},0,0,5.2919415370508824E-7,5.2159894492622205E-7,5.1689572333309393E-7,5.1242008832419623E-7,5.1589067249912671E-7,1.0391688435454561E-6,1.0462340014730851E-6,"Line_Weights_SVC"]
[null,null,null,null,"Line Weights FTTC"]
[null,null,null,null,24,"Mbps",{"$f":"IF(G9=0,0,G9/SUM(G$9:G$14,G$25:G$28))","v":0.76400000000000001},{"$f":"IF(H9=0,0,H9/SUM(H$9:H$14,H$25:H$28))","v":0.65349544072948329},0.59029927760577916,0.43809467522293855,0.26315756018609709,7.7010095642792126E-2,1.6374248618562615E-2,6.1049984643966587E-3,0,0]
[null,null,null,null,30,"--||--",{"$f":"IF(G10=0,0,G10/SUM(G$9:G$14,G$25:G$28))","v":0.106},0.11550151975683889,0.10113519091847266,7.7248577998247622E-2,6.5789390046524274E-2,5.0962563293024191E-2,2.9239729676004671E-2,1.2209996928793317E-2,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(G11=0,0,G11/SUM(G$9:G$14,G$25:G$28))","v":0.11800000000000001},0.19756838905775076,0.25283797729618163,0.38201009119681356,0.49890287451947574,0.5719132102883826,0.5649115773404102,0.47618988022293929,0.4157155733327374,0.32509711812846032]
[null,null,null,null,100,"--||--",{"$f":"IF(G12=0,0,G12/SUM(G$9:G$14,G$25:G$28))","v":7.000000000000001E-3},2.5329280648429587E-2,4.540763673890609E-2,8.5714175587096667E-2,0.14364016826824466,0.25821032068465594,0.33216332911941304,0.4212448940433694,0.48162170081231775,0.55786665470843799]
[null,null,null,null,200,"--||--",{"$f":"IF(G13=0,0,G13/SUM(G$9:G$14,G$25:G$28))","v":5.0000000000000001E-3},8.1053698074974676E-3,1.0319917440660475E-2,1.6931195177698109E-2,2.8508735686827186E-2,4.1902552040931011E-2,5.7309870164969162E-2,8.424897880867388E-2,0.10266146780473089,0.11703496252624572]
[null,null,null,null,300,"--||--",{"$f":"IF(G14=0,0,G14/SUM(G$9:G$14,G$25:G$28))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Line Weights SVC"]
[null,null,null,null,25,"Mbps",{"$f":"IF(G25=0,0,G25/SUM(G$9:G$14,G$25:G$28))","v":0},{"$f":"IF(H25=0,0,H25/SUM(H$9:H$14,H$25:H$28))","v":0},0,3.2120430138143585E-7,3.1782320777052312E-7,3.1451255352122138E-7,3.1127016009928608E-7,3.1288295683780813E-7,0,0]
[null,null,null,"Bonding",25,"--||--",{"$f":"IF(G26=0,0,G26/SUM(G$9:G$14,G$25:G$28))","v":0},0,0,3.2120430138143585E-7,3.1782320777052312E-7,3.1451255352122138E-7,3.1127016009928608E-7,3.1288295683780813E-7,0,0]
[null,null,null,"Bonding",50,"--||--",{"$f":"IF(G27=0,0,G27/SUM(G$9:G$14,G$25:G$28))","v":0},0,0,3.2120430138143585E-7,3.1782320777052312E-7,3.1451255352122138E-7,3.1127016009928608E-7,3.1288295683780813E-7,6.2902510704244276E-7,6.323184280453439E-7]
[null,null,null,"Bonding",100,"--||--",{"$f":"IF(G28=0,0,G28/SUM(G$9:G$14,G$25:G$28))","v":0},0,0,3.2120430138143585E-7,3.1782320777052312E-7,3.1451255352122138E-7,3.1127016009928608E-7,3.1288295683780813E-7,6.2902510704244276E-7,6.323184280453439E-7]
[null,null,null,null,"Capacity Weights FTTC"]
[null,null,null,null,24,"Mbps",{"$f":"$C115*IF(G71=0,0,G71/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0.63130180938665936},{"$f":"$C115*IF(H71=0,0,H71/(SUMPRODUCT($C$115:$C$120,H$71:H$76)+SUMPRODUCT(H$135:H$138,H$78:H$81)))","v":0.47628141668123608},0.39341775806587831,0.2442665469380976,0.12167307515399328,2.8902179169829404E-2,5.5070417092627231E-3,1.8388919795276303E-3,0,0]
[null,null,null,null,30,"--||--",{"$f":"$C116*IF(G72=0,0,G72/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0.11341640280971987},0.10900215935479994,8.7279115042468242E-2,5.5771566123724178E-2,3.9387718120751418E-2,2.4766265142649894E-2,1.2733760192403956E-2,4.7622538578876552E-3,0,0]
[null,null,null,null,50,"--||--",{"$f":"$C117*IF(G73=0,0,G73/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0.20036394982574046},0.2958914629803715,0.34627243139586072,0.43768811660184737,0.47401113205969936,0.44106942762758611,0.39041937554691108,0.29474383024261797,0.2402730954233179,0.17663054806032061]
[null,null,null,null,100,"--||--",{"$f":"$C118*IF(G74=0,0,G74/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":2.2876583458216863E-2},7.3011854525082381E-2,0.11969060325830119,0.18901580482578778,0.26266607679464682,0.38327101099207239,0.44183296890763163,0.50182784839298789,0.53576019459500313,0.58336268699986116]
[null,null,null,null,200,"--||--",{"$f":"$C119*IF(G75=0,0,G75/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":3.2041254519663442E-2},4.5813106458510146E-2,5.3340092237491303E-2,7.3211527231943588E-2,0.10222389453655471,0.12196051014615238,0.14947970843312869,0.19680273833455866,0.22393307762949835,0.23997734686501324]
[null,null,null,null,300,"--||--",{"$f":"$C120*IF(G76=0,0,G76/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0},0,0,0,0,0,0,0,0,0,"Capacity_Weights_FTTC"]
[null,null,null,null,"Capacity Weights SVC"]
[null,null,null,null,25,"Mbps",{"$f":"G135*IF(G78=0,0,G78/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0},{"$f":"H135*IF(H78=0,0,H78/(SUMPRODUCT($C$115:$C$120,H$71:H$76)+SUMPRODUCT(H$135:H$138,H$78:H$81)))","v":0},0,6.14160192663667E-6,5.0392804974854296E-6,4.0478573928893137E-6,3.5900357017644266E-6,3.2318921496679453E-6,0,0]
[null,null,null,"Bonding",25,"--||--",{"$f":"G136*IF(G79=0,0,G79/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0},0,0,6.14160192663667E-6,5.0392804974854296E-6,4.0478573928893137E-6,3.5900357017644266E-6,3.2318921496679453E-6,0,0]
[null,null,null,"Bonding",50,"--||--",{"$f":"G137*IF(G80=0,0,G80/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0},0,0,1.172487640539728E-5,9.6204445861085481E-6,7.7277277500614165E-6,6.8537045215502698E-6,6.1699759220933506E-6,1.154543433064085E-5,1.0098742097230346E-5]
[null,null,null,"Bonding",100,"--||--",{"$f":"G138*IF(G81=0,0,G81/(SUMPRODUCT($C$115:$C$120,G$71:G$76)+SUMPRODUCT(G$135:G$138,G$78:G$81)))","v":0},0,0,2.2430198340760015E-5,1.8404328773425048E-5,1.478347917403054E-5,1.311143473687878E-5,1.1803432198787281E-5,2.2086917849921631E-5,1.9319332707745017E-5,"Capacity_Weights_SVC"]
[]
[null,null,null,null,"Line Weights FTTH"]
[null,null,null,null,24,"Mbps",{"$f":"IF(G16=0,0,G16/SUM(G$16:G$23,G$30:G$38))","v":0.7639999999999999},{"$f":"IF(H16=0,0,H16/SUM(H$16:H$23,H$30:H$38))","v":0.64500000000000002},0.57199999999999995,0.41399688756272923,0.23999821468114962,6.7999499428790494E-2,1.3999898003675465E-2,4.9999633840003459E-3,0,0]
[null,null,null,null,30,"--||--",{"$f":"IF(G17=0,0,G17/SUM(G$16:G$23,G$30:G$38))","v":0.10599999999999997},0.11399999999999999,9.8000000000000004E-2,7.2999451188597173E-2,5.9999553670287406E-2,4.4999668739640765E-2,2.4999817863706187E-2,9.9999267680006918E-3,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(G18=0,0,G18/SUM(G$16:G$23,G$30:G$38))","v":0.11799999999999995},0.19500000000000001,0.24499999999999997,0.3609972860148436,0.45499661533301283,0.50499628252263529,0.48299648112680349,0.389997143952027,0.32799758548004826,0.24999815002947876]
[null,null,null,null,100,"--||--",{"$f":"IF(G19=0,0,G19/SUM(G$16:G$23,G$30:G$38))","v":6.9999999999999993E-3},2.5000000000000001E-2,4.3999999999999997E-2,8.0999391044881811E-2,0.13099902551346085,0.22799832161417988,0.28399793093170228,0.34499747349602383,0.3799972026902998,0.42899682545058559]
[null,null,null,null,200,"--||--",{"$f":"IF(G20=0,0,G20/SUM(G$16:G$23,G$30:G$38))","v":4.9999999999999992E-3},8.0000000000000002E-3,0.01,1.5999879712569245E-2,2.5999806590457874E-2,3.6999727630371293E-2,4.8999643012864122E-2,6.8999494699204786E-2,8.0999403731353378E-2,8.9999334010612345E-2]
[null,null,null,null,300,"--||--",{"$f":"IF(G21=0,0,G21/SUM(G$16:G$23,G$30:G$38))","v":0},5.0000000000000001E-3,1.2999999999999999E-2,2.4999812050889445E-2,3.2999754518658074E-2,4.0999698185006032E-2,4.6999657583767625E-2,5.2999611870403668E-2,5.7999573042203663E-2,5.9999556007074899E-2]
[null,null,null,null,500,"--||--",{"$f":"IF(G22=0,0,G22/SUM(G$16:G$23,G$30:G$38))","v":0},5.0000000000000001E-3,1.0999999999999999E-2,1.7999864676640397E-2,3.3999747079829529E-2,4.4999668739640765E-2,5.4999599300153607E-2,6.9999487376004851E-2,8.0999403731353378E-2,8.9999334010612345E-2]
[null,null,null,null,1,"Gbit",{"$f":"IF(G23=0,0,G23/SUM(G$16:G$23,G$30:G$38))","v":0},3.0000000000000001E-3,6.9999999999999993E-3,1.1999909784426934E-2,2.0999843784600594E-2,3.0999771798419194E-2,4.2999686725574637E-2,5.7999575254404023E-2,7.1999469983425227E-2,8.0999400609551117E-2,"Line_Weights_FTTH"]
[null,null,null,null,"Line Weights SVO"]
[null,null,null,null,25,"Mbps",{"$f":"IF(G30=0,0,G30/SUM(G$16:G$23,G$30:G$38))","v":0},{"$f":"IF(H30=0,0,H30/SUM(H$16:H$23,H$30:H$38))","v":0},0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(G31=0,0,G31/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,1.6358536258499003E-6,1.6444182411416596E-6]
[null,null,null,null,100,"--||--",{"$f":"IF(G32=0,0,G32/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,150,"--||--",{"$f":"IF(G33=0,0,G33/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,200,"--||--",{"$f":"IF(G34=0,0,G34/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,250,"--||--",{"$f":"IF(G35=0,0,G35/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,300,"--||--",{"$f":"IF(G36=0,0,G36/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,500,"--||--",{"$f":"IF(G37=0,0,G37/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7]
[null,null,null,null,1,"Gbit",{"$f":"IF(G38=0,0,G38/SUM(G$16:G$23,G$30:G$38))","v":0},0,0,8.3532938023942395E-7,8.2653650480397775E-7,8.1792681292495013E-7,8.0949463917279946E-7,8.1368888119912955E-7,8.1792681292495013E-7,8.2220912057082978E-7,"Line_Weights_SVO"]
[null,null,"Pricing Gradients",null,"Capacity Weights FTTH"]
[null,null,{"$f":"INDEX(Capacity,MATCH($E115,Capacity_Nominal,0))","v":1},null,24,"Mbps",{"$f":"$C115*IF(G96=0,0,G96/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0.63130180938665947},{"$f":"$C115*IF(H96=0,0,H96/(SUMPRODUCT($C$115:$C$122,H$96:H$103)+SUMPRODUCT(H$140:H$148,H$105:H$113)))","v":0.39757530049589268},0.27472108017539482,0.14840167333137566,6.2994243356239488E-2,1.3948565981468384E-2,2.4206811113449407E-3,7.2572162940815594E-4,0,0]
[null,null,1.2948704738793222,null,30,"--||--",{"$f":"$C116*IF(G97=0,0,G97/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0.11341640280971986},9.0989412440565381E-2,6.094644247656044E-2,3.3883451667123282E-2,2.0392346436590793E-2,1.1952520307444751E-2,5.5972651745677636E-3,1.8794310203524255E-3,0,0]
[null,null,2.054915186134652,null,50,"--||--",{"$f":"$C117*IF(G98=0,0,G98/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0.20036394982574041},0.24699501846683133,0.24179980297712383,0.26591299428911591,0.24541150594528449,0.21286581809354255,0.17161315598897484,0.11632111897982188,8.6646676071322218E-2,6.1005113565777716E-2]
[null,null,3.9550269667729765,null,100,"--||--",{"$f":"$C118*IF(G99=0,0,G99/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":2.2876583458216859E-2},6.0946551735818803E-2,8.357917541805289E-2,0.11483464303170485,0.13599106246052353,0.18497155367397755,0.19421256977320928,0.19804715441289797,0.19320448654975234,0.20148330717011748]
[null,null,7.7552505280496256,null,200,"--||--",{"$f":"$C119*IF(G100=0,0,G100/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":3.2041254519663442E-2},3.8242431740902451E-2,3.7247041994695702E-2,4.4478923882767113E-2,5.2924748397360971E-2,5.8859721715481698E-2,6.5705459634491606E-2,7.7668512085647998E-2,8.0754180174990892E-2,8.2883994073972692E-2]
[null,null,11.555474089326275,null,300,"--||--",{"$f":"$C120*IF(G101=0,0,G101/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},3.5613729328964304E-2,7.2148461903602287E-2,0.10355384607447907,0.10009014769596414,9.7183441236275717E-2,9.3906395675099674E-2,8.8892209337709652E-2,8.6158855890281438E-2,8.2332508578334115E-2]
[null,null,19.155921211879573,null,500,"--||--",{"$f":"$C121*IF(G102=0,0,G102/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},5.903814831076485E-2,0.10120260321312144,0.12359872878464875,0.17095097469232964,0.1768219616645153,0.182169336831463,0.19462612896579304,0.19946753587999036,0.20472830045455812]
[null,null,38.178610666516384,null,1,"Gbit",{"$f":"$C122*IF(G103=0,0,G103/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},7.059940748026021E-2,0.12835539184144862,0.16422520893849676,0.21044036049134468,0.24277416130652335,0.28385602807190236,0.32140170508074895,0.35337577852075863,0.36722942165592226,"Capacity_Weights_FTTH"]
[null,null,null,null,"Capacity Weights SVO"]
[null,null,null,null,25,"Mbps",{"$f":"G140*IF(G105=0,0,G105/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},{"$f":"H140*IF(H105=0,0,H105/(SUMPRODUCT($C$115:$C$122,H$96:H$103)+SUMPRODUCT(H$140:H$148,H$105:H$113)))","v":0},0,1.078184466299637E-5,7.811752663711513E-6,6.0413205900062643E-6,5.039880960645391E-6,4.2526066759209327E-6,0,0]
[null,null,null,null,50,"--||--",{"$f":"G141*IF(G106=0,0,G106/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,2.156368932599274E-5,1.5623505327423026E-5,1.2082641180012529E-5,1.0079761921290782E-5,8.5052133518418654E-6,1.5095650496318081E-5,1.2975173127594828E-5]
[null,null,null,null,100,"--||--",{"$f":"G142*IF(G107=0,0,G107/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,4.3127378651985474E-5,3.1247010654846045E-5,2.4165282360025057E-5,2.0159523842581564E-5,1.7010426703683731E-5,1.5095650496318081E-5,1.2975173127594828E-5]
[null,null,null,null,150,"--||--",{"$f":"G143*IF(G108=0,0,G108/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,6.4691067977978221E-5,4.6870515982269061E-5,3.6247923540037591E-5,3.0239285763872343E-5,2.5515640055525594E-5,2.2643475744477121E-5,1.9462759691392246E-5]
[null,null,null,null,200,"--||--",{"$f":"G144*IF(G109=0,0,G109/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,8.6254757303970962E-5,6.2494021309692104E-5,4.8330564720050114E-5,4.0319047685163135E-5,3.4020853407367455E-5,3.0191300992636166E-5,2.5950346255189662E-5]
[null,null,null,null,250,"--||--",{"$f":"G145*IF(G110=0,0,G110/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,1.0781844662996369E-4,7.8117526637115127E-5,6.0413205900062651E-5,5.0398809606453907E-5,4.2526066759209325E-5,3.7739126240795201E-5,3.2437932818987067E-5]
[null,null,null,null,300,"--||--",{"$f":"G146*IF(G111=0,0,G111/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,1.2938213595595644E-4,9.3741031964538122E-5,7.2495847080075181E-5,6.0478571527744685E-5,5.1031280111051202E-5,4.5286951488954242E-5,3.8925519382784486E-5]
[null,null,null,null,500,"--||--",{"$f":"G147*IF(G112=0,0,G112/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,2.1563689325992735E-4,1.5623505327423023E-4,1.2082641180012529E-4,1.0079761921290781E-4,8.505213351841865E-5,7.5478252481590402E-5,6.4875865637974134E-5]
[null,null,null,null,1,"Gbit",{"$f":"G148*IF(G113=0,0,G113/(SUMPRODUCT($C$115:$C$122,G$96:G$103)+SUMPRODUCT(G$140:G$148,G$105:G$113)))","v":0},0,0,4.3127378651985481E-4,3.1247010654846056E-4,2.4165282360025058E-4,2.0159523842581563E-4,1.7010426703683727E-4,1.509565049631808E-4,1.2975173127594827E-4,"Capacity_Weights_SVO"]
[]
[null,null,null,null,"SVC Pricing Gradients"]
[null,null,null,null,25,"Mbps",{"$f":"C115*Market_Demand!G8704:P8704","v":34.292906307617017},34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.29290630761701,34.29290630761701,34.182257219734339,31.640696692741372]
[null,null,null,null,25,"--||--",{"$f":"C115*Market_Demand!G8703:P8703","v":34.292906307617017},34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.292906307617017,34.29290630761701,34.29290630761701,34.182257219734339,31.640696692741372]
[null,null,null,null,50,"--||--",{"$f":"C117*Market_Demand!G8702:P8702","v":65.468275678177946},65.468275678177946,65.468275678177946,65.468275678177946,65.468275678177946,65.468275678177932,65.468275678177932,65.468275678177932,65.257036510401917,60.404966413415345]
[null,null,null,null,100,"--||--",{"$f":"C118*Market_Demand!G8701:P8701","v":125.24365781912304},125.24365781912302,125.24365781912303,125.24365781912304,125.24365781912303,125.24365781912303,125.24365781912303,125.24365781912302,124.83954810685587,115.55732705175113]
[null,null,null,"Pricing Gradients","SVO Pricing Gradients"]
[null,null,null,{"$f":"C115","v":1},25,"Mbps",{"$f":"D140*Market_Demand!G8688:P8688","v":36.007551622997873},36.007551622997866,36.007551622997866,36.007551622997873,36.007551622997873,36.007551622997866,36.007551622997866,36.007551622997866,35.891370080721053,33.222731527378443]
[null,null,null,{"$f":"C117","v":2.054915186134652},50,"--||--",{"$f":"D141*Market_Demand!G8687:P8687","v":72.015103245995746},72.015103245995732,72.015103245995746,72.015103245995746,72.015103245995746,72.015103245995732,72.015103245995732,72.015103245995732,71.782740161442106,66.445463054756885]
[null,null,null,{"$f":"C118","v":3.9550269667729765},100,"--||--",{"$f":"D142*Market_Demand!G8686:P8686","v":144.03020649199146},144.03020649199144,144.03020649199146,144.03020649199146,144.03020649199146,144.03020649199146,144.03020649199146,144.03020649199146,143.56548032288421,132.89092610951377]
[null,null,null,{"$f":"AVERAGE(C118:C119)","v":5.855138747411301},150,"--||--",{"$f":"D143*Market_Demand!G8685:P8685","v":216.04530973798722},216.04530973798722,216.04530973798722,216.04530973798722,216.04530973798717,216.04530973798722,216.04530973798717,216.04530973798717,215.3482204843263,199.33638916427068]
[null,null,null,{"$f":"C119","v":7.7552505280496256},200,"--||--",{"$f":"D144*Market_Demand!G8684:P8684","v":288.06041298398299},288.06041298398293,288.06041298398293,288.06041298398299,288.06041298398299,288.06041298398293,288.06041298398299,288.06041298398287,287.13096064576848,265.7818522190276]
[null,null,null,{"$f":"AVERAGE(C119:C120)","v":9.6553623086879501},250,"--||--",{"$f":"D145*Market_Demand!G8683:P8683","v":360.07551622997869},360.07551622997869,360.07551622997875,360.07551622997869,360.07551622997869,360.07551622997869,360.07551622997863,360.07551622997863,358.91370080721049,332.22731527378443]
[null,null,null,{"$f":"C120","v":11.555474089326275},300,"--||--",{"$f":"D146*Market_Demand!G8682:P8682","v":432.09061947597445},432.09061947597445,432.09061947597445,432.09061947597445,432.09061947597434,432.09061947597445,432.09061947597434,432.09061947597445,430.69644096865267,398.67277832854131]
[null,null,null,{"$f":"C121","v":19.155921211879573},500,"--||--",{"$f":"D147*Market_Demand!G8681:P8681","v":720.15103245995726},720.15103245995749,720.15103245995726,720.15103245995726,720.15103245995726,720.15103245995726,720.15103245995726,720.15103245995726,717.82740161442109,664.45463054756885]
[null,null,null,{"$f":"C122","v":38.178610666516384},1,"Gbit",{"$f":"D148*Market_Demand!G8680:P8680","v":1440.3020649199145},1440.3020649199145,1440.3020649199145,1440.302064919915,1440.302064919915,1440.3020649199145,1440.3020649199145,1440.3020649199143,1435.6548032288422,1328.9092610951377]
[]
[null,null,null,null,null,"SVC Line cost",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,--(Cost_Allocation=\"Line\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,--(Cost_Allocation=\"Line\")),0)","v":248324761.98357514},249747404.49124318,251275059.10340869,253203182.72326475,248803737.27592015,251288677.99803296,253577475.25955796,255868081.75137937,259582663.18530247,262048047.85059786]
[null,null,null,null,null,"SVC Line cost (bonding adjusted)",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Bonding_Flag,--(Cost_Allocation=\"Line\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Bonding_Flag,--(Cost_Allocation=\"Line\")),0)","v":407249009.19012582},410190030.66550982,413308086.73325002,417160439.72163486,408327154.90715319,412988672.11430448,417445317.08204073,421883117.22379994,428839173.2537207,433585304.24159968]
[null,null,null,null,null,"SVC Line bonding multiplier",{"$f":"IF(G150=0,0,G151/G150)","v":1.6399855009910866},{"$f":"IF(H150=0,0,H151/H150)","v":1.6424195939137065},1.6448432574565983,1.6475323699922253,1.6411616617089784,1.6434830068927231,1.6462239662838751,1.6488305783827044,1.652033182769201,1.65460230594353]
[]
[]
[null,null,null,"Price Calculations (Grouped Data)"]
[]
[null,null,null,null,"Aggregation"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_Aggregation)","v":7164654.2237035595},6965977.54494421,6781222.2567356713,6612328.1446574023,6474299.862343858,6340348.7093579983,6212926.6320635891,6102008.3043224216,6272102.4783567078,6175854.7398235388]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_Aggregation)","v":7411672.0114473607},7477158.3450185889,7558512.331841928,7682092.7006367762,7845804.2768198978,8044201.9531875998,8250525.7520030662,8479024.2091210689,8716954.5041865725,8982635.6380964685]
[null,null,null,null,null,"Sum",{"$f":"G158+G159","v":14576326.23515092},{"$f":"H158+H159","v":14443135.8899628},14339734.588577598,14294420.845294178,14320104.139163755,14384550.662545599,14463452.384066656,14581032.51344349,14989056.98254328,15158490.377920007]
[null,null,null,null,"Average","Price",{"$f":"IF(INDEX(Factors_Aggregation,11)=0,0,(G160:P160/(Upstream_Network!H26:Q26*INDEX(Factors_Aggregation,11))/12))","v":643.28715809621292},636.11558341734474,628.6907704920244,621.6804195209005,612.06481535377111,604.40374248130092,597.02684492024628,588.99692131641189,592.52016718174821,584.05792681586752]
[]
[null,"Note: the cost of active equipment is considered as variable cost for the service",null,null,"Per capacity cost (%)",null,{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_Aggregation, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_Aggregation, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_Aggregation)+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_Aggregation)),0)","v":0.92252124147667014},0.92068377437720761,0.91891763478981059,0.9172668920997068,0.91595451239302306,0.91467172624843129,0.91345388718363529,0.91244859297162373,0.91314185208298015,0.91240809225847674]
[null,"Variable Cost","Capacity (Gbps)","Pricing Gradient"]
[null,{"$f":"AVERAGE(G163:P163)","v":0.91614682058815655},1,{"$f":"(C165/Catalogue_Config!$AO$38/Catalogue_Config!$AN$38*$B$165)+(1-$B$165)","v":0.12202596360301664},"1 Gbit","Price",{"$f":"(D165/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":137.85376522832772},136.3169265713523,134.72582001032521,133.22353092406155,131.16294690228986,129.52121081620953,127.94037231866416,126.21959305336622,126.97461000380424,125.1611870526044]
[null,null,10,{"$f":"(C166/Catalogue_Config!$AO$39/Catalogue_Config!$AN$39*$B$165)+(1-$B$165)","v":0.54192658970592178},"10 Gbit","Price",{"$f":"(D166/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":612.21906111185649},605.39384369327161,598.32761838337524,591.65583823730833,582.50462780020723,575.21355291698728,568.19292885834295,560.55081720157,563.90390493011409,555.85035561469704]
[null,"Current market gradients"]
[null,-0.18343996189740255,0.1,{"$f":"IFERROR((B168+($D$165/($D$166-$D$165)))*($D$166-$D$165),0)","v":4.4999408750004237E-2},"100 Mbit","Price",{"$f":"(D168/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":50.836213426003098},50.269474767556368,49.682723781205603,49.128725937981216,48.368846155666269,47.76342456327874,47.180460121791405,46.545889844767515,46.824316790663005,46.15558238195014]
[null,-0.12614022569202263,0.2,6.905960385817457E-2,"200 Mbit","Price",{"$f":"(D169/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":78.017219745116293},77.147458378675196,76.246984532321108,75.396776215053933,74.230605409609694,73.30147819441126,72.406815475259108,71.432954414219324,71.860250130343204,70.833958127072464]
[null,-3.2673609743716463E-2,0.5,0.1083062944145881,"500 Mbit","Price",{"$f":"(D170/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":122.35453867466668},120.99049044152505,119.57827577379902,118.24489262099702,116.41598495955827,114.95883316464571,113.5557320976132,112.02842413603715,112.6985527357848,111.08901723816085]
[null,8.7505362892480065E-2,1.5,0.15876952026893093,"1.5 Gbit","Price",{"$f":"(D171/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":179.36327258821456},177.36367242859163,175.2934636145653,173.33881633714415,170.65776447776406,168.52168095013744,166.46483204301086,164.22590443798987,165.20826651468644,162.84879904149085]
[null,0.15001174489295724,2,{"$f":"IFERROR((B172+($D$165/($D$166-$D$165)))*($D$166-$D$165),0)","v":0.18501598920635867},"2 Gbit","Price",{"$f":"(D172/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":209.01413098047982},206.68397339782052,204.2715347197794,201.99376125942615,198.86949999670676,196.38029674017605,193.98342651876669,191.3743778493324,192.51913593054954,189.76962073510091]
[null,0.31249637914302597,3,{"$f":"IFERROR((B173+($D$165/($D$166-$D$165)))*($D$166-$D$165),0)","v":0.25324338886006403},"3 Gbit","Price",{"$f":"(D173/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":286.09120258304057},282.90176471152529,279.59970336609842,276.48196704163405,272.205587939216,268.79845393447732,265.51770214577402,261.94652794843785,263.51343260979132,259.74999276437865]
[null,0.46876233414421886,4,0.31885956120363335,"4 Gbit","Price",{"$f":"(D174/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":360.21834856370361},356.20251713459749,352.04488112913361,348.11932934733898,342.73492673657273,338.44499340957378,334.31418833516364,329.8177114767941,331.79060614944905,327.05204699840385]
[null,0.62501497291575681,5,0.38447014205403318,"5 Gbit","Price",{"$f":"(D175/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":434.33917778714641},429.49702322171544,424.48388546415316,419.75058706315838,413.25825536445382,408.08559794308735,403.10481202040415,397.68311135082331,400.06196143827248,394.34836607655058]
[null,0.71251591797863179,6,0.42121184367053027,"6 Gbit","Price",{"$f":"(D176/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":475.84658948198546},470.54169677706312,465.0494809546434,459.86384720042179,452.75107898928803,447.08409908419156,441.62732678397288,435.68750393410647,438.29368766998016,432.03407535407746]
[null,0.80000354681185193,7,0.45794795379385805,"7 Gbit","Price",{"$f":"(D177/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":517.34768441960432},511.58012399645685,505.60890301711822,499.9710027477999,492.23789244464683,486.07666528371306,480.14397904339262,473.6861128630627,476.51959565085383,469.71404947572609]
[null,0.86666459246468297,8,0.48593896860015612,"8 Gbit","Price",{"$f":"(D178/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":548.96937106461485},542.84928178341033,536.5130836631987,530.53057971434089,522.32480084000838,515.78698284761015,509.49167481365964,502.63908642445608,505.6457593269958,498.42423980342352]
[null,0.93333895434716896,9,0.51393557489962371,"9 Gbit","Price",{"$f":"(D179/SUM($D$165:$D$166)*$G$161:$P$161)*(1 + Overhead_pct)","v":580.59737446684596},574.12468590631818,567.42343773729476,561.0962612707674,552.41771940484568,545.5032353530903,538.84523308807593,531.59784364017662,534.77774125397218,527.1401652869996]
[null,null,null,"Interpolation based on current market prices"]
[]
[]
[null,null,null,null,"OKSYA BRAS National"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_National)","v":228567.22631741429},223430.5184061667,218681.19889240005,214302.83931571257,210777.53419412504,207312.34511899922,204044.5123945493,201180.69523394201,206512.71468048412,204087.44157567743]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_National)","v":214839.21908756773},216845.23538315561,219298.62076737732,222917.65956617211,227644.48618024489,233335.01593933458,239246.87015536174,245723.22403587322,252416.17732909022,259865.44346759148]
[null,null,null,null,null,"Sum",{"$f":"G184+G185","v":443406.44540498202},{"$f":"H184+H185","v":440275.75378932233},437979.81965977733,437220.49888188468,438422.02037436992,440647.36105833377,443291.38254991104,446903.9192698152,458928.89200957434,463952.88504326891]
[null,"Variable Cost","Capacity (Mbps)","Pricing Gradient","Average","Price",{"$f":"(G186:P186/1/12)","v":36950.537117081833},36689.646149110195,36498.318304981447,36435.041573490387,36535.168364530829,36720.613421527814,36940.948545825922,37241.9932724846,38244.074334131197,38662.740420272406]
[null,{"$f":"AVERAGE(G189:P189)","v":0.86117917685443768},1000,{"$f":"(C188/1000/Catalogue_Config!$AO$38*$B$188)+(1-$B$188)","v":1}]
[null,null,10000,{"$f":"(C189/1000/Catalogue_Config!$AO$38*$B$188)+(1-$B$188)","v":8.75061259168994},"Per capacity cost (%)",null,{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_National)),0)","v":0.87185074187073941},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_National)),0)","v":0.86880209823796761},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_National)),0)","v":0.86587388086213535},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_National)),0)","v":0.86314980541530728},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_National)),0)","v":0.86094058883709212},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_National)),0)","v":0.85881360442194754},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_National)),0)","v":0.85678532758105119},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_National)),0)","v":0.85503708453991845},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_National)),0)","v":0.85594728440704115},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_National, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_National)+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_National)),0)","v":0.85459135237117578}]
[]
[null,null,40,{"$f":"FORECAST(C191,$D$188:$D$189,$C$188:$C$189)","v":0.17326799021974071},{"$f":"C191&\" Mbit\"","v":"40 Mbit"},"Price",{"$f":"(D191/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":765.60673024918572},760.20112869304546,756.23685925130803,754.92577975754523,757.00038410919285,760.84276353871144,765.40805723223502,771.64563554146503,792.4085273668511,801.08319350935255]
[null,null,150,{"$f":"FORECAST(C192,$D$188:$D$189,$C$188:$C$189)","v":0.26799769967372888},"150 Mbit","Price",{"$f":"(D192/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":1184.1820425186086},1175.8210707051705,1169.6894413723369,1167.6615637016127,1170.8704033336164,1176.8135025008582,1183.874750263054,1193.5225602035305,1225.6370162015546,1239.0543275507521]
[null,null,250,0.35411561735917263,"250 Mbit","Price",{"$f":"(D193/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":1564.7050536726288},1553.657381625284,1545.5554251187261,1542.875912741674,1547.1158753558191,1554.9687197391729,1564.299016654707,1577.0470371690442,1619.4810969603757,1637.209903952024]
[null,null,350,0.44023353504461638,"350 Mbit","Price",{"$f":"(D194/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":1945.2280648266494},1931.4936925453974,1921.4214088651161,1918.0902617817355,1923.3613473780219,1933.1239369774883,1944.7232830463606,1960.5715141345581,2013.325177719197,2035.3654803532963]
[null,null,650,0.69858728810094772,"650 Mbit","Price",{"$f":"(D195/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":3086.7970982887118},3065.0026253057385,3049.0193601042856,3043.7333089019198,3052.0977634446308,3067.5895886924341,3085.9960822213211,3111.1449450311002,3194.8574199956606,3229.8322095571134]
[null,null,1000,1.0000000000000009,{"$f":"C196/1000&\" Gbit\"","v":"1 Gbit"},"Price",{"$f":"(D196/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":4418.6276373277833},4387.4297135261349,4364.5503032166489,4356.9835305421338,4368.9569155223408,4391.132849026536,4417.4810145921074,4453.4806144103977,4573.3117026515338,4623.3767269615646]
[null,null,1500,1.4305895884272197,"1.5 Gbit","Price",{"$f":"(D197/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":6321.2426930978863},6276.6112681267032,6243.880221948597,6233.0552757424412,6250.1842756333554,6281.9089352181118,6319.6023465503749,6371.1029992379681,6542.5321064456402,6614.1546089679259]
[null,null,2000,1.8611791768544386,"2 Gbit","Price",{"$f":"(D198/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":8223.8577488679894},8165.7928227272714,8123.2101406805459,8109.1270209427485,8131.4116357443709,8172.6850214096885,8221.7236785086425,8288.7253840655376,8511.7525102397467,8604.9324909742882]
[null,null,3000,2.7223583537088762,"3 Gbit","Price",{"$f":"(D199/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":12029.087860408195},11944.155931928408,11881.869978144443,11861.270511343362,11893.866355966402,11954.23719379284,12025.966342425179,12123.970153720677,12450.19331782796,12586.488254987011]
[null,null,4000,3.5835375305633139,"4 Gbit","Price",{"$f":"(D200/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":15834.3179719484},15722.519041129541,15640.529815608339,15613.414001743975,15656.321076188429,15735.78936617599,15830.209006341711,15959.214923375814,16388.634125416171,16568.044018999732]
[null,null,5000,4.4447167074177516,"5 Gbit","Price",{"$f":"(D201/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":19639.548083488608},19500.882150330679,19399.189653072237,19365.557492144588,19418.77579641046,19517.34153855914,19634.451670258244,19794.459693030953,20327.07493300438,20549.599783012451]
[null,null,6000,5.3058958842721893,"6 Gbit","Price",{"$f":"(D202/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":23444.778195028815},23279.245259531814,23157.849490536137,23117.700982545204,23181.230516632491,23298.893710942291,23438.694334174783,23629.704462686095,24265.515740592597,24531.155547025177]
[null,null,8000,7.0282542379810646,"8 Gbit","Price",{"$f":"(D203/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":31055.238418109224},30835.971477934079,30675.169165463925,30621.987963346433,30706.13995707655,30861.998055708595,31047.179662007849,31300.194001996369,32142.397355769019,32494.267075050619]
[null,null,10000,8.75061259168994,{"$f":"C204/1000&\" Gbit\"","v":"10 Gbit"},"Price",{"$f":"(D204/SUM($D$188:$D$189)*$G$187:$P$187)*(1 + Overhead_pct)","v":38665.698641189629},38392.697696336349,38192.488840391714,38126.274944147655,38231.049397520605,38425.102400474898,38655.664989840916,38970.683541306651,40019.278970945445,40457.37860307606]
[]
[null,null,null,null,"OKSYA BRAS Regional"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Regional)","v":121487.87323673678},118902.25575748221,116509.67263598728,114267.34059355255,112453.78668145799,110639.37800969144,108928.04282871974,107391.10355412767,110176.80020619107,108869.51812296889]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Regional)","v":110796.11257399718},111885.78401747649,113203.83333940708,115100.20858963828,117555.81731110958,120489.26552720407,123535.34089383551,126843.95402529398,130240.02500843245,134014.79289455304]
[null,null,null,null,null,"Sum",{"$f":"G207+G208","v":232283.98581073395},{"$f":"H207+H208","v":230788.03977495868},229713.50597539436,229367.54918319083,230009.60399256757,231128.64353689551,232463.38372255524,234235.05757942164,240416.82521462353,242884.31101752195]
[null,"Variable Cost","Capacity (Mbps)","Pricing Gradient","Average","Price",{"$f":"(G209:P209/1/12)","v":19356.998817561162},19232.336647913224,19142.792164616196,19113.96243193257,19167.466999380631,19260.720294741292,19371.948643546271,19519.588131618471,20034.73543455196,20240.359251460162]
[null,{"$f":"AVERAGE(G212:P212)","v":0.85630258881110921},1000,{"$f":"(C211/1000/Catalogue_Config!$AO$38*$B$211)+(1-$B$211)","v":1}]
[null,null,10000,{"$f":"(C212/1000/Catalogue_Config!$AO$38*$B$211)+(1-$B$211)","v":8.7067232992999823},"Per capacity cost (%)",null,{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.86733495327505528},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.86423692098925931},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.86125944596105675},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.85845619859996236},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.85616259492938618},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.85392393349106965},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.85178410454193987},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.84988799860392295},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.85074740244519709},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_Regional, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_Regional)+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_Regional)),0)","v":0.84923233527424358}]
[]
[null,null,40,{"$f":"FORECAST(C214,$D$211:$D$212,$C$211:$C$212)","v":0.17794951474133483},{"$f":"C214&\" Mbit\"","v":"40 Mbit"},"Price",{"$f":"(D214/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":413.7716509783715},411.10689533954911,409.19280891328958,408.57654984326535,409.72025364861889,411.7136189602677,414.09121571245032,417.24713028913635,428.25882440767219,432.65420134623946]
[null,null,150,0.27214279951055687,"150 Mbit","Price",{"$f":"(D215/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":632.79169723525354},628.71641745371119,625.78915553167315,624.84669458265671,626.59579041948552,629.64429559325845,633.28041585571998,638.10683771567244,654.94730659319839,661.66927032939941]
[null,null,250,0.35777305839166773,"250 Mbit","Price",{"$f":"(D216/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":831.90083019605538},826.54325573931294,822.6949251847492,821.4559170730123,823.75536930209159,827.76309253234092,832.54332507687434,838.88838992161436,861.02774494367679,869.86478758681767]
[null,null,350,0.44340331727277871,"350 Mbit","Price",{"$f":"(D217/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":1031.0099631568573},1024.3700940249148,1019.6006948378252,1018.0651395633681,1020.9149481846976,1025.8818894714234,1031.8062342980286,1039.6699421275564,1067.1081832941552,1078.0603048442358]
[null,null,650,0.70029409391611142,"650 Mbit","Price",{"$f":"(D218/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":1628.3373620392631},1617.8506088817198,1610.3180037970531,1607.892807034435,1612.3936848325154,1620.2382802886709,1629.5949619614912,1642.014598745382,1685.3494983455903,1702.6468566164901]
[null,null,1000,0.99999999999999967,{"$f":"C219/1000&\" Gbit\"","v":"1 Gbit"},"Price",{"$f":"(D219/SUM($D$211:$D$212)*$G$210:$P$210)*(1 + Overhead_pct)","v":2325.2193274020697},2310.2445428813267,2299.4881975828193,2296.0250857506803,2302.4522109216364,2313.6540695754597,2327.0151442355318,2344.7500314661793,2406.6310325722643,2431.3311670174544]
[]
[null,null,null,null,"OKSYA BRAS Local"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Local)","v":6968.9381163786938},6861.5263936233714,6757.6296877339519,6623.6936683058748,6504.7951472221112,6354.3011826798702,6208.7856373646455,6040.7103576418476,6163.9881652268268,6009.1403856402976]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Local)","v":4632.9120756740012},4732.7479038986912,4842.616808834171,4958.9790521062296,5097.9267453927787,5239.4838085530537,5386.1614296091566,5522.6514489173314,5641.343244666492,5771.9653838769827]
[null,null,null,null,null,"Sum",{"$f":"G222+G223","v":11601.850192052694},{"$f":"H222+H223","v":11594.274297522063},11600.246496568123,11582.672720412105,11602.721892614889,11593.784991232924,11594.947066973802,11563.36180655918,11805.331409893319,11781.10576951728]
[null,"Variable Cost","Capacity (Mbps)","Pricing Gradient","Average","Price",{"$f":"(G224:P224/1/12)","v":966.82084933772455},966.18952479350526,966.68720804734357,965.22272670100881,966.89349105124074,966.14874926941036,966.24558891448351,963.61348387993166,983.77761749110994,981.75881412644003]
[null,{"$f":"AVERAGE(G227:P227)","v":0.98554038196352922},100,{"$f":"(C226/1000/Catalogue_Config!$AO$38*$B$226)+(1-$B$226)","v":0.11301365623282371}]
[null,null,1000,{"$f":"(C227/1000/Catalogue_Config!$AO$38*$B$226)+(1-$B$226)","v":1},"Per capacity cost (%)",null,{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98658745981393647},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_BRAS_Local)),0)","v":0.9863859443110784},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98618954901789047},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_BRAS_Local)),0)","v":0.9859316010762641},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98570749833902338},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98541281219524179},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98512495381221032},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98478840162421988},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98480452611991864},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_BRAS_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_BRAS_Local)),0)","v":0.98447107332550909}]
[]
[null,null,20,{"$f":"FORECAST(C229,$D$226:$D$227,$C$226:$C$227)","v":3.4170425675741363E-2},{"$f":"C229&\" Mbit\"","v":"20 Mbit"},"Price",{"$f":"(D229/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":34.60943056181744},34.586830942673835,34.604646584555468,34.552222326742069,34.612030928102008,34.585371295138565,34.588837878398628,34.494616020763743,35.216434527815316,35.144167121795505]
[null,null,40,5.3881233315011948E-2,{"$f":"C230&\" Mbit\"","v":"40 Mbit"},"Price",{"$f":"(D230/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":54.573472999631633},54.537837056331945,54.565929441425126,54.483264867872116,54.57757335658394,54.535535428305657,54.541001669294673,54.392429042697202,55.530620054966327,55.416666046849052]
[null,null,60,7.3592040954282539E-2,"60 Mbit","Price",{"$f":"(D231/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":74.537515437445833},74.488843169990048,74.527212298294785,74.414307409002163,74.543115785065893,74.485699561472742,74.493165460190724,74.290242064630647,75.844805582117345,75.689164971902613]
[null,null,80,9.3302848593553117E-2,"80 Mbit","Price",{"$f":"(D232/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":94.501557875259991},94.439849283648144,94.488495155164429,94.345349950132189,94.508658213547804,94.435863694639792,94.445329251086761,94.188055086564091,96.158991109268328,95.961663896956139]
[null,null,100,0.11301365623282369,{"$f":"C233&\" Mbit\"","v":"100 Mbit"},"Price",{"$f":"(D233/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":114.46560031307418},114.39085539730624,114.44977801203407,114.27639249126221,114.47420064202976,114.3860278278069,114.3974930419828,114.08586810849754,116.47317663641935,116.23416282200969]
[null,null,150,0.16229067533100017,"150 Mbit","Price",{"$f":"(D234/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":164.37570640760967},164.2683706814515,164.35298515420823,164.10399884408733,164.38805671323462,164.26143816072459,164.27790251922292,163.83040066333118,167.25864045429685,166.91541013464357]
[null,null,200,0.21156769442917661,"200 Mbit","Price",{"$f":"(D235/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":214.28581250214512},214.14588596559673,214.25619229638232,213.93160519691241,214.30191278443942,214.13684849364228,214.15831199646306,213.57493321816477,218.04410427217439,217.59665744727741]
[null,null,250,0.26084471352735306,"250 Mbit","Price",{"$f":"(D236/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":264.19591859668054},264.02340124974199,264.15939943855648,263.75921154973747,264.21576885564428,264.01225882656001,264.03872147370316,263.3194657729984,268.82956809005191,268.27790475991128]
[null,null,300,0.31012173262552956,"300 Mbit","Price",{"$f":"(D237/SUM($D$226:$D$227)*$G$225:$P$225)*(1 + Overhead_pct)","v":314.10602469121608},313.90091653388731,314.06260658073063,313.58681790256264,314.12962492684915,313.88766915947775,313.91913095094333,313.06399832783211,319.61503190792951,318.95915207254524]
[]
[null,null,null,null,"OKSYA OLO DSLAM Local"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_OLO_DSLAM_Local)","v":4250.5136555752242},4237.9505002406622,4231.9354054731793,4233.5132614911572,4250.3126302069777,4268.8971750028459,4290.566964807882,4319.8428187435093,4434.1292655737107,4470.9673013370302]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_OLO_DSLAM_Local)","v":2511.903583527006},2535.1200723708571,2565.0221939359308,2611.1286548048565,2675.9903313859982,2752.9735385222693,2833.5373521356423,2924.080138049294,3018.1300307436818,3124.0650954941475]
[null,null,null,null,null,"Sum",{"$f":"G240+G241","v":6762.4172391022303},{"$f":"H240+H241","v":6773.0705726115193},6796.9575994091101,6844.6419162960137,6926.3029615929754,7021.8707135251152,7124.1043169435243,7243.9229567928032,7452.259296317392,7595.0323968311777]
[null,"Variable Cost","Capacity (Mbps)","Pricing Gradient","Average","Price",{"$f":"(G242:P242/1/12)","v":563.53476992518586},564.42254771762657,566.41313328409251,570.38682635800114,577.19191346608125,585.15589279375956,593.67535974529369,603.66024639940031,621.02160802644937,632.91936640259814]
[null,{"$f":"AVERAGE(G245:P245)","v":0.57707659566888003},100,{"$f":"(C244/1000/Catalogue_Config!$AO$38*$B$244)+(1-$B$244)","v":0.48063106389800797}]
[null,null,1000,{"$f":"(C245/1000/Catalogue_Config!$AO$38*$B$244)+(1-$B$244)","v":1},"Per capacity cost (%)",null,{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.59761802862814939},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,H$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.59040901411683366},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.58380101960645925},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,J$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.57826347260929134},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,K$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.57465368357363145},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,L$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.57152057799745948},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,M$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.56868749305920741},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,N$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.56679954381411002},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,O$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.56995286659962618},{"$f":"IFERROR((SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\"))+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_OLO_DSLAM_Local, --(Cost_Allocation=\"Capacity\")))/(SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),Factors_OKSYA_OLO_DSLAM_Local)+SUMPRODUCT(INDEX(OPEX_Table,0,P$5),Factors_OKSYA_OLO_DSLAM_Local)),0)","v":0.56906025668403171}]
[]
[null,null,100,{"$f":"FORECAST(C247,$D$244:$D$245,$C$244:$C$245)","v":0.48063106389800797},{"$f":"C247&\" Mbit\"","v":"100 Mbit"},"Price",{"$f":"(D247/SUM($D$244:$D$245)*$G$243:$P$243)*(1 + Overhead_pct)","v":213.29675445234179},213.63277652570491,214.38620907937542,215.89024375671571,218.46595526802435,221.48030510724513,224.70490587263797,228.48416498947682,235.0554047524015,239.55868189220885]
[null,null,200,{"$f":"FORECAST(C248,$D$244:$D$245,$C$244:$C$245)","v":0.53833872346489597},"200 Mbit","Price",{"$f":"(D248/SUM($D$244:$D$245)*$G$243:$P$243)*(1 + Overhead_pct)","v":238.90653587768435},239.28290292429855,240.12679744054219,241.81141620338212,244.69638421973568,248.07265630535997,251.68442339683088,255.9174446920043,263.27766980285003,268.32163938565463]
[null,null,500,{"$f":"FORECAST(C249,$D$244:$D$245,$C$244:$C$245)","v":0.71146170216556004},"500 Mbit","Price",{"$f":"(D249/SUM($D$244:$D$245)*$G$243:$P$243)*(1 + Overhead_pct)","v":315.73588015371212},316.23328212007948,317.34856252404251,319.57493354338146,323.38767107486973,327.84970989970441,332.62297596940971,338.21728379958665,347.94446495419572,354.61051186599184]
[null,null,1000,1,{"$f":"C250/1000&\" Gbit\"","v":"1 Gbit"},"Price",{"$f":"(D250/SUM($D$244:$D$245)*$G$243:$P$243)*(1 + Overhead_pct)","v":443.78478728042489},444.48391411304766,446.05150432987642,449.18079577671364,454.53981583342636,460.8114658902785,467.52056359037442,475.38368231222387,489.05579020643847,498.42529933322049]
[]
[]
[]
[]
[]
[null,null,null,null,"FTTC Aggr"]
[null,null,null,null,24,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E257,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E257,Service_Cap,0),G$5))","v":110744009.16684425},93516162.95485279,83846175.218190342,61476782.775795057,34885914.984862827,10134877.222319458,2149170.2665074859,799707.41499971284,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E257,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E257,Service_Cap,0),G$5))","v":98946831.392317817},84438304.840004057,76405328.274140313,56706420.629753567,34129307.649509214,10046503.439613178,2158664.345094909,813544.2621268935,0,0]
[null,null,null,null,null,"Sum",{"$f":"G257+G258","v":209690840.55916208},{"$f":"H257+H258","v":177954467.79485685},160251503.49233067,118183203.40554863,69015222.634372041,20181380.661932636,4307834.6116023948,1613251.6771266065,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G259:P259/INDEX(FTTC_Subs,MATCH($E257,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":9.1501981366874876},8.827644256685538,8.6102388042857712,8.4195026846781253,8.0990103330893266,8.0086349931112988,7.9570563661123863,8.0337031041379632,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E262,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E262,Service_Cap,0),G$5))","v":15858512.174614456},16985560.296717241,14717972.46191515,{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,J$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E262,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,J$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E262,Service_Cap,0),J$5))","v":11057141.71702526},8868882.5459111612,6796376.8015197571,3882135.096786588,1615379.1835248962,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E262,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E262,Service_Cap,0),G$5))","v":14051748.814173503},15235352.467347478,13340103.295961028,10159210.452504616,8645933.4769183379,6720837.850895538,3892409.3859760873,1641306.15840276,0,0]
[null,null,null,null,null,"Sum",{"$f":"G262+G263","v":29910260.988787957},32220912.764064722,28058075.75787618,21216352.169529878,17514816.022829499,13517214.652415294,7774544.4827626757,3256685.341927656,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G264:P264/INDEX(FTTC_Subs,MATCH($E262,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":9.4071643947550516},9.0433352199531303,8.7991540384411842,8.5719351907807777,8.221529716860287,8.1057132435244874,8.041857865666886,8.1088535383532552,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E267,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E267,Service_Cap,0),G$5))","v":19069857.458220564},31069688.094704885,39067810.101616517,57446252.756210648,70136914.353786901,78858529.838985726,77210463.303329259,64604598.807235725,56964738.999813959,44472654.123489693]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E267,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E267,Service_Cap,0),G$5))","v":16570816.036947077},27433307.060601443,34959167.235606506,52282044.047981806,67785601.116602331,77517446.295665458,77076338.329724461,65440162.517361335,57726097.861157872,45651982.479605794]
[null,null,null,null,null,"Sum",{"$f":"G267+G268","v":35640673.495167643},58502995.155306324,74026977.337223023,109728296.80419245,137922515.47038925,156375976.13465118,154286801.63305372,130044761.32459706,114690836.86097184,90124636.603095487]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G269:P269/INDEX(FTTC_Subs,MATCH($E267,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":10.069508925568339},9.5992904295611368,9.2860933474038792,8.9648382804491007,8.5373301039211125,8.3559377232115857,8.2604383511247175,8.3025578770670769,8.4311674830750789,8.5163510402202078]
[]
[null,null,null,null,100,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E272,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E272,Service_Cap,0),G$5))","v":1341268.9621378281},4629267.7745586932,8036736.0351929711,14441400.278803864,22267111.849820174,38524653.210143678,48644258.745068967,60699322.497226879,69842942.021871671,80365620.920403391]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E272,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E272,Service_Cap,0),G$5))","v":1120686.5963130223},3957102.1022807891,7000748.3587515065,12876688.061730701,21114641.922653377,37362302.358506754,48076443.624088868,61050154.708823062,70292059.444776595,82116689.64880228]
[null,null,null,null,null,"Sum",{"$f":"G272+G273","v":2461955.5584508507},8586369.8768394813,15037484.393944478,27318088.340534568,43381753.772473551,75886955.568650424,96720702.369157836,121749477.20604995,140135001.46664828,162482310.56920567]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G274:P274/INDEX(FTTC_Subs,MATCH($E272,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":11.725370252601557},10.98917845358115,10.503441619810612,9.9470960046199064,9.3268310715731815,8.9814989224293313,8.8068895647692909,8.7868187238516402,8.8919265039048927,8.9474407415228825]
[]
[null,null,null,null,200,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E277,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E277,Service_Cap,0),G$5))","v":1258058.1609061938},1894789.3224723551,2290383.7633808716,3465678.933251638,5242634.1156466408,7199917.5865496248,9512653.5232683383,13559508.025702555,16527708.211377952,18559459.991933521]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E277,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E277,Service_Cap,0),G$5))","v":997164.83400454407},1547880.0029607213,1919427.9470769805,2996211.2111867936,4825152.1501185261,6830551.4630074725,9245963.0046140701,13474346.420071991,16438870.166903034,18812415.110765338]
[null,null,null,null,null,"Sum",{"$f":"G277+G278","v":2255222.994910738},3442669.3254330764,4209811.7104578521,6461890.1444384316,10067786.265765168,14030469.049557097,18758616.527882408,27033854.445774548,32966578.378280986,37371875.102698863]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G279:P279/INDEX(FTTC_Subs,MATCH($E277,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":15.037092906667985},13.768954501621183,12.938138164624082,11.911613991295521,10.905835448873745,10.232623736135478,9.8997943793340841,9.7553428512877343,9.813449535534895,9.8096252343759947]
[]
[null,null,null,null,300,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E282,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E282,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E282,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E282,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G282+G283","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G284:P284/INDEX(FTTC_Subs,MATCH($E282,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FTTC BRAS Incremental Cost"]
[null,null,null,null,24,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E288,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E288,Service_Cap,0),G$5))","v":1345118.1958045191},1075443.1975578794,898896.6139508246,582060.91179584072,305462.54736371117,77517.834297717258,15141.186822499345,5181.2214426729588,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E288,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E288,Service_Cap,0),G$5))","v":719297.27880661341},596847.80476050288,519319.86173305847,351076.34298714472,192508.22143476555,51237.754173805282,10511.246802958063,3778.5445820736504,0,0]
[null,null,null,null,null,"Sum",{"$f":"G288+G289","v":2064415.4746111324},1672291.0023183823,1418216.4756838831,933137.25478298543,497970.76879847673,128755.58847152254,25652.433625457408,8959.7660247466083,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G290:P290/(INDEX(FTTC_Subs,MATCH($E288,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":1.8016819980084955},1.659119913655736,1.5240022421874102,1.329554690586372,1.1687480669131931,1.0218889665331015,0.94765875986030557,0.89236045616344029,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E293,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E293,Service_Cap,0),G$5))","v":225761.67639746063},227273.91699241672,183446.7149587899,121093.9261310078,89157.183756508224,59135.165202680291,30963.720050548167,11783.012875300132,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E293,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E293,Service_Cap,0),G$5))","v":121098.03164635452},126552.74635994385,106337.91194886739,73293.695163370561,56389.852077928968,39230.579847818022,21574.250944282634,8624.6867537461603,0,0]
[null,null,null,null,null,"Sum",{"$f":"G293+G294","v":346859.70804381516},353826.6633523606,289784.62690765731,194387.62129437836,145547.03583443718,98365.745050498314,52537.970994830801,20407.699629046292,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G295:P295/(INDEX(FTTC_Subs,MATCH($E293,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":2.1818373946707137},1.9861467922296345,1.8175584043156732,1.570748900009771,1.3664080499093267,1.1797171871092678,1.0868878459122866,1.0162667250419213,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E298,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E298,Service_Cap,0),G$5))","v":363612.68228325818},552752.40930574923,648324.49090275168,834135.37673596898,926138.03760329937,890308.54183440073,793721.74867972685,602339.76750733692,511011.18855098955,373419.29980809201]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E298,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E298,Service_Cap,0),G$5))","v":195925.15731086244},309339.65640287352,377733.39169271075,507621.78753365885,589131.42784723523,594233.80854885012,556457.44366981846,443682.63062436465,375693.84002847678,286514.90269289422]
[null,null,null,null,null,"Sum",{"$f":"G298+G299","v":559537.83959412063},862092.0657086228,1026057.8825954625,1341757.1642696278,1515269.4654505346,1484542.350383251,1350179.1923495452,1046022.3981317016,886705.02857946628,659934.20250098617]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G300:P300/(INDEX(FTTC_Subs,MATCH($E298,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":3.1617086420940654},2.8290763896066182,2.5742154064232019,2.1924401161126204,1.8758874254610916,1.5865280248151679,1.4457584010200122,1.3356418840309425,1.3036714716975526,1.2472130915095705]
[]
[null,null,null,null,100,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E303,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E303,Service_Cap,0),G$5))","v":38223.878647974525},123427.99907691273,201608.6734096185,319150.75908804499,446612.54834981984,657818.36891889153,754086.70291981171,848651.72736461856,934398.77207545587,1001929.338247272]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E303,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E303,Service_Cap,0),G$5))","v":20686.776318083437},69424.267942278326,118073.53687648545,195330.1086488271,285868.59880274913,442086.40949592041,532464.56305359374,629830.4507686767,691558.39197879285,773932.04490167729]
[null,null,null,null,null,"Sum",{"$f":"G303+G304","v":58910.654966057962},192852.26701919106,319682.21028610395,514480.86773687205,732481.14715256891,1099904.7784148119,1286551.2659734054,1478482.1781332954,1625957.1640542487,1775861.3831489491]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G305:P305/(INDEX(FTTC_Subs,MATCH($E303,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":5.6113867606524455},4.936400383049075,4.4658579116920221,3.7466681563697439,3.1495858643405015,2.603555119079918,2.3429347887893264,2.1340797815034955,2.063423334634773,1.9558331531870168]
[]
[null,null,null,null,200,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E308,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E308,Service_Cap,0),G$5))","v":51093.677296715287},73136.835273364486,84536.010905962365,115186.40058082395,160077.63274152673,189792.63234343653,229274.54169414804,296055.43834841449,345133.78264047275,361723.03552889597]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E308,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E308,Service_Cap,0),G$5))","v":27724.979505142026},41265.581827428345,49669.305320276668,70754.231979285716,102882.5341843533,128150.43719409096,162702.25442593594,220902.88658496132,256677.31004322332,280799.39297640428]
[null,null,null,null,null,"Sum",{"$f":"G308+G309","v":78818.656801857316},114402.41710079284,134205.31622623903,185940.63256010966,262960.16692588001,317943.06953752751,391976.79612008401,516958.32493337581,601811.09268369607,642522.42850530031]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G310:P310/(INDEX(FTTC_Subs,MATCH($E308,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":10.510742997769203},9.151048369933994,8.2491429222296606,6.8551244012082249,5.6969829005086883,4.63760946066472,4.1372877123332756,3.730955724177718,3.5829273637129702,3.3730735805990992]
[]
[null,null,null,null,300,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E313,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E313,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTC,MATCH($E313,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_BRAS,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTC,MATCH($E313,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G313+G314","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G315:P315/(INDEX(FTTC_Subs,MATCH($E313,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FTTH Aggr"]
[null,null,null,null,24,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E319,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E319,Service_Cap,0),G$5))","v":58368755.274419174},48158915.702043608,42208029.544799633,30277486.143199172,17471643.102947872,4959574.0718799047,1025815.3563366791,368453.61417833198,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E319,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E319,Service_Cap,0),G$5))","v":28657436.860590078},23507536.338161778,20498955.845565788,14641180.686562026,8412884.4521533046,2383034.3399505848,492849.21307198273,176965.19684323765,0,0]
[null,null,null,null,null,"Sum",{"$f":"G319+G320","v":87026192.135009259},{"$f":"H319+H320","v":71666452.040205389},62706985.390365422,44918666.8297612,25884527.555101179,7342608.4118304895,1518664.5694086617,545418.81102156965,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G321:P321/INDEX(FTTH_Subs,MATCH($E319,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":9.8759783722305396},9.3672862202071236,9.0424130409592163,8.8065304899292425,8.6618682830843561,8.5817607248881966,8.5323423109318366,8.624600242969688,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E324,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E324,Service_Cap,0),G$5))","v":8361722.3681263775},8718163.4783212487,7366840.9043896105,5412575.6442852337,4411573.8009114927,3307093.403479212,1843270.3115847032,740679.95418476546,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E324,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E324,Service_Cap,0),G$5))","v":4135592.4588715713},4285768.3682554178,3602277.2153103566,2633526.8446515878,2135702.1690304973,1596711.2967755508,889639.65383223374,357265.20405100426,0,0]
[null,null,null,null,null,"Sum",{"$f":"G324+G325","v":12497314.826997949},13003931.846576666,10969118.119699966,8046102.488936821,6547275.9699419905,4903804.7002547625,2732909.9654169371,1097945.1582357697,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G326:P326/INDEX(FTTH_Subs,MATCH($E324,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":10.221964133933069},9.6167302417733023,9.2323037446589655,8.9462499164096769,8.7637901744842903,8.6607519135168278,8.5984418994020118,8.680795277991546,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E329,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E329,Service_Cap,0),G$5))","v":10064233.590802353},15822462.581390858,19289574.058622528,27706889.321193695,34307892.00665462,37836730.127687082,36182530.87410754,29265770.061889876,24812298.713289134,19036605.492096197]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E329,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E329,Service_Cap,0),G$5))","v":5061608.5640885793},7908265.9718788089,9587049.7983190473,13684486.338549649,16830630.94258092,18488583.824768387,17663500.689468361,14268573.518963883,12056783.319087802,9255262.7266955785]
[null,null,null,null,null,"Sum",{"$f":"G329+G330","v":15125842.154890932},23730728.553269666,28876623.856941573,41391375.659743346,51138522.949235544,56325313.952455468,53846031.563575901,43534343.58085376,36869082.032376938,28291868.218791775]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G331:P331/INDEX(FTTH_Subs,MATCH($E329,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":11.113761285536867},10.259685798159969,9.7217573795200334,9.3063843506876243,9.0264994027174463,8.864356005992116,8.7688171900781668,8.8256410425113518,8.9335367355614395,9.0411656415596706]
[]
[null,null,null,null,100,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E334,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E334,Service_Cap,0),G$5))","v":709134.78934543836},2320128.0637576971,3855972.0666152081,6744397.8640155923,10491958.538269028,17899676.24614967,22113722.920896925,26727680.489338405,29589913.887351569,33524827.529833689]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E334,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E334,Service_Cap,0),G$5))","v":368164.29592007073},1198927.1741510658,1982773.2029827968,3441349.7840212351,5302722.9951554686,8990613.7896849364,11085206.264563233,13363574.930469818,14718649.013317246,16687727.857071424]
[null,null,null,null,null,"Sum",{"$f":"G334+G335","v":1077299.0852655091},3519055.2379087629,5838745.2695980053,10185747.648036826,15794681.533424497,26890290.035834607,33198929.185460158,40091255.419808224,44308562.900668815,50212555.386905111]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G336:P336/INDEX(FTTH_Subs,MATCH($E334,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":13.343254164546357},11.867074689126641,10.945391466672698,10.206720436382501,9.6832724733003328,9.3733662371803224,9.1947554167685652,9.1877554538108601,9.2669968295093348,9.3509953216170754]
[]
[null,null,null,null,200,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E339,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E339,Service_Cap,0),G$5))","v":666673.39683445636},929069.60119583132,1054412.7567749496,1540667.8659118395,2326218.4074127427,3169923.9296819838,4104804.4923048508,5681028.1178573938,6667116.3967216806,7393185.8476839671]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E339,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E339,Service_Cap,0),G$5))","v":359973.61294470285},502086.72538983903,569274.51014868205,826289.13060426316,1233845.8370473338,1667791.1211507467,2153866.5237874389,2969265.0977254435,3457314.02306156,3838976.620950005]
[null,null,null,null,null,"Sum",{"$f":"G339+G340","v":1026647.0097791592},1431156.3265856705,1623687.2669236315,2366956.9965161029,3560064.2444600766,4837715.0508327307,6258671.0160922892,8650293.2155828364,10124430.41978324,11232162.468633972]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G341:P341/INDEX(FTTH_Subs,MATCH($E339,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":17.802239922565334},15.08185247105998,13.392659640978019,12.00739260777225,10.996818614466113,10.391386699556739,10.04663187014936,9.9119842764098767,9.933917017405129,9.9706546817318777]
[]
[null,null,null,null,300,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E344,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E344,Service_Cap,0),G$5))","v":0},697311.3887432497,1602208.6933876483,2732982.8019573414,3262003.5010733269,3806435.3869043766,4214857.4906398896,4621385.0334187923,5031613.8831940871,5168794.0631356845]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E344,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E344,Service_Cap,0),G$5))","v":0},387822.97190708562,894294.37095983792,1520008.5380700398,1796269.7525742387,2079452.546477278,2297383.6369459862,2508524.7260277807,2704684.5052628065,2784687.5425620461]
[null,null,null,null,null,"Sum",{"$f":"G344+G345","v":0},1085134.3606503354,2496503.064347486,4252991.3400273807,5058273.2536475658,5885887.9333816543,6512241.1275858758,7129909.7594465725,7736298.3884568941,7953481.6056977306]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G346:P346/INDEX(FTTH_Subs,MATCH($E344,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},18.296630252993321,15.839927815283344,13.808064779161995,12.310364755631891,11.409407161933157,10.898508323530157,10.636213099008897,10.600837205300925,10.590314041846685]
[]
[null,null,null,null,500,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E349,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E349,Service_Cap,0),G$5))","v":0},930597.16473495995,1747437.0798483724,2436740.153926217,3998600.4412730383,4822759.0356366783,5581972.8990913713,6784424.528229814,7746494.3378697978,8473201.5887426417]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E349,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E349,Service_Cap,0),G$5))","v":0},535860.50898395816,1017727.9424171037,1424067.8983716941,2325125.0879867868,2790188.6833274527,3230072.4171633692,3914841.7432375592,4417067.3810986346,4853140.6996291988]
[null,null,null,null,null,"Sum",{"$f":"G349+G350","v":0},1466457.6737189181,2765165.0222654762,3860808.0522979111,6323725.5292598251,7612947.7189641315,8812045.3162547406,10699266.271467373,12163561.718968432,13326342.28837184]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G351:P351/INDEX(FTTH_Subs,MATCH($E349,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},24.726185816859996,20.734464163893996,17.409409121941493,14.937457037963446,13.445448086685992,12.602261230291745,12.084670744206928,11.934677581092512,11.829632762076297]
[]
[null,null,null,null,1,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E354,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E354,Service_Cap,0),G$5))","v":0},908684.23093299184,1735907.0574136814,2407035.0623270348,3455600.2621122207,4434377.6570459381,5635383.7671965761,7033020.0413705539,8486666.5828498714,9247744.2269120961]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E354,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E354,Service_Cap,0),G$5))","v":0},543824.70778051694,1063371.3146639317,1499438.6162169953,2169503.1413267581,2797775.4182465747,3585200.5312997727,4491511.0330764111,5349753.1533041699,5890799.7927199658]
[null,null,null,null,null,"Sum",{"$f":"G354+G355","v":0},1452508.9387135087,2799278.3720776131,3906473.6785440301,5625103.4034389788,7232153.0752925128,9220584.2984963488,11524531.074446965,13836419.736154042,15138544.019632062]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G356:P356/INDEX(FTTH_Subs,MATCH($E354,Service_Cap,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},40.81832314123362,32.984696746628401,26.422991342469221,21.512643977580993,18.541329105787593,16.866479101973052,15.709925880978462,15.273064236720689,14.9314470067001]
[]
[null,null,null,null,"Floor Box Incremental Cost"]
[null,null,null,null,24,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E360,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E360,Service_Cap,0),G$5)),0)","v":11752021.949432326},9922930.1882591676,8801105.6838926673,6370877.7171545038,3693781.4011020977,1046718.4535536735,215531.13834806622,76986.213703633781,0,0]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E360,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E360,Service_Cap,0),G$5)),0)","v":3088778.2978396094},2628534.1598473834,2352020.5167249572,1724453.9382204823,1013679.0908598922,292378.86176281562,61279.174324654981,22279.356109881151,0,0]
[null,null,null,null,null,"Sum",{"$f":"G360+G361","v":14840800.247271936},{"$f":"H360+H361","v":12551464.348106552},11153126.200617624,8095331.6553749861,4707460.4919619896,1339097.315316489,276810.31267272122,99265.569813514929,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G362:P362/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E360,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":2.3610112048921108},2.3770903475042995,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E365,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E365,Service_Cap,0),G$5)),0)","v":1630516.1343453226},1753820.2193202246,1507881.7430445482,1123367.3269378713,923445.35027552443,692681.32955757796,384877.03276440396,153972.42740726756,0,0]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E365,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E365,Service_Cap,0),G$5)),0)","v":428547.77430758975},464578.13057767699,402968.55006826192,304070.38041085796,253419.77271497305,193486.01146068677,109427.09700831246,44558.712219762303,0,0]
[null,null,null,null,null,"Sum",{"$f":"G365+G366","v":2059063.9086529124},2218398.3498979015,1910850.2931128102,1427437.7073487293,1176865.1229904974,886167.34101826476,494304.12977271643,198531.13962702986,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G367:P367/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E365,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":2.3610112048921108},2.377090347504299,2.3938640353444023,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E370,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E370,Service_Cap,0),G$5)),0)","v":1815102.8665353591},2999955.6383109107,3769704.3576113698,5555282.2606105693,7002793.906256061,7773423.8094794871,7435824.2730082832,6004924.6688834345,5051004.6655963045,3850391.623296265]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E370,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E370,Service_Cap,0),G$5)),0)","v":477062.61668203381},794673.11809339491,1007421.3751706546,1503690.5113468457,1921766.6097552124,2171343.017503263,2114131.5142005966,1737789.7765707301,1487833.1677543151,1154431.4835358756]
[null,null,null,null,null,"Sum",{"$f":"G370+G371","v":2292165.483217393},3794628.7564043058,4777125.7327820249,7058972.7719574152,8924560.5160112735,9944766.8269827496,9549955.7872088794,7742714.4454541644,6538837.8333506193,5004823.1068321411]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G372:P372/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E370,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":2.3610112048921108},2.3770903475042986,2.3938640353444023,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924432,2.5005675427069343,2.5240198966721175,2.5479016069831446]
[]
[null,null,null,null,100,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E375,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E375,Service_Cap,0),G$5)),0)","v":107675.59377752132},384609.69721934758,677008.12953020527,1246476.0750954463,2016189.0147682286,3509585.4030917287,4372203.0922036292,5312048.7455507303,5851773.6979469378,6607272.0255763922]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E375,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E375,Service_Cap,0),G$5)),0)","v":28300.324718425742},101881.16898633269,180924.65513268902,337393.16182574659,553299.83709435794,980329.1247341464,1243091.8220144296,1537275.5715817993,1723709.1577641454,1981004.4257475627]
[null,null,null,null,null,"Sum",{"$f":"G375+G376","v":135975.91849594706},486490.8662056803,857932.78466289432,1583869.2369211928,2569488.8518625866,4489914.5278258752,5615294.9142180588,6849324.3171325298,7575482.8557110829,8588276.4513239544]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G377:P377/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E375,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":2.3610112048921108},2.3770903475042995,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069356,2.524019896672117,2.5479016069831446]
[]
[null,null,null,null,200,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E380,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E380,Service_Cap,0),G$5)),0)","v":76911.138412515225},123075.10311019121,153865.48398413757,246217.49631514988,400159.6517860606,569537.9820806752,754358.98421823164,1062409.7491101462,1247351.7619307947,1386140.9843866553]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E380,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E380,Service_Cap,0),G$5)),0)","v":20214.517656018386},32601.974075626458,41119.239802883872,66645.562829777089,109815.23484315499,159088.49831212024,214477.11013629241,307455.11431635998,367422.21520762047,415595.3340729152]
[null,null,null,null,null,"Sum",{"$f":"G380+G381","v":97125.656068533615},155677.07718581767,194984.72378702144,312863.05914492696,509974.88662921556,728626.48039279541,968836.09435452404,1369864.8634265061,1614773.9771384152,1801736.3184595704]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G382:P382/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E380,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":2.3610112048921108},2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,2.5240198966721179,2.5479016069831446]
[]
[null,null,null,null,300,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E385,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E385,Service_Cap,0),G$5)),0)","v":0},76921.939443869502,200025.12917937883,384714.8379924217,507894.94265153847,631109.65581912664,723568.82159707928,816053.86525851802,893165.45916032221,924093.98959110363]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E385,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E385,Service_Cap,0),G$5)),0)","v":0},20376.233797266537,53455.011743749026,104133.69192152671,139380.87499323519,176287.25488640353,205722.9423756274,236161.17476474022,263092.45039558015,277063.55604861013]
[null,null,null,null,null,"Sum",{"$f":"G385+G386","v":0},97298.173241136043,253480.14092312785,488848.52991394838,647275.81764477363,807396.9107055302,929291.76397270663,1052215.0400232582,1156257.9095559022,1201157.5456397138]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G387:P387/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E385,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924432,2.5005675427069343,2.5240198966721175,2.5479016069831446]
[]
[null,null,null,null,500,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E390,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E390,Service_Cap,0),G$5)),0)","v":0},76921.939443869502,169252.03238255132,276994.68335454358,523285.69848946383,692681.32955757796,846729.47208168858,1077806.991850873,1247351.7619307947,1386140.9843866553]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E390,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E390,Service_Cap,0),G$5)),0)","v":0},20376.233797266537,45231.163783172255,74976.258183499216,143604.53787181806,193486.01146068677,240739.61341828739,311910.98553833616,367422.21520762047,415595.3340729152]
[null,null,null,null,null,"Sum",{"$f":"G390+G391","v":0},97298.173241136043,214483.19616572358,351970.9415380428,666890.23636128195,886167.34101826476,1087469.0854999761,1389717.9773892092,1614773.9771384152,1801736.3184595704]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G392:P392/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E390,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,2.5240198966721179,2.5479016069831446]
[]
[null,null,null,null,1,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E395,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E395,Service_Cap,0),G$5)),0)","v":0},46153.163666321707,107705.83878889629,184663.12223636243,323205.87259643362,477180.47147299821,661988.49635477469,893040.07896215201,1108757.1217162618,1247526.88594799]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E395,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E395,Service_Cap,0),G$5)),0)","v":0},12225.740278359923,28783.467862018704,49984.17212233282,88696.920450240577,133290.36345069535,188214.60685429742,258440.53087462141,326597.52462899598,374035.80066562368]
[null,null,null,null,null,"Sum",{"$f":"G395+G396","v":0},58378.903944681631,136489.30665091501,234647.29435869525,411902.79304667423,610470.83492369356,850203.10320907214,1151480.6098367735,1435354.6463452578,1621562.6866136137]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G397:P397/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E395,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},2.3770903475042995,2.3938640353444023,2.4128783487830754,2.4326895197460274,2.454911809110397,2.4775347068924436,2.5005675427069352,2.5240198966721175,2.5479016069831451]
[]
[null,null,null,null,"Floor Box Incremental Cost (Pre-existing Cabling)"]
[null,null,null,null,24,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":1662911.1058446744},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":1404094.6216386724},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":1245356.4542708124},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":901479.19697736239},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":522670.06825594686},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":148110.6611778448},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":30497.656076251373},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":10893.549239064181},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":3525068.2324094544},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":2999814.6099258265},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":2684243.4147123578},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":1968033.0569941257},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":1156861.2624438521},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":333677.37598681333},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":69934.857698012507},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":25426.315160401868},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E401,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Sum",{"$f":"G401+G402","v":5187979.3382541286},{"$f":"H401+H402","v":4403909.2315644994},3929599.86898317,2869512.2539714882,1679531.3306997991,481788.03716465813,100432.51377426388,36319.864399466052,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G403:P403/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E401,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.82535154063665583},0.83404532214731353,0.84343417535542253,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971305,0.9149222055889189,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":230718.03300986317},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":248165.5610338118},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":213365.2666408036},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":158956.47676170879},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":130667.51706398671},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":98014.408132397293},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":54460.100136163164},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":21787.098478128362},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":489080.14742853685},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":530199.79152177391},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":459887.85776540393},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":347020.32164389169},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":289215.31561096304},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":220815.91057950881},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":124883.6744607366},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":50852.630320803735},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E406,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Sum",{"$f":"G406+G407","v":719798.18043840001},778365.35255558568,673253.12440620759,505976.79840560048,419882.83267494978,318830.31871190609,179343.77459689975,72639.728798932105,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G408:P408/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E406,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.82535154063665594},0.83404532214731308,0.84343417535542275,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.9149222055889189,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":256837.05561475334},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":424493.72282099392},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":533413.16660200886},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":786072.43987639563},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":990895.33773523278},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":1099939.4690413475},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":1052169.1346306722},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":849696.84064700606},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":714717.1601818772},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":544830.41469642159}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":544447.71128837112},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":906920.69602408702},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":1149719.6444135096},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":1716086.7960745879},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":2193216.1433831365},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":2478045.2187255989},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":2412752.5905814311},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":1983252.5825113459},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":1697989.6026996123},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E411,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":1317494.930585318}]
[null,null,null,null,null,"Sum",{"$f":"G411+G412","v":801284.76690312452},1331414.418845081,1683132.8110155184,2502159.2359509836,3184111.4811183694,3577984.6877669464,3464921.7252121032,2832949.4231583518,2412706.7628814895,1862325.3452817397]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G413:P413/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E411,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.82535154063665594},0.83404532214731308,0.84343417535542242,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.91492220558891879,0.93131532384674132,0.94808980031508028]
[]
[null,null,null,null,100,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":15236.096519519269},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":54422.272156537685},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":95796.650328524061},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":176376.36462600567},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":285290.74558970437},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":496606.33453747968},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":618666.73754681356},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":751654.89749542845},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":828025.97825949173},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":934928.99161905958}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":32297.745584903379},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":116271.88410565219},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":206480.26267018137},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":385049.94593363331},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":631453.43908393604},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":1118800.6136028448},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":1418678.541873968},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":1754415.7460677286},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":1967183.0762983311},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E416,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":2260821.3008844061}]
[null,null,null,null,null,"Sum",{"$f":"G416+G417","v":47533.842104422649},170694.15626218988,302276.9129987054,561426.31055963901,916744.18467364041,1615406.9481403246,2037345.2794207814,2506070.6435631569,2795209.0545578226,3195750.2925034659]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G418:P418/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E416,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.82535154063665594},0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434805,0.89890089777971305,0.91492220558891924,0.93131532384674121,0.9480898003150805]
[]
[null,null,null,null,200,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":10882.926085370906},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":17415.127090092057},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":21771.965983755468},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":34839.775728593711},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":56622.590727727584},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":80589.624464415552},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":106741.79626687978},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":150330.97949908569},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":176500.27431320745},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":196138.94929071175}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":23069.818274930985},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":37207.002913808697},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":46927.332425041226},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":76059.248579483115},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":125326.63676475064},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":181559.74869870723},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":244772.00194304372},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":350883.14921354584},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":419320.60310569691},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E421,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":474298.17501071451}]
[null,null,null,null,null,"Sum",{"$f":"G421+G422","v":33952.744360301891},54622.130003900755,68699.298408796691,110899.02430807683,181949.22749247821,262149.3731631228,351513.79820992349,501214.12871263153,595820.87741890433,670437.12430142623]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G423:P423/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E421,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.82535154063665594},0.83404532214731308,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434783,0.89890089777971305,0.9149222055889189,0.93131532384674121,0.94808980031508028]
[]
[null,null,null,null,300,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":10884.454431307535},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":28303.555778882106},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":54437.149575927673},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":71867.134385192694},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":89302.016298406423},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":102384.98825598673},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":115471.62193408031},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":126382.9124711856},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":130759.29952714118}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":23254.376821130438},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":61005.532152553584},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":118842.57590544237},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":159068.42358602968},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":201187.82963910804},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":234781.30798618481},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":269518.94070025982},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":300254.25901395589},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E426,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":316198.78334047634}]
[null,null,null,null,null,"Sum",{"$f":"G426+G427","v":0},34138.831252437973,89309.087931435686,173279.72548137006,230935.55797122238,290489.84593751444,337166.29624217155,384990.56263434014,426637.1714851415,446958.08286761749]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G428:P428/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E426,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971305,0.9149222055889189,0.93131532384674132,0.94808980031508028]
[]
[null,null,null,null,500,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":10884.454431307535},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":23949.162582131015},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":39194.747694667923},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":74044.926336259145},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":98014.408132397293},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":119812.22029955895},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":152509.68934689855},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":176500.27431320745},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":196138.94929071175}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":23254.376821130438},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":51620.065667545343},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":85566.654651918492},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":163888.67884621237},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":220815.91057950881},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":274744.0838136205},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":355968.41224562615},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":419320.60310569691},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E431,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":474298.17501071451}]
[null,null,null,null,null,"Sum",{"$f":"G431+G432","v":0},34138.831252437973,75569.228249676351,124761.40234658642,237933.60518247151,318830.31871190609,394556.30411317945,508478.10159252468,595820.87741890433,670437.12430142623]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G433:P433/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E431,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434783,0.89890089777971305,0.91492220558891879,0.93131532384674121,0.94808980031508028]
[]
[null,null,null,null,1,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,H$5)","v":6530.6726587845224},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,I$5)","v":15240.376188628827},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,J$5)","v":26129.831796445287},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,K$5)","v":45733.63097239536},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,L$5)","v":67521.036713429246},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,M$5)","v":93671.372234200622},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,N$5)","v":126365.17117314452},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,O$5)","v":156889.13272285106},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_CAPEX_mult,,P$5)","v":176525.05436164059}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),G$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),H$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,H$5)","v":13952.626092678263},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),I$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,I$5)","v":32849.132697528847},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),J$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,J$5)","v":57044.436434612333},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),K$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,K$5)","v":101225.36046383707},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),L$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,L$5)","v":152117.62728810607},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),M$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,M$5)","v":214799.92007246695},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),N$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,N$5)","v":294945.25586066174},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),O$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,O$5)","v":372729.42498284171},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E436,Service_Cap,0),P$5)),0)*INDEX(FB_PreExisting_Cabling_OPEX_mult,,P$5)","v":426868.35750964307}]
[null,null,null,null,null,"Sum",{"$f":"G436+G437","v":0},20483.298751462786,48089.508886157673,83174.26823105762,146958.99143623243,219638.66400153533,308471.29230666754,421310.42703380628,529618.55770569271,603393.41187128366]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G438:P438/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E436,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.8340453221473132,0.84343417535542242,0.85528107851867941,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.91492220558891924,0.93131532384674121,0.94808980031508028]
[]
[null,null,null,null,"Floor Box Incremental Cost (Subsidy)"]
[null,null,null,null,24,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":2748797.9339722213},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":2320973.3710338194},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":2058578.6194624947},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":1490148.2980424385},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":863975.46971778059},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":244827.44628620421},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":50412.733259612687},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":18007.075385279943},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":3088778.2978396094},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":2628534.1598473834},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":2352020.5167249572},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":1724453.9382204823},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":1013679.0908598922},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":292378.86176281562},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":61279.174324654981},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":22279.356109881151},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E442,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Sum",{"$f":"G442+G443","v":5837576.2318118308},{"$f":"H442+H443","v":4949507.5308812028},4410599.1361874519,3214602.2362629208,1877654.5605776729,537206.30804901989,111691.90758426767,40286.431495161094,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G444:P444/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E442,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.9286953980297078},0.93737481542003642,0.94667400480553487,0.95813790787416098,0.97032159463049994,0.98483814019629046,0.99967582438382352,1.0148427415219523,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":381377.72382337094},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":410218.54929900053},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":352693.5396981198},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":262755.61777076806},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":215993.86742944515},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":162018.16298351748},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":90022.737963594089},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":36014.150770559885},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":428547.77430758975},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":464578.13057767699},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":402968.55006826192},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":304070.38041085796},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":253419.77271497305},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":193486.01146068677},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":109427.09700831246},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":44558.712219762303},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E447,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":0}]
[null,null,null,null,null,"Sum",{"$f":"G447+G448","v":809925.49813096062},{"$f":"H447+H448","v":874796.67987667746},{"$f":"I447+I448","v":755662.08976638177},{"$f":"J447+J448","v":566825.99818162597},{"$f":"K447+K448","v":469413.64014441823},{"$f":"L447+L448","v":355504.17444420425},{"$f":"M447+M448","v":199449.83497190656},{"$f":"N447+N448","v":80572.862990322188},{"$f":"O447+O448","v":0},{"$f":"P447+P448","v":0}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G449:P449/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E447,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.9286953980297078},0.93737481542003598,0.9466740048055351,0.95813790787416098,0.97032159463049994,0.98483814019629035,0.99967582438382352,1.0148427415219523,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":424552.56048262049},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":701689.62380092195},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":881733.84924529935},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":1299380.5207568121},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":1637953.4946732926},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":1818203.8290372521},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":1739239.2974566375},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":1404551.8800518352},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":1181429.9912829755},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":900606.60068899638}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":477062.61668203381},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":794673.11809339491},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":1007421.3751706546},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":1503690.5113468457},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":1921766.6097552124},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":2171343.017503263},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":2114131.5142005966},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":1737789.7765707301},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":1487833.1677543151},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E452,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":1154431.4835358756}]
[null,null,null,null,null,"Sum",{"$f":"G452+G453","v":901615.17716465425},{"$f":"H452+H453","v":1496362.7418943169},{"$f":"I452+I453","v":1889155.224415954},{"$f":"J452+J453","v":2803071.0321036577},{"$f":"K452+K453","v":3559720.1044285051},{"$f":"L452+L453","v":3989546.8465405153},{"$f":"M452+M453","v":3853370.8116572341},{"$f":"N452+N453","v":3142341.6566225654},{"$f":"O452+O453","v":2669263.1590372906},{"$f":"P452+P453","v":2055038.0842248718}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G454:P454/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E452,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.92869539802970813},0.93737481542003598,0.94667400480553476,0.95813790787416098,0.97032159463049994,0.98483814019629035,0.9996758243838233,1.0148427415219521,1.0303472107078837,1.046197782706914]
[]
[null,null,null,null,100,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":25185.321384562238},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":89960.208179605397},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":158352.20149711502},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":291550.75396482489},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":471586.61055428867},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":820892.02578315535},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":1022658.3032664289},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":1242488.2015843159},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":1368729.8679497887},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":1545440.9267823182}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":28300.324718425742},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":101881.16898633269},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":180924.65513268902},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":337393.16182574659},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":553299.83709435794},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":980329.1247341464},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":1243091.8220144296},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":1537275.5715817993},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":1723709.1577641454},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E457,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":1981004.4257475627}]
[null,null,null,null,null,"Sum",{"$f":"G457+G458","v":53485.646102987979},{"$f":"H457+H458","v":191841.37716593809},{"$f":"I457+I458","v":339276.85662980401},{"$f":"J457+J458","v":628943.91579057148},{"$f":"K457+K458","v":1024886.4476486465},{"$f":"L457+L458","v":1801221.1505173016},{"$f":"M457+M458","v":2265750.1252808585},{"$f":"N457+N458","v":2779763.7731661154},{"$f":"O457+O458","v":3092439.0257139341},{"$f":"P457+P458","v":3526445.3525298806}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G459:P459/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E457,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.9286953980297078},0.93737481542003609,0.94667400480553476,0.95813790787416098,0.97032159463049983,0.98483814019629035,0.99967582438382352,1.0148427415219525,1.0303472107078835,1.046197782706914]
[]
[null,null,null,null,200,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":17989.51527468731},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":28787.266617473724},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":35989.136703889773},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":57590.272388113553},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":93597.342552759568},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":133214.93400866992},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":176444.56640864437},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":248497.6403168632},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":291755.57711561286},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":324218.37624803866}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":20214.517656018386},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":32601.974075626458},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":41119.239802883872},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":66645.562829777089},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":109815.23484315499},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":159088.49831212024},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":214477.11013629241},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":307455.11431635998},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":367422.21520762047},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E462,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":415595.3340729152}]
[null,null,null,null,null,"Sum",{"$f":"G462+G463","v":38204.032930705696},{"$f":"H462+H463","v":61389.240693100182},{"$f":"I462+I463","v":77108.376506773639},{"$f":"J462+J463","v":124235.83521789065},{"$f":"K462+K463","v":203412.57739591456},{"$f":"L462+L463","v":292303.43232079013},{"$f":"M462+M463","v":390921.67654493678},{"$f":"N462+N463","v":555952.75463322317},{"$f":"O462+O463","v":659177.79232323333},{"$f":"P462+P463","v":739813.71032095386}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G464:P464/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E462,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0.9286953980297078},0.93737481542003609,0.94667400480553476,0.95813790787416098,0.97032159463049994,0.98483814019629012,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[]
[null,null,null,null,300,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":17992.041635921076},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":46785.877715056704},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":89984.800606427438},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":118796.62708619484},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":147616.54849609372},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":169242.74737155685},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":190874.99908396736},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":208911.40089759935},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":216145.58416535915}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":20376.233797266537},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":53455.011743749026},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":104133.69192152671},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":139380.87499323519},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":176287.25488640353},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":205722.9423756274},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":236161.17476474022},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":263092.45039558015},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E467,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":277063.55604861013}]
[null,null,null,null,null,"Sum",{"$f":"G467+G468","v":0},{"$f":"H467+H468","v":38368.275433187613},{"$f":"I467+I468","v":100240.88945880573},{"$f":"J467+J468","v":194118.49252795416},{"$f":"K467+K468","v":258177.50207943004},{"$f":"L467+L468","v":323903.80338249728},{"$f":"M467+M468","v":374965.68974718428},{"$f":"N467+N468","v":427036.17384870758},{"$f":"O467+O468","v":472003.8512931795},{"$f":"P467+P468","v":493209.14021396928}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G469:P469/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E467,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.93737481542003609,0.94667400480553476,0.95813790787416109,0.97032159463050016,0.98483814019629046,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[]
[null,null,null,null,500,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":17992.041635921076},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":39588.050374278755},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":64789.056436627739},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":122396.52487668559},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":162018.16298351748},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":198050.02351990694},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":252099.0553939192},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":291755.57711561286},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":324218.37624803866}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":20376.233797266537},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":45231.163783172255},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":74976.258183499216},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":143604.53787181806},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":193486.01146068677},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":240739.61341828739},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":311910.98553833616},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":367422.21520762047},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E472,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":415595.3340729152}]
[null,null,null,null,null,"Sum",{"$f":"G472+G473","v":0},{"$f":"H472+H473","v":38368.275433187613},{"$f":"I472+I473","v":84819.214157451002},{"$f":"J472+J473","v":139765.31462012697},{"$f":"K472+K473","v":266001.06274850364},{"$f":"L472+L473","v":355504.17444420425},{"$f":"M472+M473","v":438789.63693819434},{"$f":"N472+N473","v":564010.04093225533},{"$f":"O472+O473","v":659177.79232323333},{"$f":"P472+P473","v":739813.71032095386}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G474:P474/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E472,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.93737481542003609,0.94667400480553476,0.95813790787416109,0.97032159463049994,0.98483814019629035,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[]
[null,null,null,null,1,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,H$5)","v":10795.224981552647},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,I$5)","v":25192.395692722843},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,J$5)","v":43192.704291085174},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,K$5)","v":75597.853600305825},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,L$5)","v":111612.51227753428},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,M$5)","v":154839.1092973818},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,N$5)","v":208882.07446924734},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,O$5)","v":259338.29076943363},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_CAPEX_mult,,P$5)","v":291796.53862323484}]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),G$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,G$5)","v":0},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),H$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,H$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),H$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,H$5)","v":12225.740278359923},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),I$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,I$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),I$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,I$5)","v":28783.467862018704},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),J$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,J$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),J$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,J$5)","v":49984.17212233282},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),K$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,K$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),K$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,K$5)","v":88696.920450240577},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),L$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,L$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),L$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,L$5)","v":133290.36345069535},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),M$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,M$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),M$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,M$5)","v":188214.60685429742},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),N$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,N$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),N$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,N$5)","v":258440.53087462141},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),O$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,O$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),O$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,O$5)","v":326597.52462899598},{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),P$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,P$5),--(Elements_List=\"Floor Box\"),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E477,Service_Cap,0),P$5)),0)*INDEX(FB_Subsidy_OPEX_mult,,P$5)","v":374035.80066562368}]
[null,null,null,null,null,"Sum",{"$f":"G477+G478","v":0},{"$f":"H477+H478","v":23020.965259912569},{"$f":"I477+I478","v":53975.863554741547},{"$f":"J477+J478","v":93176.876413417995},{"$f":"K477+K478","v":164294.7740505464},{"$f":"L477+L478","v":244902.87572822964},{"$f":"M477+M478","v":343053.71615167923},{"$f":"N477+N478","v":467322.60534386872},{"$f":"O477+O478","v":585935.81539842964},{"$f":"P477+P478","v":665832.33928885846}]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G479:P479/((SUMPRODUCT(CO_Inner_MDU_Subs_per_Cab,CO_FTTH_Inner_Cabs)+SUMPRODUCT(CO_Outer_MDU_Subs_per_Cab,CO_FTTH_Outer_Cabs))*INDEX(Line_Weights_FTTH,MATCH($E477,Service_Cap,0),$G$5:$P$5)*Lines_Trend)/12,0)*(1 + Overhead_pct)","v":0},0.93737481542003609,0.94667400480553487,0.95813790787416098,0.97032159463050016,0.98483814019629035,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[null,null,null,null,"FTTH BRAS"]
[null,null,null,null,24,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E482,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E482,Service_Cap,0),G$5))","v":510638.59508584172},362732.29604731646,272154.15762632684,164510.72841974715,80528.587789294703,20087.410046410543,3780.7926800413461,1237.685024245608,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E482,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E482,Service_Cap,0),G$5))","v":269848.00989477953},198978.17777611257,155370.90056223181,98073.747521182726,50168.501372796745,13133.50309781541,2596.812828419444,893.21316776245158,0,0]
[null,null,null,null,null,"Sum",{"$f":"G482+G483","v":780486.60498062125},{"$f":"H482+H483","v":561710.47382342909},427525.05818855867,262584.47594092984,130697.08916209145,33220.913144225953,6377.6055084607906,2130.8981920080596,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G484:P484/(INDEX(FTTH_Subs,MATCH($E482,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":1.771436539161966},1.4683865690017328,1.2329912329336876,1.0296201364657391,0.87471634851721569,0.77654673019657139,0.71662846975432426,0.6739094689497086,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E487,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E487,Service_Cap,0),G$5))","v":85626.60020016825},75860.104030260394,54425.747389593802,33272.383760874487,22657.641885890807,14737.769757032789,7411.7743323572122,2690.3841462728892,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E487,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E487,Service_Cap,0),G$5))","v":45354.414007484876},41727.013390369066,31162.925946303716,19897.923499785513,14161.427537215048,9666.7764527477393,5106.8131212519074,1947.6408107256439,0,0]
[null,null,null,null,null,"Sum",{"$f":"G487+G488","v":130981.01420765312},117587.11742062945,85588.673335897518,53170.307260660004,36819.069423105859,24404.546209780528,12518.58745360912,4638.0249569985335,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G489:P489/(INDEX(FTTH_Subs,MATCH($E487,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":2.1426734430414101},1.7391718158529166,1.4407368408592049,1.1823733479413088,0.98567587596809048,0.86203155796104958,0.7877343069808681,0.73340175224442516,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E492,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E492,Service_Cap,0),G$5))","v":137725.87944099423},181562.98170912685,186313.38825739903,218895.78549755184,221184.92373282538,207177.75646802262,176080.26209879873,126539.19323028185,102358.09686865477,73353.367014415227]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E492,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E492,Service_Cap,0),G$5))","v":73199.141989771524},100292.63824065891,107184.69939086898,131600.56153824367,139042.44269785096,136699.56087166019,122051.29416298887,92164.016264748789,74526.2129676232,55756.798450324277]
[null,null,null,null,null,"Sum",{"$f":"G492+G493","v":210925.02143076574},281855.61994978576,293498.08764826797,350496.34703579551,360227.36643067631,343877.31733968284,298131.5562617876,218703.20949503063,176884.30983627797,129110.1654647395]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G494:P494/(INDEX(FTTH_Subs,MATCH($E492,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":3.0995567893987204},2.4371355431748505,1.9762124641753545,1.5761030731817585,1.2716801035324332,1.0823733591107974,0.97101347658887971,0.8867463538360062,0.85719654125326517,0.82518862518986913]
[]
[null,null,null,null,100,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E497,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E497,Service_Cap,0),G$5))","v":14459.160496875174},39880.599400798092,56021.14799796389,79606.24197948075,99213.384262590625,140703.46359537088,151873.68458466997,159739.17719310516,166027.69605238404,173850.17027531919]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E497,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E497,Service_Cap,0),G$5))","v":7710.3699090166629},22126.454824806551,32394.445187593075,48152.068784261806,62814.207975407451,93566.540329059571,106144.53302520551,117369.95351000078,121834.60908853702,133186.72899916742]
[null,null,null,null,null,"Sum",{"$f":"G497+G498","v":22169.530405891837},62007.054225604646,88415.593185556965,127758.31076374256,162027.59223799809,234270.00392443046,258018.21760987549,277109.13070310594,287862.30514092103,307036.89927448658]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G499:P499/(INDEX(FTTH_Subs,MATCH($E497,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":5.4917651552919988},4.1820448614796861,3.3149015224657279,2.5604273862828824,1.9866906724432916,1.6332278619851655,1.4292114006089081,1.2701078578149581,1.2041099482537707,1.1435787669266035]
[]
[null,null,null,null,200,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E502,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E502,Service_Cap,0),G$5))","v":19312.230652057453},23387.900002478833,22986.981087061547,27770.564789534837,33795.341112512935,38141.649684818804,42884.244776356587,51068.099480532619,55615.428778280089,56601.766831989749]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E502,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E502,Service_Cap,0),G$5))","v":10318.904115829884},13012.257083862787,13337.350339967012,16869.135542100506,21510.261243007284,25520.908694795766,30176.977591478651,37810.08942770477,41101.347982235813,43678.920569787966]
[null,null,null,null,null,"Sum",{"$f":"G502+G503","v":29631.134767887335},36400.15708634162,36324.331427028563,44639.700331635344,55305.602355520219,63662.558379614566,73061.222367835231,88878.188908237382,96716.776760515902,100280.68740177772]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G504:P504/(INDEX(FTTH_Subs,MATCH($E502,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":10.27618188707855},7.6718634980893556,5.9922796390464761,4.529076012485131,3.4167118102650069,2.7349368677339023,2.3456072486489639,2.0368308657728629,1.8979367622547829,1.780359050400073]
[]
[null,null,null,null,300,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E507,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E507,Service_Cap,0),G$5))","v":0},21258.755122938925,43214.448008779771,62213.187195851693,60795.489008069322,59228.20391574144,57133.709611319384,53912.800966515075,54305.7174948826,51154.313313237733]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E507,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E507,Service_Cap,0),G$5))","v":0},11840.030389867174,25106.024805761732,37854.298944291921,38779.544411080853,39734.289625262951,40324.355721835716,40054.318436676753,40265.380947336191,39611.046214379196]
[null,null,null,null,null,"Sum",{"$f":"G507+G508","v":0},33098.785512806098,68320.472814541499,100067.48614014362,99575.033419150175,98962.493541004398,97458.0653331551,93967.119403191828,94571.09844221879,90765.359527616936]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G509:P509/(INDEX(FTTH_Subs,MATCH($E507,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":0},11.161682134699026,8.6696577556272238,6.4977246386873793,4.8467329480867223,3.836645873482639,3.2620030966890212,2.8035538737307668,2.5917635762557949,2.4171393338735432]
[]
[null,null,null,null,500,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E512,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E512,Service_Cap,0),G$5))","v":0},34541.390365718231,59126.855784597887,71896.713566586244,99525.514443963635,102242.71010029473,104305.03548143884,110000.32481795235,116291.37263751688,116990.87624559026]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E512,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E512,Service_Cap,0),G$5))","v":0},19254.769814773041,34388.507605160048,43809.730749944407,63606.440033657433,68754.53104442457,73819.99212466224,81989.666555613017,86495.365590747213,90891.866825130419]
[null,null,null,null,null,"Sum",{"$f":"G512+G513","v":0},53796.160180491272,93515.363389757928,115706.44431653066,163131.95447762107,170997.2411447193,178125.02760610107,191989.99137356537,202786.73822826409,207882.74307072069]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G514:P514/(INDEX(FTTH_Subs,MATCH($E512,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":0},18.14131940791837,14.024413988788718,10.435021891091877,7.7067752237301512,6.0400638849801132,5.0947947927691333,4.3369998896465756,3.9794172042578189,3.6906999008204808]
[]
[null,null,null,null,1,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E517,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E517,Service_Cap,0),G$5))","v":0},40671.406410914533,73559.085701856864,93154.456731527782,118495.31290960473,134635.58752454983,154821.43282321846,171594.88826198835,193362.44713545282,195978.29084600235]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_FTTH,MATCH($E517,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_BRAS,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_FTTH,MATCH($E517,Service_Cap,0),G$5))","v":0},22687.597768953947,42819.754781221716,56828.870013729997,75848.889171275034,90716.476317101071,109826.19815793446,128255.86810840963,144211.51411077433,152702.49961682674]
[null,null,null,null,null,"Sum",{"$f":"G517+G518","v":0},63359.004179868483,116378.84048307859,149983.32674525777,194344.20208087977,225352.0638416509,264647.63098115294,299850.75637039798,337573.96124622715,348680.79046282906]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G519:P519/(INDEX(FTTH_Subs,MATCH($E517,Service_Cap,0),$G$5:$P$5)*BRAS_pct)/12,0)*(1 + Overhead_pct)","v":0},35.610222251867931,27.426502482563063,20.289439889848271,14.864998307113789,11.554862671895282,9.6819758766441915,8.1749671678686244,7.4524897236038692,6.8782159477138034]
[]
[null,null,null,null,"xDSL"]
[null,null,null,null,24,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E523,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E523,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E523,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E523,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G523+G524","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G525:P525/(Yearly_Subscriptions*INDEX(Line_Weights_xDSL,MATCH($E523,$E$50:$E$52,0),G$5:P$5))/12,0)*(1 + Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,30,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E528,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E528,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E528,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E528,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G528+G529","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G530:P530/(Yearly_Subscriptions*INDEX(Line_Weights_xDSL,MATCH($E528,$E$50:$E$52,0),G$5:P$5))/12,0)*(1 + Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E533,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E533,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_xDSL,MATCH($E533,Service_Cap,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_xDSL,--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_xDSL,MATCH($E533,Service_Cap,0),G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G533+G534","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G535:P535/(Yearly_Subscriptions*INDEX(Line_Weights_xDSL,MATCH($E533,$E$50:$E$52,0),G$5:P$5))/12,0)*(1 + Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Sub Loop",null,{"$f":"Demand_SLU","v":5.4920073328221131E-2},9.4194295330173095E-2,0.12774994760849401,0.1555504188734449,0.17780548099337112,0.19495222352477759,0.20761126839654409,0.21652294519446635,0.22247254434877872,0.22621664288154153]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_SLU*INDEX(Demand_SLU,0,G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_SLU*INDEX(Demand_SLU,0,G$5))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum",{"$f":"G539+G540","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"(G541:P541/(Yearly_Subscriptions*Demand_SLU*Lines_Trend/Lines_Evolution)/12)*(1+Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LLU"]
[null,null,null,null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,G$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,H$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,I$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,I$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,J$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,J$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,K$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,K$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,L$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,L$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,M$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,M$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,N$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,N$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,O$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,O$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,P$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,P$5)+Factors_LLU))","v":0}]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,G$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,H$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,H$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,I$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,I$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,J$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,J$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,K$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,K$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,L$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,L$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,M$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,M$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,N$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,N$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,O$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,O$5)+Factors_LLU))","v":0},{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,P$5),IF(Factors_LLU+Factors_SLU=0,0,(1-Factors_LLU)*INDEX(Demand_LLU,0,P$5)+Factors_LLU))","v":0}]
[null,null,null,null,null,"Sum",{"$f":"G544+G545","v":0},{"$f":"H544+H545","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Price",{"$f":"(G546:P546/(Yearly_Subscriptions*Demand_LLU*Lines_Trend/Lines_Evolution)/12)*(1+Overhead_pct)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Dark Fiber (km)"]
[null,null,null,null,null,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_Dark_Fiber),0)","v":78.238077973959008},78.022224024936435,77.81622389178581,77.620055747506811,77.433703546046431,77.319716357850567,77.150940012525083,76.992031385690908,76.842994752360383,76.703839929672668]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_Dark_Fiber),0)","v":19.058377203156404},19.186821286562996,{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,I$5),Factors_Dark_Fiber),0)","v":19.332476877146068},19.544761808443635,19.776348338879195,20.078271006987034,20.385628283120813,20.698517990225,21.017039712057059,21.341294824882098]
[null,null,null,null,null,"Sum",{"$f":"G550+G551","v":97.296455177115405},97.209045311499438,97.148700768931874,97.164817555950449,97.210051884925633,97.397987364837604,97.536568295645893,97.690549375915907,97.860034464417438,98.045134754554766]
[null,null,null,null,null,"Price",{"$f":"IF(Scenario=\"NGA\",G552:P552/(Yearly_Subscriptions*Demand_Dark_Fiber)/Average_Feeder_Length/12,0)*(1 + Overhead_pct)","v":4.5892308760329286},4.5851079709031941,4.58226166948916,4.5830218580949369,4.5851554484586519,4.5940198958379943,4.6005564123568856,4.6078193154771858,4.615813503957769,4.6245442225139017]
[null,null,null,null,"Duct (m)"]
[null,null,null,null,null,"Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_Duct,--(Cost_Allocation=\"Line\")),0)","v":112.80550986459868},114.91358442035714,117.06841954414652,119.2708977368298,121.52192409127423,123.8597005513552,126.20942085841487,128.61058323616385,131.06418573617847,133.57125103701861]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_Duct,--(Cost_Allocation=\"Line\")),0)","v":61.92400161723684},62.188407479566067,62.488243727447426,62.925238401165153,63.401965975216321,64.023482523900725,64.656186370461441,65.300278886260259,65.955965067343442,66.62345359968613]
[null,null,null,null,null,"Sum",{"$f":"G555+G556","v":174.72951148183552},177.10199189992321,179.55666327159395,182.19613613799496,184.92389006649054,187.88318307525594,190.86560722887631,193.91086212242411,197.02015080352191,200.19470463670473]
[null,null,null,null,null,"Price",{"$f":"IF(Scenario=\"NGA\",G557:P557/(Yearly_Subscriptions*Demand_Duct)/(Aver_Duct_Legth*1000)/12,0)*(1 + Overhead_pct)","v":3.8999000475103934E-2},3.8436581266525362E-2,3.8126740576571165E-2,3.8069852561438015E-2,3.8233081386022952E-2,3.8440281744923588E-2,3.8647893698449051E-2,3.9467962760863874E-2,4.0309675311819546E-2,4.1173624553556276E-2]
[]
[null,null,null,null,"Leased Lines"]
[null,null,null,null,"SVC NTE increment","Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_SVC_Inc),0)","v":0},0,0,82.751543260262082,84.565152149611961,86.418508662679059,88.312483920905549,90.247968137505467,94.713533171710822,96.789304800062268]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_SVC_Inc),0)","v":0},0,0,26.375524761599998,26.744782108262399,27.226188186211125,27.716259573562922,28.215152245887055,28.723024986313021,29.240039436066656]
[null,null,null,null,null,"Sum",{"$f":"G561+G562","v":0},0,0,109.12706802186207,111.30993425787436,113.64469684889019,116.02874349446847,118.46312038339252,123.43655815802384,126.02934423612892]
[null,null,null,null,null,"Price",{"$f":"IF(Scenario=\"NGA\",IF(Subs_SVC>0,G563:P563/(Subs_SVC)/12,0),0)*(1 + Overhead_pct)","v":0},0,0,2.6508783606977326,2.7039038196808645,2.7606190942876241,2.8185315607197965,2.8776666326465765,2.9984797252553288,3.0614628204026317]
[null,null,null,null,"SVO NTE increment","Capex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_SVO_Inc),0)","v":0},0,0,226.95815117613671,225.75566430947239,224.55954854980291,223.36977014124668,222.18629550676999,229.16907114016132,227.95487020988568]
[null,null,null,null,null,"Opex",{"$f":"IF(Scenario=\"NGA\",SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_SVO_Inc),0)","v":0},0,0,74.181163391999988,75.219699679488002,76.573654273718788,77.951980050645716,79.355115691557344,80.783507774005372,82.237610913937473]
[null,null,null,null,null,"Sum",{"$f":"G565+G566","v":0},0,0,301.13931456813668,300.9753639889604,301.13320282352169,301.32175019189242,301.54141119832735,309.95257891416668,310.19248112382314]
[null,null,null,null,null,"Price",{"$f":"IF(Scenario=\"NGA\",IF(Subs_SVO>0,G567:P567/(Subs_SVO)/12,0),0)*(1 + Overhead_pct)","v":0},0,0,3.2511892665411795,3.2494192075104431,3.2511232823354286,3.253158895590246,3.2555304209004601,3.3463398797585033,3.3489299350960899]
[null,null,null,null,"SVC"]
[null,null,null,null,25,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E570,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E570,Service_Cap_SVC,0),G$5))","v":0},0,0,146.96497146240259,122.53327440403299,103.73574959971316,94.138640086429405,87.174191057813786,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E570,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E570,Service_Cap_SVC,0),G$5))","v":0},0,0,116.81048576028519,103.18499815502443,91.490024580782858,86.29082216923922,82.8296282404186,0,0]
[null,null,null,null,null,"Sum",{"$f":"G570+G571","v":0},{"$f":"H570+H571","v":0},0,263.77545722268781,225.71827255905743,195.22577418049602,180.42946225566862,170.00381929823237,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G572:P572/INDEX(SVC_Subs,MATCH($E570,Service_Cap_SVC,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,25.630181926804497,21.932292150321747,18.969437724538196,17.531729415842467,16.518704441811579,0,0]
[]
[null,null,null,null,"25b","Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E575,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E575,Service_Cap_SVC,0),G$5))","v":0},0,0,174.17000085445778,147.9988128096993,129.1653425597101,119.50597847127179,112.86651147030852,0,0]
[null,null,null,null,"Bonding","Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E575,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E575,Service_Cap_SVC,0),G$5))","v":0},0,0,142.26919969818326,128.41967306096493,116.91707879702469,111.93062236331146,109.08055137138179,0,0]
[null,null,null,null,null,"Sum",{"$f":"G575+G576","v":0},{"$f":"H575+H576","v":0},0,316.43920055264107,276.4184858706642,246.08242135673478,231.43660083458326,221.9470628416903,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G577:P577/INDEX(SVC_Subs,MATCH($E575,Service_Cap_SVC,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,30.747342320364954,26.858662877099537,23.911008608496061,22.48792304776034,21.565856272784238,0,0]
[]
[null,null,null,null,"50b","Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E580,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E580,Service_Cap_SVC,0),G$5))","v":0},0,0,269.58053030749795,223.28559672219382,187.54450532358692,169.4004547503294,156.11769629429239,305.98461027006761,280.86045146765525]
[null,null,null,null,"Bonding","Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E580,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E580,Service_Cap_SVC,0),G$5))","v":0},0,0,212.71826711420505,186.44445188832802,164.16735092180659,154.30742659793918,147.59946298004309,289.47833729110397,275.38412689397853]
[null,null,null,null,null,"Sum",{"$f":"G580+G581","v":0},{"$f":"H580+H581","v":0},0,482.298797421703,409.73004861052186,351.71185624539351,323.70788134826859,303.71715927433547,595.46294756117163,556.24457836163378]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G582:P582/INDEX(SVC_Subs,MATCH($E580,Service_Cap_SVC,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,46.863366482808807,39.812103056655708,34.174668698510736,31.453615804340096,29.511183976156261,28.929574869013585,27.024215765402708]
[]
[null,null,null,null,"100b","Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E585,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E585,Service_Cap_SVC,0),G$5))","v":0},0,0,452.51984982397926,367.63982152832449,299.48020436215074,265.06768970278335,239.04714197853974,463.54506847650015,414.12173972136753]
[null,null,null,null,"Bonding","Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVC,MATCH($E585,Service_Cap_SVC,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTC_Aggr,INDEX(FTTC_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVC,MATCH($E585,Service_Cap_SVC,0),G$5))","v":0},0,0,347.79669637709901,297.70065824861979,254.76461182193191,235.56034254346457,221.45528915143282,429.30776450830086,399.6750566530726]
[null,null,null,null,null,"Sum",{"$f":"G585+G586","v":0},{"$f":"H585+H586","v":0},0,800.31654620107827,665.34047977694422,554.24481618408265,500.62803224624793,460.50243112997259,892.85283298480101,813.79679637444019]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G587:P587/INDEX(SVC_Subs,MATCH($E585,Service_Cap_SVC,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,77.764091072538108,64.64891661832641,53.8541213058867,48.644357133260421,44.74548622479567,43.37776680251158,39.536961023858211]
[]
[null,null,null,null,"SVO"]
[null,null,null,null,25,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E591,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E591,Service_Cap_SVO,0),G$5))","v":0},0,0,161.33976498007729,131.58095420503389,113.65206839820033,103.3579849455507,96.407541612486369,0,0]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E591,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E591,Service_Cap_SVO,0),G$5))","v":0},0,0,100.00779703457303,82.095389530975126,71.182267863291472,65.216327533799259,61.014505813830255,0,0]
[null,null,null,null,null,"Sum",{"$f":"G591+G592","v":0},{"$f":"H591+H592","v":0},0,261.34756201465029,213.67634373600902,184.83433626149179,168.57431247934994,157.42204742631662,0,0]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G593:P593/INDEX(SVO_Subs,MATCH($E591,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,25.39427144242352,20.762218066348876,17.959736340074951,16.379804029243502,15.296175608257098,0,0]
[]
[null,null,null,null,50,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E596,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E596,Service_Cap_SVO,0),G$5))","v":0},0,0,264.45169078381559,205.03067449232483,169.1906928743187,148.65994507634167,133.89440568873809,257.07382943518382,236.67126989633087]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E596,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E596,Service_Cap_SVO,0),G$5))","v":0},0,0,172.48668605463584,136.73485777040344,114.91492959693092,102.98428038050342,94.150118776747789,178.68096718411388,165.53666290258926]
[null,null,null,null,null,"Sum",{"$f":"G596+G597","v":0},{"$f":"H596+H597","v":0},0,436.9383768384514,341.76553226272824,284.1056224712496,251.64422545684511,228.04452446548589,435.75479661929774,402.20793279892013]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G598:P598/INDEX(SVO_Subs,MATCH($E596,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,42.455845616136195,33.208217551528421,27.60559631678975,24.451430573556781,22.158326293896376,21.170420535754214,19.540602068480865]
[]
[null,null,null,null,100,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E601,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E601,Service_Cap_SVO,0),G$5))","v":0},0,0,470.67554239129208,351.93011506690658,280.26794182655544,239.26386533792356,208.8681338412415,197.16403782536355,175.84095315725992]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E601,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E601,Service_Cap_SVO,0),G$5))","v":0},0,0,317.44446409476137,246.01379424926006,202.3802530642098,178.52018607391173,160.42134470258287,150.36184538220792,136.76738520907847]
[null,null,null,null,null,"Sum",{"$f":"G601+G602","v":0},{"$f":"H601+H602","v":0},0,788.1200064860534,597.94390931616658,482.64819489076524,417.78405141183532,369.28947854382437,347.5258832075715,312.60833836633839]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G603:P603/INDEX(SVO_Subs,MATCH($E601,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,76.578993963561516,58.100216521887518,46.897316270219356,40.594683662183328,35.882627665174937,33.767931651669031,30.375110211262545]
[]
[null,null,null,null,150,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E606,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E606,Service_Cap_SVO,0),G$5))","v":0},0,0,676.89939399876869,498.82955564148841,391.34519077879224,329.86778559950545,283.84186199374489,265.79116093313525,233.34627136635442]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E606,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E606,Service_Cap_SVO,0),G$5))","v":0},0,0,462.40224213488705,355.29273072811668,289.84557653148869,254.05609176732003,226.69257062841797,211.38320717235888,190.76643896686238]
[null,null,null,null,null,"Sum",{"$f":"G606+G607","v":0},{"$f":"H606+H607","v":0},0,1139.3016361336558,854.12228636960504,681.19076731028099,583.92387736682554,510.53443262216285,477.17436810549412,424.1127103332168]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G608:P608/INDEX(SVO_Subs,MATCH($E606,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,110.70214231098689,82.992215492246615,66.189036223648969,56.73793675080988,49.606929036453487,46.365442767583843,41.209618354044231]
[]
[null,null,null,null,200,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E611,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E611,Service_Cap_SVO,0),G$5))","v":0},0,0,883.1232456062454,645.72899621607053,502.42243973102893,420.47170586108751,358.81559014624827,334.41828404090694,290.85158957544888]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E611,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E611,Service_Cap_SVO,0),G$5))","v":0},0,0,607.36002017501266,464.57166720697342,377.31089999876752,329.59199746072841,292.96379655425301,272.40456896250987,244.76549272464626]
[null,null,null,null,null,"Sum",{"$f":"G611+G612","v":0},{"$f":"H611+H612","v":0},0,1490.4832657812581,1110.3006634230439,879.7333397297964,750.06370332181586,651.77938670050128,606.82285300341687,535.61708230009515]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G613:P613/INDEX(SVO_Subs,MATCH($E611,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,144.82529065841223,107.88421446260575,85.480756177078547,72.881189839436445,63.331230407732036,58.96295388349867,52.044126496825911]
[]
[null,null,null,null,250,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E616,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E616,Service_Cap_SVO,0),G$5))","v":0},0,0,1089.3470972137218,792.62843679065236,613.49968868326573,511.07562612266935,433.78931829875177,403.04540714867852,348.35690778454335]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E616,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E616,Service_Cap_SVO,0),G$5))","v":0},0,0,752.31779821513817,573.85060368583004,464.77622346604642,405.12790315413667,359.23502248008811,333.42593075266075,298.76454648243003]
[null,null,null,null,null,"Sum",{"$f":"G616+G617","v":0},{"$f":"H616+H617","v":0},0,1841.6648954288598,1366.4790404764824,1078.2759121493123,916.20352927680597,793.02434077883981,736.47133790133921,647.12145426697339]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G618:P618/INDEX(SVO_Subs,MATCH($E616,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,178.94843900583754,132.77621343296485,104.77247613050817,89.024442928062967,77.055531779010607,71.560464999413455,62.878634639607583]
[]
[null,null,null,null,300,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E621,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E621,Service_Cap_SVO,0),G$5))","v":0},0,0,1295.5709488211985,939.52787736523396,724.57693763550253,601.67954638425124,508.76304645125526,471.67253025645022,405.86222599363788]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E621,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E621,Service_Cap_SVO,0),G$5))","v":0},0,0,897.2755762552639,683.12954016468655,552.24154693332537,480.66380884754494,425.50624840592332,394.44729254281174,352.76360024021392]
[null,null,null,null,null,"Sum",{"$f":"G621+G622","v":0},{"$f":"H621+H622","v":0},0,2192.8465250764625,1622.6574175299206,1276.8184845688279,1082.3433552317961,934.26929485717858,866.11982279926201,758.62582623385174]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G623:P623/INDEX(SVO_Subs,MATCH($E621,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,213.07158735326291,157.66821240332396,124.06419608393776,105.16769601668952,90.779833150289178,84.157976115328296,73.713142782389255]
[]
[null,null,null,null,500,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E626,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E626,Service_Cap_SVO,0),G$5))","v":0},0,0,2120.4663552511042,1527.1256396635613,1168.8859334444494,964.09522743057903,808.6579590612688,746.18102268753671,635.8834988300157]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E626,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E626,Service_Cap_SVO,0),G$5))","v":0},0,0,1477.1066884157663,1120.2452860801129,902.10284080244082,782.80743162117824,690.59115210926348,638.53273970341559,568.75981527134923]
[null,null,null,null,null,"Sum",{"$f":"G626+G627","v":0},{"$f":"H626+H627","v":0},0,3597.5730436668705,2647.370925743674,2070.98877424689,1746.9026590517574,1499.2491111705322,1384.7137623909523,1204.6433141013649]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G628:P628/INDEX(SVO_Subs,MATCH($E626,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,349.56418074296425,257.23620828476032,201.23107589765615,169.74070837119575,145.67703863540336,134.54802057898752,117.05117535351594]
[]
[null,null,null,null,1,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E631,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E631,Service_Cap_SVO,0),G$5))","v":0},0,0,4182.704871325871,2996.120045409381,2279.6584229668165,1870.1344300463982,1558.3952405863026,1432.4522537652533,1210.9366809209605]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Line\")*INDEX(Line_Weights_SVO,MATCH($E631,Service_Cap_SVO,0),G$5)) + SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_FTTH_Aggr,INDEX(FTTH_Traffic_Prop,G$5)*(--(Aggr_Flag=1))+(--(Aggr_Flag=0)),--(Cost_Allocation=\"Capacity\")*INDEX(Capacity_Weights_SVO,MATCH($E631,Service_Cap_SVO,0),G$5))","v":0},0,0,2926.6844688170222,2213.0346508686803,1776.7560754752296,1538.1664885552614,1353.303411367614,1248.7463576049252,1108.7503528491877]
[null,null,null,null,null,"Sum",{"$f":"G631+G632","v":0},{"$f":"H631+H632","v":0},0,7109.3893401428932,5209.1546962780612,4056.4144984420464,3408.3009186016598,2911.6986519539169,2681.1986113701787,2319.6870337701484]
[null,null,null,null,null,"Price",{"$f":"IFERROR(G633:P633/INDEX(SVO_Subs,MATCH($E631,Service_Cap_SVO,0),$G$5:$P$5)/12,0)*(1 + Overhead_pct)","v":0},0,0,690.79566421721779,506.15619798835161,394.14827543195213,331.1732392574612,282.9200523481889,260.5231317381357,225.39625678133274]
[]
[]
[null,null,null,null,"VPU Increment"]
[null,null,"VPU Increment",null,null,"Capex",{"$f":"SUMPRODUCT(INDEX(Depreciation_Yearly,0,G$5),Factors_VPU_Inc)","v":13190762.969640445},12762593.704242207,12348322.719046075,11947498.878932871,11559685.692530174,11438602.239117365,11067307.72573873,10708065.350618182,10360483.903998077,10024184.874703486]
[null,null,null,null,null,"Opex",{"$f":"SUMPRODUCT(INDEX(OPEX_Table,0,G$5),Factors_VPU_Inc)","v":4410000},4445280,4485287.5199999996,4543596.2577599995,4607206.6053686393,4690136.3242652761,4774558.7781020505,4860500.8361078864,4947989.8511578292,5037053.6684786696]
[null,null,false,null,null,"Sum",{"$f":"G638+G639","v":17600762.969640445},17207873.704242207,16833610.239046074,16491095.13669287,16166892.297898814,16128738.56338264,15841866.503840782,15568566.186726067,15308473.755155906,15061238.543182155]
[null,null,null,null,null,"Price",{"$f":"(G640:P640/(Yearly_Subscriptions*Lines_Trend/Lines_Evolution)/12)*(1+Overhead_pct)","v":0.37295701996605918},0.36646408712417544,0.36030423311785381,0.35476482945808063,0.34956485391425623,0.35052829335816132,0.34606836946479341,0.34186024200272563,0.33789981397632468,0.33418319527333906,"VPU_Increment_results"]
[null,null,"VPU_Increment_calc"]
[]
[null,null,null,"Summary Table"]
[null,null,null,"NGA"]
[null,null,null,null,"FTTC Aggr"]
[null,null,null,null,24,"Mbps",{"$f":"IFERROR(INDEX($G$257:$P$285,MATCH($E$647:$E$652,$E$257:$E$285,0)+3,$G$5:$P$5),0)","v":9.1501981366874876},8.827644256685538,8.6102388042857712,8.4195026846781253,8.0990103330893266,8.0086349931112988,7.9570563661123863,8.0337031041379632,0,0]
[null,null,null,null,30,"--||--",9.4071643947550516,9.0433352199531303,8.7991540384411842,8.5719351907807777,8.221529716860287,8.1057132435244874,8.041857865666886,8.1088535383532552,0,0]
[null,null,null,null,50,"--||--",10.069508925568339,9.5992904295611368,9.2860933474038792,8.9648382804491007,8.5373301039211125,8.3559377232115857,8.2604383511247175,8.3025578770670769,8.4311674830750789,8.5163510402202078]
[null,null,null,null,100,"--||--",11.725370252601557,10.98917845358115,10.503441619810612,9.9470960046199064,9.3268310715731815,8.9814989224293313,8.8068895647692909,8.7868187238516402,8.8919265039048927,8.9474407415228825]
[null,null,null,null,200,"--||--",15.037092906667985,13.768954501621183,12.938138164624082,11.911613991295521,10.905835448873745,10.232623736135478,9.8997943793340841,9.7553428512877343,9.813449535534895,9.8096252343759947]
[null,null,null,null,300,"--||--",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FTTC BRAS"]
[null,null,null,null,24,"Mbps",{"$f":"IFERROR(G647:P652 + INDEX($G$288:$P$316,MATCH($E$654:$E$659,$E$288:$E$316,0)+3,$G$5:$P$5),0)","v":10.951880134695983},10.486764170341274,10.134241046473182,9.7490573752644973,9.2677584000025206,9.0305239596444,8.9047151259726913,8.9260635603014027,0,0]
[null,null,null,null,30,"--||--",11.589001789425765,11.029482012182765,10.616712442756857,10.142684090790549,9.5879377667696133,9.2854304306337561,9.1287457115791728,9.1251202633951767,0,0]
[null,null,null,null,50,"--||--",13.231217567662405,12.428366819167755,11.860308753827081,11.157278396561722,10.413217529382203,9.9424657480267538,9.706196752144729,9.6381997610980186,9.7348389547726306,9.7635641317297779]
[null,null,null,null,100,"--||--",17.336757013254001,15.925578836630226,14.969299531502635,13.69376416098965,12.476416935913683,11.585054041509249,11.149824353558618,10.920898505355137,10.955349838539666,10.903273894709899]
[null,null,null,null,200,"--||--",25.547835904437186,22.920002871555177,21.187281086853744,18.766738392503747,16.602818349382432,14.870233196800198,14.03708209166736,13.486298575465453,13.396376899247866,13.182698814975094]
[null,null,null,null,300,"--||--",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FTTH BEP"]
[null,null,null,null,24,"Mbps",{"$f":"IFERROR(INDEX($G$319:$P$357,MATCH($E$661:$E$668,$E$319:$E$357,0)+3,$G$5:$P$5),0)","v":9.8759783722305396},9.3672862202071236,9.0424130409592163,8.8065304899292425,8.6618682830843561,8.5817607248881966,8.5323423109318366,8.624600242969688,0,0]
[null,null,null,null,30,"--||--",10.221964133933069,9.6167302417733023,9.2323037446589655,8.9462499164096769,8.7637901744842903,8.6607519135168278,8.5984418994020118,8.680795277991546,0,0]
[null,null,null,null,50,"--||--",11.113761285536867,10.259685798159969,9.7217573795200334,9.3063843506876243,9.0264994027174463,8.864356005992116,8.7688171900781668,8.8256410425113518,8.9335367355614395,9.0411656415596706]
[null,null,null,null,100,"--||--",13.343254164546357,11.867074689126641,10.945391466672698,10.206720436382501,9.6832724733003328,9.3733662371803224,9.1947554167685652,9.1877554538108601,9.2669968295093348,9.3509953216170754]
[null,null,null,null,200,"--||--",17.802239922565334,15.08185247105998,13.392659640978019,12.00739260777225,10.996818614466113,10.391386699556739,10.04663187014936,9.9119842764098767,9.933917017405129,9.9706546817318777]
[null,null,null,null,300,"--||--",0,18.296630252993321,15.839927815283344,13.808064779161995,12.310364755631891,11.409407161933157,10.898508323530157,10.636213099008897,10.600837205300925,10.590314041846685]
[null,null,null,null,500,"--||--",0,24.726185816859996,20.734464163893996,17.409409121941493,14.937457037963446,13.445448086685992,12.602261230291745,12.084670744206928,11.934677581092512,11.829632762076297]
[null,null,null,null,1,"Gbit",0,40.81832314123362,32.984696746628401,26.422991342469221,21.512643977580993,18.541329105787593,16.866479101973052,15.709925880978462,15.273064236720689,14.9314470067001]
[null,null,null,null,"FTTH Floor Box Increment"]
[null,null,null,null,24,"Mbps",{"$f":" IFERROR( INDEX($G$360:$P$398,MATCH($E$670:$E$677,$E$360:$E$398,0)+3,$G$5:$P$5),0)","v":2.3610112048921108},2.3770903475042995,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,0,0]
[null,null,null,null,30,"--||--",2.3610112048921108,2.377090347504299,2.3938640353444023,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,0,0]
[null,null,null,null,50,"--||--",2.3610112048921108,2.3770903475042986,2.3938640353444023,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924432,2.5005675427069343,2.5240198966721175,2.5479016069831446]
[null,null,null,null,100,"--||--",2.3610112048921108,2.3770903475042995,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069356,2.524019896672117,2.5479016069831446]
[null,null,null,null,200,"--||--",2.3610112048921108,2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,2.5240198966721179,2.5479016069831446]
[null,null,null,null,300,"--||--",0,2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924432,2.5005675427069343,2.5240198966721175,2.5479016069831446]
[null,null,null,null,500,"--||--",0,2.377090347504299,2.3938640353444014,2.4128783487830754,2.432689519746027,2.454911809110397,2.4775347068924436,2.5005675427069343,2.5240198966721179,2.5479016069831446]
[null,null,null,null,1,"Gbit",0,2.3770903475042995,2.3938640353444023,2.4128783487830754,2.4326895197460274,2.454911809110397,2.4775347068924436,2.5005675427069352,2.5240198966721175,2.5479016069831451]
[null,null,null,null,"FTTH Floor Box Increment (Pre-existing Cabling)"]
[null,null,null,null,24,"Mbps",{"$f":" IFERROR( INDEX($G$401:$P$439,MATCH($E$670:$E$677,$E$401:$E$439,0)+3,$G$5:$P$5),0)","v":0.82535154063665583},0.83404532214731353,0.84343417535542253,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971305,0.9149222055889189,0,0]
[null,null,null,null,30,"--||--",0.82535154063665594,0.83404532214731308,0.84343417535542275,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.9149222055889189,0,0]
[null,null,null,null,50,"--||--",0.82535154063665594,0.83404532214731308,0.84343417535542242,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.91492220558891879,0.93131532384674132,0.94808980031508028]
[null,null,null,null,100,"--||--",0.82535154063665594,0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434805,0.89890089777971305,0.91492220558891924,0.93131532384674121,0.9480898003150805]
[null,null,null,null,200,"--||--",0.82535154063665594,0.83404532214731308,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434783,0.89890089777971305,0.9149222055889189,0.93131532384674121,0.94808980031508028]
[null,null,null,null,300,"--||--",0,0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115838,0.88324211272434783,0.89890089777971305,0.9149222055889189,0.93131532384674132,0.94808980031508028]
[null,null,null,null,500,"--||--",0,0.8340453221473132,0.84343417535542253,0.85528107851867952,0.86793681503115827,0.88324211272434783,0.89890089777971305,0.91492220558891879,0.93131532384674121,0.94808980031508028]
[null,null,null,null,1,"Gbit",0,0.8340453221473132,0.84343417535542242,0.85528107851867941,0.86793681503115838,0.88324211272434783,0.89890089777971283,0.91492220558891924,0.93131532384674121,0.94808980031508028]
[null,null,null,null,"FTTH Floor Box Increment (Subsidized)"]
[null,null,null,null,24,"Mbps",{"$f":" IFERROR( INDEX($G$442:$P$480,MATCH($E$670:$E$677,$E$442:$E$480,0)+3,$G$5:$P$5),0)","v":0.9286953980297078},0.93737481542003642,0.94667400480553487,0.95813790787416098,0.97032159463049994,0.98483814019629046,0.99967582438382352,1.0148427415219523,0,0]
[null,null,null,null,30,"--||--",0.9286953980297078,0.93737481542003598,0.9466740048055351,0.95813790787416098,0.97032159463049994,0.98483814019629035,0.99967582438382352,1.0148427415219523,0,0]
[null,null,null,null,50,"--||--",0.92869539802970813,0.93737481542003598,0.94667400480553476,0.95813790787416098,0.97032159463049994,0.98483814019629035,0.9996758243838233,1.0148427415219521,1.0303472107078837,1.046197782706914]
[null,null,null,null,100,"--||--",0.9286953980297078,0.93737481542003609,0.94667400480553476,0.95813790787416098,0.97032159463049983,0.98483814019629035,0.99967582438382352,1.0148427415219525,1.0303472107078835,1.046197782706914]
[null,null,null,null,200,"--||--",0.9286953980297078,0.93737481542003609,0.94667400480553476,0.95813790787416098,0.97032159463049994,0.98483814019629012,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[null,null,null,null,300,"--||--",0,0.93737481542003609,0.94667400480553476,0.95813790787416109,0.97032159463050016,0.98483814019629046,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[null,null,null,null,500,"--||--",0,0.93737481542003609,0.94667400480553476,0.95813790787416109,0.97032159463049994,0.98483814019629035,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[null,null,null,null,1,"Gbit",0,0.93737481542003609,0.94667400480553487,0.95813790787416098,0.97032159463050016,0.98483814019629035,0.99967582438382352,1.0148427415219523,1.0303472107078837,1.046197782706914]
[null,null,null,null,"FTTH Floor Box Increment (pre-existing & Subsidized AVERAGE)"]
[null,null,null,null,24,"Mbps",{"$f":"FB_PreExisting_Cabling_pct*G679:P686+FB_Subsidy_pct*G688:P695","v":0.89769224081179222},0.90637596743821958,0.91570205597050114,0.92728085906751656,0.93960616075069747,0.95435933195470768,0.96944334640259033,0.98486658074204225,0,0]
[null,null,null,null,30,"--||--",0.89769224081179222,0.90637596743821902,0.91570205597050136,0.92728085906751656,0.93960616075069747,0.95435933195470746,0.96944334640259022,0.98486658074204225,0,0]
[null,null,null,null,50,"--||--",0.89769224081179244,0.90637596743821902,0.91570205597050103,0.92728085906751656,0.93960616075069747,0.95435933195470746,0.96944334640259022,0.98486658074204203,1.0006376446495411,1.0167653879893637]
[null,null,null,null,100,"--||--",0.89769224081179222,0.90637596743821913,0.91570205597050114,0.92728085906751656,0.93960616075069736,0.95435933195470757,0.96944334640259033,0.98486658074204247,1.0006376446495406,1.0167653879893639]
[null,null,null,null,200,"--||--",0.89769224081179222,0.90637596743821902,0.91570205597050114,0.92728085906751656,0.93960616075069736,0.95435933195470746,0.96944334640259033,0.98486658074204225,1.0006376446495411,1.0167653879893637]
[null,null,null,null,300,"--||--",0,0.90637596743821913,0.91570205597050114,0.92728085906751656,0.93960616075069758,0.95435933195470768,0.96944334640259033,0.98486658074204225,1.0006376446495411,1.0167653879893637]
[null,null,null,null,500,"--||--",0,0.90637596743821913,0.91570205597050114,0.92728085906751656,0.93960616075069736,0.95435933195470746,0.96944334640259033,0.98486658074204214,1.0006376446495411,1.0167653879893637]
[null,null,null,null,1,"Gbit",0,0.90637596743821913,0.91570205597050103,0.92728085906751645,0.93960616075069758,0.95435933195470746,0.96944334640259022,0.98486658074204225,1.0006376446495411,1.0167653879893637]
[null,null,null,null,"FTTH BRAS"]
[null,null,null,null,24,"Mbps",{"$f":"G661:P668 + IFERROR( INDEX($G$482:$P$520,MATCH($E$706:$E$713,$E$482:$E$520,0)+3,$G$5:$P$5),0)","v":11.647414911392506},10.835672789208857,10.275404273892903,9.8361506263949821,9.5365846316015723,9.358307455084768,9.248970780686161,9.2985097119193973,0,0]
[null,null,null,null,30,"--||--",12.364637576974479,11.355902057626219,10.673040585518171,10.128623264350985,9.74946605045238,9.5227834714778776,9.3861762063828795,9.4141970302359717,0,0]
[null,null,null,null,50,"--||--",14.213318074935588,12.69682134133482,11.697969843695388,10.882487423869383,10.29817950624988,9.9467293651029127,9.7398306666670464,9.7123873963473581,9.790733276814704,9.8663542667495392]
[null,null,null,null,100,"--||--",18.835019319838356,16.049119550606328,14.260292989138426,12.767147822665383,11.669963145743624,11.006594099165488,10.623966817377474,10.457863311625818,10.471106777763106,10.494574088543679]
[null,null,null,null,200,"--||--",28.078421809643885,22.753715969149336,19.384939280024497,16.536468620257381,14.413530424731119,13.12632356729064,12.392239118798324,11.94881514218274,11.831853779659912,11.75101373213195]
[null,null,null,null,300,"--||--",0,29.458312387692345,24.509585570910566,20.305789417849375,17.157097703718613,15.246053035415795,14.160511420219178,13.439766972739664,13.19260078155672,13.007453375720228]
[null,null,null,null,500,"--||--",0,42.86750522477837,34.758878152682712,27.844431013033372,22.644232261693595,19.485511971666106,17.697056023060878,16.421670633853502,15.914094785350331,15.520332662896777]
[null,null,null,null,1,"Gbit",0,76.428545393101558,60.411199229191467,46.712431232317492,36.37764228469478,30.096191777682876,26.548454978617244,23.884893048847086,22.725553960324557,21.809662954413902]
[]
[null,null,null,null,"Dark Fiber (km)"]
[null,null,null,null,null,null,{"$f":"G553:P553","v":4.5892308760329286},4.5851079709031941,4.58226166948916,4.5830218580949369,4.5851554484586519,4.5940198958379943,4.6005564123568856,4.6078193154771858,4.615813503957769,4.6245442225139017]
[null,null,null,null,"Duct (m)"]
[null,null,null,null,null,null,{"$f":"G558:P558","v":3.8999000475103934E-2},3.8436581266525362E-2,3.8126740576571165E-2,3.8069852561438015E-2,3.8233081386022952E-2,3.8440281744923588E-2,3.8647893698449051E-2,3.9467962760863874E-2,4.0309675311819546E-2,4.1173624553556276E-2]
[]
[null,null,null,"Leased Lines (L2 WAP)"]
[null,null,null,null,"SVC"]
[null,null,null,null,25,"Mbps",{"$f":"IF(G573>0,G573+G564,0)","v":0},{"$f":"IF(H573>0,H573+H564,0)","v":0},0,28.281060287502228,24.636195970002611,21.730056818825819,20.350260976562264,19.396371074458155,0,0]
[null,null,null,"Bonding","25b","--||--",{"$f":"IF(G578>0,G578+G564,0)","v":0},{"$f":"IF(H578>0,H578+H564,0)","v":0},0,33.398220681062689,29.562566696780401,26.671627702783685,25.306454608480138,24.443522905430815,0,0]
[null,null,null,"Bonding","50b","--||--",{"$f":"IF(G583>0,G583+G564,0)","v":0},{"$f":"IF(H583>0,H583+H564,0)","v":0},0,49.514244843506539,42.516006876336576,36.935287792798363,34.272147365059894,32.388850608802841,31.928054594268914,30.08567858580534]
[null,null,null,"Bonding","100b","--||--",{"$f":"IF(G588>0,G588+G564,0)","v":0},{"$f":"IF(H588>0,H588+H564,0)","v":0},0,80.414969433235839,67.352820438007271,56.614740400174327,51.462888693980219,47.62315285744225,46.376246527766909,42.598423844260843]
[null,null,null,null,"SVO"]
[null,null,null,null,25,"Mbps",{"$f":"IF(G594>0,G594+G$568,0)","v":0},{"$f":"IF(H594>0,H594+H$568,0)","v":0},0,28.645460708964698,24.011637273859318,21.210859622410378,19.632962924833748,18.551706029157558,0,0]
[null,null,null,null,50,"--||--",{"$f":"IF(G599>0,G599+G$568,0)","v":0},{"$f":"IF(H599>0,H599+H$568,0)","v":0},0,45.707034882677377,36.457636759038863,30.856719599125178,27.704589469147027,25.413856714796836,24.516760415512717,22.889532003576956]
[null,null,null,null,100,"--||--",{"$f":"IF(G604>0,G604+G$568,0)","v":0},{"$f":"IF(H604>0,H604+H$568,0)","v":0},0,79.830183230102691,61.34963572939796,50.148439552554784,43.847842557773575,39.1381580860754,37.114271531427534,33.724040146358632]
[null,null,null,null,150,"--||--",{"$f":"IF(G609>0,G609+G$568,0)","v":0},{"$f":"IF(H609>0,H609+H$568,0)","v":0},0,113.95333157752806,86.241634699757057,69.440159505984397,59.991095646400126,52.86245945735395,49.711782647342346,44.558548289140319]
[null,null,null,null,200,"--||--",{"$f":"IF(G614>0,G614+G$568,0)","v":0},{"$f":"IF(H614>0,H614+H$568,0)","v":0},0,148.07647992495342,111.1336336701162,88.731879459413975,76.134348735026691,66.586760828632492,62.309293763257173,55.393056431921998]
[null,null,null,null,250,"--||--",{"$f":"IF(G619>0,G619+G$568,0)","v":0},{"$f":"IF(H619>0,H619+H$568,0)","v":0},0,182.19962827237873,136.02563264047529,108.02359941284359,92.277601823653214,80.311062199911063,74.906804879171958,66.227564574703678]
[null,null,null,null,300,"--||--",{"$f":"IF(G624>0,G624+G$568,0)","v":0},{"$f":"IF(H624>0,H624+H$568,0)","v":0},0,216.3227766198041,160.91763161083441,127.31531936627319,108.42085491227976,94.035363571189635,87.504315995086799,77.06207271748535]
[null,null,null,null,500,"--||--",{"$f":"IF(G629>0,G629+G$568,0)","v":0},{"$f":"IF(H629>0,H629+H$568,0)","v":0},0,352.81537000950544,260.48562749227079,204.4821991799916,172.993867266786,148.93256905630383,137.89436045874604,120.40010528861204]
[null,null,null,null,1,"Gbit",{"$f":"IF(G634>0,G634+G$568,0)","v":0},{"$f":"IF(H634>0,H634+H$568,0)","v":0},0,694.04685348375892,509.40561719586208,397.39939871428754,334.42639815305142,286.17558276908937,263.86947161789419,228.74518671642883]
[]
[null,null,null,"Copper"]
[null,null,null,null,"VPU Increment",null,"calculated in the Copper Scenario"]
[null,null,null,null,null,null,1.02,1.03,1.04,1.05,1.06,0.66,0.67,0.67,0.67,0.67,"VPU_Increment_output"]
[]
[null,null,null,null,"xDSL"]
[null,null,null,null,24,"Mbps",{"$f":"IFERROR(INDEX($G$523:$P$536,MATCH($E$742:$E$744,$E$523:$E$536,0)+3,$G$5:$P$5),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,30,"--||--",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,50,"--||--",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SLU"]
[null,null,null,null,null,null,{"$f":"IF(Scenario=\"NGA\",0,G542:P542)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LLU"]
[null,null,null,null,null,null,{"$f":"G547:P547","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Colocation"]
[null,null,null,null,"Operational costs (Maintenance & Rapair) "]
[null,null,null,{"$f":"Colocation!J53","v":"Fiber pair"},"Fiber Pair \nat ORM",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,G$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8083761151620377},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,H$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8062730860908336},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,I$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8071102430562354},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,J$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8192369757718265},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,K$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8343700754860301},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,L$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8609860810231829},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,M$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.8880145554096099},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,N$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.9154627412140481},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,O$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.9433380108749589},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,P$5,Colocation!$J$53:$AW$53,$D752),0)","v":2.9716478690368362}]
[null,null,null,{"$f":"Colocation!K53","v":"F200 at Cabinet"},"200 Copper Pair Cable at Cabinet",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,G$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.4564886279030054},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,H$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.4980614300409831},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,I$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.5437306258756678},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,J$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.6043139040281291},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,K$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.6696394654901923},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,L$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.7509770430752667},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,M$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.8342094020707451},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,N$5,Colocation!$J$53:$AW$53,$D753),0)","v":3.919382785809304},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,O$5,Colocation!$J$53:$AW$53,$D753),0)","v":4.0065446120318047},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,P$5,Colocation!$J$53:$AW$53,$D753),0)","v":4.0957435036649859}]
[null,null,null,{"$f":"Colocation!L53","v":"F200  at ORM"},"200 Copper Pair Cable at ORM",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,G$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.4564886279030054},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,H$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.4980614300409831},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,I$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.5437306258756678},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,J$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.6043139040281291},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,K$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.6696394654901923},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,L$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.7509770430752667},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,M$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.8342094020707451},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,N$5,Colocation!$J$53:$AW$53,$D754),0)","v":3.919382785809304},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,O$5,Colocation!$J$53:$AW$53,$D754),0)","v":4.0065446120318047},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,P$5,Colocation!$J$53:$AW$53,$D754),0)","v":4.0957435036649859}]
[null,null,null,{"$f":"Colocation!M53","v":"F100  at ORM"},"100 Copper Pair Cable at ORM",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,G$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.1258827194330601},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,H$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.1498502277459015},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,I$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.1762922012777723},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,J$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.2118413899024221},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,K$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.2502397527638904},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,L$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.298386101916766},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,M$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.3476144378613295},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,N$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.3979503049934765},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,O$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.4494198785223258},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$90:$AW$90,Colocation!$J$49:$AW$49,P$5,Colocation!$J$53:$AW$53,$D755),0)","v":2.5020499806440322}]
[null,null,null,null,"Operational costs (Maintenance & Rapair) per Rack"]
[null,null,null,null,"Physical Colocation",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,G$5,Colocation!$J$99:$AW$99,$E757),0)","v":28.762829424590169},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,H$5,Colocation!$J$99:$AW$99,$E757),0)","v":28.844230698281969},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,I$5,Colocation!$J$99:$AW$99,$E757),0)","v":28.956584130336591},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,J$5,Colocation!$J$99:$AW$99,$E757),0)","v":29.181619885180464},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,K$5,Colocation!$J$99:$AW$99,$E757),0)","v":29.439412368050938},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,L$5,Colocation!$J$99:$AW$99,$E757),0)","v":29.81365871092801},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,M$5,Colocation!$J$99:$AW$99,$E757),0)","v":30.196350352430631},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,N$5,Colocation!$J$99:$AW$99,$E757),0)","v":30.587591522368093},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,O$5,Colocation!$J$99:$AW$99,$E757),0)","v":30.987489342305775},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,P$5,Colocation!$J$99:$AW$99,$E757),0)","v":31.396153853993994}]
[null,null,null,"incl. space rental","Shared Colocation",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,G$5,Colocation!$J$99:$AW$99,$E758),0)","v":68.900036670376039},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,H$5,Colocation!$J$99:$AW$99,$E758),0)","v":69.345640229349129},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,I$5,Colocation!$J$99:$AW$99,$E758),0)","v":69.8503319400169},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,J$5,Colocation!$J$99:$AW$99,$E758),0)","v":70.584874069853541},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,K$5,Colocation!$J$99:$AW$99,$E758),0)","v":71.384608785656923},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,L$5,Colocation!$J$99:$AW$99,$E758),0)","v":72.425005421518605},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,M$5,Colocation!$J$99:$AW$99,$E758),0)","v":73.481233328847537},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,N$5,Colocation!$J$99:$AW$99,$E758),0)","v":74.55353837631236},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,O$5,Colocation!$J$99:$AW$99,$E758),0)","v":75.642170330445936},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,P$5,Colocation!$J$99:$AW$99,$E758),0)","v":76.747382918681751}]
[null,null,null,"incl. space rental","Virtual Colocation",null,{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,G$5,Colocation!$J$99:$AW$99,$E759),0)","v":77.936536670376043},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,H$5,Colocation!$J$99:$AW$99,$E759),0)","v":78.454432229349123},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,I$5,Colocation!$J$99:$AW$99,$E759),0)","v":79.041103068016895},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,J$5,Colocation!$J$99:$AW$99,$E759),0)","v":79.895125222517549},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,K$5,Colocation!$J$99:$AW$99,$E759),0)","v":80.825203454458205},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,L$5,Colocation!$J$99:$AW$99,$E759),0)","v":82.035530794358323},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,M$5,Colocation!$J$99:$AW$99,$E759),0)","v":83.264748158398362},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,N$5,Colocation!$J$99:$AW$99,$E759),0)","v":84.513156472795117},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,O$5,Colocation!$J$99:$AW$99,$E759),0)","v":85.781061552665363},{"$f":"IF(Scenario=\"NGA\",SUMIFS(Colocation!$J$168:$AW$168,Colocation!$J$96:$AW$96,P$5,Colocation!$J$99:$AW$99,$E759),0)","v":87.068774182901151}]
[null,null,null,null,"Colocation Space cost per Rack"]
[null,null,null,null,"Zone A ( > 30,000 lines)",null,{"$f":"IF(Scenario=\"NGA\",Colocation!J188:S190,0)","v":47.552561862698624},47.837877233874813,48.160782905203462,48.630350538529193,49.140969219183752,49.804372303642729,50.476731329741909,51.158167202693427,51.848802459929793,52.548761293138853]
[null,null,null,null,"Zone B (10,000 - 30,000 lines)",null,46.127793162179323,46.404559921152398,46.717790700620178,47.173289159951224,47.668608696130711,48.312134913528475,48.964348734861112,49.625367442781737,50.295309903259295,50.974296586953301]
[null,null,null,null,"Zone C (0 - 10,000 lines)",null,44.703024461660029,44.971242608429989,45.274798496036887,45.716227781373249,46.19624817307767,46.819897523414213,47.451966139980314,48.09256768287004,48.741817346588796,49.399831880767749]
[null,null,null,null,"Power Generator"]
[null,null,null,null,"Per Rack",null,{"$f":"IF(Scenario=\"NGA\",Colocation!J256:S256,0)","v":28.632406652785274},28.64922138039713,28.668216090893338,28.69568448392674,28.725558993835104,28.764318407160484,28.803682000633522,28.84366043055276,28.884264543389904,28.925505379200111]
[null,null,null,null,"Access-Rental to External Copper Cable per meter",null,null,"calculated in the Copper Scenario"]
[null,null,null,null,null,null,{"$f":"Colocation!J199:S199","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"OKSYA / SYMEFS"]
[null,null,null,null,"OKSY"]
[null,null,null,null,"Aggregation","(FYP-DSLAM-Local / SYMEFS-DSLAM-Local / AS-DSLAM-Local)"]
[null,null,null,null,100,"Mbps",{"$f":"IFERROR(G168:P168,0)","v":50.836213426003098},50.269474767556368,49.682723781205603,49.128725937981216,48.368846155666269,47.76342456327874,47.180460121791405,46.545889844767515,46.824316790663005,46.15558238195014]
[null,null,null,null,200,"Mbps",{"$f":"IFERROR(G169:P169,0)","v":78.017219745116293},77.147458378675196,76.246984532321108,75.396776215053933,74.230605409609694,73.30147819441126,72.406815475259108,71.432954414219324,71.860250130343204,70.833958127072464]
[null,null,null,null,500,"Mbps",{"$f":"IFERROR(G170:P170,0)","v":122.35453867466668},120.99049044152505,119.57827577379902,118.24489262099702,116.41598495955827,114.95883316464571,113.5557320976132,112.02842413603715,112.6985527357848,111.08901723816085]
[null,null,null,null,1,"Gbit",{"$f":"IFERROR(G165:P165,0)","v":137.85376522832772},136.3169265713523,134.72582001032521,133.22353092406155,131.16294690228986,129.52121081620953,127.94037231866416,126.21959305336622,126.97461000380424,125.1611870526044]
[null,null,null,null,1.5,"Gbit",{"$f":"IFERROR(G171:P171,0)","v":179.36327258821456},177.36367242859163,175.2934636145653,173.33881633714415,170.65776447776406,168.52168095013744,166.46483204301086,164.22590443798987,165.20826651468644,162.84879904149085]
[null,null,null,null,2,"Gbit",{"$f":"IFERROR(G172:P172,0)","v":209.01413098047982},206.68397339782052,204.2715347197794,201.99376125942615,198.86949999670676,196.38029674017605,193.98342651876669,191.3743778493324,192.51913593054954,189.76962073510091]
[null,null,null,null,3,"Gbit",{"$f":"IFERROR(G173:P173,0)","v":286.09120258304057},282.90176471152529,279.59970336609842,276.48196704163405,272.205587939216,268.79845393447732,265.51770214577402,261.94652794843785,263.51343260979132,259.74999276437865]
[null,null,null,null,4,"Gbit",{"$f":"IFERROR(G174:P174,0)","v":360.21834856370361},356.20251713459749,352.04488112913361,348.11932934733898,342.73492673657273,338.44499340957378,334.31418833516364,329.8177114767941,331.79060614944905,327.05204699840385]
[null,null,null,null,5,"Gbit",{"$f":"IFERROR(G175:P175,0)","v":434.33917778714641},429.49702322171544,424.48388546415316,419.75058706315838,413.25825536445382,408.08559794308735,403.10481202040415,397.68311135082331,400.06196143827248,394.34836607655058]
[null,null,null,null,6,"Gbit",{"$f":"IFERROR(G176:P176,0)","v":475.84658948198546},470.54169677706312,465.0494809546434,459.86384720042179,452.75107898928803,447.08409908419156,441.62732678397288,435.68750393410647,438.29368766998016,432.03407535407746]
[null,null,null,null,7,"Gbit",{"$f":"IFERROR(G177:P177,0)","v":517.34768441960432},511.58012399645685,505.60890301711822,499.9710027477999,492.23789244464683,486.07666528371306,480.14397904339262,473.6861128630627,476.51959565085383,469.71404947572609]
[null,null,null,null,8,"Gbit",{"$f":"IFERROR(G178:P178,0)","v":548.96937106461485},542.84928178341033,536.5130836631987,530.53057971434089,522.32480084000838,515.78698284761015,509.49167481365964,502.63908642445608,505.6457593269958,498.42423980342352]
[null,null,null,null,9,"Gbit",{"$f":"IFERROR(G179:P179,0)","v":580.59737446684596},574.12468590631818,567.42343773729476,561.0962612707674,552.41771940484568,545.5032353530903,538.84523308807593,531.59784364017662,534.77774125397218,527.1401652869996]
[null,null,null,null,10,"Gbit",{"$f":"IFERROR(G166:P166,0)","v":612.21906111185649},605.39384369327161,598.32761838337524,591.65583823730833,582.50462780020723,575.21355291698728,568.19292885834295,560.55081720157,563.90390493011409,555.85035561469704]
[null,null,null,null,"OKSYA BRAS National"]
[null,null,null,null,40,"Mbps",{"$f":"G191:P191","v":765.60673024918572},760.20112869304546,756.23685925130803,754.92577975754523,757.00038410919285,760.84276353871144,765.40805723223502,771.64563554146503,792.4085273668511,801.08319350935255]
[null,null,null,null,150,"Mbps",{"$f":"G192:P192","v":1184.1820425186086},1175.8210707051705,1169.6894413723369,1167.6615637016127,1170.8704033336164,1176.8135025008582,1183.874750263054,1193.5225602035305,1225.6370162015546,1239.0543275507521]
[null,null,null,null,250,"Mbps",{"$f":"G193:P193","v":1564.7050536726288},1553.657381625284,1545.5554251187261,1542.875912741674,1547.1158753558191,1554.9687197391729,1564.299016654707,1577.0470371690442,1619.4810969603757,1637.209903952024]
[null,null,null,null,350,"Mbps",{"$f":"G194:P194","v":1945.2280648266494},1931.4936925453974,1921.4214088651161,1918.0902617817355,1923.3613473780219,1933.1239369774883,1944.7232830463606,1960.5715141345581,2013.325177719197,2035.3654803532963]
[null,null,null,null,650,"Mbps",{"$f":"G195:P195","v":3086.7970982887118},3065.0026253057385,3049.0193601042856,3043.7333089019198,3052.0977634446308,3067.5895886924341,3085.9960822213211,3111.1449450311002,3194.8574199956606,3229.8322095571134]
[null,null,null,null,1,"Gbit",{"$f":"G196:P196","v":4418.6276373277833},4387.4297135261349,4364.5503032166489,4356.9835305421338,4368.9569155223408,4391.132849026536,4417.4810145921074,4453.4806144103977,4573.3117026515338,4623.3767269615646]
[null,null,null,null,1.5,"Gbit",{"$f":"G197:P197","v":6321.2426930978863},6276.6112681267032,6243.880221948597,6233.0552757424412,6250.1842756333554,6281.9089352181118,6319.6023465503749,6371.1029992379681,6542.5321064456402,6614.1546089679259]
[null,null,null,null,2,"Gbit",{"$f":"G198:P198","v":8223.8577488679894},8165.7928227272714,8123.2101406805459,8109.1270209427485,8131.4116357443709,8172.6850214096885,8221.7236785086425,8288.7253840655376,8511.7525102397467,8604.9324909742882]
[null,null,null,null,3,"Gbit",{"$f":"G199:P199","v":12029.087860408195},11944.155931928408,11881.869978144443,11861.270511343362,11893.866355966402,11954.23719379284,12025.966342425179,12123.970153720677,12450.19331782796,12586.488254987011]
[null,null,null,null,4,"Gbit",{"$f":"G200:P200","v":15834.3179719484},15722.519041129541,15640.529815608339,15613.414001743975,15656.321076188429,15735.78936617599,15830.209006341711,15959.214923375814,16388.634125416171,16568.044018999732]
[null,null,null,null,5,"Gbit",{"$f":"G201:P201","v":19639.548083488608},19500.882150330679,19399.189653072237,19365.557492144588,19418.77579641046,19517.34153855914,19634.451670258244,19794.459693030953,20327.07493300438,20549.599783012451]
[null,null,null,null,6,"Gbit",{"$f":"G202:P202","v":23444.778195028815},23279.245259531814,23157.849490536137,23117.700982545204,23181.230516632491,23298.893710942291,23438.694334174783,23629.704462686095,24265.515740592597,24531.155547025177]
[null,null,null,null,8,"Gbit",{"$f":"G203:P203","v":31055.238418109224},30835.971477934079,30675.169165463925,30621.987963346433,30706.13995707655,30861.998055708595,31047.179662007849,31300.194001996369,32142.397355769019,32494.267075050619]
[null,null,null,null,10,"Gbit",{"$f":"G204:P204","v":38665.698641189629},38392.697696336349,38192.488840391714,38126.274944147655,38231.049397520605,38425.102400474898,38655.664989840916,38970.683541306651,40019.278970945445,40457.37860307606]
[null,null,null,null,"OKSYA BRAS Regional"]
[null,null,null,null,40,"Mbps",{"$f":"G214:P214","v":413.7716509783715},411.10689533954911,409.19280891328958,408.57654984326535,409.72025364861889,411.7136189602677,414.09121571245032,417.24713028913635,428.25882440767219,432.65420134623946]
[null,null,null,null,150,"Mbps",{"$f":"G215:P215","v":632.79169723525354},628.71641745371119,625.78915553167315,624.84669458265671,626.59579041948552,629.64429559325845,633.28041585571998,638.10683771567244,654.94730659319839,661.66927032939941]
[null,null,null,null,250,"Mbps",{"$f":"G216:P216","v":831.90083019605538},826.54325573931294,822.6949251847492,821.4559170730123,823.75536930209159,827.76309253234092,832.54332507687434,838.88838992161436,861.02774494367679,869.86478758681767]
[null,null,null,null,350,"Mbps",{"$f":"G217:P217","v":1031.0099631568573},1024.3700940249148,1019.6006948378252,1018.0651395633681,1020.9149481846976,1025.8818894714234,1031.8062342980286,1039.6699421275564,1067.1081832941552,1078.0603048442358]
[null,null,null,null,650,"Mbps",{"$f":"G218:P218","v":1628.3373620392631},1617.8506088817198,1610.3180037970531,1607.892807034435,1612.3936848325154,1620.2382802886709,1629.5949619614912,1642.014598745382,1685.3494983455903,1702.6468566164901]
[null,null,null,null,1,"Gbit",{"$f":"G219:P219","v":2325.2193274020697},2310.2445428813267,2299.4881975828193,2296.0250857506803,2302.4522109216364,2313.6540695754597,2327.0151442355318,2344.7500314661793,2406.6310325722643,2431.3311670174544]
[null,null,null,null,"OKSYA BRAS Local"]
[null,null,null,null,20,"Mbps",{"$f":"G229:P229","v":34.60943056181744},34.586830942673835,34.604646584555468,34.552222326742069,34.612030928102008,34.585371295138565,34.588837878398628,34.494616020763743,35.216434527815316,35.144167121795505]
[null,null,null,null,40,"Mbps",{"$f":"G230:P230","v":54.573472999631633},54.537837056331945,54.565929441425126,54.483264867872116,54.57757335658394,54.535535428305657,54.541001669294673,54.392429042697202,55.530620054966327,55.416666046849052]
[null,null,null,null,60,"Mbps",{"$f":"G231:P231","v":74.537515437445833},74.488843169990048,74.527212298294785,74.414307409002163,74.543115785065893,74.485699561472742,74.493165460190724,74.290242064630647,75.844805582117345,75.689164971902613]
[null,null,null,null,80,"Mbps",{"$f":"G232:P232","v":94.501557875259991},94.439849283648144,94.488495155164429,94.345349950132189,94.508658213547804,94.435863694639792,94.445329251086761,94.188055086564091,96.158991109268328,95.961663896956139]
[null,null,null,null,100,"Mbps",{"$f":"G233:P233","v":114.46560031307418},114.39085539730624,114.44977801203407,114.27639249126221,114.47420064202976,114.3860278278069,114.3974930419828,114.08586810849754,116.47317663641935,116.23416282200969]
[null,null,null,null,150,"Mbps",{"$f":"G234:P234","v":164.37570640760967},164.2683706814515,164.35298515420823,164.10399884408733,164.38805671323462,164.26143816072459,164.27790251922292,163.83040066333118,167.25864045429685,166.91541013464357]
[null,null,null,null,200,"Mbps",{"$f":"G235:P235","v":214.28581250214512},214.14588596559673,214.25619229638232,213.93160519691241,214.30191278443942,214.13684849364228,214.15831199646306,213.57493321816477,218.04410427217439,217.59665744727741]
[null,null,null,null,250,"Mbps",{"$f":"G236:P236","v":264.19591859668054},264.02340124974199,264.15939943855648,263.75921154973747,264.21576885564428,264.01225882656001,264.03872147370316,263.3194657729984,268.82956809005191,268.27790475991128]
[null,null,null,null,300,"Mbps",{"$f":"G237:P237","v":314.10602469121608},313.90091653388731,314.06260658073063,313.58681790256264,314.12962492684915,313.88766915947775,313.91913095094333,313.06399832783211,319.61503190792951,318.95915207254524]
[null,null,null,null,"OKSYA OLO DSLAM Local"]
[null,null,null,null,100,"Mbps",{"$f":"G247:P247","v":213.29675445234179},213.63277652570491,214.38620907937542,215.89024375671571,218.46595526802435,221.48030510724513,224.70490587263797,228.48416498947682,235.0554047524015,239.55868189220885]
[null,null,null,null,200,"Mbps",{"$f":"G248:P248","v":238.90653587768435},239.28290292429855,240.12679744054219,241.81141620338212,244.69638421973568,248.07265630535997,251.68442339683088,255.9174446920043,263.27766980285003,268.32163938565463]
[null,null,null,null,500,"Mbps",{"$f":"G249:P249","v":315.73588015371212},316.23328212007948,317.34856252404251,319.57493354338146,323.38767107486973,327.84970989970441,332.62297596940971,338.21728379958665,347.94446495419572,354.61051186599184]
[null,null,null,null,1,"Gbit",{"$f":"G250:P250","v":443.78478728042489},444.48391411304766,446.05150432987642,449.18079577671364,454.53981583342636,460.8114658902785,467.52056359037442,475.38368231222387,489.05579020643847,498.42529933322049]